UNITED STATES
                       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 September 30, 2004

                                       OR

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


               For the transition period from _______ to _______.

                         Commission File Number: 0-25544

                          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)

                                 Not applicable
- --------------------------------------------------------------------------------
        (Former name, former address and formal fiscal year, if changed
                               since last report)

     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 |_|.

     Indicate by check mark whether the registrant is an  accelerated  filer (as
defined in Rule 12b-2 of the Act). Yes |_| No |X|.

     Indicate the number of shares  outstanding of each of the issuer's  classes
of common stock, as of the latest practicable date.

         Class                          Outstanding at November 10, 2004

  Common Stock, $.01 par value                   36,496,772







                                TABLE OF CONTENTS
                          PART I. FINANCIAL INFORMATION


                                                                                           


                                                                                                 Page

Item 1.           Condensed Consolidated Financial Statements

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

Item 2.           Management's Discussion and Analysis of Financial
                    Condition and Results of Operations.......................................   13

Item 3.           Qualitative and Quantitative Disclosures About Market Risk..................   42

Item 4.           Controls and Procedures.....................................................   42

                           PART II. OTHER INFORMATION

Item 1.           Legal Proceedings...........................................................   43

Item 2.           Unregistered Sales of Equity Securities and Use of Proceeds.................   43

Item 3.           Defaults Upon Senior Securities.............................................   43

Item 4.           Submission of Matters to a Vote of Security Holders.........................   43

Item 5.           Other Information...........................................................   43

Item 6.           Exhibits ...................................................................   44

                  Signatures..................................................................   44






ITEM 1.  CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                          MIRAVANT MEDICAL TECHNOLOGIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS



                                                                                               


                                                                                    September 30,       December 31,
                                    Assets                                              2004                  2003
                                                                                 ------------------   -------------------
Current assets:                                                                      (Unaudited)
   Cash and cash equivalents...............................................      $      5,146,000     $       1,030,000
   Marketable securities...................................................             3,106,000                    --
   Prepaid expenses and other current assets...............................               448,000               298,000
                                                                                 ------------------   -------------------
Total current assets.......................................................             8,700,000             1,328,000

Property, plant and equipment:
   Vehicles................................................................                28,000                28,000
   Furniture and fixtures..................................................             1,392,000             1,393,000
   Equipment...............................................................             4,479,000             5,200,000
   Leasehold improvements..................................................             2,721,000             2,720,000
                                                                                 ------------------   -------------------
                                                                                        8,620,000             9,341,000
   Accumulated depreciation................................................            (8,516,000)           (9,125,000)
                                                                                 ------------------   -------------------
                                                                                          104,000               216,000

Patents, net...............................................................               868,000               707,000
Other assets...............................................................                73,000               154,000
                                                                                 ------------------   -------------------
Total assets...............................................................      $      9,745,000      $      2,405,000
                                                                                 ==================   ===================

               Liabilities and stockholders' equity (deficit)

Current liabilities:
   Accounts payable........................................................      $      1,202,000      $      1,456,000
   Accrued payroll and expenses............................................               504,000               536,000
                                                                                 ------------------   -------------------
Total current liabilities..................................................             1,706,000             1,992,000

Long-term liabilities:
   Convertible debt:
    Face value of convertible debt.........................................            11,846,000            12,916,000
    Deferred financing costs and beneficial conversion value...............            (2,914,000)           (5,476,000)
                                                                                 ------------------   -------------------
Total long-term liabilities................................................             8,932,000             7,440,000

Stockholders' equity (deficit):
   Preferred stock, 30,000,000 shares authorized; 1,112,966 shares issued and
      outstanding at September 30, 2004 and none at December 31, 2003,
      respectively; liquidation preference of $2.70 per share over
      common shareholders.................................................              2,924,000                    --
   Common stock, 75,000,000 shares authorized; 35,457,636 and
      25,564,904 shares issued and outstanding at September 30, 2004 and
      December 31, 2003, respectively......................................           206,340,000           190,586,000
   Notes receivable from officers..........................................              (523,000)             (603,000)
   Deferred compensation...................................................                    --               (16,000)
   Accumulated deficit.....................................................          (209,634,000)         (196,994,000)
                                                                                 ------------------   -------------------
Total stockholders' equity (deficit).......................................              (893,000)           (7,027,000)
                                                                                 ------------------   -------------------
Total liabilities and stockholders' equity (deficit).......................      $      9,745,000      $      2,405,000
                                                                                 ==================   ===================


See accompanying notes.








                                                                                                        


                                                         MIRAVANT MEDICAL TECHNOLOGIES
                                                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                                                  (Unaudited)



                                                       Three months ended September 30,      Nine months ended September 30,
                                                          2004                 2003            2004                 2003
                                                   ------------------- ------------------ ----------------   ----------------

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

         Costs and expenses:
            Research and development..............         1,862,000            2,342,000       5,769,000          6,075,000
            General and administrative............         1,144,000            1,281,000       4,456,000          4,232,000
                                                   -------------------   ------------------ ----------------  ----------------
         Total costs and expenses.................         3,006,000            3,623,000      10,225,000         10,307,000

         Loss from operations.....................        (3,006,000)          (3,623,000)    (10,225,000)       (10,307,000)

         Interest and other income (expense):
            Gain on settlement of debt............                --            9,085,000              --          9,085,000
            Interest and other income.............            36,000               20,000          80,000             58,000
            Interest expense......................          (511,000)          (4,305,000)     (2,567,000)        (4,673,000)
            Gain (loss) on sale of property,
               plant and equipment................            37,000                   --          72,000            (60,000)
                                                    -------------------   ------------------ ---------------  ----------------
         Total net interest and other income
            (expense).............................          (438,000)           4,800,000      (2,415,000)         4,410,000
                                                    -------------------   ------------------ ---------------- ----------------

         Net income (loss)........................        (3,444,000)           1,177,000     (12,640,000)        (5,897,000)
                                                    ===================   ================== ================ ================
         Net income (loss) per share - basic......    $        (0.10)        $       0.05    $      (0.40)     $       (0.24)
                                                    ===================   ================== ================ ================
         Net income (loss) per share - diluted....    $        (0.10)        $       0.01    $      (0.40)     $       (0.24)
                                                    ===================   ================== ================ ================
         Shares used in computing basic income
          (loss) per share........................        35,261,531           24,719,298      31,866,397         24,418,845
                                                    ===================   ================== ================ ================
         Shares used in computing diluted income
          (loss) per share........................        35,261,531           35,937,631      31,866,397         24,418,845
                                                    ===================   ================== ================ ================

See accompanying notes.






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


                                                                                                           


                                                                                   Notes
                                                                                 Receivable
                                  Preferred Stock           Common Stock            from       Deferred    Accumulated
                                Shares      Amount      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...............        --           --          --              --         --          --    (12,640,000) (12,640,000)
                                                                                                                        ------------
   Total comprehensive loss..                                                                                           (12,640,000)
  Issuance of shares for
   restricted shares, stock
   awards and  stock option
   and warrant exercises.....        --           --     504,003         578,000         --          --             --      578,000
  Issuance  of  stock  at
   $2.25 per share...........        --           --   4,564,000      10,269,000         --          --             --   10,269,000
  Issuance of preferred stock
   at $2.70 per share, net of
   issue costs............... 1,112,966    2,924,000          --              --         --          --             --    2,924,000
  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...       --           --   4,650,979       4,191,000          --         --             --    4,191,000
  Value of warrants and stock
   awards issued to
   consultants................       --           --     173,750         416,000          --    (73,000)            --      343,000
  Non-cash interest on officer
   notes......................       --           --          --              --     (22,000)        --             --      (22,000)
  Repayments on officer  notes,
   net  of  reserve   for
   officer notes..............       --           --          --              --     102,000         --             --      102,000
  Amortization of deferred
   compensation...............       --           --          --              --          --     89,000             --       89,000
                             ----------- ----------- ------------ -------------- ------------ ---------- ------------- -------------
Balance at September 30, 2004 1,112,966  $ 2,924,000  35,457,636   $ 206,340,000  $ (523,000) $      --  $(209,634,000)  $ (893,000)
                             =========== =========== ===========  ============== ============ ========== ============== ============
     See accompanying notes.






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



                                                                                                   


                                                                              Nine months ended September 30,
Operating activities:                                                           2004                    2003
                                                                        -------------------    ----------------------
    Net loss..........................................................   $   (12,640,000)         $    (5,897,000)
    Adjustments to reconcile net loss to net cash used by operating
       activities:

       Depreciation and amortization..................................           205,000                  455,000
       Amortization of deferred compensation..........................            89,000                  311,000
       (Gain) loss on sale of equipment...............................           (68,000)                  60,000
       Reserve for patents............................................            33,000                  267,000
       Stock awards, restricted stock grants and ESOP match...........           548,000                  442,000
       Gain on settlement of short-term debt..........................                --               (9,085,000)
       Non-cash interest and amortization of deferred
         financing costs on long-term debt............................         2,540,000                4,648,000
       Provision (reduction) for employee and officer loans, net of
         non-cash interest on related loans...........................             9,000                  (17,000)
       Changes in operating assets and liabilities:
           Prepaid expenses and other assets..........................          (125,000)                 126,000
          Accounts payable and accrued payroll........................          (286,000)                  95,000
                                                                        -------------------    ----------------------
    Net cash used in operating activities.............................        (9,695,000)              (8,595,000)

Investing activities:

    Purchases of marketable securities................................        (3,106,000)                       --
    Purchases of patents..............................................          (266,000)                 (123,000)
    Proceeds from the sale of property, plant and equipment...........            98,000                        --
    Purchases of property, plant and equipment........................           (51,000)                 (119,000)
                                                                        -------------------    ----------------------
    Net cash used in investing activities.............................        (3,325,000)                 (242,000)

Financing activities:

    Proceeds from sale of Preferred Stock.............................         2,924,000                        --
    Proceeds from sale of Common Stock................................        10,269,000                        --
    Proceeds from convertible note arrangements.......................         2,000,000                10,952,000
    Proceeds from the exercise of warrants and stock options..........         1,815,000                        --
    Payment on short-term debt........................................                --                (1,230,000)
    Proceeds from repayment of note to officers.......................           128,000                        --
                                                                        -------------------    ----------------------
    Net cash provided by financing activities.........................        17,136,000                 9,722,000

    Net increase in cash and cash equivalents.........................         4,116,000                   885,000
    Cash and cash equivalents at beginning of period..................         1,030,000                   723,000
                                                                        -------------------    ----------------------
    Cash and cash equivalents at end of period........................   $     5,146,000       $         1,608,000
                                                                        ===================    ======================

Supplemental disclosures:
    Cash paid for:
      State taxes.....................................................   $         3,000       $             3,000
                                                                        ===================    ======================
      Interest .......................................................   $         1,000       $           250,000
                                                                        ===================    ======================
Supplemental disclosures of non-cash transactions:

     During the nine months ended  September 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 September 30, 2004 and for the
     three  and nine  month  periods  ended  September  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  September 30, 2004, the Company had
     an  accumulated  deficit of $209.6  million.  On September  30,  2004,  the
     Company  announced that the Food and Drug  Administration,  or the FDA, had
     issued an approvable letter for the Company's New Drug Application, or NDA,
     submission  for SnET2,  which the Company has  recently  branded as Photrex
     (SnET2)(TM).  The  approvable  letter  outlined  the  conditions  for final
     marketing approval, which included a request for an additional confirmatory
     clinical trial,  as well as certain other  requirements.  As a result,  the
     Company expects to continue to incur  substantial,  and likely  increasing,
     operating  losses for the next few years due to the cost of completing  the
     conditions  of the FDA's  approvable  letter which  includes an  additional
     clinical  trial,  the cost  associated  with  amending  the NDA for Photrex
     (SnET2),  pre-commercialization expenses for Photrex (SnET2), the continued
     spending on other  research and  development  programs  which  includes the
     funding of  preclinical  studies,  clinical  trials and related  regulatory
     activities   and  the  costs  of   device   and  drug   manufacturing   and
     administrative  activities. The Company also expects these operating losses
     to  fluctuate  based on 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 it implemented in
     2002, in research and development and the preclinical  studies and clinical
     trials of our products.  The cost of an additional  clinical  trial and any
     other  requirements  the Company will need to satisfy per the conditions of
     the approvable  letter from the FDA,  preparing,  amending and resubmitting
     the NDA, obtaining related 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 the Company's
     product in order to achieve a level of  revenues  adequate  to support  the
     Company's  cost  structure.  In October  2004,  the Company  entered into a
     non-binding  letter of intent for  convertible  debt  financing  which,  if
     completed,  would  allow the Company to borrow up to $15.0  million  from a
     group of private accredited investors. The funding is subject to completion
     of the definitive terms and finalization of the related agreements. In July
     2004,  as  discussed in Note 6, the Company  entered  into a  Collaboration
     Agreement and Securities  Purchase Agreement with Guidant  Corporation,  or
     Guidant,  pursuant to which  Guidant  invested $3.0 million upon signing of
     the agreements  and may invest up to an additional  $4.0 million to support
     the Company's  cardiovascular  program. In April 2004, as discussed in Note
     6, the Company entered into a Securities  Purchase  Agreement,  or the 2004
     Equity  Agreement,  with a group of institutional  investors which provided
     $10.3  million of proceeds.  In February  2004, as discussed in Note 5, the
     Company entered into an 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 2003 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. If the Company is able to complete the $15.0 million convertible
     debt  financing  and those funds are available  when needed,  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 June 30, 2006.  If the $15.0 million  convertible  debt
     financing is not completed or, if completed,  those funds and/or additional
     funding is not  available  when needed,  the Company  believes that it will
     have cash required for operations through March 31, 2005 assuming the delay
     or  reduction  in  scope  of one or more of the  research  and  development
     programs and adjusting,  deferring or reducing salaries of employees and by
     reducing  operating  facilities  and  overhead  expenditures.  The  Company
     believes it can raise  additional  funding,  in addition to completing  the
     $15.0 million  convertible debt financing,  to support  operations  through
     corporate  collaborations or partnerships,  licensing of Photrex (SnET2) or
     new products and additional equity or debt financings, if necessary.  There
     can be no  assurance  that the  Company  will be  successful  in  obtaining
     additional  financing  or that  financing  will be  available  on favorable
     terms.

     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 November 10, 2004, there
     were 36,496,772  shares of Common Stock issued  outstanding;  approximately
     10,261,000   shares  of  Common  Stock   reserved  for  the  conversion  of
     outstanding  debt and  payment of  related  interest;  5,114,517  shares of
     Common  Stock  reserved for  issuance  pursuant to our equity  compensation
     plans;  10,013,750 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  in 2004  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 September 30, 2004,  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 nine months ended September 30, 2004 and 2003,  comprehensive  loss
     amounted to  approximately  $12.6 million and $4.5  million,  respectively.
     There was no  difference  between net loss and  comprehensive  loss for the
     nine months ended  September 30, 2004. The difference  between net loss and
     comprehensive loss for the nine months ended September 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  income  (loss) per common  share is computed by dividing  net income
     (loss) by the  weighted  average  shares  outstanding  during  the  period.
     Diluted earnings (loss) 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.   The  following  table  sets  forth  the
     computation  of basic and diluted net income (loss) per share for the three
     and nine month periods ended September 30, 2004 and 2003:




                                                                                            


                                                               Three months ended                    Nine months ended
                                                                 September 30,                         September 30,
                                                           2004               2003                2004               2003
                                                    ---------------- --------------------  ------------------  -----------------
      Numerator:
        Net income (loss).........................   $  (3,444,000)      $  1,177,000      $   (12,640,000)    $  (5,897,000)
          Interest expense on convertible debt....              --            341,000                   --                --
          Accelerated amortization on
            beneficial conversion value...........              --         (1,022,000)                  --                --
                                                    ----------------   -----------------  ------------------ ------------------
          Numerator for diluted net income
           (loss) per share.......................   $  (3,444,000)      $    496,000      $   (12,640,000)    $  (5,897,000)

      Denominator:
        Denominator for basic net income (loss)
          per share-weighted average shares......       35,261,531         24,719,298           31,866,397        24,418,845
        Dilutive potential common shares from
           employee stock options and stock
           awards.................................              --            786,976                   --                --
        Dilutive potential common shares from
           warrants...............................              --          1,708,357                   --                --
        Dilutive potential common shares from
           conversion of convertible  debt........              --          8,723,000                   --                --
                                                    ----------------   -----------------  ------------------ ------------------
        Denominator for diluted net income (loss)
          per share-weighted average shares and
          assumed conversions....................       35,261,531         35,937,631           31,866,397         24,418,845
                                                    ----------------   -----------------  ------------------ ------------------
      Basic net income (loss) per share              $       (0.10)       $      0.05      $        (0.40)     $        (0.24)
                                                    ================   =================  ================== ==================
      Diluted net income (loss) per share            $       (0.10)       $      0.01      $        (0.40)     $        (0.24)
                                                    ================   =================  ================== ==================


     Since the effect of the assumed  exercise of common stock options and other
     convertible  securities  was  anti-dilutive,  for the  three  months  ended
     September  30, 2004 and for the nine months  ended  September  30, 2004 and
     2003,  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.  As of September 30, 2004,
     $500,000 of the outstanding  debt from the February 2004 Debt Agreement had
     been converted into 250,000 shares of Common Stock.

     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.

     In  connection  with the  Company's  2003 Debt  Agreement,  during the nine
     months of 2004,  certain of the 2003  Lenders  converted  their  Notes into
     shares of the  Company's  Common  Stock.  As of September  30,  2004,  $2.6
     million of the $6.0 million principal balance of the 2003 Notes outstanding
     have been  converted  into 2.6  million  shares of Common  Stock.  The $2.6
     million  reduction in debt due to the conversion 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 September 30, 2004, the Company had borrowed $6.3 million under
     the 2002 Debt Agreement, none of which has been converted.

6.   Equity Agreements

     In April 2004, the Company entered into 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.

     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,  if  made,  will be
     convertible into the Company's Common Stock based on a ten (10) trading 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.

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 September 30,    Nine months ended September 30,
                                                                       2004           2003               2004              2003
                                                              -------------- -------------------- ----------------   --------------
  Net income (loss) as reported                                $ (3,444,000)    $  1,177,000      $ (12,640,000)      $ (5,897,000)
  Stock-based employee stock option cost included in
  reported net loss                                                      --               --                 --                 --
  Pro forma stock-based employee compensation cost under
  SFAS No. 123                                                     (173,000)        (183,000)          (612,000)          (627,000)
                                                              --------------  ------------------  ----------------   ---------------
  Pro forma net income (loss) - basic                            (3,617,000)         994,000        (13,252,000)        (6,524,000)
                                                              --------------  -----------------   ----------------   ---------------
  Interest expense on convertible debt                                   --          341,000                 --                 --
  Accelerated amortization on beneficial conversion value                --       (1,022,000)                --                 --
                                                              --------------  ---------------     ---------------    ---------------
   Pro forma net income (loss) - diluted                       $ (3,617,000)    $    313,000      $ (13,252,000)      $ (6,524,000)
                                                              --------------  ---------------     ---------------    ---------------
As reported:

    Net income (loss) per share - basic                        $     (0.10)     $       0.05      $      (0.40)       $      (0.24)
                                                              ==============  ===============    =============== ===================
    Net income (loss) per share - diluted                      $     (0.10)     $       0.01      $      (0.40)       $      (0.24)
                                                              ==============  ===============    =============== ===================
Pro forma:

    Net income (loss) per share - basic                        $    (0.10)      $       0.04      $      (0.42)       $      (0.27)
                                                              ==============  ===============    =============== ===================
    Net income (loss) per share - diluted                      $    (0.10)      $       0.01      $      (0.42)       $      (0.27)
                                                              ==============  ===============    =============== ===================




8.   Reclassifications

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

9.   Recent Accounting Pronouncements

     On October 13, 2004, the Financial  Accounting  Standards  Board,  or FASB,
     concluded that the Proposed  Statement of Financial  Accounting  Standards,
     Share-Based   Payment,   which  would  require  all  companies  to  measure
     compensation cost for all share-based  payments,  (including employee stock
     options) at fair value, would be effective for public companies for interim
     or annual  periods  beginning  after June 15, 2005. The Company could adopt
     the new standard in one of two ways - the modified  prospective  transition
     method or the modified  retrospective  transition method.  Assuming the new
     standard is  implemented  as  scheduled,  the  Company  will adopt this new
     standard  in the third  quarter  of 2005 and is  currently  evaluating  the
     effect  that the  adoption  of this  standard  will  have on the  Company's
     financial position and results of operations.

10.  Subsequent Event

     Note Conversion

     In October  2004,  the  remaining  February  2004 Lenders  converted  their
     outstanding  debt of $1.5  million  into  750,000  shares of the  Company's
     Common  Stock.  As of  October  19,  2004,  all  $2.0  million  of the debt
     outstanding  from the February 2004 Debt  Agreement has been converted into
     1.0 million shares of Common Stock.






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 successfully  complete the conditions of the approvable
letter as outlined by the Food and Drug and Administration, or the FDA, relating
to our New  Drug  Application,  or NDA,  submission  for  SnET2,  which  we have
recently branded as Photrex (SnET2)(TM);  our ability to raise funds to continue
operations;  the  use of  Photrex  (SnET2)  to  treat  wet  age-related  macular
degeneration, or AMD; our ability to complete the $15.0 million convertible debt
financing  for which we have entered into a  non-binding  letter of intent;  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  ultimately  receive  regulatory
approval from the FDA for our NDA submission upon satisfactory completion of the
contingencies  outlined by the FDA in their  approvable  letter;  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 Photrex  (SnET2);  our ability to
meet the  requirements of our July 2004  Collaboration  Agreement 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;  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
submitted a New Drug Application,  or an NDA, for our lead drug SnET2,  which we
have   recently   branded  as  Photrex   (SnET2)(TM),   to  the  Food  and  Drug
Administration,  or the FDA, for its marketing approval on March 31, 2004, which
was accepted for filing on June 1, 2004, with a priority review designation.  On
September  30, 2004, we announced  that the FDA had issued an approvable  letter
for our NDA submission for Photrex  (SnET2).  The letter outlined the conditions
for  final  marketing  approval,  which  included  a request  for an  additional
confirmatory  clinical  trial,  as well as certain other  requirements.  We have
scheduled  a meeting  with the FDA during  the fourth  quarter of 2004 to better
understand the conditions stated in the approvable  letter.  Even though the FDA
issued an  approvable  letter,  the FDA may not  ultimately  approve our NDA for
Photrex (SnET2).  The approval process may take a significant amount of time and
the FDA's  approval,  if any, is contingent  upon  satisfying  these  additional
conditions and requirements.

     We have been unprofitable since our founding and have incurred a cumulative
net loss of approximately  $209.6 million as of September 30, 2004. We expect to
continue to incur significant, and likely 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 successfully
complete the conditions  outlined in the approvable letter issued by the FDA for
our NDA submission for Photrex (SnET2),  which includes a confirmatory  clinical
trial, to amend the NDA, to receive  regulatory  approval for Photrex (SnET2) in
AMD, to fund and  successfully  complete the  development  of our other proposed
products,  and to successfully  manufacture and market our proposed products. No
revenues have been generated from  commercial  sales of Photrex (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 regulatory  approval for Photrex (SnET2) in AMD and our ability to
establish a collaboration, with a corporate partner or other sales organization,
to  commercialize  Photrex  (SnET2) if  regulatory  approval  is  received.  Our
revenues  to date have  consisted  of license  reimbursements,  grants  awarded,
royalties on our devices,  sales of Photrex  (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  additional
          investments  of 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 November 10, 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.

     There  can  be no  assurance  that  we  will  be  successful  in  obtaining
additional  financing or that financing will be available on favorable terms. In
October  2004, we entered into a  non-binding  letter of intent for  convertible
debt financing which, if completed, would allow us to borrow up to $15.0 million
from a group  of  private  accredited  investors.  The  funding  is  subject  to
completion of the definitive terms and  finalization of the related  agreements.
If we are ale to complete the $15.0 million convertible debt financing and those
funds are available when needed,  executive  management believes that as long as
our debt is not accelerated,  then we have the ability to conserve cash required
for  operations  through June 30, 2006.  If the $15.0 million  convertible  debt
financing is not  completed  or, if  completed,  those funds  and/or  additional
funding is not available when needed, we believe that we will have cash required
for  operations  through March 31, 2005 assuming 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.  We believe  we can raise  additional  funding,  in
addition to completing the $15.0 million convertible debt financing,  to support
operations through corporate  collaborations or partnerships,  through licensing
of Photrex  (SnET2) or new products and through public or private equity or debt
financings.

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 2004  have  been in  preparing  a
submission  of an NDA for  marketing  approval  in AMD for  Photrex  (SnET2) and
responding to the FDA regarding their review  requests.  We expect that over the
next  couple of years,  our  likely  activities  and costs  will  consist of the
following:

     *    The completion of the conditions as outlined by the approvable  letter
          from the FDA which includes commencing a confirmatory clinical trial;
     *    Amending the 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 our development  activities,  completing an Investigational
          New Drug  application,  or IND, and starting a Phase I clinical  trial
          for our cardiovascular program;
     *    Preparation  of an IND and  commencing  a clinical  trial in AV access
          disease; and
     *    Close-out,  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,  if requisite  regulatory approval is obtained for
Photrex  (SnET2)  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  September 30, 2004
was the  preparation  and filing of our NDA for  marketing  approval  of Photrex
(SnET2),  a new drug  for the  treatment  of AMD and the  related  responses  to
requests by the FDA. In January  2003,  we  announced  our plans to move forward
with preparing our first NDA submission of Photrex  (SnET2) for the treatment of
AMD,  after we  regained  the license  rights to Photrex  (SnET2) as well as the
related data and assets from the Phase III AMD clinical trials from Pharmacia in
March 2002.  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 Photrex (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 Photrex  (SnET2)  treatment  regimen  pre-specified  in the  clinical  study
protocol,  comprising  a  smaller  number  of  patients  than  the  total  study
population.  The NDA was  accepted by the FDA for filing on June 1, 2004 and was
given a priority  review.  On September 30, 2004, we announced  that the FDA had
issued an approvable  letter for our NDA  submission  for Photrex  (SnET2).  The
approvable  letter outlined the conditions for final marketing  approval,  which
included a request for an additional  confirmatory  clinical  trial,  as well as
certain other requirements.  We have scheduled a meeting with the FDA during the
fourth  quarter  of 2004 to  better  understand  the  conditions  stated  in the
approvable  letter.  The cost of an  additional  clinical  trial  and any  other
requirements  we  will  need  to  complete  to  satisfy  the  conditions  of the
approvable letter from the FDA, amending the NDA and obtaining related requisite
regulatory approval,  and commencing  pre-commercialization  activities prior to
receiving  regulatory  approval,  will  require  substantial  expenditures.   If
requisite regulatory approval is obtained, then 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.
Besides the possible use of Photrex  (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.

     In  our  cardiovascular   disease  program,   we  have  conducted  numerous
preclinical studies with new photoselective  drugs for cardiovascular  diseases,
in  particular  for the  prevention  and  treatment  of  restenosis  and for the
treatment   of   atherosclorosis    and   athrosclorotic    vulnerable   plaque.
Atherosclorosis is the narrowing of an artery due to plaque deposits. 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 required preclinical studies and other
factors,  we expect to prepare an IND in  cardiovascular  disease for MV0633 and
commence a Phase I  clinical  trial.  The  timing of the IND and the  subsequent
Phase I clinical trial are dependent on numerous factors  including  preclinical
results, available funding and personnel.

     In our vascular disease program, 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 Photrex (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 (Photrex (SnET2))            Complete the conditions of the             Currently under
                                                                      approvable letter per FDA                  evaluation

                                    New drug compounds                     Research studies                       Completed

         Dermatology                Psoriasis (MV9411)             Phase II close-out and analysis              Q4 2004/Q1 2005

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

      Vascular disease               AV Graft (MV2101)                      IND submission                           2005

          Oncology               Tumor research (MV 6401)                  Research studies                          **


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



     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 Photrex (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 competitive therapies and other market  considerations,  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 nine months ended September
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 nine months ended September 30, 2003 was $6.1 million  compared
to $5.8 million for the same period in 2004.  Research and development  expenses
decreased  from $2.3 million for the three months  ended  September  30, 2003 to
$1.9  million  for the same  period  in  2004.  The  decrease  in  research  and
development  expenses  for the three and nine months  ended  September  30, 2004
compared to the same  periods in 2003 is  specifically  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.  The  Company  incurred
research and development expenses for these periods for:

     *    Preparation of our NDA submission for Photrex (SnET2) in AMD;
     *    Work  associated  with the  development  of delivery  systems and drug
          formulations for the cardiovascular programs; 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 September 30,          Nine months ended September 30,
        --------------------------------    --------------------------------------    -------------------------------------
                    Program                      2004                 2003                 2004                 2003
        --------------------------------    ----------------    ------------------    ---------------     -----------------
        Direct costs:
             Ophthalmology..............        $   439,000        $     507,000        $ 1,596,000           $ 1,063,000
             Dermatology................              5,000               34,000             52,000               236,000
             Cardiovascular disease.....            405,000                6,000            501,000               266,000
             Oncology...................                 --                   --                 --                15,000
                                            ----------------    ------------------    ---------------     -----------------
        Total direct costs..............        $   849,000        $     547,000        $ 2,149,000           $ 1,580,000

        Indirect costs .................        $ 1,013,000        $   1,795,000        $ 3,620,000           $ 4,495,000
                                            ---------------     -----------------    ---------------     -----------------
        Total research and development
        costs...........................        $ 1,862,000        $   2,342,000        $ 5,769,000           $ 6,075,000
                                            ================    ==================    ===============     =================




     Ophthalmology.  For the nine months ended  September  30, 2003,  our direct
ophthalmology program costs have increased from $1.1 million to $1.6 million for
the nine months ended  September 30, 2004. For the three months ended  September
30, 2003, our direct ophthalmology program costs have decreased from $507,000 to
$439,000  for the same  period in 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 nine month period ended  September  30,
2003 are  specifically  related to the analysis of the  clinical  trial data for
Photrex (SnET2) in AMD by outside consultants.

     Dermatology.  For the nine months  ended  September  30,  2003,  our direct
dermatology program costs decreased from $236,000 to $52,000 for the nine months
ended  September 30, 2004.  For the three months ended  September 30, 2003,  our
direct  dermatology  program costs have decreased from $34,000 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 nine months ended September 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 nine months ended September 30, 2003, our
direct cardiovascular  disease program costs increased from $266,000 to $501,000
for same period in 2004.  For the three months  ended  September  30, 2003,  our
direct  cardiovascular  disease  program  costs have  increased  from  $6,000 to
$405,000 for the same period in 2004. Our  cardiovascular  disease program costs
include  expenses for the  formulation of new drug compounds and  development of
light delivery devices,  drug formulation  costs, drug and device  manufacturing
expenses and internal and external  preclinical  study costs.  The increase from
2003 to  2004  is  related  to an  increase  in  activities  due to the  Guidant
investment and  collaboration  entered into in July 2004.  These  activities for
2004  consist  of the  development  and  manufacturing  activities  for drug and
devices to be used in the preclinical  studies and the  preparation  work for an
Investigational  New Drug,  or IND,  and Phase I  clinical  trial.  We expect to
continue to incur an increase in development costs for this program.

     Oncology. For the nine months ended September 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  September 30, 2003 and September 30, 2004, we
did not incur direct  oncology  program  costs.  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 nine months ended September 30, 2003, our indirect
costs have  slightly  decreased  from $4.5  million to $3.6 million for the same
period in 2004.  For the three months  ended  September  30, 2003,  our indirect
costs have  decreased  from $1.8  million to $1.0 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
completion of the  conditions of the  approvable  letter  received from the FDA,
pre-commercialization  costs  for  drug and  devices  manufacturing,  costs  for
preclinical  studies and clinical trials in our dermatology,  cardiovascular 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 nine months ended September 30, 2003,
our  general and  administrative  expenses  have  slightly  increased  from $4.2
million to $4.5 million for the same period in 2004.  For the three months ended
September 30, 2003 general and  administrative  expenses decreased slightly from
$1.3  million to $1.1  million  from the same period in 2004.  Expenses  for the
three and nine months ended  September  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 nine months ended September 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  downsizing  of our
facilities.

     We expect future general and  administrative  expenses to remain consistent
with the three and nine month periods ended September 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.

     Gain on  Settlement  of Debt.  For the three and nine month  periods  ended
September 30, 2003, we recorded a gain of $9.1 million for the settlement of our
debt to Pharmacia. There was no gain recorded in the comparable 2004 periods. In
connection  with the 2003 Debt  Agreement,  we entered  into a  Termination  and
Release  Agreement with Pharmacia,  that provided,  among other things,  for the
settlement  of the $10.6 million debt owed by us to Pharmacia and the release of
the related  security  collateral,  in exchange for a $1.0 million cash payment,
390,000  shares of our Common  Stock,  with a fair  market  value on the date of
issuance of $386,000 and the  adjustment  of the exercise  price of  Pharmacia's
outstanding warrants to purchase shares of our Common Stock, valued at $151,000.
Under  Financial  Accounting  Standards  Board  Statement,  or FASB, No. 145, we
recorded a net gain of $9.1 million,  which was determined as follows: the $10.6
million debt was reduced by the $1.0 million cash payment, the fair market value
of the  issued  Common  Stock of  $386,000  and the  Black-Scholes  value of the
repriced warrants of $151,000, resulting in a net $9.1 million gain.

     Interest and Other  Income.  For the nine months ended  September 30, 2003,
interest and other income  increased from $58,000 to $80,000 for the same period
in 2004.  For the three months  ended  September  30,  2003,  interest and other
income  increased from $20,000 to $36,000 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  decreased  from  $4.7
million for the nine months  ended  September  30, 2003 to $2.6  million for the
nine months ended  September 30, 2004. For the three months ended  September 30,
2003,  interest  expense  decreased  from $4.3  million to $511,000 for the same
period  in  2004.  The  decrease  is  primarily  related  to a  decrease  in the
amortization  of the  beneficial  conversion  value from the February  2004 Debt
Agreement  and the 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 nine months  ended  September  30, 2004.  Additionally,  a
$300,000  beneficial  conversion  value  associated  with the February 2004 Debt
Agreement was recorded and amortized  during the nine months ended September 30,
2004. These amounts were recorded as interest expense.  The decrease in interest
expense for the nine months ended September 30, 2004 compared to the same period
in 2003 was partially  offset by an increase in interest expense from borrowings
under the 2002 Debt  Agreement,  2003 Debt  Agreement and the February 2004 Debt
Agreement and the related  amortization of deferred  financing costs  associated
with those  agreements of $1.9 million.  Interest expense for the three and nine
months ended September 30, 2003 consisted  primarily of the  amortization of the
beneficial  conversion  value  of the 2003  Debt  Agreement  and the  2002  Debt
Agreements plus interest  expense related to the 2002 and 2003 Debt  Agreements.
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  September 30, 2004, we have accumulated a deficit
of approximately $209.6 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 September 30, 2004, we have received proceeds from the sale
of equity securities, convertible notes and credit arrangements of approximately
$254.8 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 September 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 October  2004,  we  entered  into a  non-binding  letter of intent for a
convertible debt financing  which, if completed,  would allow us to borrow up to
$15.0  million  from a group of private  accredited  investors.  The  funding is
subject to completion of the definitive  terms and  finalization  of the related
agreements.

     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 nine months ended
September 30, 2004,  certain of the February 2004 Lenders  converted their Notes
into shares of our Common  Stock.  As of November 10, 2004,  all $2.0 million of
the Notes  outstanding  have been  converted  into 1.0 million  shares of 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 nine months ended September 30, 2004,
certain of the 2003  Lenders  converted  their  Notes into  shares of our Common
Stock.  As of November  10, 2004,  $2.6  million of the $6.0  million  principal
balance of the 2003 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 November
10, 2004, resulting in proceeds to Miravant of $1.4 million. As of September 30,
2004,  none of the Notes have been  converted  and none of the related  warrants
have been exercised.

     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 September 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 nine months ended  September  30, 2004 net cash used in  operations
was $9.7  million  compared to $8.6  million  used during the nine months  ended
September 30, 2003. 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 nine months ended  September  30, 2004,  net cash used in investing
activities  was $3.3  million  compared to $242,000 for the same period in 2003.
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 nine months ended
September  30,  2004 was $17.1  million  compared  to $9.7  million for the same
period in 2003.  The cash provided by financing  activities  for 2004  primarily
related to the $2.9 million from the Guidant Preferred Stock  investment,  $10.3
million from the 2004 Equity Agreement,  the $2.0 million from the February 2004
Debt  Agreement  and the $1.8  million  received  from  warrant and stock option
exercises.  The cash provided by financing activities for 2003 primarily related
to the net proceeds  received from the  borrowings  under the December 2002 Debt
Agreement  and the 2003 Debt  Agreement  received  during the nine months  ended
September 30, 2003.

     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  successfully  complete the conditions  required by the
          FDA which includes an additional confirmatory clinical trial;
     *    Our ability to amend our NDA and ultimately obtain regulatory approval
          for Photrex (SnET2);
     *    The  cost  of   performing   a   confirmatory   clinical   trial   and
          pre-commercialization activities;
     *    Our ability to complete the definitive  terms and finalize the related
          agreements for the $15.0 million convertible debt financing;
     *    Our ability to  establish  additional  collaborations  and/or  license
          Photrex (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  the  Securities   Purchase  Agreement  and
          Collaboration Agreement with Guidant;
     *    Our  ability to receive  future  equity  investments  from  Guidant by
          meeting the milestones established under our Collaboration Agreement;
     *    The viability of Photrex (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;
     *    Our  ability  to file and  maintain  IND's for new  drugs and  disease
          indications;
     *    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 September 30, 2004, our condensed  consolidated  financial statements
have been prepared  assuming we will continue as a going concern;  however,  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.  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. The cost of an additional clinical trial and any other requirements we
will need to complete to satisfy the  conditions of the  approvable  letter from
the FDA, amending the NDA and obtaining related requisite  regulatory  approval,
commencing   pre-commercialization  activities  prior  to  receiving  regulatory
approval,  and  successfully  completing the  development of our  cardiovascular
program under our Guidant collaboration;  will require substantial expenditures.
If  requisite  regulatory  approval is  obtained,  then  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.  If we are  able to  complete  the  $15.0  million  convertible  debt
financing  and those  funds are  available  when  needed,  executive  management
believes that as long as our debt is not  accelerated,  then we have the ability
to conserve  cash  required for  operations  through June 30, 2006. If the $15.0
million  convertible  debt  financing is not completed  or, if completed,  those
funds and/or additional funding is not available when needed, we believe that we
will have cash required for operations through March 31, 2005 assuming 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.  We  believe  we  can  raise
additional funding, in addition to completing the $15.0 million convertible debt
financing,   to  support   operations   through   corporate   collaborations  or
partnerships, licensing of Photrex (SnET2) or new products and additional equity
or debt  financings,  if  necessary.  There can be no assurance  that we 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  and the cost to  successfully  complete  the  conditions
          required by the FDA which includes an additional confirmatory clinical
          trial;
     *    Our ability to amend our NDA and ultimately obtain regulatory approval
          for Photrex (SnET2);
     *    Our ability to complete the definitive  terms and finalize the related
          agreements for the $15.0 million convertible debt financing;
     *    The potential future use of Photrex (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
September 30, 2004, had an accumulated deficit of approximately  $209.6 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  ultimately
receive  regulatory  approval on our NDA filing for Photrex (SnET2) in AMD after
we  complete  the   additional   confirmatory   clinical  trial  and  other  FDA
requirements,  to fund and  successfully  complete the  development of our other
proposed products, obtain the required regulatory clearances and manufacture and
market our proposed  products.  No revenues have been generated from  commercial
sales of Photrex  (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 for Photrex (SnET2) in AMD and our ability to establish a collaboration
with a corporate  partner or other sales  organization to commercialize  Photrex
(SnET2) if regulatory approval is received.  Our revenues to date have consisted
of license  reimbursements,  grants awarded,  royalties on our devices,  Photrex
(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 FUTURE  SUCCESS IS HIGHLY  DEPENDENT ON REGULATORY  APPROVAL AND  SUCCESSFUL
COMMERCIALIZATION  OF  PHOTREX  (SNET2).  EVEN  THOUGH  THE  FDA HAS  ISSUED  AN
APPROVABLE  LETTER  FOR  PHOTREX  (SNET2),  WE MAY NOT BE  ABLE TO  SUCCESSFULLY
COMPLETE THE ADDITIONAL  CONFIRMATORY  CLINICAL TRIAL REQUIRED OR THE RESULTS OF
THE CLINICAL TRIAL MAY NOT SUPPORT THE APPROVAL OF THE NDA BY THE FDA. IF WE ARE
UNABLE TO SATISFY THE REQUIREMENTS OF THE FDA AND THUS UNABLE TO OBTAIN APPROVAL
OF THE NDA FOR ANY REASON, OUR BUSINESS WILL BE SUBSTANTIALLY HARMED.

     On September 30, 2004, we announced that the FDA notified us that they have
issued an  approvable  letter  for  Photrex  (SnET2).  The letter  outlined  the
conditions  for final  marketing  approval,  which  included  a  request  for an
additional confirmatory clinical trial. Even though the FDA issued an approvable
letter,  the FDA may not ultimately  approve our NDA for Photrex  (SnET2).  This
approval  process may take a significant  amount of time and the FDA's approval,
is contingent upon satisfying these additional  requirements.  For instance, the
FDA has required a follow-up clinical trial prior to final approval,  which will
be costly and will 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 or may likely have  increased  competition,  resulting  in
smaller than expected  markets and revenue.  Any delay in receiving FDA approval
would  further  limit our ability to begin market  commercialization  of Photrex
(SnET2)  and would harm our ability to raise  additional  capital to support 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.

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  $10.3
million as of November 10, 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
Agreement  and  Securities  Purchase  Agreement  with  Guidant,  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.

DUE TO THE REQUEST BY THE FDA FOR AN ADDITIONAL  CONFIRMATORY CLINICAL TRIAL, IT
MAY BE DIFFICULT TO RECRUIT  PATIENTS AND/OR  MAINTAIN THE PATIENTS  ENROLLED IN
OUR  CLINICAL  TRIAL THUS MAKING IT  CHALLENGING  TO  SUCCESSFULLY  COMPLETE THE
CONDITIONS OF THE FDA'S  APPROVABLE  LETTER,  WHICH MAY  SUBSTANTIALLY  HARM OUR
BUSINESS.

     The  approvable  letter  received  from the FDA regarding our NDA filed for
Photrex  (SnET2)  requested  that we perform  an  additional  clinical  trial to
confirm  the  results  of  the  clinical  trial  results  included  in  our  NDA
submission.  This clinical trial may likely require us to treat a portion of the
patients with a placebo.  Since there is already an approved  product  available
for use in AMD, with the  potential  for an approval of an additional  treatment
during our clinical  trial,  it may be difficult  to recruit  patients  into our
clinical  trial.  Additionally,  for those  patients  that are  enrolled  in our
clinical trial, it may be difficult to keep them enrolled for further treatments
or follow-up,  especially if they have other  treatment  options  and/or suspect
that they have received a placebo.  This challenge may delay the  recruitment of
patients into our clinical trial and we may choose to perform the clinical trial
in other countries such as Europe,  South America and/or  Australia which may be
costly and time  consuming.  A delay in  completing  our  required  confirmatory
clinical  trial would delay the  regulatory  approval of our NDA, if approved at
all, which would likely require  additional  funding and substantially  harm our
business.

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

     Even  if  Photrex  (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
Photrex (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 Photrex (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 Photrex
(SnET2) or render Photrex (SnET2) obsolete.

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,   PHOTREX   (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
Photrex  (SnET2).   However,  we  have  performed  only  limited   pre-marketing
activities,   additional   pre-marketing   may   delay   the   launch   of   the
commercialization  of Photrex  (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.

EVEN  THOUGH  WE  HAVE A  NON-BINDING  LETTER  OF  INTENT  FOR A  $15.0  MILLION
CONVERTIBLE DEBT FINANCING,  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 NEED
ADDITIONAL  FUNDS TO SUPPORT THE  SIGNIFICANT  COSTS  ASSOCIATED WITH COMPLETING
ANOTHER CLINICAL TRIAL, AND TO SUPPORT OUR ONGOING OPERATIONS, AND IF WE FAIL TO
OBTAIN ADDITIONAL FUNDING, WE MAY 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.  However, the cost of the follow-up clinical trial associated with the
NDA filing for Photrex (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  and the cost to  successfully  complete  the  conditions
          required by the FDA which includes an additional confirmatory clinical
          trial and other requirements;
     *    Our ability to amend our NDA and ultimately obtain regulatory approval
          for Photrex (SnET2);
     *    Our ability to complete the definitive  terms and finalize the related
          agreements for the $15.0 million convertible debt financing;
     *    The cost of performing pre-commercialization activities;
     *    Our ability to  establish  additional  collaborations  and/or  license
          Photrex (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 the  Securities  Purchase  Agreement and the
          Collaboration Agreement with Guidant;
     *    Our  ability to receive  future  equity  investments  from  Guidant by
          meeting the milestones established under our Collaboration Agreement;
     *    The viability of Photrex (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;
     *    Our  ability  to file and  maintain  IND's for new  drugs and  disease
          indications;
     *    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.

     If we are able to complete the $15.0 million convertible debt financing and
those funds are available  when needed,  executive  management  believes that as
long as our debt is not  accelerated,  then we have the ability to conserve cash
required for operations through June 30, 2006. If the $15.0 million  convertible
debt financing is not completed or, if completed,  those funds and/or additional
funding is not available when needed, we believe that we will have cash required
for  operations  through March 31, 2005 assuming 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.  We believe we can raise additional funding, in addition
to  completing  the  $15.0  million  convertible  debt  financing,   to  support
operations  through  corporate  collaborations  or  partnerships,  licensing  of
Photrex  (SnET2) or new products and additional  equity or debt  financings,  if
necessary.  There can be no assurance  that we will be  successful  in obtaining
additional financing or that financing will be available on favorable terms.

     We  continue  to seek  additional  capital  needed  to fund our  operations
through corporate  collaborations or partnerships,  through licensing of Photrex
(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,  it 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 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 Pharma Inc., or Axcan, Eyetech  Pharmaceuticals
Inc., or Eyetech,  Pharmacyclics,  Alcon Inc., or Alcon,  and Genentech Inc., or
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 may be used in certain  preclinical  studies  and/or
clinical  trials for  ophthalmology,  oncology and  cardiovascular  indications.
Eyetech has submitted  their NDA for AMD and is expected to receive results from
the FDA in Q4 2004 or Q1 2005.  Alcon and  Genentech  have  ongoing  late  stage
clinical  trials in AMD with  Alcon  expected  to submit an NDA in Q4 2004 or Q1
2005.  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.

OUR  PRODUCTS,  INCLUDING  PHOTREX  (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,  have completed testing for efficacy or safety in humans, and none
of our products,  including Photrex (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.

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  Photrex  (SnET2).
Similarly, we must also establish relationships with suppliers and manufacturers
to build our medical  devices and to manufacture  our compounds.  Currently,  we
have partnered with Iridex for the  manufacture of certain light sources for use
in AMD  and  have  entered  into  an  agreement  with  Hospira,  Inc.  (formerly
Fresenius),  or  Hospira,  for supply of the final dose  formulation  of Photrex
(SnET2).  We also have entered into a  collaboration  agreement with Guidant for
the development of new drugs and devices in cardiovascular disease through Phase
I  clinical  trials.  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 Photrex (SnET2)
for the treatment of AMD, which was  terminated in March 2002. To  commercialize
and further develop Photrex (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 Photrex
(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;
     *    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.

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.

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  Photrex  (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.

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.

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 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.  The manufacturing facility at
the new  location  recently  completed  is  operational  and  passed  the  FDA's
preliminary  inspection.  The manufacturing  facility will require an additional
inspection  and  approval  by the FDA  following  the  amendment  of our NDA, if
completed.

     In the original manufacturing  facility, we have manufactured bulk API, the
process up to the final  formulation  and  packaging  step for Photrex  (SnET2),
which we  currently  have in  inventory.  We believe the  quantities  we have in
inventory are enough to support an initial commercial launch of Photrex (SnET2),
though there can be no assurance that Photrex (SnET2) and our new  manufacturing
facility for commercial use 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.  Additionally,  our  current API  inventory  may not be able to
maintain  its current  shelf life  through  our  additional  clinical  trial and
approval.  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 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  Photrex
(SnET2),  Hospira  is the sole  manufacturer  of the final dose  formulation  of
Photrex (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 Photrex (SnET2), or the final formulation of Photrex
(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.

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 PHOTREX (SNET2), MV2101 AND MV9411, ARE IN AN EARLY
STAGE OF DEVELOPMENT AND ALL OF OUR PRODUCTS,  INCLUDING PHOTREX (SNET2), MV2101
AND MV9411, MAY NEVER BE SUCCESSFULLY COMMERCIALIZED.

     Our products,  except Photrex (SnET2),  MV2101 and MV9411,  are at an early
stage  of  development  and our  ability  to  successfully  commercialize  these
products, including Photrex (SnET2), MV2101 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.

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

     From time to time and in particular  from January 1, 2004 through  November
10,  2004,  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, 2004 to November 10, 2004, our
Common Stock price, per Nasdaq and OTCBB closing prices,  has ranged from a high
of $4.10 to a low of $0.90.

     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:

     *    Our  ability  and the cost to  successfully  complete  the  conditions
          required by the FDA which includes an additional confirmatory clinical
          trial;
     *    Announcements concerning Miravant or our collaborators, competitors or
          industry;
     *    Our  ability  to  successfully  establish  new  collaborations  and/or
          license Photrex (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 IND's and NDA, IF NEEDED, AND TO CONDUCT  ADDITIONAL  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 IND's and
our NDA,  which we submitted  to the FDA on March 31, 2004 and on September  30,
2004 the FDA notified us that they have issued an approvable  letter for Photrex
(SnET2). The letter outlined the conditions for final marketing approval,  which
included a request for an additional confirmatory clinical trial.  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 conditions of the approvable
letter and amend the NDA for review 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.

     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.

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 Photrex  (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.

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  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.

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.
Additionally,  pursuant to the  certificate  of  designation  for our Series A-1
Preferred Stock, we are restricted from taking certain actions without obtaining
the prior approval of at least two-thirds  (2/3) of the then outstanding  shares
of Series  A-1  Preferred  Stock  voting  together  as a separate  class.  These
restrictions include, but are not limited to, limitations on our ability to make
repurchases  of our  capital  stock,  limitations  on  our  ability  to  declare
dividends or pay  distributions,  and limitations on our ability to enter into a
business combination transaction. Moreover, the issuance of additional 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.

WHILE  WE  BELIEVE  THAT WE  CURRENTLY  HAVE  ADEQUATE  INTERNAL  CONTROLS  OVER
FINANCIAL REPORTING,  WE ARE EXPOSED TO RISKS FROM RECENT LEGISLATION  REQUIRING
COMPANIES TO EVALUATE THOSE INTERNAL CONTROLS.

     Section 404 of the  Sarbanes-Oxley  Act of 2002 requires our  management to
report on, and our independent  auditors to attest to, the  effectiveness of our
internal control structure and procedures for financial  reporting  beginning in
fiscal year 2005. This  legislation is relatively new and neither  companies nor
accounting firms have significant experience in complying with its requirements.
As a result,  we  expect to incur  increased  expense  and to devote  additional
management resources to Section 404 compliance. In addition, it is difficult for
management  or our  independent  auditors  to  predict  how long it will take to
complete the assessment of the  effectiveness of the Company's  internal control
over financial reporting. This results in a heightened risk of unexpected delays
to  completing  the  project  on a timely  basis.  In the  event  that our chief
executive  officer,  chief financial officer or independent  auditors  determine
that our internal controls over financial reporting are not effective as defined
under Section 404,  investor  perceptions of Miravant may be adversely  affected
and could cause a decline in the market price of our stock.

                          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 are 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 1.  LEGAL PROCEEDINGS

     None.

ITEM 2.  UNREGISTERED SALE OF EQUITY 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.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

         None.

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

         None.

ITEM 5.  OTHER INFORMATION

         None.







ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits          Description


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

               On September 30, 2004, we filed a Form 8-K to report that the FDA
               had  issued  an  approvable  letter  for our NDA  submission  for
               Photrex  (SnET2).  The letter  outlined the  conditions for final
               marketing  approval,  which  included a request for an additional
               confirmatory   clinical   trial,   as  well  as   certain   other
               requirements.

                                   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:    November 15, 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)