1

================================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q

(Mark One)

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

        For the quarterly period ended March 31, 2001

                                       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 000-26039


                                   eSAT, INC.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


             NEVADA                                              95-0344604
- --------------------------------                             -------------------
(State or other jurisdiction of                               (I.R.S. Employer
 incorporation or organization)                              Identification No.)


         10 UNIVERSAL CITY PLAZA, SUITE 1130, UNIVERSAL CITY, CA 91608
- --------------------------------------------------------------------------------
          (Address of principal executive offices, including zip code)


                                 (818) 464-2670
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934
during the preceding 12 months (or for such shorter period that the registrant
was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

                              Yes  [X]   No  [ ]

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

    PAR VALUE $.001                                      27,274,020
- -----------------------                       ----------------------------------
(Class of Common Stock)                          (Outstanding at May 11, 2001)

================================================================================



   2

                                   eSAT, INC.

                                TABLE OF CONTENTS



                                                                              PAGE
                                                                              NUMBER
                                                                              ------
                                                                           
PART I.   FINANCIAL INFORMATION

          ITEM 1. FINANCIAL STATEMENTS.

                  Consolidated Balance Sheets as of March 31, 2001
                  and December 31, 2000                                         3

                  Consolidated Statements of Operations for the three months
                  ended March 31, 2001 and 2000                                 4

                  Consolidated Statements of Cash Flows for the three
                  months ended March 31, 2001 and 2000                          5

                  Notes to Consolidated Financial Statements                    6

          ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                  CONDITION AND RESULTS OF OPERATIONS.                         10

PART II.  OTHER INFORMATION

          ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.                            20


SIGNATURE                                                                      21




   3

                                   eSAT, INC.

                           CONSOLIDATED BALANCE SHEETS

ASSETS



                                                 MARCH 31,           DECEMBER 31,
                                                   2001                 2000
                                                ----------           -----------
CURRENT ASSETS:                                 (UNAUDITED)
                                                               
    Cash and cash equivalents                   $   75,673            $  452,144
    Accounts receivable, net                     1,211,598               787,428
    Inventory, net                                  62,274               176,495
    Deposits                                            --               159,850
    Other current assets                           355,343               157,616
                                                ----------            ----------
                Total current assets             1,704,888             1,733,533
                                                ----------            ----------
PROPERTY AND EQUIPMENT, NET                      1,377,423             1,358,072
                                                ----------            ----------
OTHER ASSETS:
    Deferred charges                                44,855                    --
    Deposits                                       160,898               144,958
    Idle property                                1,210,800             1,210,800
                                                ----------            ----------
                                                 1,416,553             1,355,758
                                                ----------            ----------

                                                $4,498,864            $4,447,363
                                                ==========            ==========



    The accompanying notes are an integral part of the financial statements.



   4

LIABILITIES AND STOCKHOLDERS' EQUITY



                                                        MARCH 31,              DECEMBER 31,
                                                          2001                     2000
                                                      ------------             ------------
CURRENT LIABILITIES:                                   (UNAUDITED)
                                                                         
    Accounts payable - trade                          $  2,083,343             $  1,654,170
    Accounts payable - other                             1,414,500                1,414,500
    Accrued expenses                                       453,982                  395,464
    Unearned revenue                                       151,883                  151,883
    Deferred revenue                                       686,749                  316,398
    Current portion of obligations
       under capital lease                                  75,118                   75,902
    Contracts payable                                       13,012                   13,012
    Other current liabilities                               22,047                   23,048
    Notes payable stockholder                               34,700                   34,700
    Accrued loss contingencies                           1,004,354                1,157,996
                                                      ------------             ------------

                Total current liabilities                5,939,688                5,237,073
                                                      ------------             ------------

LONG-TERM LIABILITIES:
    Note Payable                                           332,655                       --
    Obligations under capital lease                        100,843                  100,843
    Deferred revenue                                       198,539                  324,700
                                                      ------------             ------------
                                                           632,037                  425,543
                                                      ------------             ------------
COMMITMENTS AND CONTINGENCIES                                   --                       --
                                                      ------------             ------------

STOCKHOLDERS' EQUITY:
  Preferred stock - Series C -
    cumulative, fully participating
    convertible, $0.001 par value
    Authorized - 50,000 shares Issued
    and outstanding - 50,000 shares
    (Aggregate liquidation preference
    $4,999,500)                                                 50                       50
  Preferred stock - Series D,
    cumulative, fully participating,
    convertible, $0.001 par value
    Authorized and issued 75,000 shares
    Outstanding - 66,166 shares
    (Aggregate liquidation preference
    $6,616,564)                                                 66                       69
  Preferred stock - Series E,
    cumulative, fully participating,
    convertible, $0.001 par value
    Authorized - 30,000 shares Issued
    and outstanding - 30,000 shares
    (Aggregate liquidation preference
    $2,999,970)                                                 30                       30
  Common stock - $0.001 par value
    Authorized - 100,000,000 shares
    Issued and outstanding - 25,977,718
    shares at March 31, 2001                                25,978                   23,260
  Additional paid-in capital                            32,422,533               32,431,556
  Retained deficit                                     (34,521,518)             (33,670,218)
                                                      ------------             ------------

                Total stockholders' equity              (2,072,861)              (1,215,253)
                                                      ------------             ------------

                                                      $  4,498,864             $  4,447,363
                                                      ============             ============



    The accompanying notes are an integral part of the financial statements.



   5

                                   eSAT, INC.

                        CONSOLIDATED STATEMENTS OF INCOME
                                   (Unaudited)



                                                                        THREE MONTHS ENDED
                                                                             MARCH 31,
                                                                -----------------------------------
                                                                   2001                    2000
                                                                -----------             -----------
                                                                (UNAUDITED)             (UNAUDITED)
                                                                                  
SALES                                                           $ 2,211,886             $   937,387
COST OF SALES                                                     2,139,030                 950,780
                                                                -----------             -----------
                   Gross margin                                      72,856                 (13,393)

GENERAL AND ADMINISTRATIVE
EXPENSES                                                            965,196               2,653,624
                                                                -----------             -----------

                   Loss from operations                            (892,340)             (2,667,017)
                                                                -----------             -----------

OTHER INCOME (EXPENSE)
      Compensation adjustment recognized
         under APB 25                                                    --               2,060,604
      Other income                                                    4,032                  18,359
      Gain on sale of assets                                         44,696                      --
      Interest expense                                               (7,688)                (20,396)
                                                                -----------             -----------

                                                                     41,040               2,058,567
                                                                -----------             -----------

                   Loss before income taxes
                    and discontinued operations                    (851,300)               (608,450)

PROVISION FOR INCOME TAXES                                               --                      --
                                                                -----------             -----------
                   Loss before discontinued
                    operations                                     (851,300)               (608,450)

DISCONTINUED OPERATIONS:
      Loss from operations of discontinued
       subsidiary (less applicable taxes of $-0-)                        --                (180,262)
                                                                -----------             -----------

                  Net loss                                      $  (851,300)            $  (788,712)
                                                                ===========             ===========


EARNINGS PER COMMON SHARE -- BASIC AND DILUTED:

      Discontinued operations                                   $        --             $     (0.01)
                                                                ===========             ===========

      Net loss                                                  $     (0.03)            $     (0.04)
                                                                ===========             ===========




    The accompanying notes are an integral part of the financial statements.



   6

                                   eSAT, INC.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)



                                                                                      THREE MONTHS ENDED
                                                                                           MARCH 31,
                                                                                ---------------------------------
                                                                                  2001                   2000
                                                                                ---------             -----------
                                                                               (UNAUDITED)            (UNAUDITED)
                                                                                                
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net loss                                                                       $(851,300)            $  (788,712)
 Adjustments to reconcile loss to net cash used
  in operating activities -
       Noncash items included in net loss:
        Depreciation and amortization                                             109,374                 104,161
        Gain on sale of assets                                                    (44,696)                     --
        Compensation - stock issued for services                                       --                 539,667
        Compensation adjustment recognized under APB 25                                --              (2,060,604)
        Net change in assets & liabilities of discontinued operation                   --                 180,301
        Bad debt expense                                                           39,318                 107,861
        Accrued Interest                                                            7,655                      --
       Net change in operating assets and liabilities                             129,299                  53,218
                                                                                ---------             -----------

                        Net cash used in operating activities                    (610,350)             (1,864,108)
                                                                                ---------             -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
       Payments for purchase of fixed assets                                     (152,029)               (209,153)
       Proceeds from sale of fixed assets                                          68,000                      --
       Increase in notes receivable                                                    --                  (1,500)
                                                                                ---------             -----------

                        Net cash used in investing activities                     (84,029)               (210,653)
                                                                                ---------             -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
       Increase/(decrease) in notes payable                                       325,000                 (90,162)
       Decrease in capital lease obligations                                         (784)                (15,794)
       Payments on contracts payable                                                   --                 (18,915)
       Loan to discontinued operation                                                  --                (212,429)
       Member distributions                                                            --                (100,308)
       Preferred stock dividend paid                                                   --                 (11,666)
       Payments for capitalized equity-related costs                               (6,308)                     --
                                                                                ---------             -----------
                        Net cash provided by (used in)
                          financing activities                                    317,908                (449,274)
                                                                                ---------             -----------

NET DECREASE IN CASH AND CASH
       EQUIVALENTS                                                               (376,471)             (2,524,035)

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                                    452,144               3,412,205
                                                                                ---------             -----------

CASH AND CASH EQUIVALENTS, END OF PERIOD                                        $  75,673             $   888,170
                                                                                =========             ===========



    The accompanying notes are an integral part of the financial statements.




   7

                           ESAT, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    AS OF MARCH 31, 2001 AND 2001 (UNAUDITED)


(1)     BASIS OF PRESENTATION

        In the opinion of management, the accompanying unaudited consolidated
        financial statements of eSat, Inc. (the "Company") include all
        adjustments (consisting only of normal recurring adjustments) considered
        necessary to present fairly its financial position as of March 31, 2001
        and 2000, and the results of operations, stockholders' equity and cash
        flows for the three months ended March 31, 2001 and 2000. The results of
        operations for the three months ended March 31, 2001 and 2000, are not
        necessarily indicative of the results to be expected for the full year
        or for any future period.

        The consolidated financial statements include the accounts of the
        Company and its subsidiaries. All significant inter-company transactions
        and balances have been eliminated in consolidation. The consolidated
        financial statements and notes included herein should be read in
        conjunction with the consolidated financial statements and notes thereto
        included in the Company's Annual Report on Form 10-K for the fiscal year
        ended December 31, 2000.

(2)     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        a)      Stock-Based Compensation

                The Company accounts for stock-based employee compensation
                arrangements in accordance with the provisions of APB 25,
                Accounting for Stock Issued to Employees, and complies with the
                disclosure provisions of SFAS 123, Accounting for Stock-Based
                Compensation. Under APB 25, compensation cost is recognized on
                fixed plans over the vesting period based on the difference, if
                any, on the date of grant between the fair value of the
                Company's stock and the amount an employee must pay to acquire
                the stock. For variable plans, APB 25 requires recognition of
                compensation cost over the vesting period based on the
                difference, if any, on the period-end date between the fair
                value of the Company's stock and the amount an employee must pay
                to acquire the stock. Forfeitures of variable plan options
                result in a reversal of previously recognized compensation cost.


                Due to the large number of variable plan options granted by the
                Company in 1998 and the significant difference between the
                exercise price of those options and the fair value of the
                Company's stock at December 31, 1998, the Company recognized a
                substantial amount of non-cash compensation cost in 1998.
                Subsequently, a large number of forfeitures and the re-pricing
                to market of those options in 2000 caused a considerable
                reversal of the previously recognized non-cash compensation
                cost.



   8

                           ESAT, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    AS OF MARCH 31, 2001 AND 2000 (UNAUDITED)



(2)     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)


        b)      Net Loss Per Share

                The following data show the amounts used in computing earnings
                per share. Basic and diluted earnings per share are the same
                because potentially dilutive securities would have an
                anti-dilutive effect.



                                                                        2001                     2000
                                                                    ------------             ------------
                                                                                       
         Income available to common stockholders before
           adjustments                                              $   (851,300)            $   (788,712)
         Adjustments                                                          --                  (11,666)
                                                                    ------------             ------------

         Income available to common stockholders used in
           basic EPS                                                $   (851,300)            $   (800,378)
                                                                    ============             ============

         Weighted average number of common
            shares used in basic EPS                                  25,088,015               21,391,509


                The following transactions occurred after March 31, 2001, which,
                had they taken place during the first quarter, would have
                changed the number of shares used in the computations of
                earnings per share: (1) on April 16, 2001, 182 shares of
                Preferred Series D Stock was converted into 1,296,302 shares of
                common stock; (2) common stock warrants issuable in connection
                with the funding of loan amounts under the Company's May 2001
                secured note agreement with Wentworth, LLC.

        (c)     Revenue Recognition

                In accordance with SEC Staff Accounting Bulletin No. 101, the
                company recognizes revenues from the sale of satellite access
                equipment over the life of the underlying access agreement, not
                upon the installation of the equipment. The unrecognized portion
                of the sales value of the equipment is recorded as deferred
                revenue and amortized using the straight-line method over the
                life of the satellite access contract.
   9

                           ESAT, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    AS OF MARCH 31, 2001 AND 2000 (UNAUDITED)


(3)     GOING CONCERN

        The accompanying consolidated financial statements have been prepared in
        conformity with generally accepted accounting principles, which
        contemplate continuation of the Company as a going concern; however, the
        Company has sustained substantial operating losses in recent years. In
        view of this matter, realization of a major portion of the assets in 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 the success of its future operations.

        The Company's management estimates that its current cash, cash
        equivalents and cash generated from operations will only be sufficient
        to meet its anticipated cash needs through approximately August 15,
        2001. Accordingly, the Company will require either an increase in sales
        activity, or a substantial additional cash infusion to continue its
        operations. Management is not certain if additional capital will be
        available. Management is considering an asset sale or other comparable
        transaction as part of a financial restructuring. If the Company is not
        successful in completing a strategic transaction, it will be required to
        cease operations.


(4)     NOTE PAYABLE

        Note payable consists of a $325,000 secured note, plus accrued interest
        to payable Wentworth, LLC. The note bears interest at 8% and was
        originally due April 30, 2001. The note was subsequently refinanced; see
        Note 5 for additional detail.


(5)     SUBSEQUENT EVENTS

        In May 2001, the Company issued a secured note payable to Wentworth, LLC
        of up to $1,332,655. $325,000 of the note bears interest at 8% and
        represents a refinancing of the previous note due April 30, 2001.
        Amounts advanced in excess of $325,000 under the note bear interest at
        prime plus 4%. The note is due April 30, 2003. Additionally, should the
        Company receive funds as a result of the sale of stock or the sale of
        all or substantially all of the assets of any of its subsidiaries, it
        shall, after paying all reasonable expenses in connection with such
        sale, immediately pay the balance thereof in reduction of the amounts
        outstanding on the note. A total of $375,000 has been funded to the
        Company under this facility.



   10

                                   eSAT, INC.


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

    RESULTS OF OPERATIONS

        Revenues totaled $2,211,886 and $937,387 for the three months ended
March 31, 2001 and 2000, respectively. The 2001 revenue reflects an increase in
subscriber based revenues at the Company's managed internet services business
and to a lesser extent, increases in sales of the Company's satellite and
wireless services businesses. Approximately $90,000 of the revenue increase in
2001 is due to the inclusion of the results of the Company's wireless services
business, which was acquired in April, 2000.

        For the three months ended March 31, 2001 and 2000, cost of sales
totaled $2,139,030 and $950,780, respectively. The 2001 cost of sales reflects
increases in staffing and operating costs at the Company's wireless and managed
internet services businesses as well as increases in installation and satellite
access fees at the satellite services business.

        General and administrative expenses totaled $965,196 for the period
ended March 31, 2001 as compared to $2,653,624 for the prior year period. The
decrease is due to substantial cost reductions undertaken at the Company's
corporate offices, primarily in the area of business development. Cost
containment measures were also undertaken during the 2001 period at the
Company's satellite services business. The prior year balance also includes
approximately $540,000 of SFAS 123 expense relating to the issuance of common
stock warrants.

        Other income for the period ended March 31, 2001 and 2000 totaled
$41,040 and $2,058,567, respectively. The 2001 balance includes a gain on the
sale of fixed assets, whereas the prior period balance represents primarily a
compensation adjustment recognized under APB 25.

        The loss from operations of discontinued subsidiary of ($180,262)
recorded in the period ended March 31, 2000 represents the Company's interest in
the net loss of its i-xposure subsidiary. The Company sold the majority of its
interest in this subsidiary in October, 2000. The subsidiary is no longer in
operation.



   11

                                   eSAT, INC.


    LIQUIDITY AND CAPITAL RESOURCES

        Our operations have historically been financed from the sale of
preferred and common stock. At March 31, 2001, the Company had cash and cash
equivalents on hand of $75,673 and working capital of ($4,234,800) as compared
to cash and cash equivalents of $452,144 and working capital of ($3,503,540) at
December 31, 2000.

        Net cash used in operating activities of ($610,350) for the three months
ended March 31, 2001 is attributable primarily to the operating loss as adjusted
for depreciation and amortization. Net cash used in operating activities in the
prior period of ($1,864,108) includes the effect of a compensation expense
recognized under APB 25 and FAS 123.

        Net cash used in investing activities of ($84,029) and ($210,653) for
the three months ended March 31, 2001 and 2000, respectively, is attributable to
the purchase and sale of fixed assets.

        Net cash provided by financing activities of $317,908 for the three
months ended March 31, 2001 represents primarily the Company's issuance of a
note payable to an investor. Net cash used by financing activities of ($449,274)
in the prior year period reflects repayment of debt financing, loans made to a
discontinued subsidiary and distributions to the owners of the managed internet
services business prior to its acquisition by the Company in April, 2000.

        In January, 2001 the company received funding of $325,000 through the
issuance of a secured note to Wentworth, LLC. The note bears interest at 8%, was
originally due on April 30, 2001 and is collateralized by all of the assets of
the Company. Concurrent with this funding, the company entered into an agreement
with Wentworth, LLC whereby the $2,000,000 previously advanced under the PECA in
October, 2000 will be converted to a secured note also collateralized by the
assets of the company. The note is expected to be convertible to equity under
provisions substantially identical to those of the PECA.

        In May, 2001 the Company issued a note to Wentworth LLC of up to
$1,332,655. This note incorporates the balance and terms of the $325,000 note
issued in January, 2001, and is collateralized by all of the assets of the
Company. The remainder of the May, 2001 note bears interest at prime plus 4%.
The May, 2001 note is due April 30, 2003. A total of $375,000 has been advanced
under this note.

        Since November 15, 2000, we have stated that our cash, cash equivalents
and cash that may be generated from operations are not expected to be sufficient
to meet our operating needs. At this time, it appears that our current cash,
cash equivalents and cash generated from operations will only be sufficient to
meet our anticipated cash needs to approximately August 15, 2001, although there
can be no assurance in this regard. In order to continue operations beyond that
date, we would require an increase in sales activity or a substantial cash
infusion. Additional capital may not be available to us.

        We are currently assessing strategic alternatives that may include an
asset sale or comparable transaction as part of a financial restructuring.
However, in the event that we are unsuccessful in completing one of these
strategic alternatives, we would be required to cease operations. In that case,
our common stock will have no value. In addition, potential investors in our
securities should consider the risk that, even if we are successful in
completing a strategic transaction as described above, our common stock will
nonetheless have no value.



   12

                                  RISK FACTORS


WE WILL CEASE OPERATIONS AT OR AROUND AUGUST 15, 2001 UNLESS WE EXPERIENCE
INCREASED SALES ACTIVITY, OBTAIN ADDITIONAL CAPITAL OR PURSUE OTHER STRATEGIC
ALTERNATIVES

        Our current cash, cash equivalents and cash generated from operations
will only be sufficient to meet our anticipated cash needs to approximately
August 15, 2001, although there can be no assurance in this regard. Accordingly,
we will require an increase in sales activity or an additional substantial cash
infusion to continue our operations. We do not believe that additional capital
will be available to us. We are also considering an asset sale or other
comparable transaction as part of a financial restructuring. If we are
unsuccessful in all of these measures, we will be required to cease operations,
and our common stock will have no value. In addition, potential investors in our
securities should consider the risk that, even if we are successful in
completing a strategic transaction, our common stock will nonetheless have
minimal value.

AS A RESULT OF QUESTIONS CONCERNING OUR STATUS AS A GOING CONCERN, OUR CUSTOMERS
AND VENDORS MAY DECIDE NOT TO DO BUSINESS WITH US

        Due to concerns regarding our ability to continue operations, customers
and vendors are likely to decide not to conduct business with us, or may conduct
business with us on terms that are less favorable than those customarily
extended by them. In that event, our net sales would further decrease, and our
business will suffer significantly.


OUR FINANCIAL STATEMENTS CONTAIN A "GOING CONCERN" QUALIFICATION.

        The audit reports accompanying our financial statements for the years
ended December 31, 2000 and 1999 contain a qualification that certain conditions
indicate that we may not be able to continue as a going concern. The financial
statements do not contain any adjustments that might be necessary in such a
case. Note 2 to the financial statements indicates that substantial operating
losses account for this uncertainty. Many investment bankers and investors view
companies with a "going concern" qualification as less desirable for investment.
Accordingly, we will have a more difficult time raising equity capital or
borrowing capital at all on favorable terms. Our suppliers might be less willing
to extend credit. Our potential customers might be less willing to purchase our
products and services if they believe that we will not be viable enough to
provide service, support, back-up, and follow-on products when needed.
Furthermore, we might be disadvantaged in recruiting employees who might be
concerned about the stability of employment with us. Therefore, the "going
concern" qualification can have severe adverse consequences on us.


WE ARE DEFENDANTS IN TWO LAWSUITS WHICH, IF SUCCESSFUL, COULD FORCE US TO SEEK
PROTECTION FROM THE BANKRUPTCY COURT.

        In December 2000, Michael C. Palmer, our former CEO, and Vantage
Capital, Inc.(controlled by Mr. Palmer), commenced an arbitration proceeding
seeking $325,000 in severance benefits he alleges were part of his contractual
arrangements with the company. In January 2001, i-xposure, Inc. filed a lawsuit
against us seeking approximately $351,000 plus interest and costs, allegedly due
from us under guaranties which were part of a bridge financing arrangement. Due
to our limited working capital position, if we cannot successfully defend either
of these actions, we may be forced to seek protection from the bankruptcy court.
That circumstance would likely have a material and negative impact on the value
of your investment.


WE ARE HIGHLY DEPENDENT ON THE UNINTERRUPTED OPERATION OF THE NETWORK OPERATIONS
CENTER AT OUR UNIVERSAL CITY, CALIFORNIA, SITE.

        We currently have all of the equipment used for our PacificNet
subsidiary's network operations located in our Universal City facility. While it
is protected by standard protective devices such as redundant power supplies,
multiple internet connections, fire systems, climate control, and 24 hour
security/access control, we are at risk for catastrophic events that would
require a backup location. Failure of this equipment for any material length of
time would adversely affect our revenue generated from our managed internet
services business which presently accounts for a substantial portion of our
revenue.

WE ARE CURRENTLY DEPENDENT ON A SINGLE CUSTOMER FOR A SIGNIFICANT PORTION OF OUR
REVENUE.

        We provide and manage the actual connection to the Internet to the
subscriber base of a large national telephone dial-up Internet access provider.
Approximately seventy percent of our revenues in the first quarter of 2001 were
generated by our service to that company. Loss of that account would have a
material adverse effect on our revenues, which could negatively affect the value
of your investment. Furthermore, we anticipate that revenues derived from this
customer will experience a reduction in the second quarter of 2001 as compared
to the first quarter of 2001.



   13

WE DEPEND ON SATELLITE TRANSMISSION. SATELLITE FAILURE COULD HAVE A SUBSTANTIAL
NEGATIVE EFFECT ON OUR BUSINESS OPERATIONS.


        We use a single satellite to provide satellite Internet services. There
is risk associated with this dependence. There are two types of possible
failures to the satellite: a failure of the individual transponder that is used
and a failure of the entire satellite. If there is a failure of a transponder,
the satellite operator is contractually obligated to move us to another
transponder. This would create a minimum interruption to customers, likely less
than 24 hours. If the satellite itself completely fails, we will have to move
our services to another satellite. Our transmissions conform to industry
standards so there are several possible alternative satellites. Our current
satellite provider engages in quarterly reviews of available like-satellite
space and is ready to contract for that space if needed. If the entire satellite
were to fail, a one to five day outage of services might occur depending on the
availability of other satellites. Additionally, a repointing of the receiving
dishes on the ground would likely be required. The repointing of the receiving
dishes on the ground would cost us approximately $300 per customer. In the event
of any service disruption due to satellite failure, our customers would be
credited for the dollar value of the amount of time they are without the
satellite Internet service. Such credits would be between to $16.50 per day per
customer and $155.00 per day depending on the level of service subscribed. In
the event of a satellite failure, we could also be subject to loss-of-business
claims, due to the reliance by business customers on the satellite Internet
services we provide. A sustained disruption in satellite service could
materially and negatively impact the value of this portion of our business and
could force us to discontinue operations.


WE ARE CURRENTLY ASSESSING THE DISCONTINUATION OF CERTAIN OF OUR BUSINESS
LINES. THIS WILL RESULT IN OUR BEING A SMALLER COMPANY.

     While a reorganization is expected to reduce our operating losses, it will
also reduce the size of our operations and reduce our visibility in the
satellite and/or Internet service provider community. Our reduced size could
result in our being less competitive. It could also reduce the value of your
investment.


WE HAVE A LIMITED OPERATING HISTORY.

     We were incorporated in 1995, but did not commence operations until 1997.
Since then, our business has been substantially refocused and is currently
undergoing further assessment. Thus, we have a limited operating history upon
which an evaluation of us can be based. Our prospects are subject to the risks,
expenses and uncertainties frequently encountered by companies in the new and
rapidly evolving markets for Internet products and services. In addition, should
we survive as a going concern in the near term, we will be subject to all of the
risks, uncertainties, expenses, delays, problems and difficulties typically
encountered in the growth of an emerging business and the development and market
acceptance of new products and services. There can be no assurance that
unanticipated expenses, problems or technical difficulties will not occur which
would result in material delays in market acceptance of our products and
services or that our efforts will result in such market acceptance.


TIMING OF ORDERS FOR AND CONTINUED DEVELOPMENT OF OUR SERVICES AND PRODUCTS WILL
CAUSE OUR QUARTERLY RESULTS TO FLUCTUATE AND CONSEQUENTLY YOU SHOULD NOT RELY ON
THE RESULTS OF ANY PERIOD AS AN INDICATION OF FUTURE PERFORMANCE.



   14

        We have experienced material period-to-period fluctuations in revenue
and operating results. We anticipate that these periodic fluctuations in revenue
and operating results will occur in the future. We attribute these fluctuations
to a variety of business conditions that include:


        -       the volume and timing of orders we receive from quarter to
                quarter;

        -       the introduction and acceptance of our new services and products
                and product enhancements by us;

        -       purchasing patterns of our customers and distributors; and

        -       market acceptance of services and products sold by our
                distributors.

        As a result, we believe that quarterly revenue and operating results are
likely to vary significantly in the future and that quarter-to-quarter
comparisons of our operating results may not be meaningful. You should therefore
not rely on the results of one quarter as an indication of future performance.


OUR INTELLECTUAL PROPERTY MAY BE CHALLENGED.

        As is the case with many technology companies, the rapid pace of change
in technology could cause our intellectual property to be challenged. These
challenges could come from stronger companies who believe that the use of our
technology interferes with their use or that they own all of the technology and
related rights. If any of these challenges were successful, our ability to sell
products based on our technology or intellectual property could be severely
impaired.


WE MUST DO BUSINESS IN A DEVELOPING MARKET AND FACE NEW ENTRANTS. FAILURE TO
MEET THE CHALLENGES OF NEW PRODUCTS AND SERVICES AND COMPETITORS WILL REDUCE OUR
MARKET SHARE AND THE VALUE OF YOUR INVESTMENT.


        The market for Internet products and computer software is rapidly
evolving and is characterized by an increasing number of market entrants who
have introduced or developed products and services. The diverse segments of the
Internet market may not provide opportunities for more than one dominant
supplier of products and services similar to ours. If a single supplier other
than us dominates one or more market segments, our revenue is likely to decline
and we will become a less valuable company.

BECAUSE WE LACK THE NAME RECOGNITION, CUSTOMER BASE AND RESOURCES OF OTHER
COMPANIES PROVIDING INTERNET ACCESS AND OTHER INTERNET RELATED PRODUCTS AND
SERVICES, WE MAY BE UNABLE TO COMPETE SUCCESSFULLY WHICH WOULD REDUCE OUR
REVENUE AND THE VALUE OF YOUR INVESTMENT.

        The markets for our products are intensely competitive and are likely to
become even more competitive. Increased competition could result in:

        -       pricing pressures, resulting in reduced margins;

        -       decreased volume, resulting in reduced revenue; or


        -       the failure of our products and services to achieve or maintain
                market acceptance.


        Any of these occurrences could have a material adverse effect on our
business, financial condition and operating results. Our products and services
face intense competition from multiple competing vendors. Our principal
competitors in the Internet management business are IBM Corporation and TRW,
Inc. Our principal competitors in the satellite services business are Loral Inc.



   15

and Hughes Network Systems. Many of our current and potential competitors have:

        -       longer operating histories,

        -       greater name recognition,

        -       access to larger customer bases, or

        -       substantially greater resources than we have.

        As a result, our principal competitors may respond more quickly than we
can to new or changing opportunities and technologies. For all of the reasons
stated above, we may be unable to compete successfully against our current and
future competitors.


WE HAVE NO ASSURANCE OF MARKET ACCEPTANCE OF OUR PRODUCTS AND SERVICES. IF WE
ARE UNABLE TO RAISE MARKET AWARENESS OF OUR PRODUCTS AND SERVICES, WE MAY
EXPERIENCE DECLINING OPERATING RESULTS WHICH WOULD DIMINISH THE VALUE OF YOUR
INVESTMENT.


        We are at an early stage of development and our earnings depend
primarily upon market acceptance of our products and services. There can be no
assurance that our development efforts will progress further with respect to any
potential new services or that they will be successfully completed. In addition,
there can be no assurance that our potential new services will achieve customer
acceptance.

        There can be no assurance that our services will be successfully
marketed. In addition to our own direct sales force, we use value-added
resellers and distributors to market our satellite products and services. There
is no assurance that any distributor or other reseller will be successful in
marketing our products.


WE MIGHT BECOME SUBJECT TO FURTHER GOVERNMENT REGULATION WHICH COULD HARM OUR
PROSPECTS.

        Except for a license from the Federal Communications Commission, we are
not currently subject to direct regulation by any government agency in the
United States, other than regulations applicable to businesses generally. There
are currently few laws or regulations directly applicable to access to or
commerce on the Internet. However, due to the increasing popularity and use of
the Internet, it is possible that laws and regulations may be adopted with
respect to the Internet, covering issues such as user privacy, pricing and
characteristics and quality of products and services. Such laws or regulations
could limit the growth of the Internet, which could in turn decrease the demand
for our proposed products and services or increase our cost of doing business.
Any new legislation or regulation or the application of existing laws and
regulations to the Internet in unexpected ways could have an adverse effect on
our business and prospects.

WE MIGHT FACE LIABILITY FOR INFORMATION OBTAINED OR DISTRIBUTED THROUGH THE
PRODUCTS AND SERVICES WE PROVIDE.

        Because materials may be downloaded by the Internet services which we
operate or facilitate and may be subsequently distributed to others, there is a
possibility that claims will be made against us for defamation, negligence,
copyright or trademark infringement, personal injury or other theories based on
the nature and content of such materials. Such claims have sometimes been
successful against Internet service providers. Our general liability insurance
might not cover potential claims of this type or might not be adequate to
indemnify us for all liability that may be imposed. Any imposition of liability
or legal defense expenses that are not covered by insurance or that are in
excess of insurance coverage could have a material adverse effect on our



   16

business, operating results and financial condition.


LOSS OF KEY MEMBERS OF OUR SENIOR MANAGEMENT COULD ADVERSELY AFFECT OUR BUSINESS
AND PROSPECTS.

        Our success will be dependent largely upon the personal efforts of our
Chief Executive Officer and Chairman of the Board, Chester L. Noblett, and David
Pennells, Senior Vice President of the company and President of PacificNet, as
well as other senior managers. The loss of their services could have a material
adverse effect on our business and prospects. We have no life insurance on any
of our officers. Mr. Noblett's and Mr. Pennells' services are governed by
contracts. Our success is also dependent upon our ability to hire and retain
additional qualified management, marketing, technical, financial and other
personnel. Competition for qualified personnel is intense and there can be no
assurance that we will be able to hire or retain qualified personnel. Any
inability to attract and retain qualified management and other personnel could
have a material adverse effect on us.


OUR COMMON STOCK IS SUBJECT TO PENNY STOCK RULES. YOU MAY HAVE GREATER
DIFFICULTY SELLING YOUR SHARES.


        The Securities Enforcement and Penny Stock Reform Act of 1990 applies to
stock characterized as "penny stocks," and requires additional disclosure
relating to the market for penny stocks in connection with trades in any stock
defined as a penny stock. The Securities and Exchange Commission has adopted
regulations that generally define a penny stock to be any equity security that
has a market price of less than $5.00 per share, subject to certain exceptions.
The exceptions include exchange-listed equity securities and any equity security
issued by an issuer that has

        - net tangible assets of at least $2,000,000, if the issuer has been in
continuous operation for at least three years;

        - net tangible assets of at least $5,000,000, if the issuer has been in
continuous operation for less than three years; or

        - average annual revenue of at least $6,000,000 for the last three
years.

        Unless an exception is available, the regulations require the delivery,
prior to any transaction involving a penny stock, of a disclosure schedule
explaining the penny stock market and the associated risks.


        Our financial condition does not meet the above tests. Thus, trading in
the common stock will be covered by Rules 15g-1 through 15g-6 and 15g-9
promulgated under the Securities Exchange Act. Under those rules, broker-dealers
who recommend such securities to persons other than their established customers
and institutional accredited investors must make a special written suitability
determination for the purchaser and must have received the purchaser's written
agreement to a transaction prior to sale. These regulations would likely limit
the ability of broker-dealers to trade in our common stock and thus would make
it more difficult for purchasers of common stock to sell their securities in the
secondary market. The market liquidity for the common stock could be severely
affected.


WE WILL PAY NO DIVIDENDS TO YOU.

        We have not paid, and do not expect to pay, any dividends on common
stock in the foreseeable future.


MANY SHARES WILL BECOME ELIGIBLE FOR FUTURE SALE, WHICH MIGHT ADVERSELY AFFECT



   17

THE MARKET PRICE FOR THE SHARES.

        As of May 11, 2001, there are 6,063,171 shares of our common stock
outstanding which cannot be sold on the public market. Of these shares,
1,084,684 shares are held by directors, officers, or stockholders who have
beneficial ownership of 10% or more of the outstanding shares, excluding shares
subject to options held by them. 4,978,487 shares are held by other
stockholders. These shares will become eligible for trading at various dates in
2001. In addition, shares of common stock which may be acquired pursuant to
outstanding convertible preferred stock or warrants will be eligible for trading
at various dates after they are acquired. We are unable to predict the effect
that sales of such shares may have on the then prevailing market price of the
common stock. Nonetheless, the possibility exists that the sale of these shares
may have a depressive effect on the price of our common stock.


                           FORWARD-LOOKING STATEMENTS


YOU SHOULD NOT RELY ON OUR FORWARD-LOOKING STATEMENTS.

        This prospectus contains forward-looking statements that involve risks
and uncertainties. Discussions containing forward-looking statements may be
found in the material set forth under "Prospectus summary," "Management's
discussion and analysis of financial condition and results of operations," and
"Business," as well as within this prospectus generally. In addition, when used
in this prospectus, the words "believes," "intends," "plans," "anticipates,"
"expects," and similar expressions are intended to identify forward-looking
statements. Forward-looking statements are subject to a number of risks and
uncertainties. Actual results could differ materially from those described in
the forward-looking statements as a result of the risk factors set forth and the
information provided in this prospectus generally. We do not intend to update
any forward-looking statements.



   18

                                   eSAT, INC.


PART II. OTHER INFORMATION

        ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

                (a)     EXHIBITS

                        10.1    Bridge Loan Financing Agreement and Form of
                                Warrant

                        10.2    Secured Note and Security Interest Provisions


                (b)     REPORTS ON FORM 8-K.

        During the quarter ended March 31, 2001, the Company filed the following
documents:

        (i)     A current report on Form 8-K, dated March 28, 2001 reporting
                that the Company's Board of Directors is currently assessing
                alternatives to the formerly announced plan to discontinue all
                of its unprofitable business lines and focus on the operations
                of its wholly owned subsidiary, PacificNet Technologies, Inc.

        (ii)    A current report on Form 8-K, dated February 1, 2001 reporting
                that the Company had commenced the implementation of a plan to
                discontinue all unprofitable business lines and to consolidate
                certain operations at its Universal City headquarters. The
                Company also announced that it had received funding of $325,000
                through the issuance of a secured note to Wentworth, LLC.



   19

                                   eSAT, INC.


                                   SIGNATURES

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


                                       eSAT, INC.


Date: May 15, 2001                     By: /s/ Mark Basile
      -------------                        -------------------------------------
                                           Mark Basile
                                           Chief Financial Officer
                                           (Duly Authorized Officer and
                                           Principal Financial Officer)


                                  EXHIBIT INDEX


EXHIBIT
NUMBER                            DESCRIPTION
- -------                           -----------

10.1                              Bridge Loan Financing Agreement and
                                  Form of Warrant

10.2                              Secured Note and Security Interest Provisions