SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-QSB

  [x] Quarterly Report under Section 13 or 15(d) of the Securities Exchange Act
             of 1934 For the quarterly period ended March 31, 2005

      [ ] Transition Report under Section 13 or 15(d) of the Exchange Act

                        Commission File Number: 021-64091

                            NEPTUNE INDUSTRIES, INC.
                 (Name of Small Business Issuer in its charter)

                  Florida                         65-0838060
         (State of Incorporation)          (I.R.S. Employer I.D. Number)

                             2234 N. Federal Highway
                                    Suite 372
                              Boca Raton, FL 33034
                    (Address of principal executive offices)

                                 (561)-482-8408)
                           (Issuer's telephone number)

Securities registered under Section 12(b) of the Act:               NONE
Securities registered under Section 12(g) of the Act:           COMMON STOCK

Check whether the issuer (1) filed all reports  required to be filed by Sections
13 or 15(d) of the  Exchange  Act during the past 12 months (or for such shorter
period  that the issuer was  required  to file such  reports),  and (2) has been
subject to such filing requirements for the past 90 days.
                                                               [x]Yes  [ ]  No



                                       1


                Applicable Only to Issuers Involved in Bankruptcy
                   Proceedings During the Preceding Five Years

Check whether the  registrant  filed all  documents  and reports  required to be
filed by Section 12, 13 or 15(d) of the Exchange Act after the  distribution  of
securities under a plan confirmed by a court
                                                             [ ]  Yes  [ ]  No

                      Applicable Only to Corporate Issuers

The number of shares  outstanding of each of the issuer's classes of such common
equity, as of June 15, 2005 was : Common Shares              10,046,382 shares.
                                  Class A preferred Shares    1,500,000 shares
                                  Class B Preferred Shares    3,500,000 shares

Transitional Small Business Disclosure Format (check one): Yes___; No_X_



                                       2




                                   FORM 10-QSB
                           PERIOD ENDED MARCH 31, 2005
                                TABLE OF CONTENTS

                                     PART I


Item 1. FINANCIAL STATEMENTS.................................................. 4

Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR
         PLAN OF OPERATIO...............N.................................... 17

Item 3. CONTROLS AND PROCEDURES.............................................. 24

                                     PART II

Item 1. LEGAL PROCEEDINGS.....................................................24

Item 2. UNREGISTERED SALES OF EQUITY SECURITIES
         AND USE OF PROCEEDS................................................. 24

Item 3. DEFAULTS UPON SENIOR SECURITIES...................................... 25

Item 4 SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS................... 25

Item 5. OTHER INFORMATION.................................................... 25

Item 6. EXHIBITS AND REPORTS ON FORM 8-K..................................... 25






                                       3




                                     Part I.

Item 1.  Financial Information.


                            NEPTUNE INDUSTRIES, INC.
                           (Formerly Move Films, Inc.)
                          (A Development Stage Company)
                                 BALANCE SHEETS
                                   (Unaudited)



                                                                                March 31,           December 31,
                                                                                   2005                 2004
                                                                           --------------------  ------------------
                                                                                           
Assets:                                                                    $                  -  $                -
                                                                           ====================  ==================

Liabilities - Accounts Payable                                             $              2,080  $            2,080
                                                                           --------------------  ------------------

Stockholders' Equity:
  Preferred Stock, par value $.0001, Authorized 20,000,0000
    shares, Issued 0 shares at March 31, 2005
    and December 31, 2004                                                                     -                   -
  Common Stock, par value $.0001,
    Authorized 100,000,000 shares, Issued 2,817,500 shares
    at March 31, 2005 and December 31, 2004                                                 282                 282
  Paid-In Capital                                                                         3,653               3,653
  Deficit Accumulated During the Development Stage                                       (6,015)             (6,015)
                                                                           --------------------  ------------------

     Total Stockholders' Equity                                                          (2,080)             (2,080)
                                                                           --------------------  ------------------

     Total Liabilities and Stockholders' Equity                            $                  -  $                -
                                                                           ====================  ==================
















                             See accompanying notes



                                       4





                            NEPTUNE INDUSTRIES, INC.
                           (Formerly Move Films, Inc.)
                          (A Development Stage Company)
                            STATEMENTS OF OPERATIONS
                                   (Unaudited)



                                                                         Cumulative
                                                                         since April
                                                                           2, 2001
                                                                          Inception
                                   For the three months ended                of
                                            March 31,                    development
                                     2005               2004                stage
                              ------------------  -----------------   -----------------
                                                             
Revenues:                     $                -  $               -   $               -

Expenses:                                      -                  -               6,015
                              ------------------  -----------------   -----------------

     Net Loss                 $                -  $               -   $          (6,015)
                              ==================  =================   =================

Basic &
Diluted loss
 per share                    $                -  $               -
                              ==================  =================

Weighted Average
Shares Outstanding                     2,817,500          2,817,500
                              ==================  =================


















                             See accompanying notes



                                       5





                            NEPTUNE INDUSTRIES, INC.
                           (Formerly Move Films, Inc.)
                          (A Development Stage Company)
                            STATEMENTS OF CASH FLOWS
                                   (Unaudited)



                                                                                                     Cumulative
                                                                                                   since April 2,
                                                                                                        2001
                                                               For the three months ended           Inception of
                                                                        March 31,                   Development
                                                                2005                2004               Stage
                                                          -----------------  ------------------  ------------------
CASH FLOWS FROM OPERATING
ACTIVITIES:
                                                                                        
Net Loss                                                  $               -  $                -  $           (6,015)
Common Stock Issued for Services                                          -                   -                 182
Increase (Decrease) in Accounts Payable                                   -                   -               2,080
                                                          -----------------  ------------------  ------------------
  Net Cash Used in operating activities                                   -                   -              (3,753)
                                                          -----------------  ------------------  ------------------

CASH FLOWS FROM INVESTING
ACTIVITIES:
Net cash provided by investing activities                                 -                   -                   -
                                                          -----------------  ------------------  ------------------

CASH FLOWS FROM FINANCING
ACTIVITIES:
Capital Contributed by Shareholder                                                                            2,753
Common Stock Issued for Cash                                              -                   -               1,000
                                                          -----------------  ------------------  ------------------
Net Cash Provided by
  Financing Activities                                                    -                   -               3,753
                                                          -----------------  ------------------  ------------------

Net (Decrease) Increase in
  Cash and Cash Equivalents                                               -                   -                   -
Cash and Cash Equivalents
  at Beginning of Period                                                  -                   -                   -
                                                          -----------------  ------------------  ------------------
Cash and Cash Equivalents
  at End of Period                                        $               -  $                -  $                -
                                                          =================  ==================  ==================

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the year for:
  Interest                                                $               -  $                -  $                -
  Franchise and income taxes                              $               -  $                -  $                -

SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING
ACTIVITIES: None


                             See accompanying notes



                                       6





                            NEPTUNE INDUSTRIES, INC.
                           (Formerly Move Films, Inc.)
                          (A Development Stage Company)
                          NOTES TO FINANCIAL STATEMENTS
                                   (Unaudited)

NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         This  summary of  accounting  policies  for  Neptune  Industries,  Inc.
(formerly Move Films, Inc.) (a development stage company) is presented to assist
in understanding the Company's  financial  statements.  The accounting  policies
conform to generally accepted  accounting  principles and have been consistently
applied in the preparation of the financial statements.

Going Concern

         The accompanying  financial statements have been prepared in conformity
with  accounting  principles  generally  accepted  in the United  States,  which
contemplates the Company as a going concern.  However, the Company has sustained
substantial operating losses in recent years and has used substantial amounts of
working  capital in its operations.  Realization of the assets  reflected on the
accompanying balance sheet is dependent upon continued operations of the Company
which,  in turn, is dependent  upon the Company's  ability to meet its financing
requirements  and succeed in its future  operations.  Management  believes  that
actions  presently  being taken to revise the Company's  operating and financial
requirements  provide them with the opportunity for the Company to continue as a
going concern.

Interim Reporting

         The  unaudited  financial  statements  as of March 31, 2005 and for the
three  month  period  then ended  reflect,  in the  opinion of  management,  all
adjustments  (which  include  only normal  recurring  adjustments)  necessary to
fairly  state the  financial  position and results of  operations  for the three
months.  Operating results for interim periods are not necessarily indicative of
the results which can be expected for full years.

Organization and Basis of Presentation

         The  Company was  incorporated  under the laws of the State of Texas on
April 2, 2001  under the name ILN  Pelham  Corporation  to serve as a vehicle to
effect a merger, exchange of capital stock, asset acquisition, or other business
combination  with a domestic or foreign private  business.  Since April 2, 2001,
the Company is in the development stage, and has not commenced planned principal
operations.

         The Company entered into a business combination and acquired all of the
assets and liabilities of The Expresso Express,  on October 2, 2001, pursuant to
an agreement and plan of reorganization.





                                       7





                            NEPTUNE INDUSTRIES, INC.
                           (Formerly Move Films, Inc.)
                          (A Development Stage Company)
                          NOTES TO FINANCIAL STATEMENTS
                                   (Unaudited)

NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)

         The Expresso Express was a sole proprietorship  formed on September 14,
2001, created to engage in the drive-thru  espresso business.  Subsequent to the
Agreement  and  Plan of  Reorganization,  the name ILN  Pelham  Corporation  was
changed to Expresso Express,  Inc. The agreement and plan of reorganization  set
forth that Pelham  would issue  20,000,000  shares to the owner of The  Expresso
Express. This business combination was accounted for as a purchase.

         Pursuant to an agreement and plan of reorganization  dated December 31,
2001,  the Company  acquired  all the assets of Motion  Entertainment  Group,  a
California partnership, and commenced the business operations formally conducted
by Motion. The Company subsequently changed its name from Expresso Express, Inc.
to Move Films,  Inc.  and  discontinued  all of its business  activities  in the
drive-thru espresso business.  This business  combination was accounted for as a
purchase. As part of that combination,  the 20,000,000 shares of stock issued in
the Expresso Express transaction were returned to the Company and canceled.

         Motion  Entertainment  Group was  formed to engage in the  business  of
development, production and distribution of full length feature film properties.
The  agreement  and  plan  of  reorganization  required  the  Company  to  issue
15,000,000  shares to the  general  partners  of Motion  Entertainment  Group in
exchange  for the  20,000,000  shares  held by Jennifer  Baker and Simon  Gaunt,
former directors which were then canceled.

         On  January  2,  2002,  the  Company  agreed  to  cancel  the  plan  of
reorganization  with  Motion  and the  15,000,000  shares  to be  issued in that
transaction were canceled as of December 31, 2001.

Nature of Business

         The Company has no  products  or  services  as of March 31,  2005.  The
Company was organized as a vehicle to seek merger or acquisition candidates. The
Company intends to acquire interests in various business opportunities, which in
the opinion of management will provide a profit to the Company.

Cash and Cash Equivalents

         For purposes of the statement of cash flows, the Company  considers all
highly liquid debt instruments purchased with a maturity of three months or less
to be cash equivalents to the extent the funds are not being held for investment
purposes.




                                       8





                            NEPTUNE INDUSTRIES, INC.
                           (Formerly Move Films, Inc.)
                          (A Development Stage Company)
                          NOTES TO FINANCIAL STATEMENTS
                                   (Unaudited)

NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)

Loss per Share

         Basic loss per share has been  computed  by  dividing  the loss for the
year  applicable to the common  stockholders  by the weighted  average number of
common  shares  outstanding  during the years.  There were no common  equivalent
shares outstanding at March 31, 2005 and 2004.

Pervasiveness of Estimates

         The  preparation of financial  statements in conformity  with generally
accepted  accounting  principles  required  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.

Concentration of Credit Risk

         The  Company has no  significant  off-balance-sheet  concentrations  of
credit  risk such as foreign  exchange  contracts,  options  contracts  or other
foreign hedging arrangements.

NOTE 2 - INCOME TAXES

         As of March 31, 2005, the Company had a net operating loss carryforward
for income tax  reporting  purposes of  approximately  $6,000 that may be offset
against future taxable income through 2023. Current tax laws limit the amount of
loss  available to be offset  against  future  taxable income when a substantial
change in ownership  occurs.  Therefore,  the amount  available to offset future
taxable income may be limited. No tax benefit has been reported in the financial
statements,  because the Company  believes  there is a 50% or greater chance the
carryforwards will expire unused. Accordingly, the potential tax benefits of the
loss carryforwards are offset by a valuation allowance of the same amount.

NOTE 3 - DEVELOPMENT STAGE COMPANY

         The Company has not begun principal  operations and as is common with a
development  stage  company,  the Company has had  recurring  losses  during its
development stage.





                                       9




                            NEPTUNE INDUSTRIES, INC.
                           (Formerly Move Films, Inc.)
                          (A Development Stage Company)
                          NOTES TO FINANCIAL STATEMENTS
                                   (Unaudited)

NOTE 4 - COMMITMENTS

         As of March 31, 2005, all activities of the Company have been conducted
by corporate  officers from either their homes or business  offices.  Currently,
there  are no  outstanding  debts  owed by the  company  for  the  use of  these
facilities and there are no commitments for future use of the facilities.

NOTE 5 - COMMON STOCK TRANSACTIONS

         The Company issued  5,000,000 shares of common stock to ILN Industries,
LLC for a total  value of $1,000 on April 2,  2001.  On  October  2,  2001,  ILN
Industries, LLC returned the 5,000,000 shares to the Company for cancellation.

         The Company issued  5,000,000 shares of common stock to ILN Industries,
LLC for a total  value of $1,000 on  October 2,  2001.  On January 2, 2002,  ILN
Industries, LLC returned 4,000,000 shares to the company for cancellation.

         During October,  2001, 20,000,000 shares were issued pursuant to a plan
of  reorganization  for a total of  $2,000.  The  20,000,000  shares  were later
returned for cancellation in December,  2001, and 15,000,000  shares were issued
under the plan of reorganization  dated December 31, 2001, in exchange for total
assets of $7,800,000.  The plan of  reorganization  dated December 31, 2001, was
later rescinded, the 15,000,000 shares were returned for cancellation, effective
December 31, 2001, and the $7,800,000 in assets were never received.

NOTE 7 - STOCK INCENTIVE PLAN

         During the period ended December 31, 2001, the Company  adopted a Stock
Incentive Plan and issued  1,817,500  pursuant to the Stock  Incentive Plan. The
purpose of the plan is to assist in  attracting  and  retaining  key  employees,
non-employee   directors  and   consultants  to  achieve   long-term   corporate
objectives. Theses shares were recorded at a par value of $0.0001. In connection
with issuance of the shares, $182 was recorded as consulting expense.

NOTE 8 - SUBSEQUENT EVENTS

         On June 7, 2005,  a the Company  merged  with  Neptune  Industries  and
Subsidiaries,  a Florida corporation.  The merger was accounted for as a reverse
merger,  with  Neptune  Industries  being  treated as the  acquiring  entity for
financial   reporting  purposes.   In  connection  with  this  merger,   Neptune
Industries,  Inc.  issued  2,817,500  shares  of  common  stock  for 100% of the
outstanding common stock of the Company.




                                       10



UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

         On June 9, 2005, Move Films,  Inc., a publicly-held  Texas corporation,
merged into Neptune Industries,  Inc. and Subsidiaries,  a Florida  corporation.
See "The  Acquisition".  The following  unaudited pro forma  condensed  combined
financial  statements  are  based on the  June  30,  2004  and  March  31,  2005
historical financial statements of Neptune Industries, Inc. and Move Films, Inc.
contained elsewhere herein,  giving effect to the transaction under the purchase
method of accounting,  with Neptune  Industries,  Inc.  treated as the acquiring
entity  for  financial  reporting  purposes.  The  fiscal  year  end of  Neptune
Industries,  Inc.,  June  30,  has  been  continued  as the  fiscal  year of the
Surviving Corporation.

         The unaudited pro forma  condensed  combined  balance sheet at June 30,
2004 presenting the financial position of the Surviving  Corporation assumes the
merger occurred as of June 30, 2004. The unaudited pro forma condensed  combined
statement of operations for the year ended June 30, 2004 presents the results of
operations of the Surviving Corporation,  assuming the acquisition was completed
on July 1, 2004.  The unaudited pro forma  condensed  combined  balance sheet at
March 31, 2005  presenting the financial  position of the Surviving  Corporation
assumes  the merger  occurred  as of March 31,  2005.  The  unaudited  pro forma
condensed  combined  statement of operations for the nine months ended March 31,
2005 presents the results of operations of the Surviving  Corporation,  assuming
the acquisition was completed on July 1, 2004.

         The unaudited pro forma condensed  combined  financial  statements have
been  prepared by management of Move Films,  Inc. and Neptune  Industries,  Inc.
based on the  financial  statements  included  elsewhere  herein.  The pro forma
adjustments include certain  assumptions and preliminary  estimates as discussed
in the accompanying notes and are subject to change.  These pro forma statements
may not be indicative  of the results that  actually  would have occurred if the
combination  had been in effect on the dates  indicated or which may be obtained
in  the  future.  These  pro  forma  financial  statements  should  be  read  in
conjunction with the accompanying notes and the historical financial information
of Move Films, Inc. and Neptune  Industries,  Inc. (including the notes thereto)
included in this Form. See "FINANCIAL STATEMENTS."




                                       11



                   UNAUDITED PRO FORMA CONDENSED BALANCE SHEET
                                  JUNE 30, 2004


                                                                                                                   Pro Forma
                                                         Neptune               Move             Pro Forma          Combined
                                                     Industries, Inc.      Films, Inc.         Adjustments          Balance
                                                    ------------------- ------------------- ------------------  -------------------
ASSETS
                                                                                                    
  Cash                                                         $37,958            $      -           $      -              $37,958
  Accounts Receivable                                            3,806                   -                  -                3,806
  Inventory                                                    275,756                   -                  -              275,756
                                                    ------------------- ------------------- ------------------  -------------------
     Total Current Assets                                      317,520                   -                  -              317,520
  Property and Equipment, Net                                  558,001                   -                  -              558,001
  Security Deposit                                               4,040                   -                  -                4,040
                                                    ------------------- ------------------- ------------------  -------------------
     Total Assets                                             $879,561            $      -           $      -             $879,561
                                                    =================== =================== ==================  ===================

LIABILITIES AND STOCKHOLDERS' EQUITY
  Accounts Payable                                             $86,116              $2,080           $      -              $88,196
  Accrued Liabilities                                          821,241                   -                  -              821,241
  Current Portion of Long-Term Debt                             55,945                   -                  -               55,945
                                                    ------------------- ------------------- ------------------  -------------------
     Total Current Liabilities                                 963,302               2,080                  -              965,382
  Note Payable - Officers                                       70,000                   -                  -               70,000
  Note Payable                                                 201,973                   -                  -              201,973
  Convertible Note                                              50,000                   -                  -               50,000
                                                    ------------------- ------------------- ------------------  -------------------
     Total Liabilities                                       1,285,275               2,080                  -            1,287,355
                                                    ------------------- ------------------- ------------------  -------------------

Stockholders' Equity:
  Preferred Stock                                                    -                   -                  -                    -
  Common Stock                                                  33,796                 282              2,535  A            36,613
  Additional Paid in Capital                                 2,227,884               3,653            (8,550)  A         2,222,987
  Retained Earnings (Deficit)                              (2,667,394)                   -                             (2,667,394)
  Deficit Accumulated During the Development Stage                   -             (6,015)              6,015  A                 -
                                                    ------------------- ------------------- ------------------  -------------------
     Total Stockholders' Equity (Deficit)                    (405,714)             (2,080)                  -            (407,794)
                                                    ------------------- ------------------- ------------------  -------------------

     Total Liabilities and Stockholders' Equity               $879,561            $      -           $      -             $879,561
                                                    =================== =================== ==================  ===================


See  accompanying  notes to unaudited  pro forma  condensed  combined  financial
statements.


                                       12



                  UNAUDITED PRO FORMA STATEMENTS OF OPERATIONS
                        FOR THE YEAR ENDED JUNE 30, 2004



                                                                                                           Pro Forma
                                             Neptune               Move             Pro Forma               Combined
                                         Industries, Inc.      Films, Inc.         Adjustments              Balance
                                        ------------------- ------------------- ------------------     -------------------

                                                                                           
Revenues                                          $320,838            $      -           $      -                $320,838
Cost of Sales                                      344,489                   -                  -                 344,489
                                        ------------------- ------------------- ------------------     -------------------

Gross Profit                                      (23,651)                   -                  -                (23,651)

Expenses:
   General & Administrative                        684,907                   -                  -                 684,907
                                        ------------------- ------------------- ------------------     -------------------
          Total Operating Expenses                 684,907                   -                  -                 684,907
                                        ------------------- ------------------- ------------------     -------------------

Net Operating Income (Loss)                      (708,558)                   -                  -               (708,558)

Other Income (Expense):
   Interest Expense                               (69,695)                   -                  -                (69,695)
                                        ------------------- ------------------- ------------------     -------------------

Net Income (Loss)                               $(778,253)            $      -           $      -              $(778,253)
                                        =================== =================== ==================     ===================

Loss per share                          $           (0.03)            $      -           $      -      $           (0.02)
                                        =================== =================== ==================     ===================

Weighted average shares outstanding             30,519,787           2,817,500                                 33,337,287
                                        =================== ===================                        ===================


See  accompanying  notes to unaudited  pro forma  condensed  combined  financial
statements.


                                       13



                   UNAUDITED PRO FORMA CONDENSED BALANCE SHEET
                                 MARCH 31, 2005



                                                                                                                   Pro Forma
                                                        Neptune               Move             Pro Forma           Combined
                                                    Industries, Inc.      Films, Inc.         Adjustments           Balance
                                                   ------------------- ------------------- ------------------  --------------------
ASSETS
                                                                                                    
  Cash                                                       $119,602            $      -           $      -              $119,602
  Accounts Receivable                                          51,819                   -                  -                51,819
  Inventory                                                   702,928                   -                  -               702,928
                                                   ------------------- ------------------- ------------------  --------------------
     Total Current Assets                                     874,349                   -                  -               874,349
  Property and Equipment, Net                                 529,929                   -                  -               529,929
  Security Deposit                                              8,327                   -                  -                 8,327
                                                   ------------------- ------------------- ------------------  --------------------
     Total Assets                                          $1,412,605            $      -           $      -            $1,412,605
                                                   =================== =================== ==================  ====================

LIABILITIES AND STOCKHOLDERS' EQUITY
  Accounts Payable                                            $86,115              $2,080           $      -               $88,195
  Accrued Liabilities                                       1,013,333                   -                  -             1,013,333
  Current Portion of Long-Term Debt                            65,748                   -                  -                65,748
                                                   ------------------- ------------------- ------------------  --------------------
     Total Current Liabilities                              1,165,196               2,080                  -             1,167,276
  Note Payable - Officers                                      70,000                   -                  -                70,000
  Note Payable                                                258,282                   -                  -               258,282
  Convertible Note                                             50,000                   -                  -                50,000
                                                   ------------------- ------------------- ------------------  --------------------
     Total Liabilities                                      1,543,478               2,080                  -             1,545,558
                                                   ------------------- ------------------- ------------------  --------------------

Stockholders' Equity:
  Preferred Stock                                                   -                   -                  -                     -
  Common Stock                                                 33,796                 282              2,535  A             36,613
  Additional Paid in Capital                                2,997,799               3,653            (8,550)  A          2,992,902
  Retained Earnings (Deficit)                             (3,162,468)                   -                  -           (3,162,468)
  Deficit Accumulated During the Development Stage                  -             (6,015)              6,015  A                  -
                                                   ------------------- ------------------- ------------------  --------------------
     Total Stockholders' Equity (Deficit)                   (130,873)             (2,080)                  -             (132,953)
                                                   ------------------- ------------------- ------------------  --------------------

     Total Liabilities and Stockholders' Equity            $1,412,605            $      -           $      -            $1,412,605
                                                   =================== =================== ==================  ====================


See  accompanying  notes to unaudited  pro forma  condensed  combined  financial
statements.




                                       14


                  UNAUDITED PRO FORMA STATEMENTS OF OPERATIONS
                    FOR THE NINE MONTHS ENDED MARCH 31, 2005



                                                                                                             Pro Forma
                                               Neptune               Move             Pro Forma               Combined
                                           Industries, Inc.      Films, Inc.         Adjustments              Balance
                                          ------------------- ------------------- ------------------     -------------------

                                                                                             
Revenues                                            $429,881            $      -           $      -                $429,881
Cost of Sales                                        265,334                   -                  -                 265,334
                                          ------------------- ------------------- ------------------     -------------------

Gross Profit                                         164,547                   -                  -                 164,547

Expenses:
   General & Administrative                          577,232                   -                  -                 577,232
                                          ------------------- ------------------- ------------------     -------------------
          Total Operating Expenses                   577,232                   -                  -                 577,232
                                          ------------------- ------------------- ------------------     -------------------

Net Operating Income (Loss)                        (412,685)                   -                  -               (412,685)

Other Income (Expense):
   Interest Expense                                 (82,389)                   -                  -                (82,389)
                                          ------------------- ------------------- ------------------     -------------------

Net Loss                                          $(495,074)            $      -           $      -              $(495,074)
                                          =================== =================== ==================     ===================

Loss per share                            $           (0.02)            $      -           $      -      $           (0.01)
                                          =================== =================== ==================     ===================

Weighted average shares outstanding               33,796,375           2,817,500                                 36,613,875
                                          =================== ===================                        ===================


See  accompanying  notes to unaudited  pro forma  condensed  combined  financial
statements.


                                       15



NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

(1)      GENERAL

         In the acquisition  involving Move Films, Inc. and Neptune  Industries,
Inc.,  Move Films,  Inc.  merged into  Neptune  Industries,  Inc. in a statutory
merger under Texas law,  effective  June 9, 2005.  Neptune  Industries,  Inc. is
considered the acquiring entity for financial reporting purposes. Under the Plan
of Acquisition,  Move Films, Inc.'s common stock shareholders received 2,817,500
shares of Neptune  Industries,  Inc.'s  common  stock in exchange for all of the
outstanding  common  stock of Move Films,  Inc. As a result of the  acquisition,
Move  Films,  Inc.  ceased to exist  under  Texas  law,  and all of its  assets,
liabilities and obligations have been assumed by Neptune Industries, Inc.

(2)      FISCAL YEAR ENDS

         The unaudited pro forma condensed combined statements of operations for
the year ended  June 30,  2004 and for the nine  months  ended  March 31,  2005,
include Move Films,  Inc. and Neptune  Industries,  Inc.  operations on a common
fiscal year.

(3)      PRO FORMA ADJUSTMENTS

         The  adjustments  to the  accompanying  unaudited  pro forma  condensed
combined balance sheet at June 30, 2004 are described below:

         A) Record  acquisition of Move Films,  Inc. by issuing 2,817,500 shares
of Neptune Industries, Inc. common stock to the shareholders of Move Films, Inc.
in exchange for 100 percent of Move Films, Inc.'s outstanding stock.

         The  adjustments  to the  accompanying  unaudited  pro forma  condensed
combined balance sheet at March 31, 2005 are described below:

         A) Record  acquisition of Move Films,  Inc. by issuing 2,817,500 shares
of Neptune Industries, Inc. common stock to the shareholders of Move Films, Inc.
in exchange for 100 percent of Move Films, Inc.'s outstanding stock.



                                       16




Item 2.   Management's Discussion and Analysis or Plan of Operation.

Neptune  Industries,  Inc.,  (the  "Company") was  incorporated  in the State of
Florida on May 8, 1998.  It operates on a June 30, 2005 fiscal year.  Its common
shares are traded on the Pink Sheets under the symbol NPNI. Since its inception,
the  Company  has  been  engaged  in  aquaculture  (fish  farming)  through  its
wholly-owned  subsidiary,  Blue Heron Aqua Farms, LLC, in Florida City,  Florida
and in the  development of new  technologies  for aquaculture and related marine
uses.  On June 9, 2005,  the  Company  merged  with Move  Films,  Inc.,  a Texas
corporation,  with the Company as the surviving entity.  The merger was reported
in the Company's 10-KSB report filed with the SEC on June 17, 2005.

The Company's  mission is to become a leading  supplier of  sustainable  seafood
products  through the  development  of a vertically  integrated  production  and
distribution   enterprise,   encompassing  fish  farms,  processing  facilities,
wholesale  distribution,  and  value-added  product  lines.  The catalyst to the
Company's  business  model is the  patent-pending  S.A.F.E.(TM)  (Solar-powered,
Aquaculture,  Finfish,  Environment) technology.  S.A.F.E.(TM) provides a highly
efficient,  environmentally  friendly  solution  to current  seafood  production
requirements, while opening up new areas of the world to commercial farming. The
Company  has  already  received  interest  from  around  the  world to  license,
purchase,  and distribute  the  technology.  Licensing,  sales and joint venture
activities will further  expedite and enhance the Company's  business model. The
final strategic phase of the Company's  mission  involves the utilization of its
publicly  traded  vehicle  to  conduct  a  roll-up  of  the  highly   fragmented
aquaculture  and  distribution  industries.  The  acquisition  of other  seafood
related businesses should allow the Company to expand,  diversify, and integrate
its technology in the most efficient capacity.

The founders of the  Company,  Messrs.  Ernest D.  Papadoyianis  and X.T.  "Sal"
Cherch  began  designing  and  testing  what today is known as the  S.A.F.E.(TM)
System  over 8 years ago.  The  S.A.F.E.(TM)  system is  designed to address and
resolve  the  concerns  of  environmentalists.   Today,  through  a  contractual
arrangement,  Neptune has spent over 6 years and more than three million dollars
in completing the development of the S.A.F.E.(TM) system,  perfecting production
methods,  performing  market  analyses,  acquiring  lease sites,  and creating a
cornerstone  production facility through its subsidiary,  Blue Heron Aqua Farms,
LLC.

Blue Heron  operates a  spectacular  48 acre fish farm in Florida  City, FL that
incorporates  a "one of a kind"  flow-through  environment  which  is  virtually
extinct  in  the  U.S.  today.  In  October,   2004,   management   completed  a
state-of-the-art  nursery expansion in order to increase  production capacity of
its sashimi quality hybrid striped bass (branded as EVERGLADES STRIPED BASS(TM))
by over 25%. The market for all seafood, particularly fresh farm-raised product,
has  grown  to  tremendous  proportions,   warranting  immediate  and  extensive
expansion of production and diversification to other popular species.  With only
four acres of its site under production at this time, the Company estimates that
it can produce close to 2 M lbs of fish/year from this site alone.



                                       17


Prior to the formation of Blue Heron, the founders continued their prior efforts
toward exploiting a unique and abundant resource in South Florida.  Massive, yet
pristine  quarry  lakes  spread  throughout  the  state  and  provide  an  ideal
environment  for fish  production.  Management  focused  its  efforts on further
research and development of the various  components of the  S.A.F.E.(TM)  system
technology,  while fine  tuning  production  methods for use in quarry lake aqua
farms. Among the many technological developments tested during this period was a
solar powered  programmable,  automated,  feeding system which allows controlled
amounts  of feed to be fed at  specific  times of the day.  This  insures a more
rapid growth rate,  with less waste.  Through the  development  and operation of
three  previous pilot farms,  Neptune  improved its  technology,  and production
techniques to effectuate the efficient and  economical  production of seafood in
large,  open bodies of water.  The  applications now extend to an open worldwide
market. In addition, Neptune successfully raised and marketed three commercially
viable species (hybrid striped bass,  redfish and tilapia).  The Company's farms
purchase  fingerling  fish, raise the product to market size (1.25-2+ lbs), then
harvest and  distribute  it to  wholesalers,  processors,  market  chains,  etc.
throughout the U.S., Canada,  and the Caribbean.  Management has proven that its
unique,  low-cost production  strategy,  technology,  and existing  distribution
allow  it  to  bring  its  products  to  market  faster  and  cheaper  than  the
competition.

DEVELOPMENT STRATEGY

Having  established  a strong  distribution  network  for its fresh farm  raised
seafood  products  throughout the United States,  Canada and the Caribbean,  the
Company has focused its attention on a 3 phase expansion  program at its Florida
City site in order to meet market  demand.  In  addition,  the Company has moved
into the final  stages  of  preparation  for the  commercial  production  of the
S.A.F.E.(TM) System.

         FARMING OPERATIONS

The Company is poised to expand its facilities,  diversify its  production,  and
vertically  integrate its operations.  Neptune intends to produce over 2 million
pounds of hybrid striped bass, redfish,  tilapia,  Nile perch and other species;
operate the only hybrid striped bass nursery in South  Florida;  and utilize its
effluent  wastewater to produce a diversity of hydroponic  vegetables and herbs.
The combination of Neptune's commercial  aquaculture  expertise,  management and
technology,  teamed with the expansive 48 acre fish farm  facility,  has created
one of the most premier commercial  operations on the east coast and perhaps the
U.S.

In addition to the Florida City site, the Company has entered  discussions  with
four of the largest mining companies in South Florida to lease prime quarry lake
sites.  Historically,  management  has focused its  production and technology on
developing these vast man-made  impoundments which are abundant in South Florida
and offer tremendous  opportunity for development.  Quarry sites are intended to
be developed  utilizing  S.A.F.E.(TM)  System  technology which was designed and
engineered  from years of practical  experience in  commercial  production in S.
Florida  quarries.  Quarry lake  development  presents an ideal  opportunity  to
establish multiple farm locations with minimal capital outlay for infrastructure
and lease payments.



                                       18


         TECHNOLOGY

The S.A.F.E.(TM)  System  incorporates  many features which make it suitable for
use in all  parts  of the  world.  The  Company  continues  to be  deluged  with
inquiries.

The S.A.F.E.(TM) System is a floating, articulating,  patent pending containment
system which utilizes  alternative  energy to power many of its components.  The
system can be  utilized  as a stand alone  single  tank (an  Eco-Tank(TM))  in a
variety of sizes or several tanks can be interconnected into "Eco-pods(TM)".  In
an  Eco-pod(TM)  configuration,  each  tank  is  connected  to  another  via  an
underwater  conveyance  pipe. This allows the operator to move fish from tank to
tank  with out  removing  them  from  the  water,  or  handling.  Therefore,  an
Eco-pod(TM)  system actually becomes a self contained nursery and grow-out area.
An automated solar powered feeding system and a revolutionary  waste  collection
system insure rapid growth without  contamination of surrounding  waters.  Since
each tank has solid sides,  predators cannot get in, crops cannot escape, and in
the event of contamination of surrounding  waters, the crops can be isolated and
protected.

         OTHER AREAS OF DEVELOPMENT

The  Company's  future  development  plans  expand far  beyond it South  Florida
production base.  Management has identified several acquisition  candidates that
would allow  immediate  production  benefit and secure the hybrid  striped  bass
hatchery  operations.  The Company also intends to diversify  its  operations to
include  marine  products  such as baitfish for the  multi-million  dollar sport
fishing  market;  production  of  hydroponic  herbs  and  vegetables;  wholesale
distribution  and live delivery  (hybrid  striped bass and tilapia) to the Asian
and Latin markets;  value added products;  and franchise/joint  venturing of its
S.A.F.E.(TM)  System  technology.  Whether  land or lake based  operations,  the
Company's strategic South Florida location with its twelve month growing season,
tremendous local market, and a select niche market for live products, provides a
significant advantage over competitors. A focus on products limited in the wild,
or by seasonality, further increases market value and demand.

Risk Factors.

UNCERTAINTY OF PRODUCT DEVELOPMENT

The Company is in the development  stage and has realized only limited  material
operating  revenues.  The Company's  targeted  products are in various stages of
analyses,  development  and testing.  Most of the products will require  further
development and investment  before they can be determined to be capable of being
successfully commercialized. During the development stage, significant technical
and  practical  obstacles  may be  identified  which may need to be overcome for
commercial  viability  or prior to  obtaining  necessary  regulatory  approvals.
Furthermore,  some of the Company's  proposed  products  which are  successfully
developed  might be  subject to  requisite  regulatory  approval  prior to their
commercial sale,  which may not be obtained.  No assurance can be given that the
Company will succeed in the development,  governmental  approval or marketing of
any product.



                                       19


The  Company  cannot  achieve  profitable  operations  unless its  products  are
successfully  commercialized or licensed. The Company does not expect to achieve
significant  revenues to finance its research  activities.  The transition  from
test trials to  commercial  production  will  involve  distinct  management  and
technical  challenges and will require additional  personnel and capital.  There
can be no assurance  that these  development  efforts will be successful or that
any given product will be effective, capable of being manufactured in commercial
quantities  at  an  acceptable   cost,   approved  by   appropriate   regulatory
authorities,  successfully  marketed  or that  capital  will be  available  when
needed.

UNCERTAINTY OF FUTURE PROFITABILITY

The  Company  has not  been  profitable  since  inception  and  there  can be no
assurance that the Company will ever achieve profitability.  For the period from
inception  to March 31,  2005,  the  Company  incurred  losses.  The Company has
generated certain material  operating  revenues however expects operating losses
to increase  over the near  future.  Thus,  there can be no  assurance  that the
Company will be able to obtain outside financing for its operations that will be
sufficient to meet the Company's  operating  expenses.  The Company's  financial
statements  do not include any  adjustments  that might be necessary  should the
Company be unable to continue as a going concern.

The Company's ability to achieve profitability will depend in part on completing
research  and  development  on, and  obtaining  regulatory  approvals  for,  its
proposed products and successfully  licensing or  commercializing  its products.
Until  completion of the sale of the Common Shares,  the Company had depended on
modest equity investments and spent minimal amounts on operating expenses.  As a
result, the level of the Company's research and development  activities has been
lower than such  activities  would have been with greater  financial  resources.
While the Company believes it has nonetheless  made significant  progress in its
research and development,  financial limitations on the Company's activities may
have a material adverse effect on the Company in the future. No assurance can be
given that the  Company  will be able to  complete  sales of the  Common  Shares
offered  hereby,  or that the  Company's  product  development  efforts  will be
completed,  that  required  regulatory  approvals  will be  obtained,  that  any
products will be  manufactured or marketed  successfully  or that  profitability
will be achieved. See "Business."

NO MARKET RESEARCH OF POTENTIAL DEMAND FOR PRODUCTS.

The Company has neither  conducted nor have others made  available to it results
of market research such that management might have absolute assurance from which
to  estimate  potential  demand for its  products.  There is no  assurance  that
sufficient  market  penetration  can be achieved so that planned  production  is
absorbed by the market in the event such a demand can be identified.

FUTURE CAPITAL NEEDS; INABILITY TO ACCESS CAPITAL MARKETS

The  Company  will  continue  to  expend   substantial  funds  on  research  and
development and commercialization efforts for its products. As of June 15, 2005,
the  Company  did not have any  significant  reserves  of cash  (See  "Financial


                                       20


Statements).  The Company will require  additional  funds for these purposes and
will  seek  funds  through  equity  financing,  debt  financing,   collaborative
arrangements with corporate partners or from other sources.  No assurance can be
given that such additional  funds will be available to the Company on acceptable
terms,  or at all.  If  adequate  funds are not  available  from  operations  or
additional  sources of financing,  the Company's business will be materially and
adversely affected.

DEPENDENCE ON OTHERS; LIMITED COMMERCIAL EXPERIENCE

The  Company  has not  yet  commercially  introduced  any  new  products.  To be
successful,  the Company's  products  must be  manufactured  in compliance  with
regulatory  requirements  and at acceptable  costs. At present,  the Company has
limited  commercial  manufacturing  operations.  The Company will either need to
provide such operations  internally or license or subcontract the  manufacturing
and/ or distribution of its products in order to achieve  acceptable  production
and/or sales  levels.  To the extent that the Company  determines  not to, or is
unable  to,  enter  into  joint   marketing,   distribution   or   manufacturing
arrangements  or to arrange third party  distribution or  manufacturing  for its
products, significant additional capital expenditures,  management resources and
time will be required to develop manufacturing capabilities, a sales force and a
distribution network. There can be no assurance that the Company will be able to
establish  such  capabilities,  sales  force or network or enter into such joint
marketing,  distribution  or  manufacturing  arrangements  or be  successful  in
gaining market acceptance for its products. In addition, the introduction of the
Company's  products  in foreign  markets  normally  requires  obtaining  foreign
regulatory  approvals  and  particular  marketing  expertise.  There  can  be no
assurance that the Company will be able to market its products  successfully  in
the U.S. or overseas.

RAPID TECHNOLOGICAL ADVANCEMENT; COMPETITION

Aquaculture  is a rapidly  evolving  field in which  developments  are likely to
continue at a rapid pace. Technological  competition from aquacultural companies
and others diversifying into the field is intense and expected to increase. Many
of  these  companies  have  significantly   greater  research  and  development,
marketing,  financial and managerial  resources than the Company and, therefore,
represent significant competition for the Company.  Moreover,  competitors which
are able to complete trials,  obtain required regulatory  approvals and commence
commercial  sales of their  products  before the Company may enjoy a significant
competitive  advantage.  There can be no assurance that  developments  by others
will not render the Company's  products or technologies  noncompetitive  or that
the Company will be able to keep pace with technological developments.

OPERATING HAZARDS.

The Company's operations are subject to the hazards faced by any food production
company,  most especially  contamination  from outside  sources.  Also,  outside
agents  introduced  into its products may cause  personal  injury to a consumer.
Should the  Company  sustain an  uninsured  loss or  liability,  its  ability to
continue operations would in all likelihood be adversely affected.




                                       21


UNCERTAINTY OF  AQUACULTURE BUSINESS.

The  Aquaculture  business  is  subject  to many  factors  outside  management's
control, which factors may have a proportionately  greater impact on small, less
established  firms such as the Company.  The Seafood and aquaculture  industries
are affected by a multitude of factors,  including changes in the general market
for such  products,  weather,  disease and other natural  phenomena,  as well as
national and international  economic  conditions.  The competition among present
suppliers  is based on  numerous  factors,  including  the type and  quality  of
available  product,  as  well  as  other  factors,  including  access  to  areas
throughout the world where fish and rock are available for commercial  purposes.
Given the  anticipated  small size of the Company  even after this  offering has
closed and the  proceeds  have been  applied as  planned,  the  business  of the
Company will remain fragile and even more  vulnerable to these factors than will
businesses generally.

COMPETITION

The Company is an insignificant participant in the seafood industry.  Management
believes it may  successfully  compete  due to its  proprietary  techniques  and
management's knowledge and experience.  However, the Company is at a significant
competitive  disadvantage  compared to its competitors  which have  successfully
commercialized and obtained nation-wide  distribution.  Such national companies,
as well as some other  well-established local brands, have significantly greater
financial resources and marketing strength than does the Company.

SUBSTANTIAL DILUTION

The shares of Common Stock held by a majority of Company's present  stockholders
were purchased for prices  significantly  lower than the Offering price. At June
15,  2005,  the Company had  approximate  book value of  $(0.0234)  per share of
Common Stock.

DIVIDENDS

Since its  inception,  the Company has not paid any cash dividends on its Common
Stock. The Company intends to retain future  earnings,  if any, to provide funds
for the operation of its business and  accordingly,  does not anticipate  paying
any cash dividends on its Common Stock in the future.

CONFLICTS OF INTEREST

The Company  relies on certain of its Directors and executive  officers who have
experience  that is germane to the evaluation  and  development of the Company's
products  and  assisting  the Company in  formulating  its product  research and
development strategy. Some of the members of the Board of Directors are employed
other than by the Company and may have  commitments to or consulting or advisory
contracts with other entities that may limit their availability to the Company.




                                       22


DEPENDENCE ON KEY MANAGEMENT

The  development  of the Company's  business and operations has been and will be
materially dependent upon the active  participation of Messrs.  Papadoyianis and
Cherch.  The loss of the services of either of these key  personnel or other key
employees of the Company would have a material  adverse effect on the ability to
attract and retain qualified employees, particularly management employees.

LIMITED ASSETS OF THE COMPANY.

The Company has limited tangible assets.  Any business activity that the Company
undertakes will likely require substantial capital. In addition, the Company may
incur  substantial  costs in  connection  with its search and  negotiations  for
business  opportunities,  which may further  deplete  the limited  assets of the
Company.

RISKS INVOLVED IN SALES TO DEVELOPING OR UNSTABLE BUSINESSES.

The Company may provide its products to new or developing companies, which would
increase its  business  risks.  There are  substantial  risks  inherent in doing
business with  companies  which do not possess the  financial  soundness of more
seasoned companies. These companies have little or no assets and are financially
unstable.  The  abilities of these  companies  to pay the Company  fully for its
products, and, therefore, the ability of the Company to operate profitably,  may
therefore be deemed to be of a high risk dependent upon numerous factors outside
the control of the Company.

GOVERNMENT REGULATION.

As with most  companies  engaged in general  business  operations,  from time to
time,  and depending  upon the success of its proposed  operations,  the Company
will be  subject  to a wide  variety  of  federal,  state and local  zoning  and
building codes,  statutes,  rules and regulations,  including:  Anti-Trust Laws;
Labor Relations Laws; Federal and State Labor Laws; Federal Trade Commission and
State Trade Laws; Environmental Protection Laws, the Americans With Disabilities
Act,  and the  Occupational  & Safety  Health  Administration  (OSHA)  and other
government regulatory mandates.

RULE 144 STOCK SALES.

All of the shares  presently  issued and  outstanding,  except for those  shares
issued to seed capital  investors are  restricted  securities as defined by Rule
230.144 of the Act. Under the recent  amendments to Rule 144, such shares may be
sold in public transactions after a one year holding period,  subject to certain
restrictions:  I) on the manner of sale; II) the quantity  allowed to be sold in
each 90 day period; iii) the availability of 'public'  information;  and iv) the
filing  of a Form 144  Notice  with the SEC.  After a two year  holding  period,
non-affiliates  may sell Shares under Rule 144(k)  without  regard to the stated
restrictions. The sale of any of such shares may have a negative and detrimental
effect upon the trading market (assuming such exists) at the time of sale.



                                       23


PENNY STOCK REGULATIONS.

While there is no assurance that a public trading market will be established and
maintained,  in the event that such does  occur,  the  Securities  And  Exchange
Commission  has  established  specific  regulations  and  rules  for low  priced
securities classified as penny stocks. Subject to certain exemptions, securities
which trade at less than $5.00 per share may be deemed  penny stocks and trading
would be subject to  regulations  requiring  the  broker/dealers  to comply with
specific disclosure and customer qualification  standards.  Should the Company's
shares  trade at less than $5.00 and  therefore  be regarded  as a penny  stock,
there may be significant  negative and detrimental effects on the trading market
from broker compliance with such regulations and rules.

ITEM 3.  CONTROLS AND PROCEDURES

         The Company's Chief Executive  Officer and Chief Financial  Officer are
responsible for establishing and maintaining  disclosure controls and procedures
for the Company.

         (a) Evaluation of Disclosure Controls and Procedures

         As of the end of the period covered by this report, the Company carried
out an  evaluation,  under the  supervision  and with the  participation  of the
Company's management, including the Company's President, of the effectiveness of
the design and operation of the  Company's  disclosure  controls and  procedures
pursuant to Rule 13a-15 under the  Securities  Exchange Act of 1934,  as amended
(the  "Exchange  Act").  Based  upon the  evaluation,  the  Company's  President
concluded that, as of the end of the period, the Company's  disclosure  controls
and  procedures  were effective in timely  alerting him to material  information
relating to the Company  required to be included in the reports that the Company
files and submits pursuant to the Exchange Act.

         (b) Changes in Internal Controls

         Based on his evaluation as of March 31, 2005, there were no significant
changes in the Company's  internal  controls over financial  reporting or in any
other areas that could  significantly  affect the  Company's  internal  controls
subsequent to the date of his most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

                    PART II -- OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

         There are no legal  proceedings  against the Company and the Company is
unaware of such proceedings contemplated against it.

ITEM 2.  CHANGES IN SECURITIES

         None



                                       24


ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

         Not applicable.

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

         Not applicable.

ITEM 5.  OTHER INFORMATION

         Not applicable.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

        (a) Exhibits required by Item 601 of Regulation S-B

         31.1     Certification  of Chief Executive  Officer Pursuant to Section
                  302 of the Sarbanes-Oxley Act

         31.2     Certification  of Chief Financial  Officer Pursuant to Section
                  302 of the Sarbanes-Oxley Act

         32       Certification  of Chief Executive  Officer and Chief Financial
                  Officer Pursuant to Section 906 of the Sarbanes-Oxley Act

         (b) Reports on Form 8-K

                   None





















                                       25


SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934, Neptune  Industries,  Inc. has duly caused this quarterly report on
Form  10-QSB to be  signed  on its  behalf  by the  undersigned,  hereunto  duly
authorized.

Dated: June 20, 2005

NEPTUNE INDUSTRIES, INC.

By:  /s/  Ernest Papadoyianis
- ------------------------------------
Ernest Papadoyianis
CEO, President and Director




By:  /s/  Robert Hipple
- ------------------------------------
Robert Hipple
Chief Financial Officer
























                                       26