SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q


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



                  For the quarterly period ended June 30, 2004

                                       OR

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

                            Commission File Number: 0-25544

                          Miravant Medical Technologies
- --------------------------------------------------------------------------------
             (Exact name of Registrant as specified in its charter)


         Delaware                                         77-0222872
- --------------------------------------------------------------------------------
(State or other jurisdiction of                (IRS Employer Identification No.)
incorporation or organization)

                336 Bollay Drive, Santa Barbara, California 93117
- --------------------------------------------------------------------------------
          (Address of principal executive offices, including zip code)

                                 (805) 685-9880
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)


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





                                TABLE OF CONTENTS
                          PART I. FINANCIAL INFORMATION


                                                                                       



                                                                                                Page

Item 1.           Condensed Consolidated Financial Statements

                  Condensed consolidated balance sheets as of June 30, 2004 and
                    December 31, 2003..........................................................   3
                  Condensed consolidated statements of operations for the three and
                   six months ended June 30, 2004 and 2003.....................................   4
                  Condensed consolidated statement of stockholders' equity (deficit)
                   for the six months ended June 30, 2004......................................   5
                  Condensed consolidated statements of cash flows for the six
                   months ended June 30, 2004 and 2003.........................................   6
                  Notes to condensed consolidated financial statements.........................   7

Item 2.           Management's Discussion and Analysis of Financial
                    Condition and Results of Operations........................................   12

Item 3.           Qualitative and Quantitative Disclosures About Market Risk...................   39

Item 4.           Controls and Procedures......................................................   39

                           PART II. OTHER INFORMATION

Item 2.           Changes in Securities and Use of Proceeds....................................   40

Item 4.           Submission of Matters to a Vote of Security Holders..........................   40

Item 6.           Exhibits and Reports on Form 8-K.............................................   42

                  Signatures...................................................................   42






ITEM 1.  CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                          MIRAVANT MEDICAL TECHNOLOGIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS



                                                                                                



                                                                                      June 30,          December 31,
                                    Assets                                              2004                  2003
                                                                                 ------------------   -------------------
Current assets:                                                                      (Unaudited)
   Cash and cash equivalents...............................................      $      5,390,000     $       1,030,000
   Marketable securities...................................................             2,994,000                    --

   Prepaid expenses and other current assets...............................               164,000               298,000
                                                                                 ------------------   -------------------
Total current assets.......................................................             8,548,000             1,328,000

Property, plant and equipment:
   Vehicles................................................................                28,000                28,000
   Furniture and fixtures..................................................             1,392,000             1,393,000
   Equipment...............................................................             4,672,000             5,200,000
   Leasehold improvements..................................................             2,721,000             2,720,000
                                                                                 ------------------   -------------------
                                                                                        8,813,000             9,341,000
   Accumulated depreciation................................................            (8,668,000)           (9,125,000)
                                                                                 ------------------   -------------------
                                                                                          145,000               216,000

Patents, net...............................................................               890,000               707,000
Other assets...............................................................                95,000               154,000
                                                                                 ------------------   -------------------
Total assets...............................................................      $      9,678,000      $      2,405,000
                                                                                 ==================   ===================

               Liabilities and stockholders' equity (deficit)

Current liabilities:
   Accounts payable........................................................      $      1,110,000      $      1,456,000
   Accrued payroll and expenses............................................               770,000               536,000
                                                                                 ------------------   -------------------
Total current liabilities..................................................             1,880,000             1,992,000

Long-term liabilities:
   Convertible debt:
    Face value of convertible debt.........................................            11,845,000            12,916,000
    Deferred financing costs and beneficial conversion value...............            (3,163,000)           (5,476,000)
                                                                                 ------------------   -------------------
Total long-term liabilities................................................             8,682,000             7,440,000

Stockholders' equity (deficit):

   Common stock, 75,000,000 shares authorized; 35,111,810 and 25,564,904 shares
      issued and outstanding at June 30, 2004 and December 31, 2003,
      respectively.........................................................           205,822,000           190,586,000
   Notes receivable from officers..........................................              (516,000)             (603,000)
   Deferred compensation...................................................                    --               (16,000)
   Accumulated deficit.....................................................          (206,190,000)         (196,994,000)
                                                                                 ------------------   -------------------
Total stockholders' equity (deficit).......................................              (884,000)           (7,027,000)
                                                                                 ------------------   -------------------
Total liabilities and stockholders' equity (deficit).......................      $      9,678,000      $      2,405,000
                                                                                 ==================   ===================


See accompanying notes.







                                                                                            


                                                         MIRAVANT MEDICAL TECHNOLOGIES
                                                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                  (Unaudited)

                                                           Three months ended June 30,            Six months ended June 30,
                                                            2004                2003              2004                 2003
                                                     -----------------   ----------------- ----------------     ----------------

         Revenues.................................    $           --      $           --     $         --         $         --

         Costs and expenses:
            Research and development..............         1,647,000           1,859,000        3,908,000            3,733,000
            General and administrative............         1,587,000           1,578,000        3,311,000            2,951,000
                                                     -----------------   ----------------- ----------------     ----------------
         Total costs and expenses.................         3,234,000           3,437,000        7,219,000            6,684,000

         Loss from operations.....................        (3,234,000)         (3,437,000)      (7,219,000)          (6,684,000)

         Interest and other income (expense):
            Interest and other income.............            24,000             18,000            44,000               38,000
            Interest expense......................          (517,000)          (262,000)       (2,056,000)            (368,000)
            Gain (loss) on sale of property, plant
              and equipment.......................            26,000            (42,000)           35,000              (60,000)
                                                     -----------------   -----------------    -------------     ----------------
         Total net interest and other income
           (expense)...............................        (467,000)           (286,000)       (1,977,000)            (390,000)
                                                     -----------------   ----------------- ----------------     ----------------

         Net loss.................................    $  (3,701,000)       $ (3,723,000)     $ (9,196,000)        $ (7,074,000)
                                                     ==================   ================= ================     ================
         Net loss per share - basic and diluted...    $       (0.11)       $      (0.15)     $      (0.30)        $      (0.29)
                                                     ==================   ================= ================     ================
         Shares used in computing net loss per
           share..................................       33,048,546         24,281,353         30,158,452           24,266,128
                                                     =================   ================= ================      ================

See accompanying notes.






                          MIRAVANT MEDICAL TECHNOLOGIES

        CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (DEFICT)
                                   (Unaudited)



                                                                                                      


                          MIRAVANT MEDICAL TECHNOLOGIES
        CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (DEFICT)
                                   (Unaudited)

                                                                     Notes
                                                                  Receivable
                                            Common Stock               from         Deferred       Accumulated
                                       Shares        Amount        Officers       Compensation      Deficit        Total
                                     ------------ --------------- -------------  --------------- -------------- --------------
Balance at January 1, 2004...........25,564,904  $  190,586,000    $ (603,000)   $    (16,000)     $(196,994,000)  $(7,027,000)
   Comprehensive loss:
      Net loss.......................        --              --            --              --         (9,196,000)   (9,196,000)
                                                                                                                  --------------
   Total comprehensive loss..........                                                                               (9,196,000)
  Issuance of shares for restricted
   shares, stock awards and  stock
   option and warrant exercises......   331,578         389,000            --              --                --        389,000
  Issuance of stock at $2.25 per
    share............................ 4,564,000      10,269,000            --              --                --     10,269,000
  Beneficial conversion  value.......        --         300,000            --              --                --        300,000
  Issuance  of  stock   related  to
   debt    conversions,     warrant
   exercises and interest  payments
   on   debt,   net   of   deferred
   financing costs................... 4,512,578       3,923,000            --              --                --      3,923,000
  Value of warrants and stock awards
   issued to consultants.............   138,750         355,000            --         (73,000)               --        282,000
  Non-cash   interest   on  officer
   notes..............................       --              --       (30,000)             --                --        (30,000)
  Repayments on officer notes,  net
   of    reserve     for    officer
   notes..............................       --              --       117,000              --                --        117,000
   Amortization of deferred
   compensation.......................       --              --            --          89,000                --         89,000
                                     ------------ --------------- -------------  --------------- --------------  --------------
Balance at June 30, 2004..............35,111,810   $ 205,822,000     $(516,000)     $       --    $ (206,190,000)   $  (884,000)
                                     ============ =============== =============  =============== ==============  ==============
     See accompanying notes.






                                                                                                         


                          MIRAVANT MEDICAL TECHNOLOGIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)

                                                                                 Six months ended June 30,
Operating activities:                                                           2004                    2003
                                                                        -------------------    ----------------------
    Net loss..........................................................   $    (9,196,000)      $        (7,074,000)
    Adjustments to reconcile net loss to net cash used by operating
       activities:

       Depreciation and amortization..................................           144,000                   331,000
       Amortization of deferred compensation..........................            89,000                   271,000
       (Gain) loss on sale of equipment...............................           (36,000)                   60,000
       Reserve for patents............................................            24,000                   257,000
       Stock awards, restricted stock grants and ESOP match...........           345,000                    30,000
       Non-cash interest and amortization of deferred
         financing costs on long-term debt............................         2,034,000                   349,000
       Provision (reduction) for employee and officer loans, net of
         non-cash interest on related loans...........................            16,000                        --
       Changes in operating assets and liabilities:
           Prepaid expenses and other assets..........................           137,000                    451,000
          Accounts payable and accrued payroll........................          (110,000)                   237,000
                                                                        -------------------    ----------------------
    Net cash used in operating activities.............................        (6,553,000)                (5,088,000)

Investing activities:

    Purchases of marketable securities................................        (2,994,000)                        --
    Purchases of patents..............................................          (254,000)                   (48,000)
    Proceeds from the sale of property, plant and equipment...........            62,000                         --
    Purchases of property, plant and equipment........................           (51,000)                  (119,000)
                                                                        -------------------    ----------------------
    Net cash used in investing activities.............................        (3,237,000)                  (167,000)

Financing activities:

    Proceeds from sale of Common Stock................................        10,269,000                         --
    Proceeds from convertible note arrangements.......................         2,000,000                  4,838,000
    Proceeds from issuance of common stock and exercise of warrants
    and stock options.................................................         1,753,000                         --
    Payment on short-term debt........................................                --                   (230,000)
    Proceeds from repayment of note to officers.......................           128,000                         --
                                                                        -------------------    ----------------------
    Net cash provided by financing activities.........................        14,150,000                  4,608,000

    Net increase (decrease) in cash and cash equivalents..............         4,360,000                   (647,000)
    Cash and cash equivalents at beginning of period..................         1,030,000                    723,000
                                                                        -------------------    ----------------------
    Cash and cash equivalents at end of period........................   $     5,390,000       $             76,000
                                                                        ===================    ======================

Supplemental disclosures:
    Cash paid for:
      State taxes.....................................................   $         3,000       $             3,000
                                                                        ===================    ======================
      Interest .......................................................   $         1,000       $           250,000
                                                                        ===================    ======================


Supplemental disclosures on non-cash transactions:

     During  the six  months  ended  June 30,  2004,  $2.6  million  of the 2003
     Convertible Debt, net of related deferred  financing costs of $1.1 million,
     converted  into 2.6 million  shares of Common  Stock,  and  $500,000 of the
     February 2004 Convertible Debt converted into approximately  250,000 shares
     of Common Stock.

See accompanying notes.






                          MIRAVANT MEDICAL TECHNOLOGIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.   Basis of Presentation

     The information  contained herein has been prepared in accordance with Rule
     10-01 of Regulation S-X. The information at June 30, 2004 and for the three
     and six month periods  ended June 30, 2004 and 2003,  is unaudited.  In the
     opinion of management,  the information reflects all adjustments  necessary
     to make the results of operations for the interim  periods a fair statement
     of such operations.  All such adjustments are of a normal recurring nature.
     Interim results are not necessarily  indicative of results for a full year.
     For  a  presentation  including  all  disclosures  required  by  accounting
     principles  generally  accepted in the United  States,  these  consolidated
     financial  statements  should  be  read in  conjunction  with  the  audited
     condensed consolidated financial statements for the year ended December 31,
     2003 included in the Miravant  Medical  Technologies  Annual Report on Form
     10-K filed with the Securities and Exchange Commission.

     The  accompanying  condensed  consolidated  financial  statements have been
     prepared assuming 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  business.  The
     Company's independent auditors,  Ernst & Young LLP, have indicated in their
     report accompanying the December 31, 2003 consolidated financial statements
     that, based on generally  accepted auditing  standards,  our viability as a
     going  concern is in question.  Through  June 30, 2004,  the Company had an
     accumulated  deficit of $206.2  million  and  expects to  continue to incur
     substantial,  and possibly  increasing,  operating  losses for the next few
     years due to continued spending on research and development  programs,  the
     cost  associated  with  the  regulatory  review  process  for the New  Drug
     Application, or an NDA, that we submitted,  pre-commercialization  expenses
     for  SnET2,  the  funding  of  preclinical  studies,  clinical  trials  and
     regulatory  activities and the costs of  manufacturing  and  administrative
     activities.  The Company also expects these  operating  losses to fluctuate
     due to its ability to fund the research and development programs as well as
     the operating expenses of the Company.

     The Company is continuing its scaled-back efforts,  which we implemented in
     2002, in research and development and the preclinical  studies and clinical
     trials of our products.  These efforts, along with the cost of following up
     on  our  submitted  NDA,  obtaining  requisite  regulatory  approval,   and
     commencing  pre-commercialization  activities prior to receiving regulatory
     approval, will require substantial expenditures.  Once requisite regulatory
     approval has been obtained,  if at all,  substantial  additional  financing
     will be required for the  manufacture,  marketing and  distribution  of our
     product in order to achieve a level of  revenues  adequate  to support  the
     Company's cost structure. In July 2004, as discussed in Note 9, the Company
     entered into a Collaboration  Agreement and Securities  Purchase  Agreement
     with Guidant Corporation,  or Guidant, which will invest up to $7.0 million
     to  support  the  Company's  cardiovascular  program.  In  April  2004,  as
     discussed in Note 6, the Company  entered into a $10.3  million  Securities
     Purchase  Agreement,  or  the  2004  Equity  Agreement,  with  a  group  of
     institutional  investors. In February 2004, the Company entered into a $2.0
     million Unsecured Convertible Debenture Purchase Agreement, or the February
     2004 Debt Agreement,  with certain  accredited  investors,  or the February
     2004 Lenders,  which provided proceeds of $2.0 million. In August 2003, the
     Company entered into a Convertible Debt and Warrant Purchase Agreement,  or
     the 2003 Debt Agreement,  with a group of private accredited investors,  or
     the 2003 Lenders,  pursuant to which the Company  issued  securities to the
     Lenders in exchange for gross  proceeds of $6.0  million.  In addition,  in
     December 2002, the Company  entered into a $12.0 million  Convertible  Debt
     and  Warrant  Agreement,  or 2002 Debt  Agreement,  with a group of private
     accredited  investors,  or the 2002 Lenders.  The Company has borrowed $6.3
     million under the 2002 Debt  Agreement and there are no further  borrowings
     available under the 2002 Debt Agreement.  The Company believes it can raise
     additional funding to support  operations through corporate  collaborations
     or partnerships,  licensing of SnET2 or new products and additional  equity
     or debt financings prior to December 31, 2004. If additional funding is not
     available when required,  the Company's executive  management believes that
     as long as the Company's debt is not accelerated,  then the Company has the
     ability to conserve cash required for operations  through December 31, 2004
     and into the  first  quarter  of 2005.  If the  additional  funding  is not
     available or only a portion thereof is available, the Company believes that
     it will have cash required for operations  beyond  December 31, 2004 by the
     delay or reduction in scope of one or more of our research and  development
     programs and adjusting,  deferring or reducing salaries of employees and by
     reducing operating  facilities and overhead  expenditures.  There can be no
     assurance  that the Company  will be  successful  in  obtaining  additional
     financing or that financing will be available on favorable terms.

     Effective  April  21,  2004,  the  Company  is  authorized  to  issue up to
     75,000,000  shares of Common Stock and up to 30,000,000 shares of Preferred
     Stock. The Board of Directors has authority to fix the rights, preferences,
     privileges and  restrictions,  including voting rights,  of these shares of
     preferred stock without any future vote or action by the  shareholders.  As
     of the date of this report,  there were  35,111,810  shares of Common Stock
     issued outstanding;  5,163,741 shares of Common Stock reserved for issuance
     pursuant  to our equity  compensation  plans;  10,023,750  shares of Common
     Stock  reserved for issuance  pursuant to outstanding  warrants;  1,112,966
     shares of Series A  Preferred  Stock  issued  and  outstanding;  and 75,000
     shares of Series B Junior  Participating  Stock authorized and reserved for
     issuance.

     The  preparation  of  condensed   consolidated   financial   statements  in
     conformity  with  accounting  principles  generally  accepted in the United
     States requires  management to make estimates and  assumptions  that affect
     the amounts reported in the condensed consolidated financial statements and
     the accompanying  notes. Actual results may differ from those estimates and
     such  differences may be material to the condensed  consolidated  financial
     statements.

2.   Marketable Securities

     Marketable  securities  consist of short-term,  interest-bearing  corporate
     bonds. There were no marketable  security balances as of December 31, 2003.
     The Company has established investing guidelines relative to concentration,
     maturities and credit ratings that maintain safety and liquidity.

     In accordance with Statement of Financial  Accounting  Standards,  or SFAS,
     No.  115,   "Accounting   for  Certain   Investments  in  Debt  and  Equity
     Securities," the Company determines the appropriate  classification of debt
     and  equity  securities  at the  time of  purchase  and  re-evaluates  such
     designation  as of each  balance  sheet  date.  As of June  30,  2003,  all
     marketable securities and certain investments in affiliates were classified
     as "available-for-sale."  Available-for-sale securities and investments are
     carried at fair  value  with  unrealized  gains and  losses  reported  as a
     separate  component of stockholders'  equity.  Realized gains and losses on
     investment  transactions  are recognized  when realized based on settlement
     dates and recorded as interest income. Interest and dividends on securities
     are   recognized   when  earned.   Declines  in  value   determined  to  be
     other-than-temporary on available-for-sale securities are listed separately
     as a non-cash loss in investment in the consolidated financial statements.

3.   Comprehensive Loss

     For the six  months  ended  June 30,  2004  and  2003,  comprehensive  loss
     amounted to  approximately  $9.2  million and $6.6  million,  respectively.
     There was no difference between net loss and comprehensive loss for the six
     months  ended  June  30,  2004.  The   difference   between  net  loss  and
     comprehensive  loss for the six months ended June 30, 2003,  related to the
     change  in the  unrealized  loss  or  gain  the  Company  recorded  for its
     available-for-sale  securities on its  investment in its former  affiliate,
     Xillix Technologies Corp.

4.   Per Share Data

     Basic loss per common  share is computed  by  dividing  the net loss by the
     weighted average shares outstanding during the period. Diluted earnings per
     share  reflect the  potential  dilution  that would occur if  securities or
     other contracts to issue common stock were exercised or converted to common
     stock. Since the effect of the assumed exercise of common stock options and
     other convertible securities was anti-dilutive,  basic and diluted loss per
     share as presented on the condensed  consolidated  statements of operations
     are the same.

5.   Convertible Debt Agreements

     In  February  2004,  the  Company  entered  into an  Unsecured  Convertible
     Debenture  Purchase  Agreement,  or the February 2004 Debt Agreement,  with
     certain private accredited investors,  or the February 2004 Lenders.  Under
     the February 2004 Debt Agreement,  the Company issued $2.0 million worth of
     convertible  debentures maturing on February 5, 2008 with interest accruing
     at 8% per year, due and payable quarterly,  with the first interest payment
     due on April 1,  2004.  At the  Company's  option,  and  subject to certain
     restrictions,  the Company may make interest  payments in cash or in shares
     of its  Common  Stock,  or the  interest  can be added  to the  outstanding
     principal of the note. Each  convertible  debenture  issued pursuant to the
     February 2004 Debt  Agreement is  convertible  at the holder's  option into
     shares  of the  Company's  Common  Stock  at  $2.00  per  share.  Upon  the
     occurrence  of certain  events of default,  the holders of the  convertible
     debentures may require that they be repaid prior to maturity.  These events
     of default  include  the  Company's  failure to pay  amounts  due under the
     debentures  or to otherwise  perform any material  covenant in the February
     2004 Debt Agreement or other related documents.

     Additionally,  under the Emerging Issues Task Force, or EITF, No. 98-5, the
     Company was required to determine the beneficial  conversion  value for the
     notes  related to the February  2004 Debt  Agreement,  or the February 2004
     Notes. The beneficial  conversion  value represents the difference  between
     the  fair  value of the  Company's  February  2004  Notes as of the date of
     issuance and the intrinsic  value,  which is the value of the 2004 Notes as
     converted,  as described above. If the intrinsic value of the February 2004
     Notes exceeds the fair value of the February 2004 Notes,  then a beneficial
     conversion   value   is   determined   to  have   been   received   by  the
     securityholders.  Any beneficial conversion value determined is recorded as
     equity  and a  reduction  to the  convertible  debt  outstanding,  which is
     subsequently amortized to interest expense. The beneficial conversion value
     was calculated as follows:



                                                                                   

          Fair value of the  February  2004 Debt  converted  to Common  Stock on
          February 5, 2004 at $2.30 per share, a 10% discount from the fair value
          of the Common Stock on the date of issuance as the  underlying  shares
          are unregistered........................................................$ 2,300,000

          Less:  Intrinsic  value of the February 2004 Debt  converted to Common
          Stock at  $2.00 per share................................................(2,000,000)
                                                                                --------------

                                       Beneficial conversion value.............. $    300,000
                                                                                 =============



     The beneficial  conversion  value for the February 2004 Notes was amortized
     over the  period  from the date of note  issuance  to the  period  of first
     available note conversion which was March 25, 2004,  therefore the $300,000
     of beneficial conversion value was amortized during the quarter ended March
     31, 2004.  Additionally,  the beneficial  conversion  value remaining as of
     December 31, 2003 from the 2002 Debt  Agreement and the 2003 Debt Agreement
     of $681,000 was amortized during the three months ended March 31, 2004. The
     amortization  on the  beneficial  conversion  value is included in interest
     expense in the condensed consolidated statement of operations.

     Additionally,  certain of the February 2004 Lenders  converted  their Notes
     into shares of the Company's Common Stock. As of June 30, 2004, $500,000 of
     the $2.0  million face value of the February  2004 Notes  outstanding  have
     been converted into 250,000 shares of Common Stock.

     In connection with the Company's 2003 Debt Agreement, during the six months
     of 2004,  certain of the 2003 Lenders  converted their Notes into shares of
     the Company's  Common Stock.  As of June 30, 2004, $2.6 million of the $6.0
     million face value of the 2003 Notes  outstanding  have been converted into
     2.6  million  shares  of Common  Stock.  The $2.6  million  was net of $1.1
     million of  deferred  financing  costs.  In  addition,  of the  warrants to
     purchase  4.5  million  shares of  Common  Stock  related  to the 2003 Debt
     Agreement, 1,425,000 warrants have been exercised, resulting in proceeds to
     the Company of $1.4 million.

     In connection  with the Company's  2002 Debt  Agreement,  in May 2004,  the
     Company and the 2002 Lenders  agreed to terminate the  available  borrowing
     provisions  of the 2002 Debt  Agreement,  which  were to expire by June 30,
     2004.  As of June 30,  2004,  the Company has  outstanding  $6.3 million in
     convertible promissory notes under the 2002 Debt Agreement.

6.   Equity Agreements

     In April 2004, the Company entered in a Securities Purchase  Agreement,  or
     the 2004 Equity Agreement, with a group of institutional investors, whereby
     the  Company  sold  4,564,000  shares of Common  Stock at $2.25 per  share,
     resulting  in  proceeds  to the  Company  of $10.3  million.  There were no
     placement fees associated with the offering.

7.   Stock-Based Compensation

     Statement of Financial Accounting  Standard,  or SFAS, No. 123, "Accounting
     for Stock-Based  Compensation," encourages, but does not require, companies
     to record compensation expense for stock-based employee  compensation plans
     at  fair  value.  The  Company  has  chosen  to  continue  to  account  for
     stock-based  compensation  using the intrinsic  value method  prescribed by
     Accounting  Principles  Board Opinion,  or APB Opinion,  No. 25 and related
     interpretations  including Financial Interpretation No. 44, "Accounting for
     Certain  Transactions  Involving Stock  Compensation - an Interpretation of
     APB Opinion No. 25" in accounting for its stock option plans.

     If the Company had elected to recognize stock compensation expense based on
     the fair value of the  options  granted  at grant date for its  stock-based
     compensation  plans  consistent  with  the  method  of SFAS  No.  123,  the
     Company's net loss and loss per share would have been  increased to the pro
     forma amounts indicated below:



                                                                                               


                                                            Three months ended June 30,          Six months ended June 30,
                                                            2004                2003             2004                 2003
                                                     -----------------   ----------------- ----------------     ----------------

      Net loss as reported                            $  (3,701,000)      $  (3,723,000)    $ (9,196,000)        $ (7,074,000)
      Pro forma stock-based employee compensation
      cost under SFAS No. 123                              (219,000)           (185,000)        (439,000)            (444,000)
                                                     -----------------   ----------------- ----------------     ----------------
      Pro forma net loss                              $  (3,920,000)      $  (3,908,000)    $ (9,635,000)        $ (7,518,000)
                                                     =================   ================= ================     ================

      Loss per share - basic and diluted:
                                                     -----------------   ----------------- ----------------     ----------------
         As reported                                   $      (0.11)      $       (0.15)    $      (0.30)        $      (0.29)
                                                     =================   ================= ================     ================
         Pro forma                                     $      (0.12)      $       (0.16)    $      (0.32)        $      (0.31)
                                                     =================   ================= ================     ================



8.   Reclassifications

     Certain reclassifications have been made to the 2003 condensed consolidated
     financial statements to conform to the current period presentation.

9.   Subsequent Event

     In July 2004,  the Company  entered into a  Collaboration  Agreement  and a
     Securities  Purchase  Agreement  with  Guidant.   The  Securities  Purchase
     Agreement   provides   for  Guidant  to  invest  up  to  $7.0   million  in
     non-cumulative  convertible  Series A Preferred  Stock of the Company.  The
     Series A Preferred Stock has voting rights and  liquidation  preferences of
     $2.70 per share over the common stockholders.  The investments will be made
     upon the  completion of certain  milestones  through  completion of Phase I
     clinical  trials with the first  investment  of $3.0  million made upon the
     signing of the agreements. The first Series A Preferred Stock investment is
     convertible into the Company's Common Stock at $2.70 per share or 1,112,966
     shares. The remaining  preferred stock investments will be convertible into
     the  Company's  Common Stock based on a ten day average  price prior to the
     investment date. The Company is required to provide  additional  funding of
     at least $5.0  million over the period of the  collaboration  and the funds
     invested by Guidant must be spent on specified cardiovascular programs. The
     Company also granted Guidant registration rights with respect to the shares
     of Common Stock into which the Series A Preferred Stock is convertible. The
     agreements  also contain  various  covenant and  termination  provisions as
     defined by the agreements.






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

     This section of the Quarterly Report on Form 10-Q contains  forward-looking
statements,  which  involve  known and unknown  risks and  uncertainties.  These
statements relate to our future plans, objectives,  expectations and intentions.
These  statements  relate to our  future  plans,  objectives,  expectations  and
intentions.  These  statements  may be  identified  by the use of words  such as
"may,"  "will,"  "should,"  "potential,"  "expects,"  "anticipates,"  "intends,"
"plans," "believes" and similar expressions. These statements which are based on
our current beliefs, expectations and assumptions and are subject to a number of
risks and uncertainties,  including but not limited to statements regarding: our
general beliefs  concerning the efficacy and potential  benefits of photodynamic
therapy; our ability to raise funds to continue operations;  the use of SnET2 to
treat wet  age-related  macular  degeneration,  or AMD;  our ability to meet the
covenants of the August 2003  Unsecured  Convertible  Debt and Warrant  Purchase
Agreement, or the 2003 Debt Agreement;  our ability to meet the covenants of the
February  Unsecured  Convertible Debt Purchase  Agreement,  or the February 2004
Debt Agreement;  our ability to resolve any issues or  contingencies  associated
with our New Drug  Application,  or an NDA,  submission  with the Food  Drug and
Administration, or FDA; the assumption that we will continue as a going concern;
our  ability  to regain our  listing  status on Nasdaq or other  national  stock
market  exchanges;  our plans to  collaborate  with other parties and/or license
SnET2; our ability to meet the requirements of our July 2004  Collaboration  and
Securities Purchase Agreement with Guidant Corporation;  our ability to continue
to retain employees under our current  financial  circumstances;  our ability to
use our laser and  delivery  devices in future  clinical  trials;  our  expected
research and development expenditures;  our patent prosecution strategy; and our
expectations  concerning the government  exercising its rights to use certain of
our licensed  technology.  Our actual results could differ materially from those
discussed  in these  statements  due to a  number  of  risks  and  uncertainties
including but not limited to: failure to obtain  additional  funding in a timely
manner,  if at all;  our failure to comply with the  covenants  in our 2003 Debt
Agreement  and/or  our  February  2004 Debt  Agreement,  or to the extent we are
unable to comply with these  covenants,  obtain  waivers  from these  covenants,
which could lead to a default under those agreements; a failure of our drugs and
devices to receive regulatory  approval;  other parties declining to collaborate
with us due to our financial condition or other reasons beyond our control;  the
failure of our existing laser and delivery  technology to prove to be applicable
or appropriate for future studies;  our failure to obtain the necessary  funding
to further our research and development activities; and unanticipated changes by
the government in its past  practices by exercising  its rights  contrary to our
expectations.  For a more complete  description of the risks that may impact our
business, see "Risk Factors", for a discussion of certain risks, including those
relating to our ability to obtain additional  funding,  our ability to establish
new  strategic  collaborations,  our  operating  losses,  risks  related  to our
industry and other forward-looking statements.

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

General

     We are a pharmaceutical  research and development  company  specializing in
photodynamic  therapy,  or PDT, a treatment modality based on drugs that respond
to light. When activated by light,  these drugs induce a photochemical  reaction
in the presence of oxygen that can be used to locally destroy diseased cells and
abnormal blood vessels. We have branded our novel version of PDT technology with
the  trademark  PhotoPoint(R).  Our drugs and devices  are in various  stages of
development  and  require  regulatory  approval  prior to  sales,  marketing  or
clinical use. Our most advanced drug,  PhotoPoint SnET2, has completed Phase III
clinical trials for the treatment of wet age-related  macular  degeneration,  or
AMD, and we have submitted a New Drug Application, or an NDA, to the FDA for its
marketing  approval on March 31, 2004,  which was accepted for filing on June 1,
2004.

     We have been unprofitable since our founding and have incurred a cumulative
net loss of  approximately  $206.2  million  as of June 30,  2004.  We expect to
continue to incur significant,  and possibly  increasing,  operating losses over
the next few years,  and we believe we will be  required  to obtain  substantial
additional debt or equity  financing to fund our operations  during this time as
we seek to achieve a level of revenues  sufficient  to support  our  anticipated
cost structure.  Our independent auditors,  Ernst & Young LLP, have indicated in
their  report   accompanying  our  December  31,  2003  consolidated   financial
statements that, based on generally accepted auditing  standards,  our viability
as a going concern is in question.

     Although  we  continue  to  incur  costs  for  research  and   development,
preclinical studies,  clinical trials and general corporate activities,  we have
continued to adhere to our cost restructuring  program implemented in 2002 which
has helped  reduce our  overall  costs.  Our  ability  to  achieve  and  sustain
profitability  depends  upon our  ability,  alone  or with  others,  to  receive
regulatory  approval on our NDA  submission  for SnET2 in AMD,  to  successfully
complete  the  development  of  our  proposed  products,   obtain  the  required
regulatory  clearances  and  manufacture  and market our proposed  products.  No
revenues have been  generated  from  commercial  sales of SnET2 and only limited
revenues have been generated  from sales of our devices.  Our ability to achieve
significant  levels of revenues  within the next few years is  dependent  on the
timing of  receiving  regulatory  approval,  if at all, for SnET2 in AMD and our
ability to establish a  collaboration,  with a corporate  partner or other sales
organization, to commercialize SnET2 once regulatory approval is received, if at
all.  Our  revenues to date have  consisted  of license  reimbursements,  grants
awarded,  royalties  on our devices,  sales of SnET2 bulk active  pharmaceutical
ingredient, or bulk API sales, milestone payments, payments for our devices, and
interest  income.  We do not  expect  any  significant  revenues  until  we have
established a collaborative  partnering  agreement,  receive regulatory approval
and commence commercial sales.

     Our  significant  funding  activities  over the last  eighteen  months have
consisted of the following:

     *    A  Collaboration  Agreement and  Securities  Purchase  Agreement  with
          Guidant Corporation,  or Guidant, completed July 1, 2004, providing an
          equity  investment of $3.0 million upon signing and up to $4.0 million
          upon  the   completion   of   certain   milestones   related   to  our
          cardiovascular program;

     *    A $10.3 million equity  financing  completed  April 23, 2004;

     *    A $2.0 million convertible debt financing completed February 5, 2004;

     *    Warrant  exercises  through August 9, 2004 providing  proceeds of $1.4
          million;

     *    The sale of our investment in an affiliate, Xillix Technologies Corp.,
          or Xillix,  in  December  2003,  providing  net cash  proceeds of $1.6
          million;

     *    A $6.0 million  convertible  debt financing  completed in August 2003;
          and

     *    Settlement of our $10.0 million debt with Pharmacia AB, a wholly owned
          subsidiary of Pfizer, Inc., or Pharmacia, that required a cash payment
          of $1.0 million.

     We believe we can raise additional  funding to support  operations  through
corporate  collaborations  or  partnerships,  through  licensing of SnET2 or new
products  and  through  public or  private  equity or debt  financings  prior to
December 31, 2004.  However,  there can be no assurance that the Company will be
successful in obtaining additional financing or that financing will be available
on favorable terms. If additional funding is not available when required, and if
our debt does not go into default and become immediately due, then we believe we
have the ability to conserve cash required for operations  through  December 31,
2004 and into the first  quarter of 2005 by the delay or  reduction  in scope of
one or more of its research and development programs,  and adjusting,  deferring
or reducing  salaries of  employees  and by reducing  operating  facilities  and
overhead expenditures.

Ongoing Operations

     We have continued our scaled-back efforts, which we implemented in 2002, in
research and development and the preclinical  studies and clinical trials of our
products.  Our  primary  efforts in 2003 and the first half of 2004 have been in
preparing a  submission  of an NDA for  marketing  approval in AMD for SnET2 and
responding to the FDA regarding their review  requirements.  We expect that over
the next year or so,  our  likely  activities  and  costs  will  consist  of the
following:

     *    Continuation of work related to the regulatory review of our NDA;

     *    Pre-commercialization  activities such as  pre-marketing  and possible
          drug and device  manufacturing  prior to receiving a decision from the
          FDA regarding marketing approval;

     *    Increasing development activities for our cardiovascular program;

     *    Preparation of an Investigational New Drug application,  or IND, for a
          clinical  trial in AV access  disease;  and

     *    Review and follow-up of our Phase II dermatology clinical trial.

     The extent of each of these activities will depend on the available funding
and  resources.  Additionally,  once  requisite  regulatory  approval  has  been
obtained for SnET2, if at all,  substantial  additional funding will be required
for the  manufacture,  marketing  and  distribution  of our  product in order to
achieve a level of revenues adequate to support our cost structure.

     In  ophthalmology,  our primary focus from 2003 through June 30, 2004  was
the  preparation  and filing of our NDA for  marketing  approval  of  PhotoPoint
SnET2, a new drug for the treatment of AMD and the related responses to requests
by the FDA. In January 2002, Pharmacia, after a top-line review of the Phase III
AMD clinical  data,  determined  that the clinical data results  indicated  that
SnET2 did not meet the primary  efficacy  endpoint in the study  population,  as
defined by the clinical trial protocol,  and that they would not be preparing an
NDA with the FDA. In March 2002, we regained the license rights to SnET2 as well
as the  related  data and assets  from the Phase III AMD  clinical  trials  from
Pharmacia.  Additionally,  in March 2002 we terminated our license collaboration
with  Pharmacia.  In January  2003,  we announced our plans to move forward with
preparing  our  first NDA  submission  of SnET2 for the  treatment  of AMD.  Our
decision  came after we  completed  our  analyses of the Phase III AMD  clinical
data,  which we believed  showed  positive  results in a  significant  number of
PhotoPoint  SnET2 treated  patients versus placebo control  patients,  and after
holding  discussions with regulatory  consultants and the ophthalmic division of
the FDA. We submitted  the NDA on March 31,  2004,  seeking  marketing  approval
based on  clinical  results  in the "per  protocol"  study  population.  The per
protocol  population consists of those patients who received the exposure to the
SnET2 treatment regimen pre-specified in the clinical study protocol, comprising
a smaller number of patients than the total study population.  Although there is
precedent  for FDA  approval of drugs based on subgroup  populations,  including
Visudyne(R),  the  currently  approved  competitive  PDT product for wet AMD, we
cannot  assure you that the FDA will grant  approval  for SnET2 based on our per
protocol  group of patients.  The NDA was accepted by the FDA for filing on June
1, 2004 and has received a priority review designation. Besides the possible use
of SnET2  alone or in  combination  with  other  therapies,  we have  identified
potential next generation drug compounds for use in various eye diseases.  These
drugs are in the early stage of  development  and will not likely begin  further
development  until we obtain  additional  funding and/or a corporate  partner or
other collaboration in ophthalmology.

     In our  dermatology  program,  we use a topical gel  formulation to deliver
MV9411, a proprietary photoreactive drug, directly to the skin. In July 2001, we
completed  a Phase I  dermatology  clinical  trial  and,  in  January  2002,  we
commenced  a Phase II  clinical  trial  with  MV9411  for  potential  use in the
treatment of plaque  psoriasis,  a chronic  dermatological  condition  for which
there  is  no  known   cure.   Plaque   psoriasis   is  a   disease   marked  by
hyperproliferation  of the  epidermis,  resulting  in  inflamed  and scaly  skin
plaques.  The Phase II clinical  trial is expected to be closed out in 2004 with
an analysis of the clinical  trial results to follow.  Our  continuation  of the
dermatology  development  program  will  depend on the  results of the  clinical
trials and other factors such as available funding and personnel.

     We have  conducted  numerous  preclinical  studies with new  photoselective
drugs  for  cardiovascular  diseases,  in  particular  for  the  prevention  and
treatment of vulnerable plaque and restenosis.  Vulnerable  plaque, or VP, is an
unstable,  rupture-prone  inflammatory  plaque  within  the  artery  walls,  and
restenosis is the  renarrowing  of an artery that commonly  occurs after balloon
angioplasty for  obstructive  artery disease.  Based on our  collaboration  with
Guidant,  we have begun the process of formulating a new lead drug, MV0633, and,
pending the outcome of any  additional  preclinical  studies  required and other
factors,  we expect to prepare an IND in cardiovascular  disease for MV0633. The
timing  of the  IND is  dependent  on  numerous  factors  including  preclinical
results, available funding and personnel.

     Synthetic  arteriovenous,  or AV,  grafts are placed in  patients  with End
Stage Renal Disease to provide access for  hemodialysis.  While these grafts are
critical to the health of the patient,  their functional lifetime is limited due
to stenosis, or narrowing, caused by cell overgrowth in the vein. As a result of
our preclinical  studies in cardiovascular  disease and our discussions with the
FDA, we decided to further  develop the use of PhotoPoint PDT for the prevention
and/or  treatment of vascular  access  disease.  Additionally,  we are currently
pursuing potential  strategic partners in this field. We are planning to prepare
and file an IND for the  commencement of clinical trials in this field,  pending
financial considerations, corporate collaborations and other factors.

     In our oncology  research program,  we have performed  various  preclinical
studies in solid  tumors to target  tumor  cells and tumor  neovasculature.  The
focus of our  preclinical  research is to evaluate the utility of PhotoPoint PDT
as a stand-alone  treatment or as a  combination  therapy with  experimental  or
conventional  therapies.  Our  research  efforts  have  focused  on  the  use of
PhotoPoint PDT in treating cancers such as those of the brain,  breast, lung and
prostate.  We have an existing oncology IND for SnET2, under which we may choose
to submit protocols for clinical trials in the future. We have also investigated
our novel compound MV6401 for solid tumors in oncology applications.

     Below is a summary of the  disease  programs  and their  related  stages of
development.  The  information in the column labeled  "Estimate of Completion of
Phase" is forward-looking in nature and the actual timing of completion of those
phases  could  differ  materially  from the  estimates  provided  in the  table.
Additionally,  due to the uncertainty of the scientific  results of any of these
programs  as  well as the  uncertainty  regarding  our  ability  to  fund  these
programs, we are unable to provide an accurate estimate as to the costs, capital
requirements or the specific timing necessary to complete any of these programs.
For a discussion of the risks and  uncertainties  associated  with the timing of
completing a product  development  phase for our company as well as our industry
as a whole,  see the "Risk  Factors"  section of  "Management's  Discussion  and
Analysis of Financial Condition and Results of Operations."


                                                                                               


                                                                                                           Estimate of Completion
               Program           Indication (Primary Drug)                 Phase of Development                  of Phase
        ---------------------    ---------------------------------     ------------------------------     --------------------------
            Ophthalmology                  AMD (SnET2)                 Results of the FDA review of              Q3/Q4 2004
                                                                              our NDA filing
                                        New drug compounds                   Research studies                     Completed

             Dermatology                Psoriasis (MV9411)                       Phase II                           2004

           Cardiovascular           VP and Restenosis (MV0633)             Drug formulation and                   2004-2005
              disease                                                       preclinical studies

          Vascular disease              AV Graft (MV2101)                     IND submission                   Q4 2004/Q1 2005

              Oncology               Tumor research (MV 6401)                Research studies                        **



     ** Based  on the  early  development  stage of  these  programs  we  cannot
     reasonably  estimate  the  time at which  these  programs  may move  from a
     research or preclinical  development phase to the clinical trial phase. The
     decision  and timing of whether  these  programs  will move to the clinical
     trial phase will depend on a number of factors including the results of the
     preclinical studies, the estimated costs of the programs,  the availability
     of  alternative  therapies  and our  ability  to fund or obtain  additional
     financing  or to  obtain  new  collaborative  partners  to  help  fund  the
     programs.

     Based on our ability to successfully obtain additional funding, our ability
to obtain new collaborative  partners, our ability to license and pursue further
development of SnET2 for AMD or other disease indications, our ability to reduce
operating costs as needed, our ability to regain our listing status on Nasdaq or
other national stock market exchanges and various other economic and development
factors,  such as the  cost of the  programs,  reimbursement  and the  available
alternative  therapies,  we may or may not elect or be able to  further  develop
PhotoPoint PDT procedures in ophthalmology, cardiovascular disease, dermatology,
oncology or in any other indications.

     Results of Operations

     Revenues.  We had no revenues  for the three and six months  ended June 30,
2004 and 2003.

     Historically,  we have recorded  limited  revenues for the sale of our bulk
active  pharmaceutical  ingredient and license income for the  reimbursement  of
out-of-pocket  expenses  incurred under license  agreements.  Any future revenue
will  likely be  related  to new  collaborative  agreements,  and  royalties  or
revenues  from drug and device sales upon  regulatory  approval  and  subsequent
commercial sales, if any.

     Research and  Development.  Research and development  costs are expensed as
incurred. Research and development expenses are comprised of direct and indirect
costs.  Direct  costs  consist  of  costs  incurred  by  outside  providers  and
consultants for preclinical  studies,  clinical trials and related clinical drug
and device development and manufacturing costs, drug formulation  expenses,  NDA
preparation services and other research and development  expenditures.  Indirect
costs consist of internally generated costs from salaries and benefits, overhead
and facility  costs,  and other support  services.  Our research and development
expenses  for the six months  ended June 30, 2003 was $3.7  million  compared to
$3.9  million for the same period in 2004.  Research  and  development  expenses
decreased  from $1.9  million for the three  months  ended June 30, 2003 to $1.6
million  for the same  period in 2004.  The  slight  increase  in  research  and
development expenses for the six months ended June 30, 2004 compared to the same
period in 2003 is  specifically  related to the activities  associated  with the
preparation  and  compilation of the submission of our NDA. The decrease for the
three  months  ended June 30, 2004  related to a decrease in the NDA  submission
activities  and costs due to the NDA submission on March 31, 2004 and a decrease
in indirect  costs  resulting  from the downsizing of our facility and a related
reduction in overhead costs. Research and development expenses for the three and
six months  ended June 30, 2003 and 2004 related  primarily to payroll,  payroll
taxes,  employee  benefits and  allocated  operating  costs.  Additionally,  the
Company incurred research and development expenses for these periods for:

     *    Preparation of our NDA submission for SnET2 in AMD;

     *    Work associated with the development of new devices, delivery systems,
          drug compounds and formulations for the dermatology and cardiovascular
          programs; and

     *    Preclinical  studies  and  clinical  trial  costs  for  our  Phase  II
          dermatology program.

     As previously  disclosed,  we have four research and  development  programs
which we have focused our efforts:  ophthalmology,  dermatology,  cardiovascular
disease and oncology. Research and development costs are initially identified as
direct costs and  indirect  costs,  with only direct  costs  tracked by specific
program.  These  direct  costs  consist  of  clinical,   preclinical,  drug  and
formulation development,  device development and research costs. We do not track
our indirect  research and  development  costs by program.  These indirect costs
consist  of  labor,   overhead  and  other  indirect  costs.  The  research  and
development costs for specific programs represent the direct costs incurred. The
direct research and development costs by program are as follows:


                                                                                               


                                                 Three months ended June 30,               Six months ended June 30,
        --------------------------------    --------------------------------------    ------------------------------------
                    Program                      2004                 2003                 2004                2003
        --------------------------------    ----------------    ------------------    ---------------     ----------------
        Direct costs:

             Ophthalmology..............       $    462,000          $    360,000        $ 1,157,000         $    556,000
             Dermatology................              5,000                46,000             47,000              202,000
             Cardiovascular disease.....             61,000                75,000             96,000              260,000
             Oncology...................                 --                 8,000                 --               15,000
                                            ----------------    ------------------    ---------------     ----------------
        Total direct costs..............       $    528,000          $    489,000        $ 1,300,000         $  1,033,000

        Indirect costs .................       $  1,119,000          $  1,370,000        $ 2,608,000         $  2,700,000
                                            ----------------    ------------------    ---------------     ----------------
        Total research and development
        costs...........................       $  1,647,000          $  1,859,000        $ 3,908,000         $  3,733,000
                                            ================    ==================    ===============     ================



     Ophthalmology.  For  the  six  months  ended  June  30,  2003,  our  direct
ophthalmology program costs have increased from $556,000 to $1.2 million for the
six months  ended June 30, 2004.  For the three months ended June 30, 2003,  our
direct ophthalmology  program costs have increased from $360,000 to $462,000 for
the three  months  ended June 30, 2004.  Costs  incurred  for the  ophthalmology
program in 2004 have consisted of costs incurred from  consultants  and contract
research  organizations  for assistance in the preparation and related follow-up
work associated with our NDA filed and the commencement of pre-commercialization
activities.  The costs incurred for the six month period ended June 30, 2003 are
specifically  related to the  analysis of the  clinical  trial data for SnET2 in
AMD.

     Dermatology. For the six months ended June 30, 2003, our direct dermatology
program costs  decreased  from $202,000 to $47,000 for the six months ended June
30,  2004.  For the three months  ended June 30,  2003,  our direct  dermatology
program costs have decreased from $46,000 to $5,000 for the same period in 2004.
Costs incurred in the dermatology  program include expenses for drug development
and drug formulation,  internal and external  preclinical study costs, and Phase
II clinical trial expenses. The decrease for the three and six months ended June
30, 2004 as compared to the same  periods in 2003 is related to the  decrease in
patient treatments in the Phase II clinical trial compared to 2003.

     Cardiovascular  Disease. For the six months ended June 30, 2003, our direct
cardiovascular disease program costs decreased from $260,000 to $96,000 for same
period  in  2004.  For  the  three  months  ended  June  30,  2003,  our  direct
cardiovascular  disease program costs have decreased from $75,000 to $61,000 for
the same  period in 2004.  Our  cardiovascular  disease  program  costs  include
expenses for the  development of new drug compounds and light delivery  devices,
drug formulation costs, drug and device manufacturing  expenses and internal and
external preclinical study costs. The decrease from 2003 to 2004 is related to a
decrease in the  development and  manufacturing  activities for drug and devices
used in the  preclinical  studies and a  reduction  in the  preclinical  studies
performed while corporate  financing was completed during the 2004. Based on the
Guidant  investment  and  collaboration  entered into in July 2004, we expect to
incur an increase in development costs for this program in the future.

     Oncology.  For the six months  ended  June 30,  2003,  our direct  oncology
program  costs have  decreased  from  $15,000 to no costs for the same period in
2004.  For the three  months ended June 30, 2003,  our direct  oncology  program
costs have  decreased  from $8,000 to no costs for the same period in 2004.  Our
oncology  program  costs  had  primarily  consisted  of costs for  internal  and
external  preclinical studies and expenses for the early development of new drug
compounds.  The decrease in oncology  program costs from 2003 to 2004 is related
to our decision to temporarily  utilize  resources toward our preparation of our
NDA for  ophthalmology  rather  than for  discovery  and  research  programs  in
oncology.

     Indirect Costs.  For the six months ended June 30, 2003, our indirect costs
have slightly decreased from $2.7 million to $2.6 million for the same period in
2004.  For the three  months  ended  June 30,  2003,  our  indirect  costs  have
decreased  from  $1.4  million  to $1.1  million  for the same  period  in 2004.
Generally,  the decrease from 2003 to 2004 was attributed to a decrease in costs
related to the downsizing of facilities and related reduction in overhead costs,
which was  slightly  offset by an increase in employee  compensation  which were
adjusted for the first time since 2001.

     We expect that future  research  and  development  expenses  may  fluctuate
depending  on  available  funds,  continued  expenses  incurred  related  to our
regulatory review process for the NDA,  pre-commercialization costs for drug and
devices manufacturing,  costs for preclinical studies and clinical trials in our
ophthalmology,  dermatology,  cardiovascular, oncology and other programs, costs
associated with the purchase of raw materials and supplies for the production of
devices and drug for use in  preclinical  studies and clinical  trials,  results
obtained  from our  ongoing  preclinical  studies  and  clinical  trials and the
expansion of our research and development programs, which includes the increased
hiring of personnel,  the continued expansion of existing or the commencement of
new  preclinical  studies and clinical  trials and the  development  of new drug
compounds and formulations.

     General and  Administrative.  For the six months ended June 30,  2003,  our
general and  administrative  expenses have  increased  from $3.0 million to $3.3
million for the same period in 2004.  For the three  months  ended June 30, 2003
and  2004  general  and  administrative  expenses  remained  consistent  at $1.6
million.  Expenses  for the three and six months  ended  June 30,  2003 and 2004
related  primarily to payroll  related  expenses,  operating costs such as rent,
utilities,  professional services and insurance costs and non-cash expenses such
as stock  compensation and depreciation.  For the six months ended June 30 2004,
the  employee and overhead  related  expenses  increased as compared to the same
period in 2003 due to the increase in employee wages which were adjusted for the
first time since 2001 and an increase in stock compensation  costs. The increase
in costs was offset by a decrease in facility related costs due to the reduction
in facilities.

     We expect future general and  administrative  expenses to remain consistent
with the three and six month  periods  ended  June 30,  2004  although  they may
fluctuate  depending  on  available  funds,  and  the  need to  perform  our own
pre-marketing, marketing and sales activities, the support required for research
and development  activities,  the costs associated with potential  financing and
partnering   activities,   continuing  corporate  development  and  professional
services,  facility and overhead  costs,  compensation  expense  associated with
employee stock bonuses and stock options and warrants granted to consultants and
expenses for general corporate matters.

     Interest and Other Income. For the six months ended June 30, 2003, interest
and other income  increased from $38,000 to $44,000 for the same period in 2004.
For the three months ended June 30,  2003,  interest and other income  increased
from  $18,000 to $24,000 for the same period in 2004.  Interest and other income
amounts are  derived  from  interest  earned on cash and  marketable  securities
earning  interest.  The level of future interest and other income will primarily
be subject to the level of cash  balances we maintain  from period to period and
the interest rates earned.

     Interest Expense.  Interest expense  significantly  increased from $368,000
for the six months  ended June 30, 2003 to $2.1 million for the six months ended
June 30,  2004.  For the three  months  ended June 30,  2003,  interest  expense
increased from $262,000 to $517,000 for the same period in 2004. The increase is
primarily  related to the continued  amortization  of the beneficial  conversion
value from the 2004, 2003 and 2002 Debt Agreements.  Under the EITF No. 98-5, we
were required to determine the beneficial conversion value for the February 2004
Debt  Agreement,  the 2003  Debt  Agreement  and the 2002  Debt  Agreement.  The
beneficial  conversion value represents the difference between the fair value of
our Common Stock on the date of the first available conversion and the intrinsic
value,  which is the value of the various notes on as converted  assumption  and
the value of detachable  warrant  issued.  The remaining  beneficial  conversion
value from the 2003 Debt  Agreement  and 2002 Debt  Agreement  of  $681,000  was
amortized  during the six months ended June 30, 2004.  Additionally,  a $300,000
beneficial conversion value associated with the 2004 February Debt Agreement was
recorded and amortized  during the six months ended June 30, 2004. These amounts
were recorded as interest  expense.  The remaining  increase in interest expense
for the six  months  ended June 30,  2004  compared  to the same  period in 2003
related to an increase in interest  expense from borrowings  under the 2002 Debt
Agreement,  2003 Debt  Agreement and the 2004  February  Debt  Agreement and the
related   amortization  of  deferred   financing  costs  associated  with  those
agreements of $1.1 million.  Interest expense for the three and six months ended
June 30, 2003 consisted  primarily of interest  expense related to the 2002 Debt
Agreement.  The level of  interest  expense  in future  periods is  expected  to
fluctuate depending on the levels of outstanding debt.






Liquidity and Capital Resources

     Since  inception  through June 30, 2004,  we have  accumulated a deficit of
approximately  $206.2 million and expect to continue to incur  substantial,  and
possibly  increasing,  operating losses for the next few years. We have financed
our  operations  primarily  through  private  placements  of  Common  Stock  and
Preferred Stock,  private  placements of convertible notes and short-term notes,
our  initial  public   offering,   a  secondary   public   offering  and  credit
arrangements.  As of June 30, 2004, we have  received  proceeds from the sale of
equity  securities,  convertible notes and credit  arrangements of approximately
$251.6 million.  We do not anticipate  achieving  profitability  in the next few
years, as such we expect to continue to rely on external sources of financing to
meet our cash  needs  for the  foreseeable  future.  As of June  30,  2004,  our
condensed  consolidated financial statements have been prepared assuming we will
continue as a going concern. Our independent  auditors,  Ernst & Young LLP, have
indicated  in their  report  accompanying  our  December  31, 2003  consolidated
financial  statements that, based on generally accepted auditing standards,  our
viability as a going concern is in question.

     In July 2004,  we entered into a  Collaboration  Agreement  and  Securities
Purchase  Agreement with Guidant  Corporation,  issuing $3.0 million of Series A
Convertible Preferred Stock upon signing of the agreements and we can receive up
to $4.0 million in additional  convertible  preferred stock investments upon the
completion of certain milestones related to our cardiovascular program. The $3.0
million of Preferred  Stock sold is  convertible  into our Common Stock at $2.70
per share and includes registration rights for the underlying Common Stock.

     In April 2004, we entered in a Securities Purchase  Agreement,  or the 2004
Equity  Agreement,  with a group of  institutional  investors,  whereby  we sold
4,564,000 shares of Common Stock at $2.25 per share, resulting in proceeds to us
of $10.3 million.  There were no placement fees associated with the offering and
the shares issued were unregistered.  On April 29, 2004, we filed a registration
statement  with the SEC to cover the resale of these shares of Common Stock with
the SEC.

     In  February  2004,  we entered  into an  Unsecured  Convertible  Debenture
Purchase  Agreement,  or the February 2004 Debt Agreement,  with certain private
accredited investors, or the February 2004 Lenders. Under the February 2004 Debt
Agreement we issued $2.0 million  worth of  convertible  debentures  maturing on
February  5,  2008  with  interest  accruing  at 8% per  year,  due and  payable
quarterly,  with the first interest  payment due on April 1, 2004. At our option
and subject to certain restrictions, we may make interest payments in cash or in
shares of our Common  Stock,  or the  interest  can be added to the  outstanding
principal  of the  note.  Each  convertible  debenture  issued  pursuant  to the
February 2004 Debt Agreement is  convertible at the holder's  option into shares
of our Common Stock at $2.00 per share. Upon the occurrence of certain events of
default,  the holders of the  convertible  debentures  may require  that they be
repaid  prior to maturity.  These  events of default  include our failure to pay
amounts due under the debentures or to otherwise  perform any material  covenant
in the February 2004 Debt  Agreement or other related  documents.  In connection
with our  February  2004 Debt  Agreement,  during the three and six months ended
June 30, 2004,  certain of the February 2004 Lenders  converted their Notes into
shares of our Common  Stock.  As of August 9, 2004,  $500,000  of the Notes have
been converted into 250,000 shares Common Stock.

     In August 2003,  we entered into a  Convertible  Debt and Warrant  Purchase
Agreement,  or the  2003  Debt  Agreement,  with a group of  private  accredited
investors,  or the 2003 Lenders,  pursuant to which we issued  securities to the
2003 Lenders in exchange for gross proceeds of $6.0 million. Under the 2003 Debt
Agreement,  the debt can be  converted,  at the 2003  Lender's  option after the
registration of the underlying  stock, at $1.00 per share into our Common Stock.
We issued separate  convertible  promissory notes,  which are referred to as the
2003 Notes, to each 2003 Lender and the 2003 Notes earn interest at 8% per annum
and are due August 28, 2006,  unless  converted  earlier or paid early under the
prepayment  or  default  provisions.  The  interest  on  each  2003  Note is due
quarterly  beginning  October  1, 2003 and can be paid in cash or in-kind at our
option. Under certain circumstances each 2003 Note can be prepaid by us prior to
the  maturity  date or prior to  conversion.  The 2003 Notes  also have  certain
default  provisions which can cause the 2003 Notes to become accelerated and due
immediately  upon notice by the 2003 Lenders.  If the 2003 Notes are declared to
be due prior to their scheduled maturity date, it is unlikely we will be able to
repay  these  notes  and  it may  force  us to  significantly  reduce  or  cease
operations or negotiate unfavorable terms for repayment.  In connection with our
2003 Debt  Agreement,  during  the three and six  months  ended  June 30,  2004,
certain of the 2003  Lenders  converted  their  Notes into  shares of our Common
Stock.  As of August 9, 2004, $2.6 million of the Notes have been converted into
2.6 million shares Common Stock.

     In  connection  with the 2003 Debt  Agreement,  we also  issued to the 2003
Lenders  warrants to purchase an  aggregate  of  4,500,000  shares of our Common
Stock. Each Lender received two warrants.  The first warrant is for the purchase
of  one-half  (1/2) of a share of our  Common  Stock for every  $1.00  principal
amount of debt  under the 2003 Debt  Agreement.  The  second  warrant is for the
purchase  of  one-quarter  (1/4) of a share of our Common  Stock for every $1.00
principal  amount of debt under the 2003 Debt  Agreement.  The exercise price of
each  warrant is $1.00 per share and the warrants  will  terminate on August 28,
2008, unless previously exercised.  We can force the exercise of the one-quarter
share warrant under certain  circumstances.  In accordance with the registration
rights related to the 2003 Debt  Agreement,  in October 2003 we  registered,  as
required,  certain shares  underlying the convertible  promissory  notes and the
shares underlying the warrants for certain note holders. In addition, of the 4.5
million warrants issued,  1,425,000  warrants have been exercised through August
9, 2004, resulting in proceeds to Miravant of $1.4 million.

     In December  2002,  we entered into a $12.0  million  Convertible  Debt and
Warrant  Agreement,  or the  2002  Debt  Agreement,  with  a  group  of  private
accredited  investors,  or the 2002 Lenders. This available borrowing provisions
of this  agreement  were  terminated  in May 2004.  As of June 30, 2004, we have
borrowed  $6.3  million  and there  will be no  further  borrowings  under  this
agreement.  Additionally,  in  connection  with each  borrowing  we have  issued
warrants  to  purchase a total of  1,575,000  shares of our  Common  Stock at an
exercise price of $1.00 per share. We also issued an origination warrant for the
purchase of 250,000 shares at an exercise price of $0.50 per share. All of these
warrant issued expire on December 31, 2008.

     In connection with the execution of the 2003 Debt Agreement, certain of the
2002  Lenders,  to whom we issued  notes to under our 2002  Debt  Agreement,  as
described above,  agreed to subordinate  their debt security position to that of
the 2003 Lenders. In exchange for the subordinated  security position,  the 2002
Lenders  received  additional  warrants to purchase an  aggregate  of  1,575,000
shares of our Common  Stock at an exercise  price of $1.00 per share,  and these
additional  warrants  will  terminate  on August  28,  2008,  unless  previously
exercised.  Additionally,  under the  anti-dilution  provision  of the 2002 Debt
Agreement,  the conversion price of the five notes issued thereunder to the 2002
Lenders  during the period  February 2003 through July 2003 was reduced to $1.00
and the exercise price of the related warrants issued to the 2002 Lenders during
the same period was reduced to $1.00 per share.

Statement of Cash Flows

     For the six months ended June 30, 2003 net cash used in operations was $5.1
million compared to $6.6 million used during the six months ended June 30, 2004.
The increase in cash used for  operations  from 2004 compared to 2003 was due to
an increase in operating costs from the preparation and related follow-up on the
NDA filed with the FDA and increased  employee wages which were adjusted for the
first time since 2001.  These  costs were offset by the use of common  stock for
payment  of  interest  expense  and  compensation  as  well  the  non-cash  cost
associated with beneficial conversion amortization.

     For the six  months  ended  June  30,  2003,  net  cash  used in  investing
activities  was  $167,000  compared to $3.2 million for the same period in 2004.
The increase in cash used in investing activities from 2004 compared to 2003 was
due to purchases of marketable  securities  and the increase in the purchases of
patents and property, plant and equipment.

     The net cash provided by financing activities for the six months ended June
30, 2003 was $4.6 million compared to $14.1 million for the same period in 2004.
The cash provided by financing  activities for 2003 primarily related to the net
proceeds  received from the  borrowings  under the December 2002 Debt  Agreement
received  during  the six months  ended  June 30,  2003.  The cash  provided  by
financing  activities for 2004  primarily  related to the $10.3 million from the
April 2004 Equity  Agreement,  the $2.0 million from the 2004 Debt Agreement and
the $1.8 million received from warrant and stock option exercises.

     We will need substantial  additional resources to develop our products. The
timing and  magnitude  of our future  capital  requirements  will depend on many
factors, including:

     *    Our ability to obtain regulatory  acceptance of the NDA submission and
          subsequent approval;
     *    The cost of performing pre-commercialization activities;
     *    Our ability to  establish  additional  collaborations  and/or  license
          SnET2 or our other new products;
     *    Our ability to continue our efforts to conserve our use of cash, while
          continuing to advance programs;
     *    Our  ability to meet our  obligations  under the 2002 Debt  Agreement,
          2003 Debt Agreement and February 2004 Debt Agreement;
     *    Our  ability to receive  future  equity  investments  from  Guidant by
          meeting the milestones established under our collaboration agreement;
     *    The viability of SnET2 for future use;
     *    Our ability to raise equity financing or use common stock for employee
          and consultant compensation;
     *    Our ability to regain our listing  status on Nasdaq or other  national
          stock market exchanges;
     *    The pace of scientific  progress and the magnitude of our research and
          development programs;
     *    The scope and results of preclinical studies and clinical trials;
     *    The costs involved in preparing, filing, prosecuting,  maintaining and
          enforcing patent claims;
     *    The costs involved in any potential litigation;
     *    Competing technological and market developments; and
     *    Our dependence on others for development and  commercialization of our
          potential products.

     As of June 30, 2004, our condensed  consolidated  financial statements have
been prepared  assuming we will continue as a going  concern.  We are continuing
our scaled-back efforts, we implemented in 2002, in research and development and
the  preclinical  studies and clinical  trials of our products.  These  efforts,
along with the cost of following up on our submitted  NDA,  obtaining  requisite
regulatory approval,  and commencing  pre-commercialization  activities prior to
receiving  regulatory  approval,  will require  substantial  expenditures.  Once
requisite  regulatory  approval  has  been  obtained,  if  at  all,  substantial
additional  financing  will be  required  for  the  manufacture,  marketing  and
distribution of our product in order to achieve a level of revenues  adequate to
support  our cost  structure.  We  believe  we can raise  additional  funding to
support operations through corporate  collaborations or partnerships,  licensing
of SnET2 or new  products  and  additional  equity or debt  financings  prior to
December 31, 2004. If  additional  funding is not available  when  required,  we
believe that as long as our debt is not accelerated, then we have the ability to
conserve cash  required for  operations  through  December 31, 2004 and into the
first  quarter of 2005.  If the  additional  funding is not  available or only a
portion  thereof is  available,  we believe that we will have cash  required for
operations beyond December 31, 2004 by the delay or reduction in scope of one or
more of our  research  and  development  programs  and  adjusting,  deferring or
reducing salaries of employees and by reducing operating facilities and overhead
expenditures.  There can be no assurance  that the Company will be successful in
obtaining  additional financing or that financing will be available on favorable
terms.

     Our ability to raise funds has become more  difficult as our stock has been
delisted  from trading on the Nasdaq  National  Market.  Any inability to obtain
additional  financing would adversely  affect our business and could cause us to
significantly  reduce or cease operations.  Our ability to generate  substantial
additional  funding  to  continue  our  research  and  development   activities,
preclinical  studies and clinical trials and  manufacturing,  and administrative
activities and to pursue any additional investment opportunities is subject to a
number of risks and uncertainties and will depend on numerous factors including:

     *    Our ability to receive approval of our NDA submission for SnET2;
     *    The potential  future use of SnET2 for  ophthalmology or other disease
          indications;
     *    Our  ability  to raise  funds in the near  future  through  public  or
          private  equity  or  debt  financings,   or  establish   collaborative
          arrangements or raise funds from other sources;
     *    The  potential  for equity  investments,  collaborative  arrangements,
          license  agreements or development or other funding  programs that are
          at terms acceptable to us, in exchange for  manufacturing,  marketing,
          distribution or other rights to products developed by us;
     *    Our ability to meet the milestones and covenants established under our
          collaboration agreement with Guidant;
     *    The  future  development  and  results  of our  Phase  II  dermatology
          clinical trial and our ongoing cardiovascular and oncology preclinical
          studies;
     *    The amount of funds received from outstanding warrant and stock option
          exercises, if any; and
     *    Our  ability to  maintain,  renegotiate,  or  terminate  our  existing
          collaborative arrangements.

     We cannot  guarantee that  additional  funding will be available to us now,
when needed,  or if at all. If  additional  funding is not available in the near
term, we will be required to scale back our research and  development  programs,
preclinical  studies and clinical trials and administrative  activities or cease
operations.  As a result, we would not be able to successfully  develop our drug
candidates   or   commercialize   our  products  and  we  would  never   achieve
profitability.  Our independent  auditors,  Ernst & Young LLP, have indicated in
their  report   accompanying  our  December  31,  2003  consolidated   financial
statements that, based on generally accepted auditing  standards,  our viability
as a going concern is in question.





                                  RISK FACTORS

FACTORS AFFECTING FUTURE OPERATING RESULTS

     The  following  section  of  this  report  describes   material  risks  and
uncertainties relating to Miravant and our business. Our business operations may
be impaired by additional  risks and  uncertainties  that we are not aware of or
that we currently consider  immaterial.  Our business,  results of operations or
cash flows may be  adversely  affected if any of the  following  risks  actually
occur. In such case, the trading price of our Common Stock could decline.

                          RISKS RELATED TO OUR BUSINESS

WE HAVE A HISTORY OF SIGNIFICANT OPERATING LOSSES AND EXPECT TO CONTINUE TO HAVE
LOSSES IN THE FUTURE, WHICH MAY FLUCTUATE SIGNIFICANTLY AND WE MAY NEVER ACHIEVE
PROFITABILITY.

     We have incurred  significant losses since our inception in 1989 and, as of
June 30, 2004, had an accumulated  deficit of approximately  $206.2 million.  In
each of the last three years, we have increased our borrowings  through the sale
of various  debt  instruments  in order to sustain our business  operations.  We
expect to continue to incur  significant,  and  possibly  increasing,  operating
losses  over the next few years,  and we believe we will be  required  to obtain
substantial  additional debt or equity  financing to fund our operations  during
this time as we seek to achieve a level of  revenues  sufficient  to support our
anticipated cost structure.  Our independent  auditors,  Ernst & Young LLP, have
indicated  in their  report  accompanying  our  December  31, 2003  consolidated
financial  statements that, based on generally accepted auditing standards,  our
viability as a going concern is in question.

     Although  we  continue  to  incur  costs  for  research  and   development,
preclinical studies,  clinical trials and general corporate activities,  we have
continued to adhere to our cost  restructuring  program we  implemented  in 2002
which has helped  reduce our overall  costs.  Our ability to achieve and sustain
profitability  depends  upon our  ability,  alone  or with  others,  to  receive
regulatory  approval on our NDA  submission  for SnET2 in AMD,  to  successfully
complete  the  development  of  our  proposed  products,   obtain  the  required
regulatory  clearances  and  manufacture  and market our proposed  products.  No
revenues have been  generated  from  commercial  sales of SnET2 and only limited
revenues have been generated  from sales of our devices.  Our ability to achieve
significant  levels of revenues  within the next few years is  dependent  on the
timing of  receiving  regulatory  approval,  if at all, for SnET2 in AMD and our
ability to  establish a  collaboration  with a corporate  partner or other sales
organization to commercialize SnET2 once regulatory approval is received,  if at
all.  Our  revenues to date have  consisted  of license  reimbursements,  grants
awarded,  royalties on our devices, SnET2 bulk active pharmaceutical ingredient,
or bulk API sales,  milestone payments,  payments for our devices,  and interest
income.  We do not expect any significant  revenues until we have  established a
collaborative  partnering  agreement,  receive regulatory  approval and commence
commercial sales.

EVEN  THOUGH  WE  RAISED  $10.3  MILLION  IN  APRIL  2004  AND  ENTERED  INTO  A
COLLABORATION  AND SECURITIES  PURCHASE  AGREEMENT  WHICH MAY PROVIDE UP TO $7.0
MILLION IN EQUITY CAPITAL TO SUPPORT OUR CARDIOVASCULAR  PROGRAM, WE WILL LIKELY
NEED  ADDITIONAL  FUNDS IN 2005 TO CONTINUE  OUR  OPERATIONS,  AND IF WE FAIL TO
OBTAIN  ADDITIONAL  FUNDING,  WE WOULD BE FORCED TO SIGNIFICANTLY  SCALE BACK OR
CEASE OPERATIONS.

     We are  continuing  our  scaled-back  efforts,  we  implemented in 2002, in
research and development and the preclinical  studies and clinical trials of our
products. These efforts, along with the cost of preparing and the follow-up work
associated  with the NDA submission for SnET2,  obtaining  requisite  regulatory
approval,  and commencing  pre-commercialization  and  manufacturing  activities
prior  to  receiving  regulatory   approval,   has  required  and  will  require
substantial expenditures.  Once requisite regulatory approval has been obtained,
if at all,  substantial  additional  financing  will likely be required  for the
manufacture,  marketing  and  distribution  of our product in order to achieve a
level of revenues adequate to support our cost structure.

     The timing and magnitude of our future capital  requirements will depend on
many factors, including:


     *    Our ability to obtain regulatory  acceptance of the NDA submission and
          subsequent approval;
     *    The cost of performing pre-commercialization activities;
     *    Our ability to  establish  additional  collaborations  and/or  license
          SnET2 or our other new products;
     *    Our ability to continue our efforts to conserve our use of cash, while
          continuing to advance programs;
     *    Our  ability to meet our  obligations  under the 2002 Debt  Agreement,
          2003 Debt Agreement and February 2004 Debt Agreement;
     *    Our  ability to receive  future  equity  investments  from  Guidant by
          meeting the milestones established under our collaboration agreement;
     *    The viability of SnET2 for future use;
     *    Our ability to raise equity financing or use common stock for employee
          and consultant compensation;
     *    Our ability to regain our listing  status on Nasdaq or other  national
          stock market exchanges;
     *    The pace of scientific  progress and the magnitude of our research and
          development programs;
     *    The scope and results of preclinical studies and clinical trials;
     *    The costs involved in preparing, filing, prosecuting,  maintaining and
          enforcing patent claims;
     *    The costs involved in any potential litigation;
     *    Competing technological and market developments; and
     *    Our dependence on others for development and  commercialization of our
          potential products.

     Although  we can make no  assurances,  we  believe  that as a result of our
$10.3  million  funding  in  April  2004  and the July  2004  Collaboration  and
Securities  Purchase  Agreement with Guidant investing $3.0 million in equity to
support  our  cardiovascular  program,  we  will  have  sufficient  cash to fund
operations  through  December 31, 2004 and into the first quarter of 2005. If we
are  unable to raise  funds  when we may need  them,  we believe we can delay or
reduce in scope one or more of our  research  and  development  programs  and to
adjust, defer or reduce salaries of employees and to reduce operating facilities
and overhead expenditures.

     We  continue  to seek  additional  capital  needed  to fund our  operations
through corporate collaborations or partnerships,  through licensing of SnET2 or
new  products  and  through  public or private  equity or debt  financings.  Our
inability to obtain additional financing would adversely affect our business and
could  cause  us to  significantly  scale  back or cease  operations.  If we are
successful  in  obtaining  additional  equity  or  convertible  debt  financing,
including from our existing agreements with Guidant, this is likely to result in
significant dilution to our stockholders. In addition, any new securities issued
may have rights,  preferences or privileges  senior to those  securities held by
our current stockholders.

WE ARE HIGHLY  LEVERAGED,  OUR RECENT DEBT AND EQUITY  AGREEMENTS  HAVE  FURTHER
DILUTED OUR  EXISTING  STOCKHOLDERS  AND OUR DEBT SERVICE  REQUIREMENTS  MAKE US
VULNERABLE TO ECONOMIC DOWNTURN AND IMPOSE RESTRICTIONS ON OUR OPERATIONS.

     The aggregate face amount of our debt outstanding was  approximately  $11.8
million as of August 9, 2004.  There is no  certainty  that our cash balance and
our  financing  arrangements,  will  be  sufficient  to  finance  our  operating
requirements, and our indebtedness may restrict our ability to obtain additional
financing in the future.  The issuance of  additional  shares of Common Stock in
July 2004,  April 2004 and warrants to purchase  Common Stock in connection with
the 2002 and 2003 Debt Agreements and related negotiations with existing debtors
has resulted in the issuance of  significant  amounts of securities  which has a
dilutive  effect on our existing  stockholders.  Also, we are highly  leveraged,
which may place us at a competitive  disadvantage  and makes us more susceptible
to downturns in our business in the event our cash  balances are not  sufficient
to cover our debt service requirements. In addition, the July 2004 Collaboration
and  Securities  Purchase  Agreement  with  Guidant,   the  February  2004  Debt
Agreement,  the 2003 Debt Agreement and the 2002 Debt Agreement  contain certain
covenants  that  impose  operating  and  financial  restrictions  on  us.  These
covenants  may affect our  ability to  conduct  operations  to raise  additional
financing or to engage in other business activities that may be in our interest.
In addition,  if we cannot achieve the financial  results  necessary to maintain
compliance with these covenants, we could be declared in default.

     Our  future  success  is  highly  dependent  on  regulatory   approval  and
successful  commercialization  of SnET2.  If our  submission  for SnET2 does not
support the approval of the NDA by the FDA for any reason,  our business will be
substantially harmed.

     On June 1, 2004,  the FDA notified us that they accepted our submission for
filing.  Even though the FDA accepted our submission for filing, the FDA may not
ultimately  approve  our  NDA  for  SnET2.  This  approval  process  may  take a
significant  amount of time and the FDA's  approval,  if any, may be  contingent
upon  satisfying  additional  requirements.  For  instance,  the FDA may require
follow-up clinical trials or pre-clinical studies prior to final approval, which
may be costly and may cause a  significant  delay in the timing of receiving FDA
approval.  If the FDA does approve this NDA, the approved  label claims could be
for a limited  market,  resulting in smaller than expected  markets and revenue.
Any delay in receiving FDA approval  further  limits our ability to begin market
commercialization  and harms our on-going funding requirements and our business.
Additionally,  we might be forced to substantially  scale down our operations or
sell  certain  of our  assets,  and it is likely  the  price of our stock  would
decline precipitously.

EVEN IF WE RECEIVE REGULATORY  APPROVAL OF SNET2 FOR THE TREATMENT OF AMD, SNET2
MAY NOT BE COMMERCIALLY SUCCESSFUL.

     Even if SnET2 receives regulatory approval, patients and physicians may not
readily  accept  it,  which  would  result  in lower  than  projected  sales and
substantial  harm to our business.  Acceptance will be a function of SnET2 being
clinically  useful  and  demonstrating   superior  therapeutic  effect  with  an
acceptable  side-effect  profile,  as compared to  currently  existing or future
treatments.  In addition,  even if SnET2 does achieve market acceptance,  we may
not be able to maintain  that market  acceptance  over time if new  products are
introduced that are more favorably received than SnET2 or render SnET2 obsolete.

WE FACE INTENSE COMPETITION AND OUR FAILURE TO COMPETE EFFECTIVELY, PARTICULARLY
AGAINST LARGER,  MORE ESTABLISHED  PHARMACEUTICAL  AND MEDICAL DEVICE COMPANIES,
WILL CAUSE OUR BUSINESS TO SUFFER.

     Many of our competitors have substantially greater financial, technical and
human resources than we do, and may also have  substantially  greater experience
in  developing  products,  conducting  preclinical  studies or clinical  trials,
obtaining regulatory approvals and manufacturing and marketing and distribution.
Further, our competitive position could be harmed by the establishment of patent
protection by our competitors.  The existing  competitors or other companies may
succeed in developing technologies and products that are more safe, effective or
affordable  than those being developed by us or that would render our technology
and products less competitive or obsolete.

     We are aware that other  companies  are  marketing  or  developing  certain
products to  prevent,  diagnose or treat  diseases  for which we are  developing
PhotoPoint PDT. These products,  as well as others of which we may not be aware,
may adversely affect the existing or future market for our products. Competitive
products  may include,  but are not limited to, drugs such as those  designed to
inhibit  angiogenesis  or otherwise  target new blood vessels,  certain  medical
devices, such as drug-eluting stents and other photodynamic therapy treatments.

     We are aware of various competitors involved in the photodynamic therapy or
AMD sector.  We  understand  that these  companies  are  conducting  preclinical
studies and/or clinical trials in various countries and for a variety of disease
indications. Our direct competitors in our sector include QLT Inc., or QLT, DUSA
Pharmaceuticals,  or DUSA, Axcan Pharm Inc., or Axcan,  Eyetech  Pharmacueticals
Inc.,  or Eyetech,  Pharmacyclics,  Alcon Inc., or Alcon,  and  Genentech  Inc.,
Genentech.  QLT's drug Visudyne(R) has received marketing approval in the United
States  and  certain  other  countries  for the  treatment  of AMD and has  been
commercialized by Novartis. Axcan and DUSA have photodynamic therapy drugs, both
of which have received  marketing  approval in the United States -  Photofrin(R)
(Axcan) for the treatment of certain  oncology  indications and Levulan(R) (DUSA
Pharmaceuticals)  for the  treatment  of  actinic  keratoses,  a  dermatological
condition.  Pharmacyclics has a photodynamic  therapy drug that has not received
marketing  approval,  which is being used in certain  preclinical studies and/or
clinical  trials for  ophthalmology,  oncology and  cardiovascular  indications.
Eyetech  is  currently  completing  a Phase  III  clinical  trial  in AMD and is
expected to submit an NDA before the end of Q3 2004.  Alcon and  Genentech  have
ongoing  late  stage  clinical  trials in AMD.  We are aware of other  drugs and
devices under development by these and other  competitors in additional  disease
areas for which we are developing  PhotoPoint PDT. These  competitors as well as
others  that we are not aware of, may  develop  superior  products  or reach the
market  prior to  PhotoPoint  PDT and render  our  products  non-competitive  or
obsolete.

AS A RESULT OF OUR SHARES BEING DELISTED FROM TRADING ON NASDAQ,  OUR ABILITY TO
RAISE ADDITIONAL CAPITAL MAY BE LIMITED OR IMPAIRED.

     We were  delisted  by Nasdaq on July 11,  2002 and our Common  Stock  began
trading on the Over-The-Counter Bulletin Board(R), or OTCBB, effective as of the
opening of business on July 12,  2002.  Our  management  continues to review our
ability to regain our listing  status with Nasdaq or other national stock market
exchanges,  however, we cannot guarantee we will be able to raise the additional
capital  needed or to increase the current  trading price of our Common Stock to
allow us to meet the relisting  requirements  for the Nasdaq  National Market or
the Nasdaq Small Cap Market or other national stock market exchanges on a timely
basis,  if at all,  and  there  is no  guarantee  that any of the  stock  market
exchanges  would  approve our  relisting  request even if we met all the listing
requirements.  Our  ability to obtain  additional  funding,  beyond our  current
funding  agreements is impeded by a number of factors  including  that fact that
our Common Stock is currently  being traded on the OTCBB and may prevent us from
obtaining  additional  financing as required in the near term on favorable terms
or at all.

OUR  FINANCIAL  CONDITION AND COST  REDUCTION  EFFORTS COULD RESULT IN DECREASED
EMPLOYEE  MORALE AND LOSS OF EMPLOYEES AND  CONSULTANTS  WHO ARE CRITICAL TO OUR
SUCCESS.

     Our  success in the  future  will  depend in large  part on our  ability to
attract and retain highly qualified  scientific,  management and other personnel
and to develop and maintain relationships with leading research institutions and
consultants.  We are highly dependent upon principal  members of our management,
key employees,  scientific staff and consultants,  which we may retain from time
to time. We currently have limited cash and capital resources and our ability to
raise funds is  questionable,  causing  our  business  outlook to be  uncertain.
Additionally,  due to our ongoing limited cash balances, we try to utilize stock
options  and  stock  awards  as a key  component  of  short-term  and  long-term
compensation.  However, given the volatility of our stock and the uncertainty of
our  long-term  prospects,  our ability to use stock options and stock awards as
compensation may be limited. These measures, along with our financial condition,
may cause  employees  to question  our  long-term  viability  and  increase  our
turnover.  These factors may also result in reduced  productivity and a decrease
in employee  morale  causing our  business to suffer.  We do not have  insurance
providing  us with  benefits  in the  event  of the loss of key  personnel.  Our
consultants  may be  affiliated  with or  employed  by  others,  and  some  have
consulting or other advisory  arrangements with other entities that may conflict
or compete with their obligations to us.

IF WE ARE NOT ABLE TO MAINTAIN AND SUCCESSFULLY  ESTABLISH NEW COLLABORATIVE AND
LICENSING ARRANGEMENTS WITH OTHERS, OUR BUSINESS WILL BE HARMED.

     Our business  model is based on  establishing  collaborative  relationships
with  other  parties  both to license  compounds  upon  which our  products  and
technologies  are based and to manufacture,  market and sell our products.  As a
development  company we may need access to compounds and technologies to license
for further  development.  For example, we are party to a License Agreement with
the University of Toledo,  the Medical  College of Ohio and St. Vincent  Medical
Center,  of Toledo,  Ohio,  collectively  referred  to as Toledo,  to license or
sublicense certain photoselective compounds, including SnET2. Similarly, we must
also  establish  relationships  with  suppliers and  manufacturers  to build our
medical devices and to manufacture our compounds.  We have partnered with Iridex
for the  manufacture of certain light sources and have entered into an agreement
with Hospira, Inc. (formerly Fresenius) for supply of the final dose formulation
of SnET2.  Due to the expense of the drug approval  process it is beneficial for
us to have  relationships  with established  pharmaceutical  companies to offset
some of our  development  costs in exchange for a combination of  manufacturing,
marketing and distribution  rights.  We formerly had a significant  relationship
with Pharmacia for the  development of SnET2 for the treatment of AMD, which was
terminated in March 2002. To commercialize  and further develop SnET2 for AMD or
other indications we likely need to establish a new  collaborative  relationship
with a corporate partner or a sales organization.

     We are currently at various  stages of discussions  with various  companies
regarding the establishment of new  collaborations.  If we are not successful in
establishing new collaborative  partners for the potential  development of SnET2
or our other molecules, we may not be able to pursue further development of such
drugs and/or may have to reduce or cease our current development programs, which
would  materially  harm our business.  Even if we are successful in establishing
new  collaborations,  they are  subject  to  numerous  risks  and  uncertainties
including the following:

     *    Our ability to negotiate acceptable collaborative arrangements;
     *    Future or existing collaborative arrangements may not be successful or
          may not result in products that are marketed or sold; o  Collaborative
          partners  are free to  pursue  alternative  technologies  or  products
          either on their own or with others, including our competitors, for the
          diseases targeted by our programs and products;
     *    Our  partners may fail to fulfill  their  contractual  obligations  or
          terminate the relationships described above, and we may be required to
          seek other partners,  or expend substantial  resources to pursue these
          activities independently; and
     *    Our ability to manage,  interact  and  coordinate  our  timelines  and
          objectives with our strategic partners may not be successful.

WE HAVE LIMITED  MANUFACTURING  CAPABILITY  AND EXPERIENCE AND THUS RELY HEAVILY
UPON  THIRD  PARTIES.  IF WE  ARE  UNABLE  TO  MAINTAIN  AND  DEVELOP  OUR  PAST
MANUFACTURING  CAPABILITY,  OR IF WE ARE  UNABLE TO FIND  SUITABLE  THIRD  PARTY
MANUFACTURERS AND OUR OPERATING RESULTS COULD SUFFER.

     Prior  to  our  being  able  to  supply  drugs  for  commercial   use,  our
manufacturing facilities must comply with Good Manufacturing Practices, or GMPs.
In  addition,   if  we  elect  to   outsource   manufacturing   to   third-party
manufacturers,  these facilities also have to satisfy GMP and FDA  manufacturing
requirements.  To be successful, our products must be manufactured in commercial
quantities  under  current  GMPs and must be at  acceptable  costs.  Although we
intend to manufacture  drugs and devices at clinical  manufacturing  levels,  we
have not yet  manufactured  any  products  under GMPs which can be released  for
commercial use, and we have limited  experience in  manufacturing  in commercial
quantities.  We were licensed by the State of California to manufacture bulk API
at one of our Santa Barbara,  California facilities for clinical trial and other
use.  This  particular  manufacturing  facility  was closed in 2002 and has been
reconstructed in our existing  operating  facility.  Although the  manufacturing
facility at the new location recently completed production of site qualification
and  stability  batches  and  is  operational,  it  is  still  pending  required
regulatory approvals by the State of California and federal regulatory agencies.

     In the original manufacturing  facility, we have manufactured bulk API, the
process up to the final  formulation  and  packaging  step for  SnET2,  which we
currently have in inventory.  We believe the quantities we have in inventory are
enough to support an initial commercial launch of SnET2,  though there can be no
assurance that SnET2 and our new manufacturing  facility will be approved by the
FDA or that if such  approval is  received,  the  existing  commercial  bulk API
inventory  will be  approved  for  commercial  use.  We also have the ability to
manufacture  light delivery  devices,  and conduct other  production and testing
activities to support current research programs,  at this location.  However, we
have limited  capabilities,  personnel  and  experience  in the  manufacture  of
finished drug product,  and light producing and light delivery  devices and need
to utilize outside suppliers, contracted or otherwise, for certain materials and
services related to our manufacturing activities.

     We currently  have the  capacity,  in  conjunction  with our  manufacturing
suppliers Hospira, Inc, or Hospira, which acquired the manufacturing  operations
from  Fresenius  in  2004,  and  Iridex,  to  manufacture  products  at  certain
commercial  levels  and we  believe  we will be able to do so  under  GMPs  with
subsequent FDA approval.  If we receive FDA or other regulatory approval, we may
need  to  expand   our   manufacturing   capabilities   and/or   depend  on  our
collaborators,  licensees or contract  manufacturers for the expanded commercial
manufacture of our products. If we expand our manufacturing capabilities, we may
need to expend  substantial  funds,  hire and retain  additional  personnel  and
comply with extensive regulations.  We may not be able to expand successfully or
we may be unable to manufacture products in increased commercial  quantities for
sale at  competitive  prices.  Further,  we may not be able to enter into future
manufacturing   arrangements   with   collaborators,   licensees,   or  contract
manufacturers  on  acceptable  terms or at all. If we are not able to expand our
manufacturing  capabilities  or enter into additional  commercial  manufacturing
agreements, our commercial product sales, as well as our overall business growth
could be limited,  which in turn could  prevent us from  becoming  profitable or
viable as a business.  We are  currently the sole  manufacturer  of bulk API for
SnET2,  Hospira is the sole  manufacturer of the final dose formulation of SnET2
and Iridex is currently the sole supplier of the light producing devices used in
our AMD clinical trials. All currently have commercial quantity capabilities. At
this time, we have no readily  available  back-up  manufacturers  to produce the
bulk API for SnET2,  or the final  formulation of SnET2 at commercial  levels or
back-up  suppliers of the light  producing  devices.  If Hospira could no longer
manufacture  for us or Iridex  was  unable to supply us with  devices,  we could
experience  significant delays in production or may be unable to find a suitable
replacement,   which  would   reduce  our  revenues  and  harm  our  ability  to
commercialize our products and become profitable.

WE HAVE LIMITED  MARKETING  CAPABILITY AND EXPERIENCE AND THUS RELY HEAVILY UPON
THIRD PARTIES IN THIS REGARD.  ADDITIONALLY,  DUE TO OUR FINANCIAL CONDITION, WE
HAVE PERFORMED LIMITED PRE-MARKETING ACTIVITIES WHICH MAY DELAY THE COMMENCEMENT
OF MARKETING OUR PRODUCT, SNET2, IF APPROVED FOR IMMEDIATE COMMERCIALIZATION.

     We have no direct  experience  in marketing,  distributing  and selling our
pharmaceutical or medical device products. We will need to develop a sales force
or rely on our  collaborators or licensees or make  arrangements  with others to
provide  for  the  marketing,  distribution  and  sale of our  products.  We are
currently in discussion  with several  companies to market,  distribute and sell
SnET2. We currently  intend to rely on Iridex for any light device needs for the
AMD program. If SnET2 is approved for immediate commercialization,  we expect to
commence commercializing our drug and device products within six months from the
date of FDA marketing approval. However, we have performed limited pre-marketing
activities,  which may delay the launch of the  commercialization  of SnET2. Our
marketing, distribution and sales capabilities or current or future arrangements
with third  parties  for such  activities  may not be  adequate  for the initial
commercial launch or the successful commercialization of our products.

OUR PRODUCTS MAY EXHIBIT  ADVERSE  SIDE  EFFECTS THAT PREVENT  THEIR  WIDESPREAD
ADOPTION OR THAT NECESSITATE WITHDRAWAL FROM THE MARKET.

     Our PhotoPoint  PDT drug and device  products may exhibit  undesirable  and
unintended side effects that may prevent or limit their commercial  adoption and
use.  One such side effect  upon the  adoption  of our  PhotoPoint  PDT drug and
device   products  as   potential   therapeutic   agents  may  be  a  period  of
photosensitivity  for a certain period of time after  receiving  PhotoPoint PDT.
This period of  photosensitivity  is  generally  dose  dependent  and  typically
declines over time. Even upon receiving approval by the FDA and other regulatory
authorities,  our products may later  exhibit  adverse side effects that prevent
widespread use or necessitate  withdrawal from the market.  The manifestation of
such side effects could cause our business to suffer.

ALL  OF OUR  PRODUCTS,  EXCEPT  SNET2  AND  MV9411,  ARE IN AN  EARLY  STAGE  OF
DEVELOPMENT AND ALL OF OUR PRODUCTS,  INCLUDING  SNET2 AND MV9411,  MAY NEVER BE
SUCCESSFULLY COMMERCIALIZED.

     Our products, except SnET2 and MV9411, are at an early stage of development
and our ability to successfully  commercialize  these products,  including SnET2
and MV9411, is dependent upon:

     *    Successful  completion of our research or product  development efforts
          or those of our collaborative partners;
     *    Successfully   transforming  our  drugs  or  devices  currently  under
          development into marketable products;
     *    Obtaining the required regulatory approvals;
     *    Manufacturing  our products at an acceptable cost and with appropriate
          quality;
     *    Favorable acceptance of any products marketed; and
     *    Successful marketing and sales efforts of our corporate partner(s).

     We may not be successful  in achieving any of the above,  and if we are not
successful,  our business,  financial  condition and operating  results would be
adversely  affected.  The time frame  necessary  to achieve  these goals for any
individual  product is long and uncertain.  Most of our products currently under
development  will require  significant  additional  research and development and
preclinical  studies  and  clinical  trials,  and all  will  require  regulatory
approval  prior to  commercialization.  The  likelihood  of our success  must be
considered  in  light of  these  and  other  problems,  expenses,  difficulties,
complications and delays.

OUR PRODUCTS,  INCLUDING  SNET2 AND MV9411,  MAY NOT  SUCCESSFULLY  COMPLETE THE
CLINICAL  TRIAL PROCESS AND WE MAY BE UNABLE TO PROVE THAT OUR PRODUCTS ARE SAFE
AND EFFICACIOUS.

     All of our  drug and  device  products  currently  under  development  will
require extensive preclinical studies and/or clinical trials prior to regulatory
approval for commercial use, which is a lengthy and expensive  process.  None of
our products,  except SnET2,  have  completed  testing for efficacy or safety in
humans,  and none of our products,  including SnET2,  have been approved for any
purpose by the FDA.  Some of the risks and  uncertainties  related to safety and
efficacy  testing and the completion of preclinical  studies and clinical trials
include:

     *    Our ability to  demonstrate  to the FDA that our products are safe and
          efficacious;
     *    Our products may not be as efficacious as our competitors' products;
     *    Our  ability  to  successfully  complete  the  testing  for any of our
          compounds within any specified time period, if at all;
     *    Clinical  outcomes  reported may change as a result of the  continuing
          evaluation of patients;
     *    Data obtained from preclinical studies and clinical trials are subject
          to varying  interpretations which can delay, limit or prevent approval
          by the FDA or other regulatory authorities;
     *    Problems in research and development,  preclinical studies or clinical
          trials that will cause us to delay, suspend or cancel clinical trials;
          and
     *    As a result of changing  economic  considerations,  competitive or new
          technological  developments,  market approvals or changes, clinical or
          regulatory conditions,  or clinical trial results, our focus may shift
          to other indications, or we may determine not to further pursue one or
          more of the indications currently being pursued.

     Data already obtained from  preclinical  studies and clinical trials of our
products under  development do not necessarily  predict the results that will be
obtained  from future  preclinical  studies  and  clinical  trials.  A number of
companies in the pharmaceutical industry, including biotechnology companies like
us, have suffered  significant  setbacks in advanced clinical trials, even after
promising results in earlier clinical trials.  Moreover, our clinical trials may
not demonstrate the sufficient levels of safety and efficacy necessary to obtain
the requisite regulatory approval or may not result in marketable products.  The
failure to  adequately  demonstrate  the safety and  effectiveness  of a product
under  development could delay or prevent  regulatory  approval of the potential
product and would materially harm our business.

THE PRICE OF OUR COMMON STOCK HAS BEEN AND MAY CONTINUE TO BE VOLATILE.

     From time to time and in  particular  during  the year ended  December  31,
2003, the price of our Common Stock has been highly volatile. These fluctuations
create a greater risk of capital losses for our stockholders as compared to less
volatile stocks. From January 1, 2003 to August 9, 2004, our Common Stock price,
per Nasdaq and OTCBB closing prices, has ranged from a high of $4.10 to a low of
$0.71.

     The market  prices for our Common  Stock,  and the  securities  of emerging
pharmaceutical  and medical  device  companies,  have  historically  been highly
volatile and subject to extreme price fluctuations,  which may reduce the market
price of the Common Stock. Extreme price fluctuations in the future could be the
result of any number of factors, including:

     *    The results of the FDA review of our NDA submission and our ability to
          receive approval from the FDA for commercialization;
     *    Announcements concerning Miravant or our collaborators, competitors or
          industry;
     *    Our  ability  to  successfully  establish  new  collaborations  and/or
          license SnET2 or our other new products;
     *    The impact of dilution from past or future equity or convertible  debt
          financings;
     *    Our ability to meet the milestones and covenants established under our
          collaboration agreement with Guidant;
     *    The  results  of  our  testing,   technological   innovations  or  new
          commercial products;
     *    The results of  preclinical  studies and clinical  trials by us or our
          competitors;
     *    Technological innovations or new therapeutic products;
     *    Our ability to regain our listing  status on Nasdaq or other  national
          stock market exchanges;
     *    Public concern as to the safety, efficacy or marketability of products
          developed by us or others;
     *    Comments by securities analysts;
     *    The achievement of or failure to achieve certain milestones;
     *    Litigation,  such as from stockholder lawsuits or patent infringement;
          and
     *    Governmental regulations, rules and orders, or developments concerning
          safety of our products.

     In addition,  the stock  market has  experienced  extreme  price and volume
fluctuations.  This volatility has  significantly  affected the market prices of
securities  of many emerging  pharmaceutical  and medical  device  companies for
reasons  frequently  unrelated or  disproportionate  to the  performance  of the
specific  companies.  If these broad market fluctuations cause the trading price
of our Common Stock to decline  further,  we may be unable to obtain  additional
capital that we may need through public or private financing  activities and our
stock may not be relisted on Nasdaq,  further  exacerbating our ability to raise
funds and  limiting  our  stockholders'  ability to sell their  shares.  Because
outside financing is critical to our future success,  large  fluctuations in our
share price that harm our financing  activities  could cause us to significantly
alter our business plans or cease operations altogether.

WE MAY RELY ON THIRD PARTIES TO ASSIST US WITH THE REGULATORY REVIEW PROCESS FOR
THE NDA, IF NEEDED, AND TO CONDUCT CLINICAL TRIALS ON OUR PRODUCTS, AND IF THESE
RESOURCES  FAIL, OUR ABILITY TO COMPLETE THE NDA REVIEW PROCESS OR  SUCCESSFULLY
COMPLETE  CLINICAL  TRIALS WILL BE  ADVERSELY  AFFECTED  AND OUR  BUSINESS  WILL
SUFFER.

     To date, we have limited experience in conducting  clinical trials. We have
relied on Parexel International, a large clinical research organization, or CRO,
as well as numerous  other  consultants,  to assist in  preparation  of our NDA,
which we  submitted  to the FDA on March 31,  2004.  Additionally,  we relied on
Pharmacia, our former corporate partner, and Inveresk, Inc., formerly ClinTrials
Research,  Inc.,  a CRO, to complete  our Phase III AMD  clinical  trials and we
currently rely on a Parexel  International for our Phase II dermatology clinical
trials.  We may need to rely on Parexel  International and other consultants and
third  parties to complete the review of the NDA by the FDA. We will either need
to rely on third parties,  including our collaborative  partners,  to design and
conduct any required  clinical  trials or expend  resources  to hire  additional
personnel or engage outside  consultants or contract  research  organizations to
administer  current  and  future  clinical  trials.  We may  not be able to find
appropriate  third parties to design and conduct  clinical  trials or we may not
have the resources to administer  clinical trials in-house.  The failure to have
adequate  resources for completing the review process of the NDA, and conducting
and  managing  clinical  trials  will have a negative  impact on our  ability to
develop  marketable  products  and would  harm our  business.  Other CROs may be
available in the event that our current CROs fail; however there is no guarantee
that we would be able to engage another  organization in a timely manner,  if at
all.  This  could  cause  delays  in our  clinical  trials  and our  development
programs, which could materially harm our business.

WE RELY ON PATIENT  ENROLLMENT TO CONDUCT CLINICAL TRIALS,  AND OUR INABILITY TO
CONTINUE TO ATTRACT  PATIENTS TO PARTICIPATE  WILL HAVE A NEGATIVE IMPACT ON OUR
CLINICAL TRIAL RESULTS.

     Our  ability to  complete  clinical  trials is  dependent  upon the rate of
patient enrollment. Patient enrollment is a function of many factors including:

     *    The nature of our clinical trial protocols;
     *    Existence of competing protocols or treatments;
     *    Size and longevity of the target patient population;
     *    Proximity of patients to clinical sites; and
     *    Eligibility criteria for the clinical trials.

     A specific  concern for potential  future AMD clinical  trials,  if any, is
that there currently is an approved  treatment for AMD and patients  enrolled in
future  AMD  clinical  trials,  if any,  may  choose to drop out of the trial or
pursue  alternative  treatments.  This  could  result in  delays  or  incomplete
clinical trial data.

     We cannot make assurances  that we will obtain or maintain  adequate levels
of patient  enrollment in current or future clinical  trials.  Delays in planned
patient  enrollment  may result in increased  costs,  delays or  termination  of
clinical  trials,  which could result in slower  introduction  of our  potential
products,  a  reduction  in our  revenues  and  may  prevent  us  from  becoming
profitable.  In addition,  the FDA may suspend  clinical  trials at any time if,
among other reasons, it concludes that patients participating in such trials are
being exposed to unacceptable health risks.  Failure to obtain and keep patients
in our clinical trials will delay or completely impede test results,  which will
negatively  impact the  development of our products and prevent us from becoming
profitable.

WE MAY FAIL TO ADEQUATELY  PROTECT OR ENFORCE OUR INTELLECTUAL  PROPERTY RIGHTS,
OUR PATENTS AND OUR PROPRIETARY TECHNOLOGY, WHICH WILL MAKE IT EASIER FOR OTHERS
TO MISAPPROPRIATE OUR TECHNOLOGY AND INHIBIT OUR ABILITY TO BE COMPETITIVE.

     Our success  will depend,  in part,  on our and our  licensors'  ability to
obtain, assert and defend our patents, protect trade secrets and operate without
infringing the proprietary  rights of others.  The exclusive license relating to
various drug compounds,  including our leading drug candidate  SnET2, may become
non-exclusive  if we fail to satisfy certain  development and  commercialization
objectives.  The  termination  or  restriction of our rights under this or other
licenses  for any reason  would likely  reduce our future  income,  increase our
costs and limit our ability to develop additional products.

     The patent position of pharmaceutical and medical device firms generally is
highly uncertain. Some of the risks and uncertainties include:

     *    The patent  applications  owned by or licensed to us may not result in
          issued patents;
     *    Our issued patents may not provide us with  proprietary  protection or
          competitive advantages;
     *    Our issued patents may be infringed upon or designed around by others;
     *    Our issued  patents may be challenged by others and held to be invalid
          or unenforceable;
     *    The patents of others may prohibit us from  developing our products as
          planned; and
     *    Significant time and funds may be necessary to defend our patents.

     We are aware that our  competitors  and  others  have been  issued  patents
relating to photodynamic  therapy.  In addition,  our competitors and others may
have  been  issued  patents  or  filed  patent  applications  relating  to other
potentially  competitive  products  of  which  we are not  aware.  Further,  our
competitors  and others may in the future file  applications  for, or  otherwise
obtain proprietary  rights to, such products.  These existing or future patents,
applications  or rights  may  conflict  with our or our  licensors'  patents  or
applications.  Such  conflicts  could  result  in a  rejection  of  our  or  our
licensors' applications or the invalidation of the patents.

     Further exposure could arise from the following risks and uncertainties:

     *    We  do  not  have  contractual   indemnification  rights  against  the
          licensors of the various drug patents;
     *    We may be required to obtain licenses under  dominating or conflicting
          patents or other proprietary rights of others;
     *    Such licenses may not be made available on terms  acceptable to us, if
          at all; and
     *    If we do not obtain such licenses,  we could encounter delays or could
          find that the development,  manufacture or sale of products  requiring
          such licenses is foreclosed.

     We also seek to protect our proprietary technology and processes in part by
confidentiality  agreements  with  our  collaborative  partners,  employees  and
consultants.  These  agreements  could be breached and we may not have  adequate
remedies for any breach.

     The  occurrence  of any of these  events  described  above  could  harm our
competitive  position.  If such  conflicts  occur,  or if we  believe  that such
products may infringe on our  proprietary  rights,  we may pursue  litigation or
other proceedings,  or may be required to defend against such litigation. We may
not be successful in any such proceeding.  Litigation and other  proceedings are
expensive and time consuming,  regardless of whether we prevail. This can result
in the diversion of substantial  financial,  managerial and other resources from
other activities. An adverse outcome could subject us to significant liabilities
to third  parties or require us to cease any related  research  and  development
activities or product sales.

ACCEPTANCE  OF OUR  PRODUCTS IN THE  MARKETPLACE  IS  UNCERTAIN,  AND FAILURE TO
ACHIEVE MARKET ACCEPTANCE WILL HARM OUR BUSINESS.

     Even if  approved  for  marketing,  our  products  may not  achieve  market
acceptance.  The  degree  of  market  acceptance  will  depend  upon a number of
factors, including:

     *    The  establishment  and  demonstration in the medical community of the
          safety and  clinical  efficacy  of our  products  and their  potential
          advantages over existing  therapeutic  products and diagnostic  and/or
          imaging  techniques.  For example, if we are able to eventually obtain
          approval of our drugs and devices to treat  cardiovascular  restenosis
          we will have to  demonstrate  and gain market  acceptance of this as a
          method  of  treatment  over  use  of  drug  coated  stents  and  other
          restenosis treatment options;
     *    Pricing and  reimbursement  policies  of  government  and  third-party
          payors such as insurance companies,  health maintenance  organizations
          and other plan administrators; and
     *    The  possibility  that  physicians,  patients,  payors or the  medical
          community in general may be unwilling to accept,  utilize or recommend
          any of our products.

     If our products are not accepted due to these or other factors our business
will not develop as planned and may be harmed.

OUR ABILITY TO ESTABLISH AND MAINTAIN  AGREEMENTS WITH OUTSIDE SUPPLIERS MAY NOT
BE SUCCESSFUL AND OUR FAILURE TO DO SO COULD ADVERSELY AFFECT OUR BUSINESS.

     We depend on outside suppliers for certain raw materials and components for
our products.  Although most of our raw materials and  components  are available
from various  sources,  such raw materials or components  may not continue to be
available to our standards or on acceptable  terms,  if at all, and  alternative
suppliers may not be available to us on acceptable terms, if at all. Further, we
may not be able to adequately  produce needed materials or components  in-house.
We are  currently  dependent  on single,  contracted  sources  for  certain  key
materials or services used by us in our drug  development,  light  producing and
light delivery device development and production  operations.  We are seeking to
establish  relationships  with  additional  suppliers,  however,  we may  not be
successful in doing so and may  encounter  delays or other  problems.  If we are
unable to produce our  potential  products in a timely  manner,  or at all,  our
sales would decline, our development activities could be delayed or cease and as
a result we may never achieve profitability.

WE MAY NOT HAVE ADEQUATE  PROTECTION AGAINST PRODUCT LIABILITY OR RECALL,  WHICH
COULD SUBJECT US TO LIABILITY CLAIMS THAT COULD MATERIALLY HARM OUR BUSINESS.

     The  testing,  manufacture,  marketing  and  sale of  human  pharmaceutical
products and medical devices entail significant inherent, industry-wide risks of
allegations of product liability. The use of our products in clinical trials and
the sale of our products may expose us to liability  claims.  These claims could
be made directly by patients or  consumers,  or by  companies,  institutions  or
others  using or  selling  our  products.  The  following  are some of the risks
related to liability and recall:

     *    We are subject to the inherent risk that a  governmental  authority or
          third party may require the recall of one or more of our products;
     *    We have not obtained  product  liability  insurance that would cover a
          claim  relating  to the  clinical or  commercial  use or recall of our
          products;
     *    In the absence of product liability insurance,  claims made against us
          or a product recall could result in our being exposed to large damages
          and expenses;
     *    If we obtain product liability  insurance coverage in the future, this
          coverage  may not be  available  at a  reasonable  cost and in amounts
          sufficient  to protect us against  claims  that could  cause us to pay
          large amounts in damages; and
     *    Liability  claims  relating to our products or a product  recall could
          negatively  affect  our  ability  to  obtain  or  maintain  regulatory
          approval for our products.

     We currently do not expect to obtain product  liability  insurance until we
have an approved product and begin  distributing the product for commercial use.
We plan to obtain  product  liability  insurance  to cover  our  indemnification
obligations  to Iridex for third party claims  relating to any of our  potential
negligent  acts or omissions  involving our SnET2 drug  technology or PhotoPoint
PDT light device  technology.  A successful product liability claim could result
in monetary or other damages that could harm our business,  financial  condition
and additionally cause us to cease operations.

OUR  BUSINESS  COULD  SUFFER  IF WE ARE  UNSUCCESSFUL  IN  INTEGRATING  BUSINESS
COMBINATIONS AND STRATEGIC ALLIANCES.

     We may expand our operations and market  presence by entering into business
combinations,  joint ventures or other strategic alliances with other companies.
These transactions create risks, such as:

     *    The difficulty  assimilating the operations,  technology and personnel
          of the combined companies;
     *    The disruption of our ongoing  business,  including loss of management
          focus on existing businesses and other market developments;
     *    Problems  retaining key technical and managerial  personnel;  expenses
          associated  with the  amortization  of  goodwill  and other  purchased
          intangible assets;
     *    Additional operating losses and expenses of acquired businesses;
     *    The impairment of relationships with existing employees, customers and
          business partners; and
     *    Additional losses from any equity investments we might make.

     We may not succeed in  addressing  these  risks,  and we may not be able to
make  business   combinations  and  strategic  investments  on  terms  that  are
acceptable to us. In addition, any businesses we may acquire may incur operating
losses.

WE RELY ON THE AVAILABILITY OF CERTAIN UNPROTECTED INTELLECTUAL PROPERTY RIGHTS,
AND IF ACCESS TO SUCH RIGHTS BECOMES UNAVAILABLE, OUR BUSINESS COULD SUFFER.

     Our trade  secrets  may  become  known or be  independently  discovered  by
competitors.  Furthermore,  inventions or processes  discovered by our employees
will not  necessarily  become our  property  and may remain the property of such
persons or others.

     In addition,  certain  research  activities  relating to the development of
certain patents owned by or licensed to us were funded,  in part, by agencies of
the United States Government.  When the United States Government participates in
research activities, it retains certain rights that include the right to use the
resulting patents for government purposes under a royalty-free license.

     We also rely upon unpatented  trade secrets,  and no assurance can be given
that others will not independently develop substantially  equivalent proprietary
information  and  techniques,  or otherwise  gain access to our trade secrets or
disclose such technology,  or that we can meaningfully protect our rights to our
unpatented trade secrets and know-how.

     In the event that the  intellectual  property we do or will rely on becomes
unavailable, our ability to be competitive will be impeded and our business will
suffer.

OUR  PREFERRED  STOCKHOLDER  RIGHTS PLAN MAKES  EFFECTING A CHANGE OF CONTROL OF
MIRAVANT MORE  DIFFICULT,  WHICH MAY DISCOURAGE  OFFERS FOR SHARES OF OUR COMMON
STOCK.

     Our Board of Directors has adopted a Preferred  Stockholder Rights Plan, or
Rights  Plan.  The Rights Plan may have the effect of  delaying,  deterring,  or
preventing  changes  in  our  management  or  control  of  Miravant,  which  may
discourage  potential  acquirers who otherwise  might wish to acquire us without
the consent of the Board of  Directors.  Under the Rights  Plan,  if a person or
group  acquires 20% or more of our Common  Stock,  all holders of rights  (other
than the acquiring  stockholder) may, upon payment of the purchase price then in
effect,  purchase  Common Stock having a value of twice the purchase  price.  In
April 2001, the Rights Plan was amended to increase the trigger  percentage from
20% to 25% as it applies to Pharmacia and excluded  shares acquired by Pharmacia
in  connection  with our 2001  Credit  Agreement  with  Pharmacia,  and from the
exercise of warrants  held by  Pharmacia.  We also waived the  provisions of the
Rights Plan with respect to the securities  issued to the 2003 Lenders  pursuant
to the 2003 Debt  Agreement,  including the shares of Common Stock issuable upon
conversion or exercise of such  securities and any other  securities that may in
the future be issued to the 2003 Lenders pursuant to their participation  rights
under the 2003 Debt Agreement with respect to future financings by Miravant.  In
the event that we are involved in a merger or other similar transaction where we
are not the  surviving  corporation,  all  holders  of  rights  (other  than the
acquiring  stockholder)  shall be  entitled,  upon payment of the then in effect
purchase price, to purchase Common Stock of the surviving  corporation  having a
value of twice the  purchase  price.  The rights will  expire on July 31,  2010,
unless previously redeemed.

OUR CHARTER AND BYLAWS CONTAIN  PROVISIONS  THAT MAY PREVENT  TRANSACTIONS  THAT
COULD BE BENEFICIAL TO STOCKHOLDERS.

     Our charter and bylaws restrict  certain actions by our  stockholders.  For
example:

     *    Our  stockholders  can act at a duly called annual or special  meeting
          but they may not act by written consent;
     *    Special  meetings  of  stockholders  can only be  called  by our chief
          executive officer, president, or secretary at the written request of a
          majority of our Board of Directors; and
     *    Stockholders  also must give  advance  notice to the  secretary of any
          nominations   for  director  or  other   business  to  be  brought  by
          stockholders at any stockholders' meeting.

     Some of these restrictions can only be amended by a super-majority  vote of
members of the Board and/or the stockholders.  These and other provisions of our
charter and bylaws, as well as certain provisions of Delaware law, could prevent
changes in our  management  and  discourage,  delay or prevent a merger,  tender
offer  or  proxy  contest,  even  if  the  events  could  be  beneficial  to our
stockholders.  These  provisions could also limit the price that investors might
be willing to pay for our Common Stock.

     In addition,  our charter authorizes our Board of Directors to issue shares
of undesignated  preferred stock without stockholder  approval on terms that the
Board may determine.  The issuance of preferred  stock could decrease the amount
of earnings and assets available for  distribution to our other  stockholders or
otherwise  adversely  affect their rights and powers,  including  voting rights.
Moreover,  the  issuance of  preferred  stock may make it more  difficult or may
discourage another party from acquiring voting control of us.

BUSINESS INTERRUPTIONS COULD ADVERSELY AFFECT OUR BUSINESS.

     Our  operations  are  vulnerable  to  interruption  in the  event  of  war,
terrorism, fire, earthquake, power loss, floods,  telecommunications failure and
other events  beyond our control.  We do not have a detailed  disaster  recovery
plan. Our facilities are all located in the State of California and were subject
to  electricity  blackouts in 2002 as a  consequence  of a shortage of available
electrical power. There is no guarantee that this electricity  shortage has been
permanently  resolved, as such, we may again in the future experience unexpected
blackouts.  Though we do have back-up  electrical  generation  systems in place,
they are for use for a limited time and in the event these blackouts continue or
increase  in  severity,  they  could  disrupt  the  operations  of our  affected
facilities.  In  addition,  we may  not  carry  adequate  business  interruption
insurance to  compensate  us for losses that may occur and any losses or damages
incurred by us could be substantial.

                          RISKS RELATED TO OUR INDUSTRY

WE ARE SUBJECT TO UNCERTAINTIES REGARDING HEALTH CARE REIMBURSEMENT AND REFORM.

     Our products may not be covered by the various  health care  providers  and
third party payors.  If they are not covered,  our products may not be purchased
or sold as expected. Our ability to commercialize our products successfully will
depend,  in part, on the extent to which  reimbursement  for these  products and
related  treatment  will be  available  from  government  health  administration
authorities,   private  health   insurers,   managed  care  entities  and  other
organizations.  These payers are  increasingly  challenging the price of medical
products  and  services  and  establishing  protocols  and  formularies,   which
effectively  limit  physicians'  ability  to  select  products  and  procedures.
Uncertainty  exists as to the  reimbursement  status of  health  care  products,
especially innovative  technologies.  Additionally,  reimbursement  coverage, if
available,  may not be adequate to enable us to achieve market acceptance of our
products  or  to  maintain  price  levels   sufficient  for  realization  of  an
appropriate return on our products.

     The efforts of governments and third-party  payors to contain or reduce the
cost of healthcare will continue to affect our business and financial  condition
as a biotechnology  company.  In foreign  markets,  pricing or  profitability of
medical  products  and  services may be subject to  government  control.  In the
United  States,  we expect  that there  will  continue  to be federal  and state
proposals  for  government  control of pricing and  profitability.  In addition,
increasing  emphasis on managed  healthcare has increased pressure on pricing of
medical  products and will continue to do so. These cost controls may prevent us
from selling our potential products  profitability,  may reduce our revenues and
may affect our ability to raise additional capital.

     In addition,  cost control  initiatives could adversely affect our business
in a number of ways, including:

     *    Decreasing the price we, or any of our partners or licensees,  receive
          for any of our products;
     *    Preventing  the  recovery  of  development   costs,   which  could  be
          substantial; and
     *    Minimizing profit margins.

     Further, our commercialization strategy depends on our collaborators.  As a
result,  our ability to commercialize  our products and realize royalties may be
hindered if cost control initiatives adversely affect our collaborators.

FAILURE  TO  OBTAIN  PRODUCT  APPROVALS  OR  COMPLY  WITH  ONGOING  GOVERNMENTAL
REGULATIONS COULD ADVERSELY AFFECT OUR BUSINESS.

     The production  and marketing of our products and our ongoing  research and
development,  preclinical  studies and clinical trial  activities are subject to
extensive  regulation  and review by numerous  governmental  authorities  in the
United  States,  including the FDA, and in other  countries.  All drugs and most
medical  devices  we develop  must  undergo  rigorous  preclinical  studies  and
clinical trials and an extensive regulatory approval process administered by the
FDA under the Food,  Drug and Cosmetic Act, or FDC Act, and  comparable  foreign
authorities,  before they can be marketed.  These processes involve  substantial
cost and can often take many years.  We have limited  experience in, and limited
resources  available for regulatory  activities and we rely on our collaborators
and  outside  consultants.  Failure  to comply  with the  applicable  regulatory
requirements  can, among other things,  result in  non-approval,  suspensions of
regulatory   approvals,   fines,   product   seizures  and  recalls,   operating
restrictions, injunctions and criminal prosecution. To date, none of our product
candidates  being  developed  have  been  submitted  for  approval  or have been
approved by the FDA or any other regulatory authority for marketing.

     Some of the risks and  uncertainties  relating to United States  Government
regulation include:

     *    Delays in obtaining approval or rejections due to regulatory review of
          each submitted new drug, device or combination drug/device application
          or product  license  application,  as well as  changes  in  regulatory
          policy during the period of product development;
     *    If  regulatory  approval of a product is granted,  such  approval  may
          entail limitations on the uses for which the product may be marketed;
     *    If regulatory approval is obtained,  the product, our manufacturer and
          the  manufacturing  facilities  are  subject to  continual  review and
          periodic inspections;
     *    If regulatory  approval is obtained,  such approval may be conditional
          on the  satisfaction  of the completion of clinical  trials or require
          additional clinical trials;
     *    Later  discovery  of  previously  unknown  problems  with  a  product,
          manufacturer or facility may result in restrictions on such product or
          manufacturer,  including withdrawal of the product from the market and
          litigation; and
     *    Photodynamic  therapy  products  have been  categorized  by the FDA as
          combination  drug-device  products.  If current or future photodynamic
          therapy  products do not  continue to be  categorized  for  regulatory
          purposes as combination products, then:

              - The FDA may require separate drug and device submissions; and
              - The FDA may require separate approval by regulatory authorities.

     Some  of  the  risks  and   uncertainties  of  international   governmental
regulation include:

     *    Foreign  regulatory   requirements  governing  testing,   development,
          marketing, licensing, pricing and/or distribution of drugs and devices
          in other countries;
     *    Our drug products may not qualify for the centralized review procedure
          or we may not be able to obtain a  national  market  application  that
          will be accepted by other European Union, or EU, member states;
     *    Our  devices  must also meet the  European  Medical  Device  Directive
          effective  in 1998.  The  Directive  requires  that our  manufacturing
          quality  assurance  systems and compliance  with  technical  essential
          requirements  be certified  with a CE Mark  authorized by a registered
          notified body of an EU member state prior to free sale in the EU; and
     *    Registration  and approval of a photodynamic  therapy product in other
          countries,  such as  Japan,  may  include  additional  procedures  and
          requirements,  preclinical and clinical  studies,  and may require the
          assistance of native corporate partners.

WE MAY  NOT BE ABLE TO KEEP UP  WITH  RAPID  CHANGES  IN THE  BIOTECHNOLOGY  AND
PHARMACEUTICAL   INDUSTRIES  THAT  COULD  MAKE  SOME  OR  ALL  OF  OUR  PRODUCTS
NON-COMPETITIVE  OR OBSOLETE.  COMPETING PRODUCTS AND TECHNOLOGIES MAY MAKE SOME
OR ALL OF OUR PROGRAMS OR POTENTIAL PRODUCTS NONCOMPETITIVE OR OBSOLETE.

     Our   industry  is  subject  to  rapid,   unpredictable   and   significant
technological  change.   Competition  is  intense.   Well-known  pharmaceutical,
biotechnology,  device and chemical  companies are marketing other therapies for
the  treatment  of AMD.  Doctors  may  prefer  familiar  methods  that  they are
comfortable using rather than try our products.  Many companies are also seeking
to develop new products and technologies for medical conditions for which we are
developing  treatments.  Our competitors may succeed in developing products that
are safer or more  effective  than ours and in  obtaining  regulatory  marketing
approval  of  future  products  before we do.  We  anticipate  that we will face
increased  competition as new companies  enter our markets and as the scientific
development of PhotoPoint PDT evolves.

     We expect that our principal methods of competition with other photodynamic
therapy companies will be based upon such factors as:

     *    The ease of administration of our photodynamic therapy;
     *    The degree of generalized skin sensitivity to light;
     *    The number of required doses;
     *    The safety and efficacy profile;
     *    The  selectivity  of our drug  for the  target  lesion  or  tissue  of
          interest;
     *    The type, cost and price of our light systems;
     *    The cost and price of our drug; and
     *    The amount reimbursed for the drug and device treatment by third-party
          payors.

     We cannot  give any  assurance  that new drugs or  future  developments  in
photodynamic  therapy or in other drug  technologies will not harm our business.
Increased competition could result in:

     *    Price reductions;
     *    Lower levels of third-party reimbursements;
     *    Failure to achieve market acceptance; and
     *    Loss of market share.

     Any of the above could have an adverse effect on our business.  Further, we
cannot  give any  assurance  that  developments  by our  competitors  or  future
competitors will not render our technology obsolete.

OUR  INDUSTRY  IS SUBJECT  TO  TECHNOLOGICAL  UNCERTAINTY,  WHICH MAY RENDER OUR
PRODUCTS AND DEVELOPMENTS OBSOLETE AND OUR BUSINESS MAY SUFFER.

     The   pharmaceutical   industry   is  subject  to  rapid  and   substantial
technological  change.  Developments  by others may render  our  products  under
development or our technologies  noncompetitive or obsolete, or we may be unable
to  keep  pace  with   technological   developments  or  other  market  factors.
Technological competition in the industry from pharmaceutical, biotechnology and
device companies,  universities,  governmental  entities and others diversifying
into the field is intense and is expected to increase.  These entities represent
significant  competition for us.  Acquisitions  of, or investments in, competing
pharmaceutical or biotechnology  companies by large  corporations could increase
such competitors' financial, marketing, manufacturing and other resources.

     We are  engaged  in the  development  of  novel  therapeutic  technologies,
specifically photodynamic therapy. As a result, our resources are limited and we
may  experience  technical  challenges  inherent  in  such  novel  technologies.
Competitors have developed or are in the process of developing technologies that
are, or in the future may be, the basis for competitive products.  Some of these
products  may have an  entirely  different  approach  or means of  accomplishing
similar therapeutic, diagnostic and imaging effects compared to our products. We
are aware that three of our competitors in the market for  photodynamic  therapy
drugs have received  marketing approval of their product for certain uses in the
United States or other countries.  Our competitors may develop products that are
safer, more effective or less costly than our products and, therefore, present a
serious competitive threat to our product offerings.

     The widespread  acceptance of therapies that are  alternatives  to ours may
limit market acceptance of our products even if commercialized. The diseases for
which we are developing  our  therapeutic  products can also be treated,  in the
case of cancer,  by  surgery,  radiation  and  chemotherapy,  and in the case of
restenosis,  by  surgery,  angioplasty,  drug  therapy and the use of devices to
maintain and open blood vessels.  These  treatments  are widely  accepted in the
medical  community and have a long history of use. The  established use of these
competitive  products  may limit  the  potential  for our  products  to  receive
widespread acceptance if commercialized.

     Our  understanding  of the market  opportunities  for our PhotoPoint PDT is
derived  from a variety of  sources,  and  represents  our best  estimate of the
overall market sizes presented in certain disease areas.  The actual market size
and market share which we may be able to obtain may vary  substantially from our
estimates, and is dependent upon a number of factors, including:

     *    Competitive  treatments or diagnostic tools,  either existing or those
          that may arise in the future;
     *    Performance of our products and subsequent labeling claims; and
     *    Actual patient population at and beyond product launch.

OUR PRODUCTS ARE SUBJECT TO OTHER STATE AND FEDERAL LAWS, FUTURE LEGISLATION AND
REGULATIONS  SUBJECTING  US TO COMPLIANCE  ISSUES THAT COULD CREATE  SIGNIFICANT
ADDITIONAL  EXPENDITURES  AND LIMIT THE  PRODUCTION AND DEMAND FOR OUR POTENTIAL
PRODUCTS.

     In addition to the regulations for drug or device approvals, we are subject
to  regulation  under state,  federal or other law,  including  regulations  for
worker occupational safety,  laboratory practices,  environmental protection and
hazardous  substance  control.  We  continue  to make  capital  and  operational
expenditures  for  protection  of the  environment  in  amounts  which  are  not
material.  Some of the  risks  and  uncertainties  related  to laws  and  future
legislation or regulations include:

     *    Our  future  capital  and  operational  expenditures  related to these
          matters may increase and become material;
     *    We may also be subject to other  present and  possible  future  local,
          state, federal and foreign regulation;
     *    Heightened  public  awareness  and  concerns  regarding  the growth in
          overall health care  expenditures in the United States,  combined with
          the  continuing  efforts  of  governmental  authorities  to contain or
          reduce costs of health care,  may result in the  enactment of national
          health care reform or other  legislation  or  regulations  that impose
          limits  on the  number  and type of  medical  procedures  which may be
          performed  or which  have the  effect  of  restricting  a  physician's
          ability to select specific products for use in certain procedures;
     *    Such new  legislation or regulations  may materially  limit the demand
          and  manufacturing of our products.  In the United States,  there have
          been,  and we  expect  that  there  will  continue  to be, a number of
          federal and state  legislative  proposals and regulations to implement
          greater governmental control in the health care industry;
     *    The  announcement  of such  proposals  may hinder our ability to raise
          capital or to form collaborations; and
     *    Legislation or regulations that impose  restrictions on the price that
          may be charged  for  health  care  products  or  medical  devices  may
          adversely affect our results of operations.

     We are unable to predict  the  likelihood  of adverse  effects  which might
arise from future  legislative or  administrative  action,  either in the United
States or abroad.

OUR BUSINESS IS SUBJECT TO ENVIRONMENTAL PROTECTION LAWS AND REGULATIONS, AND IN
THE EVENT OF AN  ENVIRONMENTAL  LIABILITY  CLAIM,  WE COULD BE HELD  LIABLE  FOR
DAMAGES AND ADDITIONAL SIGNIFICANT UNEXPECTED COMPLIANCE COSTS, WHICH COULD HARM
OUR FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

     We are subject to  federal,  state,  county and local laws and  regulations
relating to the protection of the environment. In the course of our business, we
are  involved in the  handling,  storage  and  disposal  of  materials  that are
classified as hazardous.  Our safety  procedures  for the handling,  storage and
disposal of such  materials  are  designed to comply  with  applicable  laws and
regulations.  However,  we may be involved in contamination or injury from these
materials.  If this occurs, we could be held liable for any damages that result,
and any such liability  could cause us to pay  significant  amounts of money and
harm  our  business.  Further,  the  cost  of  complying  with  these  laws  and
regulations may increase materially in the future.







ITEM 3.  QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT MARKET RISK

     Our market risk  disclosures  involve  forward-looking  statements.  Actual
results  could differ  materially  from those  projected in the  forward-looking
statements.  We are exposed to market risk related to changes in interest rates.
The risks related to foreign  currency  exchange  rates are immaterial and we do
not use derivative financial instruments.

     From  time  to  time,  we  maintain  a  portfolio  of  highly  liquid  cash
equivalents  maturing in three months or less as of the date of purchase.  Given
the short-term  nature of these  investments,  we are not subject to significant
interest rate risk.

     The  convertible  notes issued under the 2002 and 2003 Debt Agreements have
fixed interest rates of 9.4% and 8%, respectively, which is payable quarterly in
cash or Common Stock.  The principal  amounts of the 2002 and 2003 Notes will be
due December 31, 2008 and August 28, 2006, respectively,  and these notes can be
converted to Common Stock at the option of the holder.  The Company  believes it
is not subject to significant interest risk due to its fixed rates on its debt.

ITEM 4.           CONTROLS AND PROCEDURES

     Our management  evaluated,  with the  participation  of our chief executive
officer and our chief financial  officer,  the  effectiveness  of our disclosure
controls and  procedures as of the end of the period  covered by this  Quarterly
Report on Form 10-Q. Based on this evaluation,  our chief executive  officer and
our chief  financial  officer have concluded  that our  disclosure  controls and
procedures are effective to ensure that  information we are required to disclose
in reports that we file or submit under the  Securities  Exchange Act of 1934 is
recorded,  processed,  summarized and reported within the time periods specified
in Securities and Exchange Commission rules and forms.

     There was no change in our internal  control over financial  reporting that
occurred  during the period covered by this  Quarterly  Report on Form 10-Q that
has  materially  affected,  or is reasonably  likely to materially  affect,  our
internal control over financial reporting.





                           PART II. OTHER INFORMATION

ITEM 2.  Changes in Securities and Use of Proceeds

     In July 2004,  we entered into a  Collaboration  Agreement and a Securities
Purchase Agreement with Guidant.  The Securities Purchase Agreement provides for
Guidant to invest up to $7.0  million  in  non-cumulative  convertible  Series A
Preferred  Stock of the Company.  The Series A Preferred Stock has voting rights
and liquidation preferences of $2.70 per share over the common stockholders. The
investments  will be made upon the  completion  of  certain  milestones  through
completion of Phase I clinical trials with the first  investment of $3.0 million
made upon the signing of the  agreements.  The first  Series A  Preferred  Stock
investment is convertible  into our Common Stock at $2.70 per share or 1,112,966
shares.  The remaining  preferred stock investments will be convertible into our
Common Stock based on a ten day average price prior to the  investment  date. We
are  required to provide  additional  funding of at least $5.0  million over the
period of the  collaboration  and the funds invested by Guidant must be spent on
specified  cardiovascular  programs. We also granted Guidant registration rights
with  respect  to the shares of Common  Stock into which the Series A  Preferred
Stock  is  convertible.   The  agreements  also  contain  various  covenant  and
termination  provisions as defined by the  agreements.The  shares were issued in
reliance on the exemption from registration provided by Rule 506 of Regulation D
promulgated under the Securities Act.

     On July 1 2004, in connection with the Securities  Purchase  Agreement,  we
filed a  Certificate  of  Designation  with the  Secretary  of State of Delaware
authorizing the Series A Preferred  Stock we issued to Guidant.  Among the terms
of the Series A Preferred Stock, holders of the Series A Preferred Stock will be
paid prior and in preference to holders of our Common Stock if certain liquidity
events occur.

     In April 2004, the Company entered in a Securities Purchase  Agreement,  or
the 2004 Equity Agreement, with a group of institutional investors,  whereby the
Company sold 4,564,000  shares of Common Stock at $2.25 per share,  resulting in
proceeds  to the  Company  of  $10.3  million.  There  were  no  placement  fees
associated with the offering and the shares issued were unregistered. The shares
were issued in reliance on the exemption from registration  provided by Rule 506
of Regulation D promulgated under the Securities Act.

     Our Board of Directors and in March 2004,  our  stockholders,  approved and
amendment and  restatement to our certificate of  incorporation  to increase the
number of shares of common stock and preferred  stock we are authorized to issue
to 75,000,000  and  30,000,000  shares,  respectively.  The amended and restated
certificate was filed with and accepted by the Secretary of State of Delaware on
April  21,  2004.  The  Board of  Directors  has  authority  to fix the  rights,
preferences,  privileges and  restrictions,  including  voting rights,  of these
shares of preferred stock without any future vote or action by the shareholders.






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

     On June 24, 2004, the Company held its Annual Meeting of Stockholders.  The
following individuals were elected to the Board of Directors:


                                                                                           


                                                                 Votes               Votes
                                                                  For              Withheld
                                                             ---------------     --------------
      Barry Johnson                                              21,413,530            101,884
      Charles T. Foscue                                          20,362,075          1,153,339
      Gary S. Kledzik, Ph.D.                                     20,194,928          1,320,486
      David E. Mai                                               20,353,957          1,161,457

In addition, the stockholders also approved the following proposals:

                                                         Votes             Votes                                Broker
                                                          For             Against          Abstained           Non-Votes
                                                     --------------    --------------    ---------------    ----------------

1.   Proposal to approve an amendment to the Company's
     2000 Stock  Compensation Plan to increase the
     number of shares of Common Stock reserved for issuance
     thereunder by 2,000,000 shares.                    5,130,535        1,392,094             22,810        14,969,975

2.   Proposal to ratify the selection of
     the Company's independent auditors.               21,480,192           27,016              8,206                --











ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits          Description

     Exhibit 3.1 Amended and Restated Articles of Incorporation  dated April 21,
          2004  (incorporated  by  reference  to  Exhibit  3.1  of  Registrant's
          Pre-Effective  Amendment No. 1 to  Registration  Statement on Form S-2
          filed on April 29, 2004) (SEC File No. 333-114698).

     Exhibit 3.2 Certificate of Designation relating to Series A Preferred Stock
                 dated July 1, 2004.

     Exhibit 4.1  Securities  Purchase  Agreement  dated  July 1,  2004  between
          Advanced  Cardiovascular  Systems,  Inc., a wholly owned subsidiary of
          Guidant Corporation, and the Registrant.

     Exhibit 4.2  Registration  Rights  Agreement  dated  July 1,  2004  between
          Advanced  Cardiovascular  Systems,  Inc., a wholly owned subsidiary of
          Guidant Corporation, and the Registrant.

     Exhibit 10.1  Collaboration  Agreement dated July 1, 2004 between  Advanced
          Cardiovascular  Systems,  Inc., a wholly owned  subsidiary  of Guidant
          Corporation, and the Registrant.

     Exhibit 31.1  Certification Of Chief Executive  Officer Pursuant To Section
          13(A)  Or 15(D)  Of The  Securities  Exchange  Act Of  1934As  Adopted
          Pursuant To Section 302 Of The Sarbanes-Oxley Act Of 2002.

     Exhibit 31.2  Certification Of Chief Financial  Officer Pursuant To Section
          13(A)  Or 15(D)  Of The  Securities  Exchange  Act Of  1934As  Adopted
          Pursuant To Section 302 Of The Sarbanes-Oxley Act Of 2002.

     Exhibit 32.1  Certification  of the Chief  Executive  Officer and the Chief
          Financial  Officer  Pursuant  To 18 U.S.C.  Section  1350,  As Adopted
          Pursuant to Section 906 Of The Sarbanes-Oxley Act Of 2002.

(b) Reports on Form 8-K.

                           On April 1, 2004, we filed a Form 8-K to report that
                           on March 31, 2004 we submitted a New Drug Application
                           (NDA) to the U.S. Food and Drug Administration (FDA)
                           seeking marketing approval of SnET2-PDT as a new
                           treatment for patients with wet age-related macular
                           degeneration (AMD).

                           On April 28, 2004, we filed a Form 8-K to report the
                           sale of 4,564,000 shares of Common Stock at a per
                           share purchase price of $2.25.

                           On June 2, 2004,  we filed a Form 8-K to report that
                           our NDA  was accepted for filing by the FDA.

                           On July 6, 2004,  we filed a Form 8-K to report our
                           Collaboration and Securities Purchase Agreement with
                           Guidant Corporation.

                                   SIGNATURES

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

                          Miravant Medical Technologies

Date:    August 12, 2004                    By: /s/   John M. Philpott
                                              -----------------------
                                                      John M. Philpott
                                                      Chief Financial Officer
                                                (on behalf of the Company and as
                                                 Principal Financial Officer and
                                                   Principal Accounting Officer)