As filed with the Securities and Exchange Commission on June 30, 2000
                                                           Registration No. 333-

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM SB-2
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933


                               ENDOVASC LTD., INC.
        (Exact name of small business Issuer as specified in its charter)




                                                                                            
               Nevada                                  76-0512500                                 2836
   (State or other jurisdiction of      (I.R.S. Employer Identification Number)       (Primary Standard Industrial
   incorporation or organization)                                                      Classification Code Number)


                                15001 Walden Road
                                    Suite 108
                             Montgomery, Texas 77356
                                 (936) 448-2222
          (Address and telephone number of principal executive offices)

                              Mr. David P. Summers
                                15001 Walden Road
                                    Suite 108
                             Montgomery, Texas 77356
                                 (936) 448-2222
            (Name, address and telephone number of agent for service)

                        Copies of all communications to:

                             Gregory Sichenzia, Esq.
                              Leonardo Caruso, Esq.
                         Sichenzia, Ross & Friedman, LLP
                              135 West 50th Street
                            New York, New York 10022
                          Telephone No.: (212) 664-1200
                          Facsimile No.: (212) 664-7329

                Approximate date of proposed sale to the public:
    From time to time after the effective date of this Registration Statement
                in light of market conditions and other factors.


         If any of the  securities  being  registered  on  this  Form  are to be
offered  on a  delayed  or  continuous  basis  pursuant  to Rule 415  under  the
Securities Act of 1933,  other than  securities  offered only in connection with
dividend or interest reinvestment plans, check the following box. X

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. []

         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act registration number of the earlier effective  registration statement for the
same offering. []

         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(d) under the Securities Act, check the following box and list the Securities
Act registration number of the earlier effective  registration statement for the
same offering. []

         If delivery of the  prospectus  is expected to be made pursuant to Rule
434, please check the following box. []

                         CALCULATION OF REGISTRATION FEE



                                                                       Proposed           Proposed
                                                                        Maximum            Maximum
           Title of Each                                               Offering           Aggregate          Amount of
         Class of Securities                      Amount to be         Price Per          Offering         Registration
          to be Registered                         Registered            Share              Price               Fee

                                                                                            
         Common Stock, .001 par value               5,550,300          2.00 (1)          11,100,600           $2,931


- -----------------
1. Based upon bid price of the common stock on June 29, 2000.


The Registrant hereby amends this  Registration  Statement on such date or dates
as may be necessary to delay its effective date until the Registrant  shall file
a further amendment which specifically  states that this Registration  Statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  Registration  Statement  shall  become
effective  on such  date  as the  Securities  and  Exchange  Commission,  acting
pursuant to said Section 8(a), may determine.

                               ENDOVASC LTD., INC.
                              Cross Reference Sheet




                   Form SB-2 Item Number and Caption                                               Captions In Prospectus

                                                                                                
 1.      Front of Registration Statement and Outside Front Cover of Prospectus                     Cover Page

 2.      Inside Front and Outside Back Cover Pages of Prospectus                                   Cover Page, Inside Cover Page,
                                                                                                   Outside Back Page

 3.      Summary Information and Risk Factors                                                      Prospectus Summary, Risk Factors

 4.      Use of Proceeds                                                                           Use of Proceeds

 5.      Determination of Offering Price                                                           Cover Page, Risk Factors

 6.      Dilution                                                                                  Not Applicable

 7.      Selling Securityholders                                                                   Selling Securityholders, Plan
                                                                                                   of  Distribution

 8.      Plan of Distribution                                                                      Prospectus Summary, Selling
                                                                                                   Securityholders

 9.      Legal Proceedings                                                                         Business

10.      Directors, Executive Officers, Promoters and Control Persons                              Management, Principal
                                                                                                   Stockholders

11.      Security Ownership of Certain Beneficial Owners and Management                            Principal Stockholders

12.      Description of Securities                                                                 Description of Securities

13.      Interest of Named Experts and Counsel                                                     Legal Matters

14.      Disclosure of Commission Position on Indemnification for Securities Act Liabilities
                                                                                                   Management

15.      Organization Within Last Five Years                                                       Not Applicable

16.      Description of Business                                                                   Prospectus Summary, Business

17.      Management's Discussion and Analysis or Plan of Operation                                 Management's Discussion and
                                                                                                   Analysis of
                                                                                                   Financial
                                                                                                   Condition and Results
                                                                                                   of Operations

18.      Description of Property                                                                   Business

19.      Certain Relationships and Related Transactions                                            Certain Transactions

20.      Market for Common Equity and Related Shareholder Matters                                  Front Cover Page, Description of
                                                                                                   Securities

21.      Executive Compensation                                                                    Management

22.      Financial Statements                                                                      Financial Statements

23.      Changes in and Disagreements with Accounts on Accounting and Financial Disclosure         Not Applicable



                   SUBJECT TO COMPLETION, DATED JUNE 30, 2000


                              ENDOVASC, LTD., INC.


                        5,550,300 shares of common stock



                               
Endovasc, Ltd., Inc.:             Our principal executive offices are located at
                                  Endovasc, Ltd., Inc., 15001 Walden Road, Suite
                                  108, Montgomery, Texas 77356 and our telephone
                                  number is (936) 448-2222.

                                  Over the Counter Electronic Bulletin Board Market Symbol: ENDV


The Offering:                     All of  the shares of common stock being sold
                                  are offered by selling   stockholders. We will
                                  not  receive any proceeds from the sale of the
                                  shares by the selling stockholders.

                                  A total  of  5,550,300  shares  of our  common
                                  stock are being offered.

                                  The selling  stockholders  may sell all or any
                                  portion of the shares in this  offering in one
                                  or more  transactions by a variety of methods,
                                  including   through   the  Over  The   Counter
                                  Bulletin Board or in negotiated  transactions.
                                  The selling  stockholders  will  determine the
                                  selling  price  of  the  shares.  The  selling
                                  stockholders  will  also  pay  any  broker  or
                                  dealer  commission,  fee or other compensation
                                  or underwriter discount.



     YOUR INVESTMENT IN OUR COMMON STOCK INVOLVES A HIGH DEGREE OF RISK.  BEFORE
INVESTING IN OUR COMMON STOCK, YOU SHOULD CONSIDER CAREFULLY THE RISKS DESCRIBED
UNDER "RISK FACTORS" BEGINNING ON PAGE NINE.
                               ------------------

     Neither the  Securities and Exchange  Commission  nor any state  Securities
Commission has approved or disapproved of these securities or Determined IF this
prospectus  is complete or  accurate.  Any  representation  to the contrary is a
criminal offense.


















                  The date of this Prospectus is June __, 2000



                               PROSPECTUS SUMMARY
                               Endovasc Ltd., Inc.


                                  The Offering

         This prospectus  relates to the possible sale of up to 5,550,300 shares
of common stock,  including 4,285,717 shares of common stock underlying Series A
convertible  preferred stock,  395,583 shares of common stock underlying  common
stock purchases of Endovasc Ltd.,  Inc., and 869,000 shares of common stock held
by selling stockholders of Endovasc Ltd., Inc. The selling stockholders may sell
all or any  portion of the shares in this  offering  from time to time in one or
more  transactions  by a variety  of  methods,  including  through  the Over the
Counter  Electronic  Bulletin Board or in negotiated private  transactions.  The
selling stockholders will determine the selling price of their shares.




                                    
The Company.....................       We    develop,   market    and    license
                                       biopharmaceutical  products, particularly
                                       liposomal drug delivery methods, for  the
                                       human   healthcare  industry.  We develop
                                       microscopic  cell-like  spheres, known as
                                       liposomes, to entrap  and  protect  drugs
                                       from  degradation in the blood stream and
                                       can  deliver  drugs  to  their   intended
                                       target  for   controlled   and  efficient
                                       administration.

                                       Our  current   product   development   is
                                       focused    on    two    technologies    -
                                       Liprostin(TM)   and   Nicotine   Receptor
                                       Agonist.  Our  Liprostin  technology is a
                                       Prostaglandin  E-1 delivery  system to be
                                       used in lung and  heart  related  medical
                                       applications.   Our   Nicotine   Receptor
                                       Agonist technology promotes growth of new
                                       blood vessels and is being  developed for
                                       use in various  biological  applications.
                                       As our  products  are in the  process  of
                                       clinical   testing   and  have  not  been
                                       approved for general  sales,  we have not
                                       generated    any    revenues   and   have
                                       historically  operated  with  significant
                                       losses. We intend to develop an expansive
                                       line  of  products  based  on  these  two
                                       products  for  use  in  diverse   medical
                                       treatment applications.

Shares Outstanding...................  We are authorized to  issue   100,000,000
                                       shares  of  common  stock  and 20,000,000
                                       shares of preferred stock, which  may  be
                                       issued in one or more series. As  of  May
                                       31, 2000, there were 12,736,675 shares of
                                       common  stock   and   15,000   shares  of
                                       preferred stock issued and outstanding.

Use of Proceeds....................... We will not receive any proceeds from the
                                       sale  of  the common stock offered by the
                                       prospectus.

Trading Symbol.....................    Our  common  stock  trades  on the Nasdaq
                                       Over  the  Counter  Electronic   Bulletin
                                       Board under the symbol ENDV.

Forward-Looking                        This  prospectus contains forward-looking
Statements..........................   statements   that  address,  among  other
                                       things,  our  expansion  and  acquisition
                                       strategy,  business  development,  use of
                                       proceeds, projected capital expenditures,
                                       liquidity,   and   our   development   of
                                       additional    revenue    sources.     The
                                       forward-looking  statements  are based on
                                       our current  expectations and are subject
                                       to risks,  uncertainties and assumptions.
                                       We base these forward-looking  statements
                                       on information currently available to us,
                                       and we  assume  no  obligation  to update
                                       them.   Our  actual  results  may  differ
                                       materially  from the results  anticipated
                                       in these forward-looking  statements, due
                                       to various factors.


                             SUMMARY FINANCIAL DATA


The following  table contains  historical  operating data of Endovasc Ltd., Inc.
for the two fiscal years ended June 30, 1999 and 1998, which is derived from the
audited financial  statements;  and for the nine months ended March 31, 2000 and
1999, which is derived from the unaudited financial statements.



                                            Nine Months Ended      Year Ended
                                                March 31,            June 30,
                                                  2000                 1999            1999                1998
                                         --------------------------------------------------------------------------
                                               (Unaudited)          (Audited)

STATEMENT OF OPERATIONS DATA

                                                                                            
  Revenues                               $    24,283          $     5,000           $    5,000          $      -
  Net loss                                (1,786,203)            (366,249)            (796,543)          (1,032,834)
  Basic and dilutive net
    loss per share                             (0.16)               (0.05)               (0.11)               (0.15)


BALANCE SHEET DATA

  Total assets                           $   211,518          $    59,782           $  137,455          $    43,285
  Working capital deficit                   (313,419)            (645,790)            (461,280)            (533,247)
  Total liabilities                          539,337            1,154,187              797,270              636,084
  Stockholders' equity
    (deficit)                               (327,819)          (1,094,405)            (659,815)            (592,799)



                                 CAPITALIZATION


The following table states our  capitalization  as of March 31, 2000. This table
should be read together with our financial statements included elsewhere in this
prospectus.



                                                                                           
  Debt-notes payable                                                                          $   115,646
                                                                                              -----------
  Stockholders' deficit:
    Common stock, par value $0.001 per share;
      100,000,000 shares authorized; 13,864,335
      shares issued and 11,129,335 shares outstanding                                              13,864
    Additional paid-in capital                                                                  4,238,168
    Accumulated deficit                                                                        (4,562,940)
    Treasury stock                                                                                (16,911)
                                                                                              -----------

Total stockholders' deficit                                                                      (327,819)
                                                                                              -----------

Total capitalization                                                                          $  (212,173)
                                                                                              ===========



                                  RISK FACTORS

         Prospective  investors should carefully consider the following factors,
in addition to the other information contained in this prospectus, in connection
with  investments in the securities  offered hereby.  This  prospectus  contains
certain  forward-looking  statements which involve risks and uncertainties.  Our
actual  results  could  differ   materially   from  those   anticipated  in  the
forward-looking  statements as a result of certain factors,  including those set
forth below and elsewhere in this  prospectus.  An investment in the  securities
offered hereby involves a high degree of risk.

         Limited  Operating  History.  Due  to  the  absence  of an  established
operating  history,  there is  material  uncertainty  concerning  our ability to
operate  successfully.  We are  subject to all risks  inherent  in a  developing
business enterprise.  A limited operating history makes it difficult to evaluate
the  products we are  developing,  as well as  regulatory  approval,  commercial
viability,  and market acceptance of our products. The likelihood of our success
must  be  considered  in  light  of  the  problems,  expenses  and  difficulties
frequently  encountered  by a new business in general and those  specific to the
biopharmaceutical sector.

         Net  Operating  Losses.  For our fiscal  year  ended June 30,  1999 and
quarter  ended March 31, 2000,  we incurred net losses of $796,543 and $883,014,
respectively.  As our products  are in the process of clinical  testing and have
not been approved for general sales, we have not generated any revenues and have
historically  operated with  significant  losses.  We expect operating losses to
continue  indefinitely,  due to  research  expenses,  preclinical  and  clinical
programs,  marketing expenses and other activities related to obtaining approval
and  achieving  commercialization  of our  products.  It is  possible  that  our
revenues may never exceed  expenses.  If operating  losses  continue  beyond the
short term, our operations will be in jeopardy.

         Need  for  Additional  Financing.  We may not have  sufficient  capital
resources to develop and implement our business  plan.  Therefore,  our ultimate
success  may depend upon our ability to raise  additional  capital.  We have not
investigated the current availability,  sources or terms of acquiring additional
capital,  and the Board of Directors  will not in all  likelihood do so until it
has  determined a need for such  additional  capital.  If additional  capital is
needed,  there is no assurance  that such  capital  will be  available  from any
source or, if available,  made or proposed on terms which are  acceptable to us.
If such  capital  is not  available,  it will be  necessary  for us to limit our
operations to those that can be financed with existing financial resources.

         Limited Trading of the Our Common Stock;  Possible  Volatility of Stock
Prices. Our common stock trades publicly on the OTC Bulletin Board. There can be
no assurances  that a regular  trading market for the common stock will develop,
and if it develops,  whether it can be sustained. By its very nature, trading on
the OTC Bulletin  Board  provides  only limited  market  liquidity.  The trading
market for the shares may be adversely  affected by the  subsequent  influx into
the  market  of shares  offered  pursuant  to this  prospectus.  Although  it is
impossible to predict market  influences and prospective  values for securities,
it is possible that, in and of itself, the substantial increase in the number of
shares  available for public sale could have a depressive  effect on the market.
Until a trading  market  develops,  if at all,  the market  price for our common
stock is likely to be  volatile,  and factors such as success or lack thereof in
accomplishing  our  business  objectives  may  have  a  significant  effect.  In
addition,  the  stock  markets  generally  have  experienced,  and  continue  to
experience, extreme price and volume fluctuations which have affected the market
price of many small capitalization companies and which have often been unrelated
to  the  operating   performance   of  these   companies.   These  broad  market
fluctuations,  as  well  as  general  economic  and  political  conditions,  may
adversely affect the market price of our common stock.

         Possible Limitations upon Trading Activities; Restrictions Imposed upon
Broker-Dealers Effecting Transactions in Certain Securities.  The Securities and
Exchange Commission has adopted regulations imposing limitations upon the manner
in which  certain low priced  securities  (referred  to as a "penny  stock") are
publicly traded. Under these regulations, a penny stock is defined as any equity
security  that has a market  price of less than  $5.00  per  share,  subject  to
certain  exceptions.  Such exceptions  include any equity security listed on the
Nasdaq  National Market System or SmallCap Market and any equity security issued
by an issuer that has (i) net tangible  assets of at least  $2,000,000,  if such
issuer has been in  continuous  operation  for three  years,  (ii) net  tangible
assets of at least $5,000,000,  if such issuer has been in continuous  operation
for  less  than  three  years,  or  (iii)  average  annual  revenue  of at least
$6,000,000 if such issuer has been in  continuous  operation for less than 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 risks  associated  therewith.  Also,
under these regulations, certain broker/dealers who recommend such securities to
persons other than established  customers and certain accredited  investors must
make a special written  suitability  determination for the purchaser and receive
the purchaser's written agreement to a transaction prior to sale.

         Our common stock  presently  constitutes a "penny stock,"  accordingly,
trading  activities  for  our  common  stock  will be made  more  difficult  for
broker-dealers  than in the case of  securities  not defined as "penny  stocks."
This may have the result of  depressing  the market  for our  securities  and an
investor may find it difficult to dispose of such securities.

         Absence of Dividends.  We have not paid or declared any cash  dividends
with  respect to the  common  stock,  and we do not  intend to declare  any cash
dividends to holders of the common stock in the foreseeable  future. The payment
of future  dividends,  if any,  to  holders  of the  common  stock is within the
discretion of the Board of Directors  and will depend on our  earnings,  capital
requirements,  financial condition,  and other relevant factors. There can be no
assurance that any dividends will ever be paid to holders of common stock. There
are certain  circumstances  under which our credit  facility  may  prohibit  the
payment of dividends.

         Indemnification   of  Directors  and  Officers.   Our   certificate  of
incorporation  and bylaws  reflect  the  adoption of the  provisions  of Section
102(b)(7) of the Delaware  General  Corporation  Law, which eliminates or limits
the  personal  liability  of a Director to us or our  stockholders  for monetary
damages  for  breach of  fiduciary  duty  under  certain  circumstances.  If the
Delaware law is amended to authorize  corporate  action  further  eliminating or
limiting  personal  liability of Directors,  the  certificate  of  incorporation
provides that the  liability of our Directors  shall be eliminated or limited to
the  fullest  extent   permitted  by  the  Delaware  law.  Our   certificate  of
incorporation  and bylaws also provide that we shall  indemnify any person,  who
was or is a party to a  proceeding  by  reason  of the fact  that he is or was a
Director,  officer,  employee  or  agent of ours,  or is or was  serving  at our
request  as a  Director,  officer,  employee  or agent of  another  corporation,
partnership,   joint  venture,  trust  or  other  enterprise,  against  expenses
(including   attorneys'  fees)  actually  and  reasonably  incurred  by  him  in
connection  with a  proceeding  if he acted  in good  faith  and in a manner  he
reasonably  believed to be or not opposed to our best  interests,  in accordance
with, and to the full extent permitted by the Delaware law. The determination of
whether  indemnification is proper under the  circumstances,  unless made by the
court, shall be determined by our Board of Directors.

         Control by Existing Shareholders;  Anti-Takeover Effects. Our executive
officers,  directors  and  other  principal  shareholders,   in  the  aggregate,
beneficially own  approximately  38% of our outstanding  shares of common stock.
The voting power of these shareholders, under certain circumstances,  could have
the effect of delaying or  preventing  a change in control of us.  Further,  the
holders of our  shares of common  stock are not  entitled  to  accumulate  their
votes.  Accordingly,  the  holders of a majority  of the shares of common  stock
present at a meeting of shareholders  will be able to elect all of our Directors
and the minority  shareholders will not be able to elect a representative to our
Board of Directors.

         Competition.  The markets in which we operate  are highly  competitive.
The drugs we are developing compete with existing and new drugs. Many companies,
including    established    pharmaceutical   and   chemical    companies,    and
university-related  entities both in the United States and abroad are developing
products based on improved drug delivery  technologies,  including  liposome and
lipid-based  research  and product  development.  Many of our  competitors  have
greater  financial  resources,  longer operating  histories,  greater  technical
capabilities,  and greater name recognition  than we do. In addition,  most such
companies have had significantly  greater experience than we have in preclinical
and  clinical  product  development  and in  obtaining  regulatory  approval  to
manufacture  and  market  pharmaceutical   products.   Our  failure  to  compete
effectively  would have a material  adverse  effect on our  business,  operating
results, and financial condition.

         No  Assurance  of  Regulatory  Approval.  Our  products  are subject to
rigorous  preclinical  and  clinical  testing  and  approval  by the  FDA and by
comparable  agencies  in  other  countries  and,  to a lesser  extent,  by state
regulatory  authorities prior to marketing.  The process of conducting  clinical
trials and obtaining  regulatory approval for a product typically takes a number
of years  and  involves  significant  expenditures.  Following  the grant of any
regulatory  approval for a product,  we remain subject to continuing review from
the applicable  regulatory body. Later discovery of previously  unknown problems
may  result in  restrictions  on a  product's  future use or  withdrawal  of the
product from the market.

         No Assurance of Market Acceptance of Developing Technology.  Our future
success and competitive  position depends upon the acceptance of our products in
development. While liposome and lipid-based products have been approved for sale
in certain European countries,  no liposome or lipid-based  therapeutic products
are  commercially  available in the United  States.  Our  products  must undergo
extensive clinical testing, government agency review, and commercial development
prior to their  release  in the United  States.  Unanticipated  side  effects or
unfavorable  publicity surrounding any product utilizing liposome or lipid-based
  technologies  may adversely  effect on our ability to obtain  physician,
patient or third-party payer acceptance and sales of our products.  There can be
no  assurance  as to our  ability  or the  length of time  required  to  achieve
commercialization  of the  Company's  products or that  physicians,  patients or
third-party  payers will accept our products as readily as traditional  forms of
medication or at all.

         Dependence on Key Personnel;  Need for Additional Personnel. Our future
success  depends on the  continuing  services of Dr.  David  Summers,  our Chief
Executive Officer.  The loss of Dr. Summers could have a material adverse effect
on our business or  operations.  Moreover,  as we grow,  our success will depend
largely   upon  our  ability  to  attract  and  retain   qualified   scientific,
engineering,  manufacturing,  sales,  marketing  and  management  personnel.  We
believe  that the market  for  qualified  personnel  in our  industry  is highly
competitive.  There is no assurance that we will be successful in attracting and
retaining  key personnel  with the skills and expertise  necessary to manage our
business.

         Dependence  on  Additional  Facilities,   Manufacturing  and  Marketing
Personnel.  Our current  facilities and staff are inadequate for the large-scale
production and marketing of our products under development. In addition, we have
limited  experience in clinical  development of therapeutic  products,  lack the
financial  resources  to  commercialize  and sell our  products and have limited
experience  in marketing  products.  There can be no  assurance  that we will be
successful in conducting additional clinical development or in manufacturing and
marketing our products.

         Dependence on Third-Party Distributors and Agents. In the event that we
commence commercial distribution of our products, a majority of our sales may be
affected through third-party  distributors or agents.  There can be no assurance
that we will be able to reach agreements with such third-party  distributors and
agents, or that such agreements will be available on terms acceptable to us. Our
potential  dependence  on such  distributors  or agents  may  cause  significant
fluctuations  in product  revenues due to their  success in selling our product.
There  can be no  assurance  that  these  or  other  factors  could  not lead to
substantial fluctuations in our product revenues from period to period.

         Dependence on Third-Party Manufacturers.  In the event that we commence
commercial  distribution  of our  products,  we may be dependent  upon  contract
manufacturers  for  large-scale  production  of our  products.  There  can be no
assurance  that  we  will  be  able  to  locate  manufacturers  that  will  meet
governmental   regulatory   standards  for  the  manufacture  of  our  products.
Similarly,  there can be no assurance  that we will be able to reach  agreements
with such third-party  manufacturers,  or that such agreements will be available
on terms acceptable to us.

         Dependence  on Raw  Materials.  While  we have  agreements  in place to
obtain  adequate  supplies  of our key raw  materials,  the number of  qualified
suppliers of these materials is limited.  There can be no assurance that we will
be able to obtain  adequate  supplies of our key raw materials  from our current
suppliers or alternative  sources.  Our inability to obtain adequate supplies of
our key raw materials may adversely affect our operations.

         Risks  Associated with  Intellectual  Property.  Our future success and
competitive  position  depends in part upon our  ability to obtain and  maintain
certain proprietary  technology used in our principal  products,  and we rely in
part on patent,  trade  secret,  trademark  and  copyright  law to protect  that
technology.  While we have made efforts to protect this technology  under United
States  intellectual  property  law,  there can be no assurance  that any of the
patent  applications  we  have  filed  will  not be  invalidated,  circumvented,
challenged  or  licensed  to others,  that the rights  granted  thereunder  will
provide competitive advantages to us or that any of our pending or future patent
applications  will be issued  with the scope of the  claims  sought by us, if at
all.  Furthermore,  there  can be no  assurance  that  others  will not  develop
technologies  that are  similar or  superior to our  technology,  duplicate  our
technology  or design  around the patents  owned or licensed by us. In addition,
effective  patent,  trademark,  copyright  and trade  secret  protection  may be
unavailable,  limited or not applied for in certain foreign countries. There can
be no assurance  that steps taken by us to protect our  technology  will prevent
misappropriation of such technology.



         The biopharmaceutical  industry is characterized by vigorous protection
and pursuit of intellectual property rights or positions, which have resulted in
significant  and  often  protracted  and  expensive  litigation.   There  is  no
intellectual  property litigation  currently pending against us; however, we may
from time to time be  notified of claims  that we may be  infringing  patents or
other  intellectual  property  rights  owned by other  third  parties.  If it is
necessary or desirable,  we may seek licenses under such patents or intellectual
property  rights.  However,  there can be no  assurance  that  licenses  will be
offered or that the terms of any offered  licenses will be acceptable to us. The
failure to obtain a license from a third party for  technology  used by us could
cause us to incur  substantial  liabilities  and to suspend the  manufacture  or
shipment of products or the use by us of  processes  requiring  the  technology.
Litigation could result in significant  expense to us, adversely affecting sales
of the  challenged  product  or  technology  and  diverting  the  efforts of our
technical and management personnel, whether or not such litigation is determined
in favor of us. In the event of an  adverse  result in any such  litigation,  we
could be required to pay substantial damages,  cease the manufacture,  use, sale
or importation of infringing products,  expend significant  resources to develop
or acquire non-infringing  technology,  discontinue the use of certain processes
or obtain licenses to the infringing technology.  There can be no assurance that
we would be successful in such  development or acquisition or that such licenses
would be available under reasonable terms and any such development,  acquisition
or  license  could  require  expenditures  by us of  substantial  time and other
resources.

         Product Liability.  Our products' testing,  manufacture,  marketing and
distribution  will  involve  the  risk of  product  liability.  There  can be no
assurance that we have obtained insurance to protect adequately against the risk
of product  liability,  that we can renew such amount of insurance,  or that the
amount and scope of our  insurance  coverage  will protect us  adequately in the
event of a successful product liability claim. Inadequate insurance coverage may
adversely affect us in the event of a successful product liability claim.

         Government Health Care Reform.  Profitability of the  biopharmaceutical
industry may be affected by  governmental  legislation  regarding  regulation of
health care.  Federal,  state and local  officials and  legislators,  as well as
foreign government officials and legislators, have discussed a variety of health
care system  reforms that may affect the revenues we may obtain from  commercial
sale of our products.  There can be no assurance that  government  regulation of
health  care  systems  will not change in a manner  that  adversely  effects our
business.

                                 USE OF PROCEEDS

         Because this  prospectus  is solely for the purpose of  permitting  the
selling  stockholders to offer and sell shares, we will not receive any proceeds
from the sale of the shares being offered. The selling stockholders will receive
all the  proceeds.  We have,  however,  previously  received  proceeds  from the
original issuance of the shares covered by this prospectus.


                         DETERMINATION OF OFFERING PRICE

         This   offering  is  solely  for  the   purpose  of  allowing   selling
stockholders to sell shares. The selling  stockholders may elect to sell some or
all of their shares when they choose,  in the near future or at a later date, at
the price at which they  choose to sell.  As the market  develops,  the  selling
stockholders will determine the price for their shares.


                                    DIVIDENDS

         To date,  we have paid no  dividends  on any shares of common stock and
our Board of Directors  has no present  intention of paying any dividends on the
common stock in the  foreseeable  future.  The payment by us of dividends on the
common stock in the future,  if any,  rests solely within the  discretion of the
Board of  Directors  and will depend upon,  among other  things,  our  earnings,
capital  requirements and financial  condition,  as well as other factors deemed
relevant by our Board of Directors. Although dividends are not limited currently
by any  agreements,  it is  anticipated  that future  agreements,  if any,  with
institutional  lenders or others may also limit our ability to pay  dividends on
the common stock.

                              MARKET FOR SECURITIES

         The high and low bid (price  which a market maker is willing to pay for
a share of common stock) and offered  (price at which a market maker will sell a
share of common stock) quotations for the common stock, as reported by brokerage
firms listed on the specified  dates by the OTC Bulletin Board as making markets
in our  securities  are listed in the  following  chart.  These  quotations  are
between  dealers,  do not include retail  mark-ups,  markdowns or other fees and
commissions, and may not represent actual transactions.




Date                             Low / Bid Price       High / Ask Price

                                                  
1st Quarter - 1998                      *                     *
2nd Quarter - 1998                      *                     *
3rd Quarter - 1998                     3/8                    6
4th Quarter - 1998                     5/8                  1 1/2

1st Quarter - 1999                    3/16                    1
2nd Quarter - 1999                     3/8                   7/8
3rd Quarter - 1999                     1/8                   5/8
4th Quarter - 1999                    3/50                   3/10

1st Quarter - 2000                    1/10                    15
2nd Quarter - 2000                    1 1/5                 3 1/2
(through May 31, 2000)

     *  No bids or trades reported

                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

         The statements contained in this prospectus that are not historical are
forward-looking   statements,   including  statements  regarding  the  Company's
expectations,   intentions,   beliefs  or   strategies   regarding  the  future.
Forward-looking statements include the Company's statements regarding liquidity,
anticipated  cash needs and  availability  and anticipated  expense levels.  All
forward-looking  statements included in this prospectus are based on information
available  to the  Company  on the  date  hereof,  and the  Company  assumes  no
obligation to update any such forward-looking statement. It is important to note
that the Company's  actual  results could differ  materially  from those in such
forward-looking statements.  Additionally, the following discussion and analysis
should be read in  conjunction  with the Financial  Statements and notes thereto
appearing elsewhere in this prospectus.

         The Company is in the development  stage and has had limited  operating
revenues since its inception on June 10, 1996.  From June 10, 1996 through March
31,  2000,  the Company had an  accumulated  deficit of  $3,659,751.  During its
fiscal nine months ended March 31, 2000,  the Company  entered into an exclusive
worldwide license agreement with Stanford  University for the patent rights to a
patent  application  SUN-142-PRV,  a  novel  use of  nicotine  as an  agent  for
promoting growth of new blood vessels (angiogenesis) into areas of blood-starved
tissue,  a condition  called ischemia.  Pursuant to the license  agreement,  the
Company  obtained  a 10 - year  exclusive  right of  novel  use of  nicotine  in
angiogenesis.  Stanford will continue research and development for the Company's
research products under the licensing agreement,  subject to pending agreements.
Management   anticipates   this  action  will  result  in  the  Company   saving
approximately  $500,000 in initial research cost due to Stanford's allocation of
research facility and investigational  scientists.  As a result of the Company's
decision in February  2000 to enter into the  Stanford  agreement  and  research
alliance  with  Stanford,  we believe the  Company's  technology  portfolio  was
significantly enhanced.

         In October 1999, the Company  presented  pre-clinical  data to the U.S.
Food and Drug  Administration  (FDA) in preparation of its  Investigational  New
Drug (IND) filing for Liprostin,  its liposomal  prostaglandin  E-1 (PGE-1) drug
for indications of critical limb ischemia (CLI).  The FDA reviewed the Company's
data and responded with a waiver of Phas I & II clinical trials,  if the Company
so elected to proceed  directly  to a Phase III trial for the  product.  At this
time, the Company has not decided whether or not this waiver will be accepted or
whether it will proceed on a conventional  Phase I study,  which it was prepared
to do prior to the FDA's  pre-submission IND meeting.  In addition,  the Company
completed  its  FDA-required  certified  good  manufacturing  practice  ("cGMP")
development of Liprostin at the Collaborative BioAlliance manufacturing facility
in Stoney Brook,  New York.  Clinical trial  production  levels of Liprostin are
expected to be in place by the end of the third  quarter  2000 as the  Company's
clinical studies begin in full swing.

         During the nine months ended March 31, 2000, the Company's net revenues
increased  to $24,283  compared  with  revenues of $5,000 for the same period in
1999.  All  revenues  during  this  period  were  from  sales  of  research  and
development  services  provided  by the Company to third  parties.  At March 31,
2000,  the Company had  agreement s with two device  manufacturers  for original
research and development of the proprietary use of Liprostin in the treatment of
various  vascular  diseases by  application  of  medicinal  coatings to vascular
stents for  elimination  or  reduction  of new  tissue  growth in and around the
stents, a condition known as restenosis.

         During  the first  nine  months of 1999 and 2000,  costs and  operating
expenses were $371,249 and  $1,810,486, respectively.  The increase in costs and
operating  expenses for the year is primarily due to an increase in research and
development, facilities, and overhead as rent and other costs increased.

         Cash  flows used in  operating  activities  for the first  nine  months
increased $437,973 to $484,567 during the first nine months of 2000, compared to
$46,594  for the same period in 1999,  primarily  due to the  increased  cost of
scientific personnel, materials and prototype manufacturing.

         Interest expense decreased for the nine months ending March 31, 2000 by
$41,917,  or 41%. This was largely due to a significant  reduction in both short
term and long term debt which was converted to equity.



         Research and development  expenses totaled $1,035,724 during the fiscal
nine months ended March 31, 2000, an increase of $825,565.  These  expenses were
related to the cost of new equipment,  materials,  labor and travel connected to
the  production   scale-up  for  the  Liprostin   product  under  contract  with
Collaborative  BioAlliance,  Inc.  in Stoney  Brook,  New York and the  ongoing,
in-house projects for medicinally coated vascular stents.

Liquidity and Capital Resources

         The  Company  had a  working  capital  deficit  on March 31,  2000,  of
$313,419, compared to $366,249 as of March 31, 1999.

         The  Company  requires  significant  additional  funds to  enable it to
continue its  Liprostin  product  development  and to complete its Food and Drug
Administration  required  clinical trials.  In May 2000, the Company completed a
$4.5 million financing  commitment  related to the private placement and sale of
its convertible preferred stock in three (3) $1.5 million traunches. Pursuant to
the  commitment  the Company  received  $1.5  million on May 10,  2000,  with $3
million  remaining in the "take-down",  however,  there can be no assurance that
the Company will receive any funds from the remaining tranuches.

         The  Company  continues  to  actively  pursue   additional   financing,
collaborations  with  firms,  and other  arrangements  aimed at  increasing  its
capital  resources.  Failure to  acquire  such  funds may  adversely  impact the
scheduled  marked  introduction of Liprostin and possibly  adversely  affect the
Company's operations.  In order to continue as a going concern, the Company must
raise  additional  funds as noted above and  ultimately  achieve profit from its
operation.

                                    BUSINESS

History

     We  incorporated  under the laws of the  state of Nevada on June 10,  1996,
under the name Endovasc, Inc. Upon our initial incorporation, we were authorized
to issue an  aggregate  of 25,000  shares of  capital  stock with a par value of
$0.001 per share. On September 5, 1996, we amended our articles of incorporation
to increase our  authorized  shares to 100,000,000  shares of common stock,  par
value  $0.001  per  share.   On  May  28,  1997,  we  amended  our  articles  of
incorporation  to change our name to Endovasc  Ltd.,  Inc.  On June 2, 1997,  we
amended our articles of incorporation to authorize a total of 120,000,000 shares
of capital stock,  par value $0.001 per share, of which  100,000,000  shares are
common shares and 20,000,000 shares are preferred shares.

     On or about  October 8, 1999, we received  preclinical  approval to file an
Investigational  New Drug  application for Phase I and II clinical trials of our
Liprostin  technology.  On or about February 25, 1999, we obtained the exclusive
licensing rights to Nicotine Receptor Agonist  technology from the University of
Stanford,  in exchange for stock and cash. We have commenced  preclinical trials
on the safety and  efficacy  of NRA in  conjunction  with  Stanford  University.
Pursuant to our agreement  with  Stanford  University,  we are  financing  their
staff's   clinical  trials  and  animal  studies  of  NRA  at  their  California
facilities.

     The Company has not been subject to bankruptcy, receivership or any similar
proceeding.


Overview

     We develop,  market and license  biopharmaceutical  products,  particularly
liposomal drug delivery methods, for the human healthcare  industry.  We develop
liposomes,  which are microscopic  cell-like spheres composed of a thin, durable
lipid membrane  surrounding a hollow  compartment.  Liposomes entrap and protect
drugs from degradation in the blood stream and can be engineered to regulate the
transport of molecules across their outer membrane.  Using this  technology,  we
are developing  products that deliver drugs to their intended target and release
them with efficiency and control.

     Currently,  our  product  development  is  focused on two  product  lines -
Liprostin and Nicotine  Receptor  Agonist.  Although we hold patents and patents
pending for products in the process of clinical  testing,  our products have not
been  approved  for  general  sales.  Consequently,  we have not  generated  any
revenues and have  historically  operated  with  significant  losses.  While our
current  development  efforts focus on vascular (heart and lung) applications of
our  products,  we intend to develop our  technologies  for use in many  medical
treatment  applications.  We  believe  that this  unique  and  highly  adaptable
technology will put our products at the forefront of the $2 billion drug market.


         Liprostin Technology

     Our Liprostin  products provide targeted  delivery of Prostaglandin  E-1 to
blood vessels in connection with angioplasty procedures. Angioplasty is a common
medical  procedure  that utilizes a small  balloon-like  structure to expand and
clear blocked  cardio-pulmonary  blood  vessels.  Prostaglandin  E1, a naturally
occurring hormone,  is used to prevent common secondary blockages from occurring
after angioplasty treatment,  known as restenosis.  Restenosis following balloon
angioplasty or stent placement is the most common problem  occurring in the over
1,000,000 patients undergoing these procedures annually worldwide,  according to
the American  Heart  Association.  The incidence of restenosis can be as high as
40-50%,  according  to  American  Heart  Association,  within  six months of the
procedure  (slightly  less with  stents) and most drugs tested have not yet been
proven  to  reduce  restenosis  significantly  in  clinical  trials.  Similarly,
Prostaglandin  E1's short lifespan in the blood stream can render it ineffective
in preventing  restenosis.  Liprostin  delivery system uses polymer coatings and
emulsions to provide a longer and more controlled  release of  Prostaglandin  E1
and improve therapeutic effectiveness of the drug.

     Currently,  we are developing Lipostrin coated balloon catheters and stents
for varied vascular  applications.  As described  above,  balloon  catheters are
utilized  to  physically  expand and clear  blocked  blood  vessels in  vascular
surgical  procedures.  Conversely,  stents are small  structures used during and
after  vascular  surgery to support  vessels  and deliver  agents  that  promote
healing.  We intend to develop  our  Liprostin  product  lines  further to treat
conditions such as restenosis,  coronary  arrest,  occlusive  disease,  ischemic
ulcers, CLI (limb salvage), claudicants, liver disease and arthritis.

     We are conducting clinical trial testing of Liprostin to obtain the Federal
Drug Administration  approval of its sale in the United States. Phase I clinical
trials  test a  product's  safety and  tolerance  levels  using a small group of
subjects, as well as providing information about the product's effectiveness and
dosage  levels.  Phase II clinical  trials test for  efficacy,  optional  dosage
levels and potential  contraindications  or side effects using a larger  patient
group.  We  estimate  that both  phases of  clinical  trial will be  complete by
approximately December 31, 2002.

     We have protected our proprietary rights to Liprostin technology through US
Patent  4,820,732,  US Patent  4,955,878  and Notice of  Allowance  to US Patent
5,980,551  received on November 9, 1999,  and  Trademark  Application  Ser.  No.
75/632,736 (Liprostin) and various patents pending.


         Nicotine Receptor Agonist Technology

     Our  Nicotine  Receptor  Agonist  technology  promotes  new growth of blood
vessels (known as angiogenesis or  vasculogenesis),  and has applications in the
areas of heart disease,  stroke,  limb circulatory  disease,  and wound healing.
Researches at Stanford University  discovered the technology during a 1999 study
funded by the  Tobacco-Related  Diseases  Research  Program of the University of
California,  the American Heart Association,  the National  Institutes of Health
and the Deutsche Froschungsgemeinschkaft. While studying the damaging effects of
tobacco  smoke,   researchers  discovered  that  smokers  appeared  to  be  less
susceptible  to  deaths  due  to  infarction   compared  to  non-smokers.   This
counterintuitive  discovery led to a finding that low-dose (non-smoked) nicotine
had  extraordinary  angiogenic  and  vasculogenic  growth factor  potential.  To
develop  technology  based on this  unique  discovery,  we  obtained a worldwide
exclusive  right to the patent  application  for  Nicotine  Receptor  Agonist in
February 2000.

     Further  study  of  our  Nicotine  Receptor  Agonist  technology   revealed
interesting results.  Experiments have shown that nicotine promotes angiogenesis
and  vasculogenesis  in areas of the body  that are  deprived  of  proper  blood
supply.  Blockages of the arteries that feed an organ,  often caused by build-up
of fatty material,  cholesterol  and plaques in arterial walls,  may deprive the
tissue of proper blood  supply.  This,  in turn,  reduces the body's  ability to
supply that tissue with nutrients,  the most important of which is oxygen, which
results in a condition  called  ischemia.  This low oxygen supply reduces cells'
ability to function  and in severe  cases  causes  rapid cell death.  The body's
defenses from ischemia include reducing the work required from the affected area
and  attempting to grow a new network of blood  vessels into the ischemic  area.
Stanford  researchers found tobacco smokers had significantly more growth of new
vessels  around  such  blockages  than   non-smokers,   apparently  due  to  the
therapeutic effects of nicotine.  Upon further analysis,  researchers determined
that a particular  fraction of the nicotine  molecule  could provide a method of
treating and preventing a range of diseases and ailments involving angiogenesis.
These diseases,  such as myocardial and cerebral infarction,  mesenteric or limb
ischemia,  common wounds,  vascular occlusion,  and vascular stenosis,  commonly
called "hardening of the arteries", affect millions of persons every year in the
United States alone (American Heart Association).

     We  estimate  that the market for  treatment  of these  diseases is over $5
billion.  For  example,  we estimate  that a course of  treatment  for  coronary
ischemia  utilizing  Nicotine  Receptor  Agonist drugs would cost  approximately
$10,000 to $15,000. This type of treatment would be significantly less expensive
and  intensive  than  current  alternatives  of  angioplasty  and or open  heart
surgery.  We hope to market a  commercially  viable  product using this Nicotine
Receptor Agonist technology within three years.


Distribution Methods

     Upon receipt of necessary  governmental  regulatory  consent,  we intend to
distribute  products  utilizing  our  Liprostin  and Nicotine  Receptor  Agonist
technologies  worldwide.  As previously  described,  we are developing Lipostrin
coated balloon  catheters and stents for varied vascular  applications.  We also
intend to develop new products  that use Liprostin to treat  conditions  such as
coronary  arrest,  occlusive  disease,  ischemic  ulcers,  CLI  (limb  salvage),
claudicants,  liver  disease  and  arthritis.  While we have  not yet  developed
specific product  applications for our Nicotine Receptor Agonist technology,  we
intend to develop and  distribute  products  for  treatment  of  myocardial  and
cerebral  infarction,  mesenteric  or limb  ischemia,  common  wounds,  vascular
occlusion and vascular stenosis.

     In addition to peer review, seminars,  journals and direct sales, we intend
to market and  distribute  our products in  conjunction  with business  partners
experienced in marketing and distribution in the  biopharmaceutical  and medical
industries.  If  we  are  unable  to  reach  an  agreement  with  marketing  and
distribution partners that is acceptable to us, we may raise the funds necessary
to create our own production,  marketing and distribution infrastructure through
a public offering of our securities.


Patents and Proprietary Rights

     We believe that  adequate  protection  of our  proprietary  technology is a
vital  aspect  of  our  business  operations.  Consequently,  we  pursue  patent
protection  for our  proprietary  technology in the United States and additional
foreign  countries  as deemed  necessary to protect  development  of our foreign
operations.  Currently,  we have patent  protection for several products and are
pursuing patent and trademark  applications for additional  products.  In August
1996,  Dr. Jackie R. See  transferred  and assigned  patent rights in the United
States,  Germany and Canada for two of our products.  The first  patent,  United
States  Patent No.  4,820,732,  was issued on April 11,  1989,  and protects our
proprietary   technology  regarding  a  "Method  and  Composition  for  Reducing
Dysfunction in Angioplasty  Procedures." The second patent, United States Patent
No.  4,955,878,  was issued on September 11, 1990, and protects our  proprietary
technology  regarding a "Kit for Treating  Arterial  Dysfunction  Resulting from
Angioplasty  Procedures."  We have not maintained the application of this second
patent and  intend to let its  protections  expire to the  benefit of the public
domain, except as limited by patent applications described below.

     In addition to these assigned  patents,  on November 9, 1999, we obtained a
United States patent for our proprietary technology regarding a "Composition and
Method for Making a Biodegradable Drug Delivery Stent." In conjunction with this
technology,  we have a patent  application  pending under the Patent Cooperation
Treaty, as well as with the European Patent office and European Union for patent
protection in France, Germany and the United Kingdom.

     We also have United  States patent  applications  pending for several other
technologies.  In June 1997, we filed a United States patent application for our
proprietary  technology  regarding a "Method and Apparatus for Treating Vascular
Disease with PGE-1  Bearing  Liposomes."  In June 1999, we filed a United States
patent  application  for  our  proprietary   technology  regarding   "Sterically
Stabilized  Liposomes with Improvement of Blood Retention Times and Targeting of
Sites of Disease by Prostaglandins  in Particulate Drug Carriers".  In May 1999,
we filed a United  States  patent  application  for our  proprietary  technology
regarding  "Prosthesis with Biodegradable  Surface Coating and Method for Making
Same." This  application is a "continuation  in part" of our patent  application
regarding  "Composition  and  Method for Making a  Biodegradable  Drug  Delivery
Stent," and, if granted, will allow us to protect this technology's  application
in various medical products.

     We have also applied for trademark  protection  for the name  Liprostin(TM)
under  Trademark  Application  Ser. No.  75/632,736.  In May of 1999, the United
States Patent and Trademark  Office  notified us that our pending Patent US Ser.
No.  09/309,949  would be allowed  (Notice of Allowance).  We also own rights to
several  trademarks  employed in our business.  Other trademarks that we utilize
include our logo,  the  registered  domain name of  www.endovasc.com,  and other
trademarks and service marks identifying our products and services.

     In February  2000,  we obtained  exclusive  worldwide  licensing  rights to
develop,  manufacture, use and sell products incorporating nicotine and nicotine
agonists for  therapeutic  angiogenesis.  In connection  with the acquisition of
these product rights from the Leland Stanford  Junior  University in February of
this year, we agreed to pay royalties to the university on sales of any products
incorporating the nicotine agonist technology.  Pursuant to this agreement,  our
licensing  rights may be  terminated  in the event that we default on payment of
royalties, in addition to certain other circumstances.

     It is important to note that other public and private institutions may have
been issued, or filed applications for, patents that we may need for development
of our  products.  We cannot  know the scope or validity  of such  patents,  the
extent to which we may desire to acquire  licenses  under such  patents,  or the
cost or availability of such licenses at terms acceptable to us.

Governmental Regulation

         United  States  and  international   governmental   regulation  of  the
biopharmaceutical   industry  is  a  significant   factor  in  our   operations,
particularly our research and development  activities.  In the United States the
Food and Drug Administration oversees clinical testing, production and marketing
of our products for human therapeutic use through rigorous mandatory  procedures
and safety.

         The  Food  &  Drug  Administration  requires  satisfaction  of  several
procedures  prior to approving  marketing  and  distribution  of  pharmaceutical
products in the United  States.  These  includes  (i)  preclinical  tests,  (ii)
submission of an application for an Investigational  New Drug, which must become
effective before commencing human clinical trials,  (iii) thoroughly  documented
and supervised  human  clinical  trials to determine drug safety and efficacy in
its intended  application,  (iv) submission and acceptance of an Investigational
New Drug Application, in the case of drugs, or a Product License Application, in
the  case of  biologics,  and  (v)  approval  of the  Investigational  New  Drug
Application or Product License  Application prior to commercial sale or shipment
of the drug or  biologic.  In  addition  to this  process,  each  domestic  drug
manufacturing  establishment  must be  registered  or licensed with the Food and
Drug Administration.  Domestic manufacturing  establishments are also subject to
inspections by the FDA and by other  federal,  state and local agencies and must
comply with Good Manufacturing Practices as required.

         Clinical  trials are typically  conducted in three  sequential  phases,
which may  overlap.  Phase I clinical  studies  test dosage and  tolerance  upon
initial  introduction of the drug to humans.  Phase II clinical studies document
evaluation of drug safety and efficacy.  Phase III trials  document  large scale
evaluation  of drug safety and efficacy and may utilize  larger  patient  pools,
depending on the type of marketing approval that is sought.

         Clinical testing and the Food and Drug Administration  approval process
for a new product often involves  significant  time and resources.  The Food and
Drug  Administration  may  grant  an  unconditional  approval  of a  drug  for a
particular  indication  or may grant  approval  pending  further  post-marketing
testing.  In  addition,  further  clinical  studies  may be  required to provide
additional  safety  data  or  to  gain  approval  for  an  alternative   product
application than was originally approved.

         International  biopharmaceutical  product  sales and  distribution  are
subject to widely varying regulatory requirements. Generally, the European Union
has coordinated its member states' common  standards for clinical testing of new
drugs.  Due to difference in regulatory  restrictions  in the European Union and
other foreign jurisdictions the time required to obtain regulatory approval from
a foreign  country's  regulatory  agencies  may be longer or  shorter  than that
required for Food and Drug Administration approval.

         In  addition  to  these  regulations,   our  operation  is  subject  to
regulations  under  state  and  federal  law  regarding   occupational   safety,
laboratory  practices,  the use and  handling  of  radioisotopes,  environmental
protection and hazardous substance control as well as other present and possible
future local, state, federal and foreign regulation.

Competition

         Competition  in the  pharmaceutical  field,  liposome  and  lipid-based
product area is intense  based on such factors as product  performance,  safety,
patient  compliance,  ease  of  use,  price,  physician  acceptance,  marketing,
distribution  and adaptability to various modes of  administration.  Competition
may also be based on other  company's  development of  alternative  products and
approaches aimed at the treatment,  diagnoses or prevention of the same diseases
as our products.

         Competition  from  other  companies  will be  based on  scientific  and
technological  factors,  the availability of patent  protection,  the ability to
commercialize  technological  developments,  the  ability  to obtain  government
approval for  testing,  manufacturing  and  marketing  and the economic  factors
resulting  from the use of those  products.  Many  companies,  both  public  and
private,  including  well-known  pharmaceutical and chemical companies,  many of
which have greater  capital  resources  than we do, are seeking to develop lipid
and  liposome  based  products  similar  to  our  own.  In  addition,  colleges,
universities, and public and private research institutions are similarly seeking
to establish proprietary rights to these product technologies.

         We  face  well-established  and  well-funded   competition  from  other
companies  developing  liposome based drug delivery  systems.  These competitors
include Eli Lilly,  The Liposome  Company and  Schering-Plough.  These companies
generally use liposome for the delivery of antitumor  drugs,  while our products
are primarily intended for use in vascular treatments. To our knowledge, current
competition  in the  vascular  treatment  area is limited to  ReoPro(R)  sold by
Censtocor and marketed by Eli Lilly, which is used in angioplasty.

Research and Development

         We maintain  3,500 square feet of lab space equipped with customary wet
laboratory equipment at our headquarters in Montgomery, Texas.

         Currently,  we are focused on the research and  development of our core
product  Liprostin.  We are  conducting  clinical  trial testing of Liprostin to
obtain  the  Federal  Drug  Administration  approval  of its sale in the  United
States.  Phase I clinical  trials test a product's  safety and tolerance  levels
using a small group of  subjects,  as well as  providing  information  about the
product's  effectiveness  and dosage levels.  Phase II clinical  trials test for
efficacy, optional dosage levels and potential contraindications or side effects
using a larger  patient  group.  We estimate that both phases of clinical  trial
will be complete by approximately December 31, 2002.

         In addition,  we are conducting  feasibility  studies with  prospective
strategic  partners to determine  the  practicality  of  collaborative  products
incorporating  Liprostin with other  technologies.  The Company will continue to
attempt to develop new uses for its core product  Liprostin,  such as use in hip
or bone prosthesis to promote rapid bone growth,  use of prostaglandin and other
therapeutic agents for treatment of cancer,  inflammatory disease, liver disease
and other diseases which prostaglandin has demonstrated safety and efficacy.

         We are also  monitoring  and assisting the research and  development of
our Nicotine Receptor Agonist  technology and have commenced  preclinical trials
on the safety and  efficacy  of NRA in  conjunction  with  Stanford  University.
Pursuant to our agreement  with  Stanford  University,  we are  financing  their
staff's   clinical  trials  and  animal  studies  of  NRA  at  their  California
facilities.  We are currently developing this technology for use in treatment of
peripheral occlusive arterial disease, in addition to other applications.

         To date,  all of our  research  and  development  has been  carried out
without the need of additional  plant and  equipment.  Although  there can be no
assurances  that  our  efforts  will  not  require  additional   facilities  and
equipment, we have no plans for such outlays.


Employees

         As of May 31, 2000,  we employed  fourteen  employees,  including  five
management  and  nine  support  staff  employees,  as well as  twelve  part-time
consultants.  None of the  Company's  employees or  independent  contractors  is
subject to a  collective  bargaining  agreement  and the  Company  believes  its
relations with its employees are good.


Properties

         We  maintain  our  executive   offices  and  research  and  development
facilities at 15001 Walden Road,  Suite 108,  Montgomery,  Texas 77356. We lease
these 3,550 square foot facilities at a monthly rental rate of $2,750.


Legal Proceedings

         The Company is not  currently  involved in any material  litigation  or
legal  proceedings  and is not aware of any  potential  material  litigation  or
proceeding threatened against the Company.

                                   MANAGEMENT

Directors and Executive Officers

The  directors,  executive  officers,  and key  employees  of the Company are as
follows:



                                                                                        Period Served As
         Name                           Age          Position                           Officer/Director/Key
         Employee
         ---------------------------------------------------------------------------------------------------------------------------

                                                                               
         David P. Summers               61           Chief Executive Officer            Inception to Present
                                                     and Chairman

         Danilo D. Lasic                47           Chief Scientific Officer           June 1997 to Present

         Diane Dottavio                 49           Director of Research and           March 2000 to Present
                                                     Development

         Barbara J. Richardson          53           Vice President of Operations,      January 2000 to Present
                                                     Secretary and Director

         Roy A. Robertson               42           Vice President of                  March 2000 to Present
                                                     Business Development

         M. Dwight Cantrell             54           Chief Financial Officer,           January 1997 to Present
                                                     Treasurer and Director

         Gary R. Ball                   40           Director                           July 1996 to Present

         Claudio R. Roman               42           Director                           January 1997 to Present


Set forth below is a brief background of the executive  officers,  directors and
key employees of the Company, based on information supplied by them.

     Dr. David P. Summers  currently  serves as the Chief Executive  Officer and
Chairman of the Company.  Dr. Summers has served in this capacity on a full-time
basis  since  the  Company's  inception  and is  primarily  responsible  for the
Company's  operations as a whole.  Prior to working with  Endovasc,  Dr. Summers
founded  American  BioMed,  Inc. and served as its President and Chief Executive
Officer from 1984 to 1995.  Dr.  Summers is a Fellow in the American  College of
Angioplasty as well as the inventor of a number of medical devices used to treat
cardiovascular diseases. He is the author of 18 issued patents and has 8 patents
pending.  Prior to founding  American  BioMed,  Dr.  Summers  assisted  with the
management of several corporations, including C.R. Bard, Inc., a manufacture and
distributor  of  cardiovascular  medical  products,  Karl Stortz  Endoscopy,  an
endoscopic  instrument  company,  and  Pall  Corporation,   a  manufacturer  and
distributor of blood  filtration  products for medical use. Dr. Summers holds an
M.B.A.  degree from  Pepperdine  University as well as a Ph.D. in  International
Economics from Kennedy-Western  University.  He is also a member of the New York
Academy of Sciences,  the American  Association of  Advancement of Science,  the
Houston  Inventors  Association,  the  International  Society  for  Endovascular
Surgery,  the European Vascular Society and is a Senior Member of the Society of
Plastic Engineers.

     Danilo D. Lasic,  Ph.D.  currently serves as the Company's Chief Scientific
Officer.  Prior to  joining  the  Company in June 1997,  Dr.  Lasic  served as a
genetic and drug delivery  consultant  with Liposome  Consultations,  Inc. since
1996, and as Director of Lipid  Research with MegaBios,  Inc. from 1994 to 1996.
Dr. Lasic is a solid state  physicist  specialized in the design and development
of drug delivery  liposomes.  Dr. Lasic holds a B.S. and M.S. in Chemistry  from
the  University of Ljubljana,  as well as a Ph.D. in Physics from the University
of Ljubljana.

     Diane Dottavio  currently serves as the Company's  Director of Research and
Development.  Prior to joining the Company in March of this year,  Ms.  Dottavio
served as Senior  Scientist with Leukosite,  Inc. from 1994 to 1996 and Director
of Laboratory  Instruction and Research at the University of Houston since 1997.
Ms.  Dottavio  holds a B.S. in Biology and M.S.  in Organic  Chemistry  from the
Univeristy of New Mexico, as well as a Ph.D. in Biochemistry from the University
of Texas.

     Barbara J.  Richardson  currently  serves as Vice  President of Operations,
Secretary and a Director of the Company. Ms. Richardson has extensive experience
in small  business  management  and  marketing.  Prior to joining the Company in
January of this year, Ms. Richardson served as Senior Administrative Coordinator
for Baylor College of Medicine since 1994.

     Roy A.  Robertson  currently  serves as the  Company's  Vice  President  of
Business Development. Mr. Robertson is a Candidate in the International business
Masters  program at Heriot-Watt  University,  The Edinburgh  Business  School in
Edinburgh, Scotland and has studied Business Administration at the University of
Maryland,  College  Park,  Maryland.  Mr.  Robertson  has 25 years  of  business
development  and  marketing  experience.  Prior to joining  the Company in March
2000, Mr.  Robertson served as Vice President of Sales and Marketing with Millar
Instruments,  Inc. from 1995 to 1997 and as President of Pacific Biosystems from
1998 to 1999. Mr. Robertson holds a B.A. in Anthropology  from the University of
Maryland.

     M. Dwight Cantrell currently serves as Chief Financial  Officer,  Treasurer
and a Director of the Company. Mr. Cantrell works for the Company on a part-time
basis.  Mr.  Cantrell  engages in a public  accounting  practice in the state of
Texas,  and did so  prior to  joining  the  Company.  Mr.  Cantrell  is a public
accountant, and holds a B.S. in accounting from Southern Ohio University.

     Gary R.  Ball  currently  serves as a  Director  of the  Company.  Prior to
co-founding  the Company in July 1996, Mr. Ball served as a mechanical  engineer
with American  BioMed,  Inc.  since 1991.  Mr. Ball is a co-inventor of two U.S.
patents and is experienced in designing,  researching and developing prototypes,
reliability testing and patent research and filing.

     Claudio R. Roman currently  serves as a Director of the Company.  Mr. Roman
is a practicing  attorney in the State of Texas.  Mr. Roman has maintained,  and
continues to maintain,  a private law practice in the state of Texas since 1985.
Mr. Roman holds a J.D. degree from the University of Houston School of Law.

     Directors of the Company  hold office until the next annual  meeting of the
Company's  stockholders  and until their  successors  have been elected and duly
qualified.  Executive  officers  are  elected by the Board of  Directors  of the
Company annually and serve at the discretion of the Board.


                            Compensation of Directors

     Non-employee  Directors receive no salary for their services and receive no
fee from the Company for their participation in meetings, although all Directors
are reimbursed for reasonable travel and other  out-of-pocket  expenses incurred
in attending meetings of the Board.

                             Executive Compensation

         The following table sets forth certain summary information with respect
to the  compensation  paid to the  Company's  executive  officers  for  services
rendered  in all  capacities  to the  Company for the fiscal year ended June 30,
1999,  1998, and 1997.  Other than as listed below, the Company had no executive
officers whose total annual salary and bonus  exceeded  $100,000 for that fiscal
year:




                           Summary Compensation Table

                                                               Long Term Compensation
                                                       ----------------------------------------
                             Annual Compensation       Awards                       Payouts
                             -------------------       ------                       -------

                                Other Securities
                         Annual Restricted Under- Other
Name and                                           Compen- Stock          Lying    LTIP    Compen-
Principal                          Salary   Bonus  sation  Awards         Options/ Payouts sation

Position                    Year   $        ($)     ($)     ($)            ($)     ($)      SARs(#)
- --------                   ------  ------   -----  ------  -----         --------  ------  -------
                                                                    
David P. Summers
CEO and Director           1999    $75,000 $ None  $ None  $ None      1,000,000   $0.25    None
                           1998    $60,000 $ None  $ None  $ None           None    None    None
                           1997    $60,000 $ None  $ None  $ None           None    None    None

Directors  of  the  Company  receive  no  compensation  for  their  services  as
directors.

Employment Agreements

     The Company has entered into employment  agreements with Dr. David Summers,
Ms. Barbara Richardson, Mr. Roy Robertson, and Dr. Danilo Lasic. The Company has
a three-year automatically renewable employment contract with Dr. Summers, which
shall renew in 2002,  providing for annual  compensation of $120,000 in cash and
equity  interests.  The  Company  also has a  one-year  automatically  renewable
employment  contract with Ms. Richardson,  providing for annual  compensation of
$55,000 in cash and equity  interests.  Similarly,  the  Company  has a one-year
automatically  renewable  employment contract with Mr. Robertson,  providing for
annual compensation of $65,000 in cash and equity interest. Finally, the Company
has a one-year  automatically  renewable  employment  contract  with Dr.  Lasic,
providing for annual compensation of $100,000 in cash and equity interests.

Stock Option Plans

     The Company has adopted a Stock Option Plan (the "2000 Plan"),  pursuant to
which 2,000,000 shares of Common Stock are reserved for issuance.

     The 2000  Plan will be  administered  by the  board of  directors,  or by a
committee with at least two directors as delegated by the board of directors who
determine among other things,  those individuals who shall receive options,  the
time period  during which the options may be partially or fully  exercised,  the
number of shares of Common Stock  issuable  upon the exercise of the options and
the option exercise price.

     The 2000  Plan will be for a period of ten  years.  Options  under the 2000
Plan must be issued within ten years from the  effective  date of the 2000 Plan.
Options  may be granted to  officers,  directors,  consultants,  key  employees,
advisors  and similar  parties who provide  their  skills and  expertise  to the
Company.  Options  granted under the 2000 Plan may be exercisable  for up to ten
years, may require vesting,  and shall be at an exercise price all as determined
by the board.  Options  will be  non-transferable  except to an option  holder's
personal holding company or registered retirement savings plan and except by the
laws of descent  and  distribution  or a change in control  of the  Company,  as
defined in the 2000 Plan, and are exercisable only by the participant during his
or her lifetime. Change in control includes (i) the sale of substantially all of
the assets of the Company and merger or  consolidation  with another,  or (ii) a
majority  of the  board  changes  other  than by  election  by the  shareholders
pursuant to board  solicitation  or by  vacancies  filled by the board caused by
death or resignation of such person.



         If a  participant  ceases  affiliation  with the  Company  by reason of
death,  permanent disability or the retirement of an Optionee either pursuant to
a pension or retirement plan adopted by the Company or on the normal  retirement
date prescribed from time to time by the Company, the option remains exercisable
for three months from such  occurrence  but not beyond the  option's  expiration
date. Other termination  gives the participant three months to exercise,  except
for termination for cause that results in immediate termination of the option.

         Options  granted  under  the  2000  Plan,  at  the  discretion  of  the
compensation  committee  or the board,  may be  exercised  either with cash,  by
certified check or bank cashier's check, Common Stock having a fair market equal
to the cash  exercise  price,  the  participant's  promissory  note,  or with an
assignment  to the Company of  sufficient  proceeds  from the sale of the Common
Stock acquired upon exercise of the Options with an  authorization to the broker
or selling agent to pay that amount to the Company,  or any  combination  of the
above.

         The  exercise  price of an option may not be less than the fair  market
value per share of Common  Stock on the date that the option is granted in order
to receive  certain tax benefits  under the Income Tax Act of United States (the
"ITA").  The exercise  price of all future  options will be at least 100% of the
fair market  value of the Common  Stock on the date of grant of the  options.  A
benefit  equal to the amount by which the fair market value of the shares at the
time the  employee  acquires  them  exceeds the total of the amount paid for the
shares or the amount paid for the right to acquire the shares shall be deemed to
be received  by the  employee  in the year the shares are  acquired  pursuant to
paragraph  7(1) of the ITA.  Where the exercise  price of the option is equal to
the fair market value of the shares at the time the option is granted, paragraph
110(1)(d) of the ITA allows a deduction  from income equal to one quarter of the
benefit as calculated  above.  If the exercise  price of the option is less than
the fair market value at the time it is granted,  no deduction  under  paragraph
110(1)(d) is permitted. Options granted to any non-employees,  whether directors
or consultants or otherwise  will confer a tax benefit in  contemplation  of the
person becoming a shareholder pursuant to subsection 15(1) of the ITA.

         Any  unexercised   options  that  expire  or  that  terminate  upon  an
employee's  ceasing to be  employed by the Company  become  available  again for
issuance under the 2000 Plan.

         The 2000 Plan may be  terminated or amended at any time by the board of
directors,  except  that the  number  of shares of  Common  Stock  reserved  for
issuance  upon the  exercise of options  granted  under the 2000 Plan may not be
increased without the consent of the shareholders of the Company.

                             PRINCIPAL STOCKHOLDERS

         The  following  table  sets forth  certain  information  regarding  the
beneficial  ownership of the  Company's  common stock as of May 31, 2000, by (i)
each person who, to the knowledge of the Company, beneficially owns more than 5%
of the Company's common stock;  (ii) each director and executive  officer of the
Company; and (iii) all executive officers and directors of the Company following
the Merger as a group:




                                                                                    Percentage of
Name and Address of                                       Amount of                 Beneficial
Beneficial Owner (1)                                      Beneficial                Ownership
                                                         Ownership(2)(3)
                                                                             
David P. Summers                                            3,581,278 (4)             28.12
Danilo D. Lasic                                                10,000                  0.08
Barbara J. Richardson                                          52,000                  0.41
Roy Robertson                                                  25,000                  0.20
M. Dwight Cantrell                                            100,000 (5)              0.79
Gary R. Ball                                                  993,500 (6)              7.80
Claudio R. Roman                                               50,000                  0.39
Celeste Trust Reg.                                          1,075,179 (7)              7.78 (8)
Balmore Funds                                               1,218,536 (7)              8.73 (8)
Keshet L.P.                                                   788,465 (7)              5.83 (8)

All Directors and Executive Officers as a Group             4,811,778                  0.38
(7 persons)


- ----------------------
Less than 1%.

     (1)  Except as  otherwise  noted,  the  address  of the  beneficial  owners
described in this table shall be c/o  Endovasc  Ltd.,  Inc.,  15001 Walden Road,
Suite 108, Montgomery, Texas 77356.

     (2) The  securities  "beneficially  owned" by a person  are  determined  in
accordance with the definition of "beneficial  ownership" set forth in the rules
and  regulations  promulgated  under the  Securities  Exchange  Act of 1934,  as
amended, and accordingly, may include securities owned by and for, among others,
the spouse and/or minor children of an individual and any other relative who has
the same home as such  individual,  as well as other  securities as to which the
individual has or shares voting or investment power or which such person has the
right to acquire within 60 days after the Record Date pursuant to the conversion
of convertible equity,  exercise of options, or otherwise.  Beneficial ownership
may be disclaimed as to certain of the securities.

     (3) Based upon 12,736,675  shares of common stock outstanding as of May 31,
2000,  assuming no other  changes in the  beneficial  ownership of the Company's
securities, except as noted in note (7) hereto.

     (4) Mr. Summer's  beneficially owned shares include  approximately  243,000
shares beneficially owned by his wife, Dorothy Summers. Mr. Summers exercises no
investment  or  voting  power  over any of the  shares  owned by his  wife,  and
disclaims beneficial ownership of those shares.

     (5) Mr. Cantrell's  beneficially owned shares include  approximately 50,000
shares beneficially owned by his wife, Jane Cantrell.  Mr. Cantrell exercises no
investment  or  voting  power  over any of the  shares  owned by his  wife,  and
disclaims beneficial ownership of those shares.

     (6) Mr. Ball's beneficially owned shares include approximately 5,000 shares
beneficially owned by his wife, Sherry Ball. Mr. Ball exercises no investment or
voting power over any of the shares owned by his wife, and disclaims  beneficial
ownership of those shares.

     (7)  Represents  shares of common stock  issuable  upon the  conversion  of
Series A Preferred Stock which have been, or may be, issued.

     (8) Based upon the shares of common stock outstanding  assuming conversion,
as of May 31,  2000,  of Series A Preferred  Stock  which have been,  or may be,
issued to this beneficial holder.

                              CERTAIN TRANSACTIONS

     During the past two years,  the Company has not entered into a  transaction
with a value in excess of $60,000 with a director,  officer or beneficial  owner
of 5% or more of the  Company's  capital  stock,  or members of their  immediate
families had, or is to have, a direct or indirect material  interest,  except as
follows:

     Effective  October  1,  1999,  the  Company  entered  into a  stock  option
agreement  with Dr.  David P.  Summers.  Under this  agreement,  Dr.  Summers is
granted an option to purchase up to  1,000,000  shares of the  Company's  common
stock at a purchase price below the prevailing market price. The option is for a
five year period ending October 31, 2004.

     Effective  December  9,  1997,  the  Company  entered  into a stock  option
agreement with Gary R. Ball. Under this agreement, Mr. Ball is granted an option
to purchase up to 600,000  shares of the  Company's  common  stock at a purchase
price below the prevailing  market price.  The option is for a three year period
expiring December 8, 2000.

     During the fiscal year ended June 30,  1998,  the Company also entered into
an agreement with M. Dwight Cantrell under the terms of which he was compensated
for  past  services  as a  director  of the  Company.  Under  the  terms of this
agreement,  Mr.  Cantrell was granted an option to purchase 50,000 shares of the
Company's  common  stock at a  purchase  price of $0.75  per share for a term of
three years.

     During the fiscal year ended June 30,  1999,  the Company  entered  into an
agreement with Claudio Roman,  Esq., under the terms of which he was compensated
for past  services  as legal  counsel for the  Company.  Under the terms of this
agreement,  Mr.  Roman was  granted an option to purchase  50,000  shares of the
Company's  common  stock at a  purchase  price of $0.25  per share for a term of
three years.

     During the fiscal year ended June 30,  1998,  the Company  entered  into an
agreement to purchase the rights to patent  number  4,820,732  and patent number
955,878 from Francis Pizzulli. The purchase price was $125,000, $50,000 of which
was payable  upon  execution  and $75,000 of which was due by December 31, 1997.
The  agreement  also called for the issuance of 200,000  shares of the Company's
common  stock.  The  Company  made the  initial  $50,000  payment and issued the
200,000  shares of stock.  The stock was issued  pursuant to the exemption  from
registration  under  Section  4(2) of the  Securities  Act of 1933,  as amended.
However,  the  Company  did not make  the  $75,000  payment  as  scheduled.  The
agreement  indicated  that if the final payment was not made within seven months
from the execution of the agreement that the final payment would be increased to
$150,000 plus the issuance an additional  200,000  shares of stock.  The Company
issued a total of 200,000 shares in final settlement of the agreement,  in March
2000.

     Between March 1998 and December 1999, David Summers,  Chairman of the Board
of Directors and Chief  Executive  Officer of the Company,  made two advances to
the Company in the amounts of $123,000 and $25,000, respectively. These advances
were made on an unsecured basis,  with no accrual of interest,  and were due and
payable on June 30, 2000.  During  December 1999,  the Company issued  1,250,000
shares  of  common  stock,  valued  at  $0.10  per  share  as of the date of the
issuance, in full and final repayment of the aforementioned advances.


                            DESCRIPTION OF SECURITIES

     The Company's  authorized capital consists of 120,000,000 shares of capital
stock, par value $0.001 per share, of which 100,000,000  shares are common stock
shares and  20,000,000  shares are preferred  stock shares that may be issued in
one or more series at the  discretion of the Board of Directors.  As of the date
hereof,  12,736,675 shares of common stock,  options and warrants to purchase up
to 1,195,583  shares of common stock,  and 15,000 shares of preferred  stock are
issued and outstanding.

Common Stock

     Holders  of shares of Common  stock are  entitled  to one vote per share on
each matter submitted to vote at any meeting of  shareholders.  Shares of common
stock do not  carry  cumulative  voting  rights  and,  therefore,  holders  of a
majority  of the  outstanding  shares of Shares of common  stock will be able to
elect the entire Board of Directors,  and, if they do so, minority  shareholders
would not be able to elect any members to the Board of Directors.  The Company's
Board  of  Directors  has  authority,   without  the  action  by  the  Company's
shareholders,  to issue all or any portion of the authorized but unissued Shares
of common stock,  which would reduce the percentage  ownership of the Company of
its  shareholders  and which may  dilute  the book value of the Shares of common
stock.

         The Company's  by-laws provide that a majority of the shares issued and
outstanding  and  entitled  to vote on a matter  shall  constitute  a quorum for
shareholders'  meetings,  except  with  respect to  matters  for which a greater
quorum is required by law.

         Shareholders  of the  Company  have no  pre-emptive  rights to  acquire
additional shares of common stock. The shares of common stock are not subject to
redemption  and carry no  subscription  or  conversion  rights.  In the event of
liquidation  of the  Company,  the shares of common  stock are entitled to share
equally in corporate assets after  satisfaction of all  liabilities.  All of the
shares of common  stock  currently  issued  and  outstanding  are fully paid and
non-assessable.

         Holders  of  shares  of  common  stock are  entitled  to  receive  such
dividends as the Board of  Directors  may from time to time declare out of funds
legally  available  for the  payment  of  dividends.  The  Company  has not paid
dividends on its Shares of common  stock and there can be no  assurance  that it
will pay dividends in the foreseeable  future.  See "Dividend  Policy" and "Risk
Factors."

Preferred Stock

         Shares of  Preferred  Stock  may be issued  from time to time in one or
more series as may from time to time be  determined  by the  Company's  Board of
Directors. The Company's Board of Directors has authority, without action by the
shareholders,  to determine the voting  rights,  preferences as to dividends and
liquidation,  conversion  rights  and  any  other  rights  of such  series.  Any
Preferred Shares, if and when issued,  may carry rights superior to those of the
Shares of common stock.

Options and Warrants

         The  following  is a summary of  outstanding  options  and  warrants to
purchase the Company's common stock, as at May 31, 2000:



                            Number
                          of Shares        Vested           Expiration Date           Exercise Price

                                                                           
                           600,000        200,000           December, 2000             $ 0.10
                            50,000         50,000                May, 2001               0.75
                           100,000        100,000               June, 2001               0.40
                           150,000        150,000            October, 2001               0.75
                            50,000         50,000              May 3, 2003               1.00
                           395,583        395,583              May 9, 2003               1.89
                          --------       --------
              TOTAL      1,345,583      1,345,583


Trading Information

         The Shares of common  stock are  quoted on the OTC  Bulletin  Board,  a
regulated  quotation service that captures and displays  real-time quotes and/or
indications  of interest in securities  not listed on The NASDAQ Stock Market or
any U.S.  exchange.  As of May 31, 2000,  the closing price for the common stock
was  $1.75  and  the  52-week  high  and  low  prices  were  $15.00  and  $0.06,
respectively.  Information as to trading volumes,  and bid and asked prices, for
the Shares of common  stock may be  obtained  directly  from the OTC  Electronic
Bulletin Board. See "Market for Securities".

Legal Matters

         Certain legal  matters in  connection  with the Offering will be passed
upon for the Company by its United States securities counsel,  Sichenzia, Ross &
Friedman  LLP 135 West 50th  Street,  20th  Floor,  New York,  New York,  10020.
Certain members of Sichenzia,  Ross & Friedman LLP are the beneficial  owners of
an aggregate 54,000 shares of common stock of the Company.

Experts

         The  Company's  financial  statements  as of June 30,  1999 and for the
years ended June 30,  1999 and 1998,  for the period  from  inception,  June 10,
1996, to June 30, 1999  (Audited),  for the nine months ended March 31, 2000 and
1999,  and for the period  from  inception,  June 10,  1996,  to March 31,  2000
(Unaudited)  have been  included  herein and in the  registration  statement  in
reliance upon the reports of Ham, Langston & Brezina, LLP, independent certified
public  accountants,  appearing elsewhere herein, and upon the authority of such
firm as experts in accounting and auditing.

                         SHARES ELIGIBLE FOR FUTURE SALE

         As of  the  date  of  this  Prospectus,  the  Company  has  outstanding
12,736,675 shares of common stock.

         Of  the  Company's  shares  of  common  stock  currently   outstanding,
5,529,635 are "restricted  securities" as that term is defined in Rule 144 under
the Securities Act of 1933, as amended ("Act"), and under certain  circumstances
may be sold without registration pursuant to that rule.

         In  general,  under  Rule  144  as  currently  in  effect,  subject  to
satisfaction of certain other conditions,  a person (or persons whose shares are
required  to be  aggregated),  including  any  affiliate  of  the  Company,  who
beneficially  owns  "restricted  shares"  for a period  of at least two years is
entitled to sell within any three-month period, a number of shares that does not
exceed the greater of 1% (54,675 as of the date of this  prospectus) of the then
outstanding  shares of common  stock,  or if the  common  stock is quoted on the
NASDAQ System,  the average weekly trading volume of the common stock during the
four calendar weeks preceding the filing of the required notice of sale with the
Securities and Exchange Commission.  The seller also must comply with the notice
and manner of sale  requirements  of Rule 144, and there must be current  public
information  available  about the Company.  In addition,  any person (or persons
whose shares are aggregated) who is not, at the time of the sale, nor during the
preceding three months,  an affiliate of the Company,  and who has  beneficially
owned  restricted  shares for at least three  years,  can sell such shares under
Rule 144 without regard to any of the limitations described above.

         No predictions can be made of the effect,  if any, that future sales of
restricted shares or the availability of restricted shares for sale will have on
the  market  price  prevailing  from  time  to  time.  Nevertheless,   sales  of
substantial  amounts  of the  restricted  shares of common  stock in the  public
market could adversely  affect the then prevailing  market prices for the common
stock and could impair the Company's  ability to raise capital  through the sale
of its equity securities.

                              SELLING STOCKHOLDERS

     The following table gives information on the selling  stockholders based on
the number of outstanding  shares of common stock as of May 31, 2000. The number
of shares to be beneficially owned following completion of the offering is based
on the assumption that the  stockholder  will sell all of the shares that may be
offered for the stockholder's account in this offering, and that the stockholder
will not  purchase or sell any other  shares.  Stockholders  are not required to
sell  the  shares  that  may be  offered  in this  offering.  Under  SEC  rules,
beneficial  ownership includes all shares of our common stock issuable within 60
days after the date of this  prospectus  upon exercise of  outstanding  options,
warrants, convertible securities or other rights.




                    Name                        No. of Shares         Percent of          No. of Shares        No. of
                                                 Beneficially     Outstanding Shares         Offered           Shares
                                                    Owned           Represented by                          Owned After
                                                 (1) (2) (3)           Total (%)                                Sale
                                                                                                         
     Celeste Trust Reg.                            1,075,179            19.37                1,075,179               0
     Balmore Funds                                 1,218,536            21.95                1,218,536               0
     The Keshet Fund L.P.                            430,072             7.75                  430,072               0
     Keshet L.P.                                     788,465            14.21                  788,465               0
     Talbiya B. Investments Ltd.                     214,286             3.86                  214,286               0
     Nesher Ltd.                                     571,429            10.30                  571,429               0
     Alon Enterprises Limited A.B.V.I.               155,555             2.80                  155,555               0
     Libra Finance, S.A.                             177,778             3.20                  177,778               0
     J.P. Turner & Company LLP                       500,000 (4)         9.01                  500,000 (4)           0
     Mr. Martin Gross                                 25,000 (5)         0.45                   25,000 (5)           0
     Dr. Sherry Wider                                 25,000 (5)         0.45                   25,000 (5)           0
     Sichenzia, Ross & Friedman LLP                   54,000             0.97                   54,000               0
     Incubud, Inc.                                   100,000             1.80                  100,000               0
     The Dilenschneider Group, Inc.                  215,000             3.87                  215,000               0

              TOTAL                                5,550,300            100.00               5,550,300               0


(1)  Except as  otherwise  noted  herein,  the number and  percentage  of shares
     beneficially  owned is  determined  in  accordance  with Rule  13d-3 of the
     Exchange  Act,  and  the  information  is  not  necessarily  indicative  of
     beneficial  ownership for any other  purpose.  Under such rule,  beneficial
     ownership includes any shares as to which the individual has sole or shared
     voting power or investment  power and also any shares which the  individual
     has the  right to  acquire  within  60 days of the date of this  prospectus
     through the exercise of any stock option or other right.  Unless  otherwise
     indicated  in the  footnotes,  each person has sole  voting and  investment
     power,  or shares such powers with his or her spouse,  with  respect to the
     shares shown as beneficially owned.

(2)  Assumes the sale of all shares of common stock offered hereby.

(3)  Includes the following  shares of common stock issuable upon the conversion
     of Series A Preferred  Stock which have been,  or may be,  issued:  Celeste
     Trust Reg. 1,071,429,  Balmore Funds, S.A. 1,214,286,  The Keshet Fund L.P.
     428,572,  Keshet L.P.  785,715,  Talbiya B. Investments Ltd.  214,286,  and
     Nesher Ltd.  571,429.  Also includes the  following  shares of common stock
     issuable upon the exercise of warrants to purchase  common  stock:  Celeste
     Trust Reg. 3,750,  Balmore Funds,  S.A. 4,250,  the Keshet Fund L.P. 1,500,
     Keshet L.P. 2,750,  Alon Enterprises  Limited  155,555,  and Libra Finance,
     S.A.  177,778.  The number of shares of common stock shown as  beneficially
     owned  both prior to and after the  offering  by the  selling  shareholders
     holding  Series A Preferred  Stock  represents an estimate of the number of
     shares of common stock to be offered by such selling shareholders  assuming
     a  conversion  price of $0.35 per  share.  The  actual  number of shares of
     common stock  issuable upon  conversion of the Series A Preferred  Stock is
     indeterminate,  is subject to adjustment  and could be  materially  less or
     more than such  estimated  number  depending  on  factors  which  cannot be
     predicted by Endovasc at this time,  including  the future  market price of
     the common stock. The common stock being registered under this registration
     statement  includes,  with  respect  to  5,550,300  shares of common  stock
     registered hereunder, 4,285,717 of the shares of common stock issuable upon
     conversion of the Series A Preferred  Stock issued and issuable on the date
     of this prospectus at a conversion  price of $0.35.  The common stock being
     registered  under this  registration  statement  also includes one share of
     common stock for each  warrant to purchase  common stock issued or issuable
     in connection with Series A Preferred Stock. The actual number of shares of
     common stock issuable upon conversion of the Series A Preferred Stock shall
     equal the sum of the stated  value of $100 per share,  as adjusted  for any
     stock  dividends,  combinations  or splits with respect to such share,  and
     accrued  and unpaid  dividends  on such  share,  divided by the  conversion
     price.  The conversion  price shall be at the election of the Holder of the
     Series A Preferred  Stock:  (1) 85% of the three lowest average closing bid
     prices  of  Endovasc  Class A common  stock  for the  thirty  trading  days
     immediately  preceding  the date of the  initial  issuance of the shares of
     Series A  Preferred  Stock or (2) 70% of the  average  of the three  lowest
     closing bid prices for the thirty  trading days  immediately  preceding the
     conversion of the respective shares of Series A Preferred Stock. Therefore,
     the number of shares  issuable  upon  conversion  of the Series A Preferred
     Stock  may be less than or  greater  than the  number  of  shares  shown as
     beneficially owned by the selling shareholders or otherwise covered by this
     prospectus.



(4)  Includes  300,000 shares which have not yet been issued,  which the Company
     anticipates  issuing to J.P.  Turner & Company LLP in exchange for services
     to be rendered on the Company's behalf.

(5) Represents  shares of common stock issuable upon the exercise of warrants to
    purchase common stock.


                              PLAN OF DISTRIBUTION

     Endovasc Ltd., Inc. is registering this offering of shares on behalf of the
selling  stockholders.  We will pay all costs,  expenses and fees related to the
registration,  including all  registration and filing fees,  printing  expenses,
fees and disbursements of its counsel,  blue sky fees and expenses.  The selling
stockholders  will pay any  underwriting  discounts and selling  commissions  in
connection with the sale of the shares.

     The selling  stockholders  may sell the shares  covered by this  prospectus
from time to time in one or more transactions  through the OTC Bulletin Board or
an  interdealer  quotation  system,  on one or  more  securities  exchanges,  in
alternative trading markets or otherwise, at prices and at terms then prevailing
or at  prices  related  to the  then  current  market  price,  or in  negotiated
transactions.  The selling  stockholders will determine the prices at which they
sell their shares in these transactions. The selling stockholders may effect the
transactions  by selling the shares to or through  broker-dealers.  In effecting
sales,  broker-dealers engaged by the selling stockholders may arrange for other
broker-dealers  to participate in the resales.  The shares may be sold by one or
more, or a combination, of the following:



               
         -        a block trade in which the  broker-dealer attempts to sell the
                  shares as agent but may position and resell a portion of the
                  block as principal to facilitate the transaction,

         -        purchases by a broker-dealer as principal and resale by the
                  broker-dealer for its account,

         -        ordinary brokerage transactions and transactions in which the
                  broker solicits purchasers, and

         -        privately negotiated transactions.

     The  selling   stockholders  may  enter  into  hedging   transactions  with
broker-dealers. In these transactions,  broker-dealers may engage in short sales
of the common stock in the course of hedging the positions  they assume with the
selling  stockholders.  The selling  stockholders also may sell the common stock
short  pursuant to this  prospectus  and redeliver the shares to close out these
short  positions.  The  selling  stockholders  may  enter  into  option or other
transactions with  broker-dealers that require the delivery to the broker-dealer
of the shares covered by this prospectus.  The  broker-dealer may then resell or
otherwise  transfer  the  shares  pursuant  to  this  prospectus.   The  selling
stockholders  also  may  loan or  pledge  the  shares  to a  broker-dealer.  The
broker-dealer  may then sell the loaned shares or, upon a default by the selling
stockholder,  the  broker-dealer  may sell the pledged  shares  pursuant to this
prospectus.

     The selling  stockholders may engage in other financing  transactions  that
may  include  forward   contract   transactions  or  borrowings  from  financial
institutions in which the shares are pledged as security. In connection with any
of these forward contract  transactions,  the selling  stockholders would pledge
shares to secure their  obligations and the  counterparty to these  transactions
would sell the common  stock  short to hedge its  transaction  with the  selling
stockholder.  Upon a  default  by the  selling  stockholder  under  any of these
financings,  including  a  forward  contract  transaction,  the  pledgee  or its
transferee may sell the pledged  shares  pursuant to this  prospectus.  Any such
pledgee  or  its   transferee   will  be  identified   in  this   prospectus  by
post-effective amendment to the registration statement of which it is a part.

     Broker-dealers   or  agents  may  receive   compensation  in  the  form  of
commissions,   discounts   or   concessions   from  the   selling   stockholder.
Broker-dealers  or agents may also receive  compensation  from the purchasers of
the  shares for whom they act as agents or to whom they sell as  principals,  or
both.  Compensation to a particular  broker-dealer may be in excess of customary
commissions and will be in amounts to be negotiated  with a selling  stockholder
in connection with the sale.  Broker-dealers or agents, any other  participating
broker-dealers and the selling stockholders may be deemed to be "underwriters"


within the meaning of Section 2(11) of the  Securities Act of 1933 in connection
with sales of the shares.  Accordingly,  any commission,  discount or concession
received  by them and any profit on the resale of the shares  purchased  by them
may be deemed to be underwriting  discounts or commissions  under the Securities
Act of 1933. Because the selling stockholders may be deemed to be "underwriters"
within the meaning of Section 2(11) of the  Securities  Act of 1933, the selling
stockholders  will be subject to the  prospectus  delivery  requirements  of the
Securities Act of 1933. Each selling  stockholder  has advised Telecom  Wireless
Corporation  that the  stockholder  has not yet  entered  into  any  agreements,
understandings or arrangements with any underwriters or broker-dealers regarding
the sale of the shares.

     The  selling  stockholders  have  agreed to sell the  shares  only  through
registered or licensed  brokers or dealers if required  under  applicable  state
securities  laws.  In  addition,  in  certain  states the shares may not be sold
unless they have been  registered or qualified for sale in the applicable  state
or an exemption from  registration or qualification is available and is complied
with.

     The selling  stockholders  will be subject to applicable  provisions of the
Securities  Exchange  Act of 1934  and the  associated  rules  and  regulations,
including  Regulation M. These  provisions may limit the timing of purchases and
sales of shares of the  common  stock of  Endovasc  Ltd.,  Inc.  by the  selling
stockholders.  Endovasc Ltd., Inc. will make copies of this prospectus available
to the selling  stockholders  and has informed  them of the need for delivery of
copies of this prospectus to purchasers at or before the time of any sale of the
shares.

                             ADDITIONAL INFORMATION

     The Company has filed with the  Commission a Registration  Statement  under
the Act with respect to the Securities  offered hereby.  This  Prospectus  omits
certain  information  contained in the  Registration  Statement and the exhibits
thereto,  and reference is made to the  Registration  Statement and the exhibits
thereto for further  information  with respect to the Company and the Securities
offered  hereby.  Each such  statement  is  qualified  in its  entirety  by such
reference.  The Registration  Statement,  including exhibits and schedules filed
therewith,  may be inspected  without charge at the public reference  facilities
maintained by the Commission at Judiciary  Plaza,  450 Fifth Street,  N.W., Room
1024,  Washington,  D.C.  20549 and at the  regional  offices of the  Commission
located at 7 World Trade  Center,  Suite  1300,  New York,  New York 10048,  and
Northwestern  Atrium  Center,  500 West  Madison  Street,  Suite 1400,  Chicago,
Illinois  60661.  Copies  of such  materials  may be  obtained  from the  Public
Reference  Section of the Commission,  Judiciary Plaza, 450 Fifth Street,  N.W.,
Room 1024,  Washington,  D.C. 20549, and its public reference  facilities in New
York,  New York and  Chicago,  Illinois  upon  payment of the  prescribed  fees.
Electronic  registration statements filed through the Electronic Data Gathering,
Analysis,  and Retrieval System are publicly  available through the Commission's
Website  (http://www.sec.gov).  At  the  date  hereof,  the  Company  was  not a
reporting company under the Securities Exchange Act of 1934, as amended.

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                                   ----------






                              FINANCIAL STATEMENTS
                     WITH REPORT OF INDEPENDENT ACCOUNTANTS

                               as of June 30, 1999
                 and for the years ended June 30, 1999 and 1998,
                       and for the period from inception,
                    June 10, 1996, to June 30, 1999 (Audited)


             and for the nine months ended March 31, 2000 and 1999,
                and for the period from inception, June 10, 1996,
                          to March 31, 2000 (Unaudited)






                                TABLE OF CONTENTS
                                   ----------



                                                                                                          Page(s)

                                                                                                           
Report of Independent Accountants                                                                           F-2

Financial Statements:

  Balance Sheet as of June 30, 1999                                                                         F-3

  Statement of Operations for the years ended
    June 30, 1999 and 1998, and for the period from
    inception, June 10, 1996, to June 30, 1999                                                              F-4

  Statement of Stockholders" Deficit for the years
    ended June 30, 1999 and 1998, and for the period
    from inception, June 10, 1996, to June 30, 1999                                                         F-5

  Statement of Cash Flows for the years ended
    June 30, 1999 and 1998, and for the period from
    inception, June 10, 1996, to June 30, 1999                                                              F-7

Notes to Audited Financial Statements                                                                       F-8

Balance Sheet as of March 31, 2000 and
    June 30, 1999                                                                                           F-20

  Statement of Operations for the nine months ended March 31, 2000 and 1999, and
    for the period from inception, June 10, 1996, to
    March 31, 2000                                                                                          F-21

  Statement of Changes in Stockholders" Deficit
    for the nine months ended March 31, 2000                                                                F-22

  Statement of Cash Flows for the nine months ended March 31, 2000 and 1999, and
    for the period from inception, June 10, 1996, to
    March 31, 2000                                                                                          F-23

Notes to Unaudited Financial Statements                                                                     F-24



                                       F-1

                        Report of Independent Accountants



To the Stockholders of
Endovasc Ltd., Inc.


We have  audited  the  accompanying  balance  sheet of  Endovasc  Ltd.,  Inc. (a
development stage enterprise) as of June 30, 1999, and the related statements of
operations,  stockholders"  deficit and cash flows for the year then ended,  and
for the period from inception,  June 10, 1996, to June 30, 1999. These financial
statements   are  the   responsibility   of  the   Company"s   management.   Our
responsibility is to express an opinion on these financial statements based upon
our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit to obtain reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of Endovasc Ltd., Inc. as of June
30, 1999, and the results of its operations and its cash flows for the year then
ended,  and for the period from  inception,  June 10, 1996, to June 30, 1999, in
conformity with generally accepted accounting principles.

The  accompanying  financial  statements  have been  prepared  assuming that the
Company will continue as a going concern.  As shown in the financial  statements
and discussed in Note 9, the Company has incurred  significant  recurring losses
from  operations  since  inception,   is  in  a  negative  working  capital  and
stockholders"  deficit  position at June 30,  1999,  and is dependent on outside
sources of financing for  continuation  of its  operations.  These factors raise
substantial  doubt about the Company"s  ability to continue as a going  concern.
Management"s  plans with  regard to this matter are also  discussed  in Note 13.
These financial statements do not include any adjustments that might result from
the outcome of this uncertainty.


Houston, Texas
September 2, 1999






                                                /s/ Ham, Langston & Brezina, LLP
                                                    Ham, Langston & Brezina, LLP



                                       F-2

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                                  BALANCE SHEET
                                  June 30, 1999
                                   ----------



          ASSETS

Current assets:
                                                                                                     
  Cash and cash equivalents                                                                             $  120,058
  Prepaid expenses                                                                                           5,014
                                                                                                        ----------

    Total current assets                                                                                   125,072

Property and equipment, net                                                                                  9,483
Deposits                                                                                                     2,900
                                                                                                        ----------

      Total assets                                                                                      $  137,455
                                                                                                        ==========


LIABILITIES AND STOCKHOLDERS" DEFICIT

Current liabilities:
  Current maturities of long-term debt                                                                  $   53,482
  Note payable to shareholder                                                                               85,248
  Accounts payable                                                                                          85,666
  Accrued liabilities                                                                                      361,956
                                                                                                        ----------

    Total current liabilities                                                                              586,352

Long-term debt, net of current maturities                                                                   30,918
Convertible debentures                                                                                     180,000
                                                                                                        ----------

      Total liabilities                                                                                    797,270
                                                                                                        ----------

Commitment and contingencies

Stockholders" deficit:
  Common stock, $.001 par value, 100,000,000
    shares, authorized, 8,374,490 shares
    issued and 5,639,490 shares outstanding                                                                  8,374
  Additional paid-in capital                                                                             2,125,459
  Losses accumulated during the development
    stage                                                                                               (2,776,737)
  Treasury stock                                                                                           (16,911)
                                                                                                        ----------

    Total stockholders" deficit                                                                           (659,815)
                                                                                                        ----------

      Total liabilities and stockholders"
        deficit                                                                                         $  137,455
                                                                                                        ==========



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

                                       F-3

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                             STATEMENT OF OPERATIONS
                      for the years ended June 30, 1999 and
                1998 and for the period from inception, June 10,
                             1996, to June 30, 1999
                                   ----------




                                                                                  Year Ended
                                                                                   June 30,
                                                            Year Ended               1998                Inception
                                                              June 30,           As Restated            to June 30,
                                                               1999              (See Note 2)              1999
                                                            ----------           ------------           --------------

Income:
                                                                                               
  Sales                                                     $    5,000           $      -               $     5,000
  Interest income                                                 -                     -                       653
  Other income                                                    -                     -                     3,618
                                                            ----------           -----------            -----------

    Total income                                                 5,000                  -                     9,271
                                                            ----------           -----------            -----------

Costs and expenses:
  Operating, general and adminis-
    trative expenses                                           396,454               418,056              1,384,203
  Research and development costs                               211,278               607,384              1,199,332
  Interest expense                                             193,811                 7,394                202,473
                                                            ----------           -----------            -----------

    Total costs and expenses                                   801,543             1,032,834              2,786,008
                                                            ----------           -----------            -----------

Net loss                                                    $ (796,543)          $(1,032,834)           $(2,776,737)
                                                            ==========           ===========            ===========


Weighted average shares outstanding                          7,217,096             6,757,534
                                                            ==========           ===========

Basic and diluted net loss per
  common share                                              $    (0.11)          $     (0.15)
                                                            ==========           ===========













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

                                       F-4

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                       STATEMENT OF STOCKHOLDERS" DEFICIT
                               for the years ended
                             June 30, 1999 and 1998,
                             and for the period from
                            inception, June 10, 1996
                                to June 30, 1999
                                   ----------


                                                                                                       Losses
                                                                                                     Accumulated
                                                                       Additional                     During the
                                            Common Stock                Paid-In         Treasury     Development
                                          Amount        Shares          Capital          Stock          Stage          Total
                                         -------      ---------        ----------      -----------   ----------    ----------

                                                                                                 
Balance at inception, June 10, 1996      $  -              -          $    -          $     -       $      -       $     -

Stock issued for equity securities
  in 1996                                 2,332       2,332,000          300,000            -              -          302,332

Stock issued for purchase of patent
  rights in 1996                          2,188       2,188,000          282,252            -              -          284,440

Stock issued for services in 1997         1,702       1,702,000          354,198            -              -          355,900

Stock issued for cash in June 1997          305         304,571          205,196            -              -          205,501
osses accumulated during the
  period from inception, June 10,
  1996, to June 30, 1997                    -              -               -                -          (947,360)     (947,360)
                                           ------     ---------       ----------       ----------    -----------     ---------


Balance at June 30, 1997                   6,527      6,526,571        1,141,646            -          (947,360)      200,813

Stock issued for purchase of patent
  rights in September 1997                   200        200,000          199,800            -              -          200,000

Stock issued for services in 1998             77         77,380           55,516            -              -           55,593

Stock subject to rescission                 -             -                -           (16,911)            -          (16,911)

Net loss accumulated in 1998                -             -                -                -        (1,032,834)   (1,032,834)
                                           ------     ---------       ----------      ----------     -----------   -----------


Balance at June 30, 1998                   6,804      6,803,951        1,396,962       (16,911)      (1,980,194)     (593,339)



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

                                       F-5

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                  STATEMENT OF STOCKHOLDERS" DEFICIT, Continued
                 for the years ended June 30, 1999 and 1998, and
          for the period from inception, June 10, 1996 to June 30, 1999
                                   (Continued)
                                   ----------


                                                                                      Losses
                                                                                    Accumulated
                                                         Additional                 During the
                                        Common Stock      Paid-In       Treasury    Development
                                    Amount    Shares      Capital        Stock         Stage         Total
                                   -------   ---------   ----------   ----------    ----------    ---------


Conversion of debentures to
                                                                                         
  common stock .............        1,208    1,208,077      443,792         --            --         445,000

Stock issued for services ..          362      362,462      284,705         --            --         285,067

Net loss accumulated in 1999         --           --           --           --        (796,543)     (796,543)
                                            ----------   ----------   ----------    ----------    ----------


Balance at June 30 ,1999 ...   $    8,374    8,374,490   $2,125,459   $  (16,911)  $(2,776,737)  $  (659,815)
                                            ==========   ==========   ==========    ==========    ==========


























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

                                       F-6



                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                             STATEMENT OF CASH FLOWS
                      for the years ended June 30, 1999 and
                  1998, and for the period from inception, June
                           10, 1996, to June 30, 1999
                                   ----------



                                                              Year Ended                Year Ended             Inception
                                                                June 30,                  June 30,            to June 30,
                                                                 1999                      1998                   1999
                                                              ----------                -----------           -----------

Cash flows from operating activities:
                                                                                                     
  Net loss                                                           $ (796,543)        $(1,032,834)          $(2,776,737)
  Adjustments to reconcile net loss to
    net cash used in operating activities:
    Common stock and stock options
      issued as compensation for services                               285,067              55,593               896,560
    Write down of long-lived assets to
      fair value                                                           -                200,000               284,440
    Depreciation expense                                                  3,242               3,150                 9,512
    Deferred income tax expense                                            -                   -                    7,994
    Amortization of discount on con-
      vertible debentures                                               125,000                -                  125,000
    Changes in operating assets and
      liabilities:
      (Increase) decrease in prepaid
        expenses and deposits                                            22,336              76,403                (7,914)
      Increase (decrease) in accounts
        payable and accrued liabilities                                 (16,474)            448,330               439,628
                                                                     ----------         -----------           -----------
          Net cash used in operating
            activities                                                 (377,372)           (249,358)           (1,021,517)
                                                                     ----------         -----------           -----------
Cash flows from investing activities:
  Capital expenditures                                                   (3,198)               -                  (18,995)
  Proceeds received from repayment of
    loan to stockholder                                                    -                 71,854                  -
                                                                     ----------         -----------           -----------
          Net cash used in investing
            activities                                                   (3,198)             71,854               (18,995)
                                                                     ----------         -----------           -----------
Cash flows from financing activities:
  Proceeds from sale of equity securities                                  -                   -                  302,332
  Proceeds from sale of common stock                                       -                   -                  205,501
  Proceeds from sale of convertible
    debenture and related conversion feature                            500,000                -                  500,000
  Issuance (repayment) of notes payable                                 (12,390)             72,474                84,400
  Proceeds from advances from stockholders                               10,100              75,148                85,248
  Purchase of treasury stock                                               -                (16,911)              (16,911)
                                                                     ----------         -----------           -----------
          Net cash provided by financing
            activities                                                  497,710             130,711             1,160,570
                                                                     ----------         -----------           -----------

Net increase in cash and cash equivalents                               117,140             (46,793)              120,058

Cash and cash equivalents at beginning of
  period                                                                  2,918              49,711                  -
                                                                     ----------         -----------           -----------

Cash and cash equivalents at end of period                           $  120,058         $     2,918           $   120,058
                                                                     ==========         ===========           ===========

Supplemental disclosure of cash flow information:
  Cash paid for interest expense                                     $   63,105         $     7,394           $    71,767
                                                                     ==========         ===========           ===========

  Cash paid for income taxes                                         $     -            $     -               $      -
                                                                     ===========        ===========           ============


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

                                       F-7

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                      NOTES TO AUDITED FINANCIAL STATEMENTS
                                   ----------

1.     Organization and Summary of Significant Accounting Policies

       Endovasc,  Ltd., Inc. (the "Company") was incorporated  under the laws of
       the State of Nevada on June 10, 1996. The Company"s principal business is
       the  production  of  various  drugs  that can be  administered  using the
       liposomal  drug  delivery  system.  The  Company  believes  that its drug
       delivery  system  will  ultimately  be  widely  used  by   cardiologists,
       interventional   radiologists  and  vascular  surgeons.  The  Company  is
       considered  a  development  stage  enterprise  because  it  has  not  yet
       generated  significant  revenue from sale of its products and has devoted
       substantially all of its efforts in raising capital.

       Significant Estimates

       The  preparation  of financial  statements in conformity  with  generally
       accepted accounting  principles requires management to make estimates and
       assumptions  that affect the reported  amounts of assets and  liabilities
       and disclosure of contingent  assets and  liabilities at the dates of the
       financial  statements  and the reported  amounts of revenues and expenses
       during the periods.  Actual results could differ from estimates making it
       reasonably  possible  that a change in the  estimates  could occur in the
       near term.

       Cash and Cash Equivalents

       The Company  considers all highly liquid  short-term  investments with an
       original  maturity  of three  months  or less when  purchased  to be cash
       equivalents.

       Property and Equipment

       Property and equipment are recorded at cost.  Depreciation is provided on
       the  straight-line  method over the estimated useful lives of the assets,
       which range from five to seven years. Expenditures for major renewals and
       betterments that extend the original  estimated  economic useful lives of
       the applicable  assets are  capitalized.  Expenditures for normal repairs
       and maintenance are charged to expense as incurred.  The cost and related
       accumulated  depreciation  of assets  sold or  otherwise  disposed of are
       removed  from  the  accounts,  and  any  gain  or  loss  is  included  in
       operations.







                                       F-8



                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                NOTES TO AUDITED FINANCIAL STATEMENTS, Continued
                                   ----------

1.     Organization and Summary of Significant Accounting Policies, continued

       Issuance Costs

       Debt  issuance  costs are  deferred  and  recognized,  using the interest
       method, over the term of the related debt.

       Income Taxes

       The Company uses the  liability  method of  accounting  for income taxes.
       Under this method,  deferred income taxes are recorded to reflect the tax
       consequences  on future  years of temporary  differences  between the tax
       basis of assets and liabilities and their financial  amounts at year-end.
       The Company provides a valuation  allowance to reduce deferred tax assets
       to their net realizable value.

       Research and Development Expenses

       Research and  development  costs are  expensed as  incurred.  These costs
       consist of direct and indirect costs associated with specific projects.

       Stock-Based Compensation

       Stock-based  compensation  is  accounted  for using the  intrinsic  value
       method prescribed in Accounting  Principles Board Opinion ("APB") No. 25,
       "Accounting for Stock Issued to Employees", rather than applying the fair
       value method  prescribed  in SFAS No. 123,  "Accounting  for  Stock-Based
       Compensation".

       Loss Per Share

       Basic and diluted loss per share is computed on the basis of the weighted
       average number of shares of common stock outstanding  during each period.
       Common  equivalent  shares from common  stock  options and  warrants  are
       excluded from the  computation  as their effect would dilute the loss per
       share for all periods presented.

       Fair Value of Financial Instruments

       The Company  includes  fair value  information  in the notes to financial
       statements when the fair value of its financial  instruments is different
       from the book value.  When the book value  approximates  fair  value,  no
       additional disclosure is made.




                                       F-9

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                NOTES TO AUDITED FINANCIAL STATEMENTS, Continued
                                   ----------

1.     Organization and Summary of Significant Accounting Policies, continued

       Comprehensive Income

       The Company has  adopted  Statement  of  Financial  Accounting  Standards
       ("SFAS")  No.  130,  Reporting  Comprehensive  Income,  which  requires a
       company to display an amount representing comprehensive income as part of
       the Company"s basic financial  statements.  Comprehensive income includes
       such items as unrealized gains or losses on certain investment securities
       and certain  foreign  currency  translation  adjustments.  The  Company"s
       financial  statements include none of the additional elements that affect
       comprehensive  income.  Accordingly,  comprehensive income and net income
       are identical.


2.     Prior Period Adjustments

       During the period from  inception,  June 10, 1996, to June 30, 1997,  and
       during the year ended June 30, 1998,  the Company  issued common stock to
       compensate key employees, consultants and certain vendors and to purchase
       the rights to use  specific  patents.  The issuance of such stock was not
       afforded  consistent  accounting  treatment but was generally recorded at
       par  value  or  some  other  nominal  value  in the  Company"s  financial
       statements.  Generally accepted accounting principles require that common
       stock  issuances  be  recorded at the  estimated  fair value of the stock
       issued  or at the  fair  value  of  consideration  received  or  services
       provided if such value is more readily determinable.

       During the year ended June 30, 1998 the Company entered into an agreement
       to  purchase  the rights to a specific  patent.  The  purchase  price was
       $125,000  (payable at $50,000 upon execution of the agreement and $75,000
       by December 31, 1997) and 200,000  shares of the Company"s  common stock.
       The Company issued the stock and made the $50,000 payment.  However,  the
       Company has yet to make the final $75,000 payment. Per the agreement,  if
       the final payment is not made within seven months of the execution of the
       agreement,  the final  payment is increased to $150,000 plus the issuance
       of an additional  200,000 shares of the Company"s common stock.  Although
       this matter is currently being disputed,  generally  accepted  accounting
       principles  requires these additional amounts to be accrued in the period
       they became due.  Accordingly,  these  amounts  have been  accrued in the
       financial statements for the year ended June 30, 1998.








                                      F-10

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                NOTES TO AUDITED FINANCIAL STATEMENTS, Continued
                                   ----------

2.     Prior Period Adjustments, continued

       The Company  also  capitalized  the costs of  purchasing  and  protecting
       patent  rights  during the year ended June 30, 1998.  Generally  accepted
       accounting  principles  require all long-lived  assets to be reviewed for
       impairment  and  written  down to their  estimated  fair  value  based on
       expected  future cash flows  generated by the asset.  Since it is unknown
       whether this patent will ever  generate  cash flow for the  Company,  all
       costs  associated  with the patent have been  recorded  as  research  and
       development expense during the year ended June 30, 1998.

       The  effect of  correcting  these  errors  in  application  of  generally
       accepted accounting  principles on the Company"s financial  statements at
       June 30, 1998 and 1997 is as follows:



                                                                            June 30,             June 30,
                                                                              1998                 1997
                                                                           ----------           ----------

                                                                                          
         Decrease in total assets                                          $ (321,815)          $     -
                                                                           ==========           ==========

         Increase in total liabilities                                     $ (209,000)          $     -
                                                                           ==========           ==========

         Increase in additional paid-in
           capital                                                         $   36,317           $  488,569
                                                                           ==========           ==========

         Increase in accumulated deficit                                   $ (567,132)          $ (488,569)
                                                                           ==========           ==========

         Increase in net loss for the
           year ended June 30, 1998                                        $ (567,132)
                                                                           ==========

         Increase in net loss per common
           share for the year ended
           June 30, 1998                                                   $    (0.08)
                                                                           ==========












                                      F-11

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                NOTES TO AUDITED FINANCIAL STATEMENTS, Continued
                                   ----------

3.     Property and Equipment



       Property and equipment at June 30, 1999 consists of the following:
                                                                                           
         Office furniture, fixtures and
           equipment                                                                          $   18,995

         Less accumulated depreciation                                                            (9,512)
                                                                                              ----------

                                                                                              $    9,483



       Depreciation expense during the year ended June 30, 1999 was $3,242.


4.     Notes Payable and Convertible Debentures

       Notes payable at June 30, 1999 consist of the following:


                                                                                           
       Notes payable to a bank,  bearing  int- erest of prime (8.25% at June 30,
         1999) plus 1% per year and due in monthly installments of up to $1,238,
         includ-  ing  interest,   through   November  2002.   These  notes  are
         uncollateralized but are guaranteed by two stockholders
         of the Company.                                                                      $   65,689

       Notes payable to a company, bearing
         interest of 6%, with principal and
         interest due on demand.  These notes
         are uncollateralized.                                                                    18,711

       Notes payable to stockholders, bearing
         interest of 10% per year and due on
         demand.  These notes are uncollater-
         alized.                                                                                  85,248
                                                                                              ----------

           Total notes payable                                                                   169,648

       Less current maturities                                                                  (138,730)
                                                                                              ----------

                                                                                              $   30,918
                                                                                              ==========

                                      F-12

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                NOTES TO AUDITED FINANCIAL STATEMENTS, Continued
                                   ----------

4.     Notes Payable and Convertible Debentures, continued

       At June 30, 1999, the Company owed amounts under  convertible  debentures
       totaling  $180,000.  The debentures  bear interest at a stated rate of 8%
       per year,  payable at  maturity  in common  stock of the  Company.  These
       debentures  mature  in July  2001 and are  convertible  to  shares of the
       Company"s  common stock at a  conversion  price per share equal to 75% of
       the  average  closing  bid price of the  common  stock for the three days
       immediately  preceding  the date of  conversion.  During the fiscal  year
       ended June 30,  1999  $320,000 of the  original  $500,000  debenture  was
       converted  to common  stock.  Subsequent  to June 30, 1999 an  additional
       $80,000 of the convertible debentures were converted to common stock.



       Future annual  maturities of notes payable and convertible  debentures at
       June 30, 1999 are as follows:



Year Ended
June 30,        Amount

             
2000            $138,730
2001              12,578
2002             193,758
2003               4,582
                --------
                $349,648
                ========


5.     Income Tax

       The  composition  of  deferred  tax assets and the related tax effects at
June 30, 1999 are as follows:


                                
Benefit from carryforward of net
  operating losses .............   $ 406,769

Less valuation allowance .......    (406,769)
                                   ---------

  Net deferred tax asset .......   $    --
                                   =========






                                      F-13

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                NOTES TO AUDITED FINANCIAL STATEMENTS, Continued
                                   ----------

5.     Income Tax, continued

       The  difference  between  the  income  tax  benefit  in the  accompanying
       statement  of  operations  and the amount  that would  result if the U.S.
       Federal statutory rate of 34% were applied to pre-tax loss is as follows:



                                                           1999                             1998
                                                 -----------------------          -----------------------
                                                                 Percentage                        Percentage
                                                                 of Pre-Tax                        of Pre-Tax
                                                   Amount           Loss            Amount            Loss

         Benefit for income tax at
                                                                                          
           federal statutory rate                $  270,825         34.0%         $  351,164          34.0%
         Non-deductible expenses                    (17,096)        (2.1)           (198,124)        (19.2)
         Increase in valuation
           allowance                               (253,729)       (31.9)           (153,040)        (14.8)
                                                 ----------        -----          ----------         -----

           Total                                 $     -             -  %         $     -              -  %
                                                 ==========        =====          ==========         =====

       The non-deductible expenses shown above related primarily to the issuance
       of common  stock for  services  using  different  valuation  methods  for
       financial and tax reporting purposes.

       At June 30,  1999,  for federal  income tax and  alternative  minimum tax
       reporting  purposes,  the Company has approximately  $1,200,000 of unused
       net operating  losses  available for  carryforward  to future years.  The
       benefit from  carryforward  of such net  operating  losses will expire in
       various  years  between  2016 and 2019 and  could be  subject  to  severe
       limitations if significant ownership changes occur in the Company.

6.     Stock Options

       Effective  December 9, 1997,  the  Company  entered  into a stock  option
       agreement  with an  employee  that  granted  the  employee  an  option to
       purchase up to 600,000 shares of the Company"s restricted common stock at
       a below  market  purchase  price.  The option is for a three year  period
       expiring December 8, 2000.  According to the agreement the employee vests
       in these options as follows:



                Date Vested       Amount
              ----------------   ----------
                              
              December 9, 1998   $200,000
              December 9, 1999    200,000
              December 9, 2000    200,000
                                 --------

                                 $600,000
                                 ========


                                      F-14

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                NOTES TO AUDITED FINANCIAL STATEMENTS, Continued
                                   ----------

6.     Stock Options, continued

       The Company recognized  compensation  expense with respect to these stock
       options in the amount of $50,000.

       During  the year  ended June 30,  1998,  the  Company  also  executed  an
       agreement  with a former  director of the Company under which the Company
       compensated  the former director for past services by grant of options to
       acquire 50,000 shares of the Company"s  restricted  common stock at $0.75
       per share, which approximates market value, for a term of three years.

       During the year ended June 30,  1999,  the  Company  also  granted  stock
       options  to  acquire up to  250,000  shares of the  Company"s  restricted
       common stock.  These stock options have a three year term and an exercise
       price of $0.40 - $0.75 per share, which approximated market value at date
       of grant.

       The Company periodically issues incentive stock options to key employees,
       officers,   directors  and  outside  consultants  to  provide  additional
       incentives  to promote  the  success  of the  Company"s  business  and to
       enhance  the  ability to attract  and retain the  services  of  qualified
       persons.  The  issuance  of such  options  are  approved  by the Board of
       Directors.  The exercise  price of an option granted is determined by the
       fair market value of the stock on the date of grant.

       The  Company  has issued  stock  options to  employees  and  non-employee
       consultants as follows:



                                Number of Shares
                              Employee       Non-employee         Total       Exercisable       Exercise Price

                                                                                 
       Options outstand-
         ing at June 30,
         1997                    -                -                 -              -

       Options granted        600,000           50,000           650,000         50,000         $0.10-$0.75
                              -------          -------           -------        -------

       Options outstand-
         ing at June 30,
         1998                 600,000           50,000           650,000         50,000         $0.10-$0.75

       Options granted           -             250,000           250,000        100,000         $0.40-$0.75
                              -------          -------           -------        -------

       Options outstand-
         ing at June 30,
         1999                 600,000          300,000           900,000        350,000         $0.10-$0.75
                              =======          =======           =======        =======






                                      F-15

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                NOTES TO AUDITED FINANCIAL STATEMENTS, Continued
                                   ----------

6.     Stock Options, continued

       Following is a summary of outstanding options at June 30, 1999:



              Number of Shares              Vested              Expiration Date              Exercise Price

                                                                                     
                  600,000                   200,000             December, 2000                   $0.10
                   50,000                    50,000             May, 2001                         0.75
                  100,000                   100,000             June, 2001                        0.40
                  150,000                      -                October, 2001                     0.75
                  -------                   -------

                  900,000                   350,000
                  =======                   =======



       The Company has elected to follow Accounting Principles Board Opinion No.
       25,  "Accounting  for Stock  Issued to  Employees"  (APB 25) and  related
       Interpretations in accounting for its employee stock options because,  as
       discussed below, the alternative fair value accounting provided for under
       FASB  Statement  No.  123,  "Accounting  for  Stock-Based  Compensation",
       requires use of option  valuation  models that were not developed for use
       in valuing employee stock options.

       Proforma  information  regarding  net  income and  earnings  per share is
       required by Statement 123, and has been  determined as if the Company had
       accounted  for its employee  stock options under the fair value method of
       that  Statement.  The fair value for these  options was  estimated at the
       date of  grant  using a  Black-Scholes  option  pricing  model  with  the
       following  weighted-average  assumptions  for  1999 and  1998:  risk-free
       interest  rate of 6%; no  dividend  yield;  weighted  average  volatility
       factor of the  expected  market  price of the  Company"s  common stock of
       0.70; and a weighted-average expected life of the options of 3 years.

       The  Black-Scholes  option  valuation  model  was  developed  for  use in
       estimating   fair  value  of  traded   options   which  have  no  vesting
       restrictions and are fully  transferable.  In addition,  option valuation
       models require the input of highly subjective  assumptions  including the
       expected  stock price  volatility.  Because the Company"s  employee stock
       options have characteristics significantly different from those of traded
       options,  and because  changes in the subjective  input  assumptions  can
       materially affect the fair value estimate,  in management"s  opinion, the
       existing models do not  necessarily  provide a reliable single measure of
       the fair value of its employee stock options.




                                      F-16

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                NOTES TO AUDITED FINANCIAL STATEMENTS, Continued
                                   ----------

6.     Stock Options, continued

       For purposes of proforma  disclosures,  the  estimated  fair value of the
       options  is  included  in  expense at the date of  issuance  because  the
       options  may be fully  exercised  at that date.  The  Company"s  proforma
       information follows:



                                                                          1999                    1998
                                                                       ----------              -----------

         Net loss available to common
                                                                                         
           stockholders                                                $ (796,543)             $(1,032,834)
         Proforma net loss available to
           common stockholders                                         $ (886,943)             $(1,048,334)
         Proforma basic and dilutive
           loss per share                                              $    (0.12)             $     (0.16)

7.     Commitments and Contingencies

       Lease Commitments

       The Company has entered into a one-year lease  agreement for office space
       which is accounted for as an operating lease.  Rent expense for the years
       ended June 30, 1999 and 1998 was $15,606 and $11,981, respectively.

       Impact of Year 2000

       The Year 2000  issue is the result of  computer  programs  being  written
       using two digits rather than four to define the  applicable  year. Any of
       the Company"s  computer  programs that have time  sensitive  software may
       recognize  a date using "00" as the year 1900  rather than the year 2000.
       This  could  result  in a system  failure  or  miscalculation  causing  a
       disruption of business activities.

       The Company has  performed a complete  assessment  of the Year 2000 issue
       and believes that no significant  modifications to its existing  computer
       software  will be required  and that its existing  computer  systems will
       function  properly with respect to dates in the year 2000 and thereafter.
       The Company also  believes that costs related to the Year 2000 issue will
       not be significant because the Company"s systems have been designed to be
       Year 2000 compliant.

       Based on the Company"s  assessment of its relationships  with significant
       suppliers  and major  customers  to  understand  the  extent to which the
       Company is vulnerable to any failure by third parties to remedy their own
       Year 2000  issues,  management  believes  that the Company  does not have
       significant exposure with respect to third parties.


                                      F-17

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                NOTES TO AUDITED FINANCIAL STATEMENTS, Continued
                                   ----------

8.     Going Concern Considerations

       Since its inception,  as a development stage enterprise,  the Company has
       not  generated  significant  revenue and has been  dependent  on debt and
       equity raised from individual  investors to sustain its  operations.  The
       Company  has  conserved  cash by  issuing  its  common  stock to  satisfy
       obligations, to compensate individuals and vendors and to settle disputes
       that have arisen. However, during the years ended June 30, 1999 and 1998,
       the  Company   incurred  net  losses  of  ($796,543)  and   ($1,032,834),
       respectively,  and negative cash flows from  operations of ($377,372) and
       ($272,761),  respectively. These factors along with a ($461,280) negative
       working capital position at June 30, 1999 raise  substantial  doubt about
       the Company"s ability to continue as a going concern.

       Management  plans  to  take  specific  steps  to  address  its  difficult
       financial situation as follows:

o             In the near term the Company  plans  additional  private  sales of
              debt and common stock to  qualified  investors to fund its current
              operations.

o             In the intermediate term, the Company plans a public  registration
              of its common stock under the  Securities and Exchange Act of 1933
              to provide a means of  expanding  the market for its common  stock
              and to provide a means of obtaining  the funds  necessary to bring
              its products to the commercial market.

o             In the  long-term,  the  Company  believes  that cash  flows  from
              commercialization  of its products  will provide the resources for
              continued operations.

There can be no assurance that the Company"s  planned  private sales of debt and
equity  securities or its planned  public  registration  of common stock will be
successful  or that the  Company  will have the  ability  to  commercialize  its
products and ultimately attain profitability.  The Company"s long-term viability
as a going concern is dependent upon three key factors, as follows:

o              The  Company's  ability  to  obtain  adequate  sources of debt or
               equity  funding  to  meet  current   commitments   and  fund  the
               commercialization of its products.

o              The  ability  of  the  Company  to obtain  positive  test results
               of its products in clinical trials.

o              The  ability  of  the  Company  to  ultimately  achieve  adequate
               profitability and cash flows to sustain its operations.

                                      F-18

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                NOTES TO AUDITED FINANCIAL STATEMENTS, Continued
                                   ----------

9. Non-Cash Investing and Financing Activities

During the years ended June 30,  1999,  1998 and 1997,  the  Company  engaged in
certain non-cash investing and financing activities as follows:



                                                                1999       1998             1997
                                                              --------   --------         --------
                                                                                 
       Common stock issued in exchange
         for equity securities                         $   -             $   -            $302,332
                                                       ========          ========         ========

       Common stock issued upon conver-
         sion of debentures                            $320,000          $   -            $   -
                                                       ========          ========         ========

       Common stock issued for purchase
         of patent rights                              $   -             $200,000         $284,440
                                                       ========          ========         ========






























                                      F-19

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                                  BALANCE SHEET
                        March 31, 2000 and June 30, 1999



        Assets                                                                          March 31,               June 30,
                                                                                             2000                   1999
                                                                                      (Unaudited)               (Note)
Current assets:
                                                                                                        
  Cash                                                                                 $     -                $  120,058
  Prepaid expenses                                                                        198,345                  5,014
                                                                                       ---------------------------------

    Total current assets                                                                  198,345                125,072

Property and equipment-net                                                                 10,273                  9,483
Deposits                                                                                    2,900                  2,900
                                                                                       ---------------------------------

      Total assets                                                                     $  211,518             $  137,455
                                                                                       =================================


Liabilities and Stockholders' Deficit

Current liabilities:
  Current maturities of long-term debt                                                 $   44,073             $   53,482
  Note payable stockholder                                                                 44,000                 85,248
  Book overdraft                                                                           10,452                   -
  Accounts payable                                                                        280,873                 85,666
  Accrued liabilities                                                                     132,366                361,956
                                                                                       ---------------------------------

    Total current liabilities                                                             511,764                586,352

Long term debt, net of current maturities                                                  27,573                 30,918
Convertible debentures                                                                       -                   180,000
                                                                                       ----------             ----------

      Total liabilities                                                                   539,337                797,270
                                                                                       ---------------------------------

Stockholders' deficit:
  Common stock, $.001 par value,  100,000,000 shares authorized,  13,864,335 and
    8,374,490 shares issued and 11,129,335 and 5,639,490  shares  outstanding at
    March 31, 2000
    and June 30, 1999, respectively                                                        13,864                  8,374
  Additional paid in capital                                                            4,238,168              2,125,459
  Losses accumulated during the development
    stage                                                                              (4,562,940)            (2,776,737)
  Treasury stock                                                                          (16,911)               (16,911)
                                                                                       ----------             ----------

      Total stockholders' deficit                                                        (327,819)              (659,815)
                                                                                       ----------             ----------

        Total liabilities and stockholders'
          deficit                                                                      $  211,518             $  137,455
                                                                                       =================================


Note:  The  balance  sheet at June 30,  1999 has been  derived  from the audited
financial  statements  at that date but does not include all of the  information
and footnotes required by generally accepted accounting  principles for complete
financial statements. See accompanying notes.

                                      F-20

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                             STATEMENT OF OPERATIONS
              for the nine months ended March 31, 2000 and 1999 and
         for the period from inception, June 10, 1996, to March 31, 2000
                                   (Unaudited)




                                                                                                               Inception
                                                                            Nine Months Ended                    to
                                                                     March 31,          March 31,              March 31,
                                                                        2000                 1999              2000
                                                   --------------------------------------------------------------------

                                                                                                    
Revenue                                                         $    24,283            $    5,000            $    33,554

Operating expenses:
  Research and development
    costs                                                         1,035,724               210,159              2,235,057
  Operating, general and
    administrative expenses                                         744,236                88,647              2,128,439
  Interest expense                                                   30,526                72,443                232,998
                                                                --------------------------------------------------------

    Total costs and
      expenses                                                    1,810,486               371,249              4,596,494
                                                                --------------------------------------------------------

Net loss                                                        $(1,786,203)           $ (366,249)           $(4,562,940)
                                                                ===========            ==========            ===========

Basic and dilutive net
  loss per common share                                         $     (0.16)           $    (0.05)
                                                                ===========            ==========

Weighted average shares
  outstanding                                                    10,898,453             7,565,000
                                                                =================================



















                             See accompanying notes.
                                      F-21

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                  STATEMENT  OF CHANGES IN  STOCKHOLDERS'  DEFICIT  for the nine
                    months ended March 31, 2000
                                   (Unaudited)



                                                       Common Stock
                                            Number of          Dollar         Paid-In          Treasury       Accumulated
                                             Shares            Amount         Capital           Stock           Deficit

                                                                                               
Balance at June 30, 1999                    8,374,490        $    8,374      $2,125,459       $  (16,911)     $(2,776,737)

Issue of common stock for
  services                                  1,530,299             1,530       1,158,169             -                -

Conversion of debentures
  to common stock                           2,219,546             2,220         408,280             -                -

Conversion of note payable
  to shareholder to common
  stock                                     1,250,000             1,250         146,750             -                -

Issue of common stock in
  connection with license
  agreement                                   190,000               190         189,810             -                -

Issue of common stock in
  settlement of lawsuit                       300,000               300         209,700             -                -

Net loss                                         -                 -               -                -          (1,786,203)
                                            -----------------------------------------------------------------------------

Balance at March 31, 2000                  13,864,335        $   13,864      $4,238,168       $  (16,911)     $(4,562,940)
                                           ==============================================================================



























                             See accompanying notes.
                                      F-22

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                        CONDENSED  STATEMENT  OF CASH FLOWS for the nine  months
              ended March 31, 2000 and 1999 and
         for the period from inception, June 10, 1996, to March 31, 2000



                                                                                                               Inception
                                                                                                                  to
                                                                       March 31,           March 31,            March 31,
                                                                          2000                1999                 2000
                                                                     -------------------------------------------------

Cash flows used in operating
                                                                                                     
  activities:                                                         $ (484,567)         $  (46,594)         $(1,266,336)
                                                                      ----------          ----------          -----------

Cash flows used in investing
  activities:                                                             (1,237)               -                 (20,232)
                                                                      ----------          -------------------------------

Cash flows from financing activities:
  Proceeds from sale of equity
    securities                                                              -                   -                 302,332
  Proceeds from sale of common stock                                        -                   -                 385,501
  Purchase of treasury stock                                                -                   -                 (16,911)
  Proceeds from sale of convertible
    debt                                                                 230,500                -                 730,500
  Issuance (repayment) of notes
    payable                                                              (12,754)             71,513               71,646
  Proceeds from issuance of note
    payable to stockholder, net                                          148,000                -                  44,000
                                                                      ----------          -------------------------------

    Net cash provided by financing
      activities                                                         365,746              71,513            1,286,568
                                                                      ---------------------------------------------------

Increase (decrease) in cash and cash
  equivalents                                                           (120,058)             24,919                 -

Cash and cash equivalents, beginning
  of period                                                              120,058              11,152                 -
                                                                      ---------------------------------------------------

Cash and cash equivalents, end of
  period                                                              $     -             $   36,071          $      -
                                                                      ===================================================


Non-cash investing and financing
  activities:
  Common stock issued upon conversion
    of debt                                                           $  558,500          $     -             $   362,500
                                                                      ===================================================

  Common stock issued for services
    and license and patent rights                                     $1,349,699          $     -             $ 1,263,338
                                                                      ===================================================

  Common stock issued for equity
    securities                                                        $     -             $     -             $   302,332
                                                                      ===================================================

  Common stock issued for settlement
    of lawsuit                                                        $  210,000          $     -             $      -
                                                                      ===================================================



                             See accompanying notes.
                                      F-23

                               ENDOVASC LTD., INC.
                        (A DEVELOPMENT STAGE CORPORATION)
                        NOTES TO THE FINANCIAL STATEMENTS
                                 March 31, 2000


1.     Interim Financial Statements

       The  accompanying   unaudited  interim  financial  statements  have  been
       prepared in accordance with generally accepted accounting  principles and
       the rules of the U.S. Securities and Exchange  Commission,  and should be
       read in  conjunction  with the  audited  financial  statements  and notes
       thereto for the year ended June 30, 1999.  In the opinion of  management,
       all  adjustments  (consisting of normal  recurring  accruals)  considered
       necessary for a fair  presentation of financial  position and the results
       of  operations  for the interim  periods  presented  have been  included.
       Operating results for the interim periods are not necessarily  indicative
       of the results that may be expected for the respective full year.

       A summary of the  Company's  significant  accounting  policies  and other
       information  necessary to understand the interim  financial  statement is
       presented in the  Company's  audited  financial  statement  for the years
       ended June 30, 1999 and 1998. Accordingly the Company's audited financial
       statements should be read in connection with these financial statements.


2.     Income Taxes

       The  difference  between  the 34% federal  statutory  income tax rate and
       amounts  shown  in  the  accompanying   interim  financial  statement  is
       primarily  attributable to an increase in the valuation allowance applied
       against  the  tax  benefit  from   utilization   of  net  operating  loss
       carryforwards.


3.     Convertible Debentures

       At June 30, 1999 the Company  owed amounts  under a Series B  convertible
       debenture totaling  $180,000.  These debentures bear interest at a stated
       rate  of 8% per  year.  These  debentures  mature  in July  2001  and are
       convertible to shares of the Company's common stock at a conversion price
       per share  equal to 75% of the  average  closing  bid price of the common
       stock for the three days  immediately  preceding the date of  conversion.
       During the nine months ended March 31, 2000 the remaining debentures were
       converted to common stock.


                                      F-24

                               ENDOVASC LTD., INC.
                        (A DEVELOPMENT STAGE CORPORATION)
                        NOTES TO THE FINANCIAL STATEMENTS
                                 March 31, 2000


4.     Subsequent Event, continued

               Series A  Preferred  Stock  with a par  value  of  $.001  for the
          aggregated  purchase  price of $4.5 million and Common Stock  Purchase
          Warrants to purchase  Class A Common Stock at an above  market  price.
          For consideration  received in the initial funding, the Company issued
          15,000  shares  of  Preferred  stock  and  333,333  Warrants  and paid
          approximately $190,000 in commissions and legal fees. Additionally, as
          consideration for the transaction Placement Agent Warrants to purchase
          up to 62,250  shares Class A Common Stock were issued.  The  remaining
          $3,000,000 in funding will not occur until certain  criteria have been
          met, as defined in the subscription agreement. Terms for the Placement
          Agent  Warrants are similar to the terms of the  Warrants  issued with
          the Preferred Stock.

               Holders of the  Preferred  Stock are  entitled  to  receive  cash
          dividends,  payable quarterly and have preferential liquidation rights
          above all other  issuances  of common stock for an amount equal to the
          stated value. The Preferred stock and unpaid dividends are convertible
          into  shares of Common  stock  equal to an  amount  determined  by the
          market  value at the date of close of the common  stock,  adjusted for
          changes in the market  price prior to the  conversion.  The  Preferred
          stockholders do not have voting rights.




                                      F-25

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24. INDEMNIFICATION OF DIRECTORS AND OFFICERS

                  Section  78.751 of the Nevada General  Corporation  Law allows
the Company to indemnify  any person who was or is threatened to be made a party
to any threatened,  pending or completed action, suit or proceeding by reason of
the fact that he or she is or was a director,  officer, employee or agent of the
Company or is or was  serving  at the  request  of the  Company  as a  director,
officer, employee or agent of any corporation, partnership, joint venture, trust
or other  enterprise.  The  Company  may advance  expenses  in  connection  with
defending any such  proceeding,  provided the  indemnitee  undertakes to pay any
such amounts if it is later  determined  that such person was not entitled to be
indemnified by the Company.

                  Insofar as indemnification  for liabilities  arising under the
Securities Act may be permitted to directors,  officers and controlling  persons
of the Company pursuant to the foregoing provisions,  or otherwise,  the Company
has been advised that, in the opinion of the Securities and Exchange Commission,
such indemnification is against public policy as expressed in the Securities Act
and is, therefore, unenforceable.


ITEM 25.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

         The  following  table sets forth the  estimated  expenses in connection
with the issuance and distribution of the securities offered hereby.



                                                                                     
            SEC registration fee................................................        $ 2,931
            Printing and engraving..............................................          1,000
            Accountant's fees and expenses......................................         10,000
            Legal fees..........................................................         30,000
            Blue sky fees and expenses..........................................          5,000
            Miscellaneous.......................................................          1,069

                                    Total.......................................        $50,000


ITEM 26. RECENT SALES OF UNREGISTERED SECURITIES


     1. On or about July 25, 1997, the Company issued at total of 300,000 of its
common stock pursuant to the exemption for  registration  provided by Regulation
D. The Company relied on such exemption  from  registration  based upon the fact
that issuance of these shares complied with the requirements of Regulation D and
the Company made the required informational filing pursuant to Regulation D. The
total  consideration  paid the shares  was  $300,000,  or $1.00 per share.  Such
shares were issued to the following individuals in the following amounts:



         Name                                        Shares
         ----                                        ------

                                               
         Ronald & Judy Neddings                      15,000
         Paul & Helen Jones                          30,000
         Rafael and Ana Moreno                       30,000
         Drexal Global Fund                         100,000
         Ebensfeld Corporation                      125,000


     2. On or about September 26, 1997, the Company issued 382,571 shares of its
common stock for a total  consideration  of $500,000,  or $1.30 per share.  Such
shares were issued  pursuant to the exemption  from  registration  under Section
4(2) of the Securities  Act of 1933, as amended.  Such shares were issued to the
following individuals in the following amounts:





         Name                                               Shares
         ----                                                 ------

                                                         
         Richard M. Johnson & Assoc.                        300,000
         James Mundt                                          3,571
         Claudio R. Roman                                    20,000
         M. Dwight Cantrell                                  25,000
         Nick Nichols                                        10,000
         Lester Summers                                       1,000
         Dorothy Summers                                      1,000
         Allan Burns                                          5,000
         Dan Halman                                           2,000
         Eric Gilles                                         10,000
         Charles Siedel                                       5,000
         Susan Cohen, Esq.                                    2,044


     3. On or about  November 13, 1997,  the Company  issued  200,000  shares to
Geothermica in consideration  of certain patent rights.  Such shares were valued
at $4.00 per share and were issued  pursuant to the exemption from  registration
under Section 4(2) of the Securities Act of 1933, as amended.

     4. On or about June 16,  1998,  the Company  issued  100,000  shares of its
common stock to Alexander H. Walker,  Jr. in  consideration  for legal  services
rendered  to the  Company.  Such  shares were valued at $1.00 per share and were
issued  pursuant to the exemption  from  registration  under Section 4(2) of the
Securities Act of 1933, as amended.

     5. On or about June 16,  1998,  the Company  issued  300,000  shares of its
common  stock to Dorothy  Summers in  exchange  for  services.  Such shares were
valued at $1.00  per  share  and were  issued  pursuant  to the  exemption  from
registration under Section 4(2) of the Securities Act of 1933, as amended.

     6. On or about June 30,  1998,  the  Company  issued  50,000  shares of its
common stock to Danilo D. Lasic in exchange for  technical  advisement  services
rendered  to the  Company.  Such  shares were valued at $1.00 per share and were
issued  pursuant to the exemption  from  registration  under Section 4(2) of the
Securities Act of 1933, as amended.

     7. On or about  September 23, 1998, the Company issued 18,987 shares of its
common stock to Nick A. Nichols,  Jr. in exchange for patent  counsel and filing
services. Such shares were valued at $1.00 per share and were issued pursuant to
the exemption  from  registration  under Section 4(2) of the  Securities  Act of
1933, as amended.

     8. On or about  September 24, 1998, the Company issued 25,000 shares of its
common stock to M. Dwight  Cantrell in exchange for  services.  Such shares were
valued at $1.00  per  share  and were  issued  pursuant  to the  exemption  from
registration under Section 4(2) of the Securities Act of 1933, as amended.

     9. On or about  September 28, 1998,  the Company issued 1,416 shares of its
common stock to Janet S. Clark in exchange for services. Such shares were valued
at $1.00 per share and were issued  pursuant to the exemption from  registration
under Section 4(2) of the Securities Act of 1933, as amended.

     10. On or about  September 28, 1998, the Company issued 1,190 shares of its
common stock to James Mundt in exchange for  dividends.  Such shares were valued
at $1.00 per share and were issued  pursuant to the exemption from  registration
under Section 4(2) of the Securities Act of 1933, as amended.

     11. On or about  October 19, 1998,  the Company  issued 2,083 shares of its
common stock to Alenka Lasic in exchange  for  services  rendered in  connection
with designing the Company's brochures and designing the Company's website. Such
shares were valued at $1.00 per share and were issued  pursuant to the exemption
from registration under Section 4(2) of the Securities Act of 1933, as amended.

     12. On or about  November 19, 1998, the Company issued 14,380 shares of its
common stock to Susan Cohen in consideration  for legal services rendered to the
Company.  Such shares were valued at $1.00 per share and were issued pursuant to
the exemption  from  registration  under Section 4(2) of the  Securities  Act of
1933, as amended.

     13. On or about  November 30, 1998, the Company issued 50,000 shares of its
common stock to James D. Regan in exchange  for  technical  advisement  services
rendered  to the  Company.  Such  shares were valued at $1.00 per share and were
issued  pursuant to the exemption  from  registration  under Section 4(2) of the
Securities Act of 1933, as amended.



     14. On or about  November 30, 1998, the Company issued 10,416 shares of its
common stock to Alenka Lasic in exchange  for  services  rendered in  connection
with  designing  Company  brochures and designing  the Company's  website.  Such
shares were valued at $1.00 per share and were issued  pursuant to the exemption
from registration under Section 4(2) of the Securities Act of 1933, as amended.

     15. On or about December 29, 1998, the Company issued 650,000 shares of its
common  stock to Edward H.  Burnbaum  in exchange  for escrow.  Such shares were
valued at $1.00  per  share  and were  issued  pursuant  to the  exemption  from
registration  under  Rule  504 of  Regulation  D.  The  Company  relied  on such
exemption  from  registration  based upon the fact that issuance of these shares
complied with the requirements of Regulation D and the Company made the required
informational filing pursuant to Regulation D.

     16. On or about  January 8, 1999,  the Company  issued 35,556 shares of its
common stock to Amram Rothman in exchange for purchase.  Such shares were valued
at $1.00 per share and were issued  pursuant to the exemption from  registration
under  Rule 504 of  Regulation  D. The  Company  relied on such  exemption  from
registration based upon the fact that issuance of these shares complied with the
requirements  of  Regulation D and the Company  made the required  informational
filing pursuant to Regulation D.

     17. On or about January 14, 1999,  the Company  issued 20,000 shares of its
common stock to Phoenix  Investment Group in exchange for services.  Such shares
were valued at $1.00 per share and were issued  pursuant to the  exemption  from
registration under Section 4(2) of the Securities Act of 1933, as amended.

     18. On or about  January 14, 1999,  the Company  issued 5,200 shares of its
common  stock to James  Regan in  exchange  for  technical  advisement  services
rendered  to the  Company.  Such  shares were valued at $1.00 per share and were
issued  pursuant to the exemption  from  registration  under Section 4(2) of the
Securities Act of 1933, as amended.

     19. On or about January 22, 1999,  the Company  issued 10,116 shares of its
common stock to Alenka Lasic in exchange  for  services  rendered in  connection
with  designing  Company  brochures and designing  the Company's  website.  Such
shares were valued at $1.00 per share and were issued  pursuant to the exemption
from registration under Section 4(2) of the Securities Act of 1933, as amended.

     20. On or about January 28, 1999,  the Company  issued 80,000 shares of its
common stock to Amram Rothman in exchange for purchase.  Such shares were valued
at $1.00 per share and were issued  pursuant to the exemption from  registration
under  Rule 504 of  Regulation  D. The  Company  relied on such  exemption  from
registration based upon the fact that issuance of these shares complied with the
requirements  of  Regulation D and the Company  made the required  informational
filing pursuant to Regulation D.

     21. On or about  February 3, 1999,  the Company  issued 2,000 shares of its
common  stock to John G.  Charles in  exchange  for  services.  Such shares were
valued at $1.00  per  share  and were  issued  pursuant  to the  exemption  from
registration under Section 4(2) of the Securities Act of 1933, as amended.

     22. On or about  February 3, 1999,  the Company  issued 5,200 shares of its
common stock to James D. Regan in exchange  for  technical  advisement  services
rendered  to the  Company.  Such  shares were valued at $1.00 per share and were
issued  pursuant to the exemption  from  registration  under Section 4(2) of the
Securities Act of 1933, as amended.

     23. On or about February 18, 1999, the Company issued 106,667 shares of its
common stock to Amram Rothman in exchange for purchase.  Such shares were valued
at $1.00 per share and were issued  pursuant to the exemption from  registration
under  Rule 504 of  Regulation  D. The  Company  relied on such  exemption  from
registration based upon the fact that issuance of these shares complied with the
requirements  of  Regulation D and the Company  made the required  informational
filing pursuant to Regulation D.

     24. On or about February 23, 1999, the Company issued 100,000 shares of its
common  stock to Patrick M. Rost in  exchange  for  services.  Such  shares were
valued at $1.00  per  share  and were  issued  pursuant  to the  exemption  from
registration  under  Rule  504 of  Regulation  D.  The  Company  relied  on such
exemption  from  registration  based upon the fact that issuance of these shares
complied with the requirements of Regulation D and the Company made the required
informational filing pursuant to Regulation D.

     25. On or about  February 23, 1999,  the Company issued 5,000 shares of its
common  stock to Shawn F.  Hackman in exchange  for  services.  Such shares were
vlued at $1.00  per  share  and  were  issued  pursuant  to the  exemption  from
registration  under Rule 504 of Regulation D. Mr. Hackman  returned these shares
to the  Company  on or about  September  1,  1999.  The  Company  relied on such
exemption  from  registration  based upon the fact that issuance of these shares
complied with the requirements of Regulation D and the Company made the required
informational filing pursuant to Regulation D.

     26. On or about March 9, 1999,  the Company  issued  248,889  shares of its
common stock to Amram Rothman in exchange for purchase.  Such shares were valued
at $1.00 per share and were issued  pursuant to the exemption from  registration
under  Rule 504 of  Regulation  D. The  Company  relied on such  exemption  from
registration based upon the fact that issuance of these shares complied with the
requirements  of  Regulation D and the Company  made the required  informational
filing pursuant to Regulation D.

     27. On or about March 23, 1999,  the Company  issued  13,201  shares of its
common stock to Hiroko  Yoshida in exchange for  technical  advisement  services
rendered  to the  Company.  Such  shares were valued at $1.00 per share and were
issued  pursuant to the exemption  from  registration  under Section 4(2) of the
Securities Act of 1933, as amended.

     28. On or about April 6, 1999,  the Company  issued  127,348  shares of its
common stock to Amram Rothman in exchange for services.  Such shares were valued
at $1.00 per share and were issued  pursuant to the exemption from  registration
under  Rule 504 of  Regulation  D. The  Company  relied on such  exemption  from
registration based upon the fact that issuance of these shares complied with the
requirements  of  Regulation D and the Company  made the required  informational
filing pursuant to Regulation D.

     29. On or about April 13,  1999,  the Company  issued  5,166  shares of its
common stock to Alenka Lasic in exchange  for  services  rendered in  connection
with  designing  Company  brochures and designing  the Company's  website.  Such
shares were valued at $1.00 per share and were issued  pursuant to the exemption
from registration under Section 4(2) of the Securities Act of 1933, as amended.

     30. On or about April 19, 1999,  the Company  issued  187,324 shares of its
common stock to Mr. Amram Rothman in debt conversion. Such shares were valued at
$0.3203 and were issued pursuant to the exemption from  registration  under Rule
504 of  Regulation D. The Company  relied on such  exemption  from  registration
based upon the fact that issuance of these shares complied with the requirements
of Regulation D and the Company made the required  informational filing pursuant
to Regulation D.

     31. On or about April 29, 1999,  the Company  issued  139,132 shares of its
common stock to Mr. Amram Rothman in debt conversion. Such shares were valued at
$0.35937 per share and were issued  pursuant to the exemption from  registration
under  Rule 504 of  Regulation  D. The  Company  relied on such  exemption  from
registration based upon the fact that issuance of these shares complied with the
requirements  of  Regulation D and the Company  made the required  informational
filing pursuant to Regulation D.

     32. On or about May 20, 1999 the Company issued 65,308 shares of its common
stock to Amram  Rothman in  exchange  for  purchase.  Such shares were valued at
$1.00 per share and were issued  pursuant  to the  exemption  from  registration
under  Rule 504 of  Regulation  D. The  Company  relied on such  exemption  from
registration based upon the fact that issuance of these shares complied with the
requirements  of  Regulation D and the Company  made the required  informational
filing pursuant to Regulation D.

     33. On or about May 27, 1999, the Company issued 1,000 shares of its common
stock to Janet S. Clark in  exchange  for  services.  Such shares were valued at
$0.3828 per share and were issued  pursuant to the exemption  from  registration
under Section 4(2) of the Securities Act of 1933, as amended.

     34. On or about June 8,  1999,  the  Company  issued  16,487  shares of its
common stock to Hiroko Yoshida in exchange for services. Such shares were valued
at $1.00 per share and were issued  pursuant to the exemption from  registration
under Section 4(2) of the Securities Act of 1933, as amended.

     35. On or about June 24, 1999,  the Company  issued  124,444  shares of its
common stock to Amram Rothman in exchange for purchase.  Such shares were valued
at  $0.28125  per  share  and  were  issued   pursuant  to  the  exemption  from
registration under Section 4(2) of the Securities Act of 1933, as amended.

     36. On or about July 8,  1999,  the  Company  issued  10,000  shares of its
common  stock to John G.  Charles in  exchange  for  services.  Such shares were
valued at $1.00  per  share  and were  issued  pursuant  to the  exemption  from
registration under Section 4(2) of the Securities Act of 1933, as amended.

     37. On or about July 27,  1999,  the  Company  issued  5,000  shares of its
common  stock to Sherry R. Ball in  exchange  for  corporate  video  design  and
development services. Such shares were valued at $1.00 per share and were issued
pursuant to the exemption from registration under Section 4(2) of the Securities
Act of 1933, as amended.

     38. On or about  July 26,  1999 the  Company  issued  98,467  shares of its
common stock to Amram Rothman in exchange for purchase.  Such shares were valued
at  $0.30467  per  share  and  were  issued   pursuant  to  the  exemption  from
registration  under  Rule  504 of  Regulation  D.  The  Company  relied  on such
exemption  from  registration  based upon the fact that issuance of these shares
complied with the requirements of Regulation D and the Company made the required
informational filing pursuant to Regulation D.

     39. On or about July 29,  1999,  the Company  issued  18,577  shares of its
common  stock  to  Hiroko   Yoshida  in  exchange  for  scientific  and  product
development  services rendered to the Company.  Such shares were valued at $1.00
per share and were issued  pursuant to the  exemption  from  registration  under
Section 4(2) of the Securities Act of 1933, as amended.

     40. On or about  August 6, 1999,  the Company  issued  9,883  shares of its
common  stock  to  Hiroko   Yoshida  in  exchange  for  scientific  and  product
development  services  rendered  to the  Company.  Such  shares  were  valued at
$1.00per share and were issued pursuant to the exemption from registration under
Section 4(2) of the Securities Act of 1933, as amended.

     41. On or about August 6, 1999,  the Company  issued  50,000  shares of its
common  stock to  Danilo  Lasic in  exchange  for  scientific,  laboratory,  and
technical  advice rendered to the Company.  Such shares were valued at $1.00 per
share and were issued pursuant to the exemption from registration  under Section
4(2) of the Securities Act of 1933, as amended.

     42. On or about  September 27, 1999,  the Company  issued 200,000 shares of
its common stock to Francis  Pizzuli in  connection  with a settlement  reach in
litigation.  Such shares were issued pursuant to the exemption from registration
under Section 4(2) of the Securities Act of 1933, as amended.

     43. On or about  September 27, 1999,  the Company  issued 237,079 shares of
its  common  stock  to Amram  Rothman  in  connection  with  the  conversion  of
convertible debentures owned by Mr. Rothman. Such shares were issued pursuant to
the  exemption  from  registration  under Rule 504 of  Regulation D. The Company
relied on such exemption from registration  based upon the fact that issuance of
these shares complied with the requirements of Regulation D and the Company made
the required informational filing pursuant to Regulation D.

     44. On or about  October 4, 1999,  the Company  issued  4,000 shares of its
common stock to John G. Charles in exchange  for sales and  marketing  services.
Such  shares  were  valued at $1.00 per share and were  issued  pursuant  to the
exemption from registration under Section 4(2) of the Securities Act of 1933, as
amended.

     45. On or about October 13, 1999 the Company  issued  384,000 shares of its
common  stock to Amram  Rothman in debt  conversion.  Such shares were valued at
$0.09375 per share and were issued  pursuant to the exemption from  registration
under  Rule 504 of  Regulation  D. The  Company  relied on such  exemption  from
registration based upon the fact that issuance of these shares complied with the
requirements  of  Regulation D and the Company  made the required  informational
filing pursuant to Regulation D.

     46. On or about October 19, 1999 the Company  issued  100,000 shares of its
common  stock to Amram  Rothman in debt  conversion.  Such shares were valued at
$0.075 per share and were issued  pursuant to the  exemption  from  registration
under  Rule 504 or  Regulation  D. The  Company  relied on such  exemption  from
registration based upon the fact that issuance of these shares complied with the
requirements  of  Regulation D and the Company  made the required  informational
filing pursuant to Regulation D.

     47. On or about October 18, 1999,  the Company  issued 70,880 shares of its
common stock to Hermes Bioscience, Inc. in exchange for research and development
laboratory services.  Such shares were valued at $1.00 per share and were issued
pursuant to the exemption from registration under Section 4(2) of the Securities
Act of 1933, as amended.

     48. On or about  October 18, 1999,  the Company  issued 5,000 shares of its
common  stock to each of Dr.  Charles  Seidel and Dr. Alan Burns in exchange for
services. Such shares were valued at $1.00 per share and were issued pursuant to
the exemption  from  registration  under Section 4(2) of the  Securities  Act of
1933, as amended.

     49. On or about October 28, 1999,  the Company issued 500,000 shares of its
common  stock to Amram  Rothman in debt  conversion.  Such shares were valued at
$0.08 per share and were issued  pursuant  to the  exemption  from  registration
under  Rule 504 or  Regulation  D. The  Company  relied on such  exemption  from
registration based upon the fact that issuance of these shares complied with the
requirements  of  Regulation D and the Company  made the required  informational
filing pursuant to Regulation D.

     50. On or about October 28, 1999,  the Company  issued 70,880 shares of its
common stock to Hermes Bioscience, Inc. in exchange for research and development
laboratory services.  Such shares were valued at $0.05 per share and were issued
pursuant to the exemption from registration under Section 4(2) of the Securities
Act of 1933, as amended.

     51. On or about  November 10, 1999,  the Company issued 4,000 shares of its
common stock to John Charles in exchange for  services.  Such shares were valued
at $1.00 per share and were issued  pursuant to the exemption from  registration
under Section 4(2) of the Securities Act of 1933, as amended.

     52. On or about December 8, 1999, the Company  issued  1,000,000  shares of
its common stock to Southwest  Securities,  Inc.in  exchange for services.  Such
shares were valued at $0.46 per share and were issued  pursuant to the exemption
from registration under Section 4(2) of the Securities Act of 1933, as amended.

     53. On or about December 20, 1999, the Company issued  1,250,000  shares of
its  common  stock to Dr.  David  Summers,  the  Company's  Chairman  and  Chief
Executive  Officer,  in debt  conversion.  Such  shares were valued at $0.12 per
share and were issued pursuant to the exemption from registration  under Section
4(2) of the Securities Act of 1933, as amended.

     54. On or about December 20, 1999, the Company issued 600,000 shares of its
common stock to Gary Ball in lieu of payment of salary.  Such shares were valued
at $0.10 per share and were issued  pursuant to the exemption from  registration
under Section 4(2) of the Securities Act of 1933, as amended.

     55. On or about  December 20, 1999, the Company issued 50,000 shares of its
common stock to Dwight Cantrell in exchange for financial services.  Such shares
were valued at $0.50 per share and were issued  pursuant to the  exemption  from
registration under Section 4(2) of the Securities Act of 1933, as amended.

     56. On or about  December 20, 1999, the Company issued 50,000 shares of its
common stock to Roman Claudio in exchange for legal  services.  Such shares were
valued at $0.50  per  share  and were  issued  pursuant  to the  exemption  from
registration under Section 4(2) of the Securities Act of 1933, as amended.

     57. On or about January 19, 2000,  the Company issued 200,325 shares of its
common  stock to Nick Nichols in exchange  for legal and patent  services.  Such
shares were valued at $0.10 per share and were issued  pursuant to the exemption
from registration under Section 4(2) of the Securities Act of 1933, as amended.

     58. On or about  February 2, 2000,  the Company issued 24,000 shares of its
common  stock to Barbara  Richardson  in lieu of payment of salary and  bonuses.
Such  shares  were  valued at $0.01 per share and were  issued  pursuant  to the
exemption from registration under Section 4(2) of the Securities Act of 1933, as
amended.

     59. On or about  February 2, 2000,  the Company issued 50,000 shares of its
common stock to  Collaborative,  Inc. in exchange  for research and  development
services. Such shares were valued at $0.20 per share and were issued pursuant to
the exemption  from  registration  under Section 4(2) of the  Securities  Act of
1933, as amended.

     60. On or about  February 2, 2000,  the Company issued 25,000 shares of its
common stock to Janet Greeson in exchange for consulting  services.  Such shares
were valued at $0.40 per share and were issued  pursuant to the  exemption  from
registration under Section 4(2) of the Securities Act of 1933, as amended.

     61. On or about  February 2, 2000,  the Company issued 10,000 shares of its
common stock to Dr.  Representacoes  Ltd. in exchange  for legal and  consulting
services. Such shares were valued at $0.50 per share and were issued pursuant to
the exemption  from  registration  under Section 4(2) of the  Securities  Act of
1933, as amended.

     62. On or about  February 2, 2000,  the Company issued 10,000 shares of its
common stock to William Lamar in exchange for services.  Such shares were valued
at $0.40 per share and were issued  pursuant to the exemption from  registration
under Section 4(2) of the Securities Act of 1933, as amended.

     63. On or about  February 9, 2000,  the Company issued 10,000 shares of its
common  stock to each of Richard  Smalling  and  Michel  Henry in  exchange  for
research and development  consulting services.  Such shares were valued at $0.10
per share and were issued  pursuant to the  exemption  from  registration  under
Section 4(2) of the Securities Act of 1933, as amended.

     64. On or about  February 18, 2000,  the Company issued 1,820 shares of its
common stock to James Regan in exchange  for  consulting  services.  Such shares
were valued at $1.00 per share and were issued  pursuant to the  exemption  from
registration under Section 4(2) of the Securities Act of 1933, as amended.

     65. On or about  February 18, 2000, the Company issued 33,933 shares of its
common  stock  to  Hiroko   Yoshida  in  exchange  for  scientific  and  product
development  services rendered to the Company.  Such shares were valued at $1.00
per share and were issued  pursuant to the  exemption  from  registration  under
Section 4(2) of the Securities Act of 1933, as amended.

     66. On or about February 18, 2000, the Company issued 136,173 shares of its
common  stock to Board of  Trustees  of Leland and  13,457  shares of its common
stock to each of John Cooke, Christopher Heeschen,  Phillip Tsao, and James Jang
in exchange for  scientific  and product  development  services  rendered to the
Company.  Such shares were valued at $1.00 per share and were issued pursuant to
the exemption  from  registration  under Section 4(2) of the  Securities  Act of
1933, as amended.

     67. On or about February 19, 2000, the Company issued 300,000 shares of its
common stock to Geotermica,  Ltd in debt conversion.  Such shares were valued at
$0.50 per share and were issued  pursuant  to the  exemption  from  registration
under Section 4(2) of the Securities Act of 1933, as amended.

     68. On or about March 2, 2000,  the  Company  issued  14,000  shares of its
common  stock to Barbara  Richardson  in lieu of payment of salary.  Such shares
were valued at $4.80 per share and were issued  pursuant to the  exemption  from
registration under Section 4(2) of the Securities Act of 1933, as amended.

     69. On or about March 2, 2000,  the  Company  issued  50,000  shares of its
common  stock to John  Charles  and  25,000  shares of its  common  stock to Roy
Robertson in exchange for consulting  services.  Mr. Charles' shares were valued
at $0.30 per share and Mr.  Robertson's  shares  were valued at $7.25 per share.
These  shares were issued  pursuant to the  exemption  from  registration  under
Section 4(2) of the Securities Act of 1933, as amended.

     70. On or about March 3, 2000,  the  Company  issued  14,000  shares of its
common  stock to Barbara  Richardson  in lieu of payment of salary.  Such shares
were valued at $7.25 per share and were issued  pursuant to the  exemption  from
registration under Section 4(2) of the Securities Act of 1933, as amended.

     71. On or about  March 7, 2000,  the  Company  issued  1,000  shares of its
common  stock  to each of John  Sorsi  Jr.  and  Gary  Parker  in  exchange  for
promotional services. Such shares were valued at $1.00 per share and were issued
pursuant to the exemption from registration under Section 4(2) of the Securities
Act of 1933, as amended.

     72. On or about March 13, 2000,  the Company  issued  20,000  shares of its
common stock to Curtis  Wenger,  Esq.  and 25,000  shares of its common stock to
each of  Alexander  Walker III,  Esq. and  Alexander  Walker Jr. in exchange for
legal services.  Mr. Wenger's shares were valued at $0.35 per share,  Mr. Walker
and Mr.  Walker Jr.'s  shares were each valued at $6.00 per share.  These shares
were issued  pursuant to the exemption from  registration  under Section 4(2) of
the Securities Act of 1933, as amended.

     73. On or about March 13, 2000,  the Company  issued  25,000  shares of its
common stock to Incubud, Inc. in exchange for promotional services.  Such shares
were valued at $0.25 per share and were issued  pursuant to the  exemption  from
registration under Section 4(2) of the Securities Act of 1933, as amended.

     74. On or about March 13, 2000,  the Company  issued  12,000  shares of its
common stock to Sichenzia,  Ross & Friedman LLP in exchange for legal  services.
Such  shares  were  valued at $6.00 per share and were  issued  pursuant  to the
exemption from registration under Section 4(2) of the Securities Act of 1933, as
amended.


ITEM 27.  INDEX TO EXHIBITS



Exhibit No.       Exhibit

               
  3.1             Articles of Incorporation of the Company **
  3.2             Bylaws of the Company **
  4.1             Form of 8% Series A Senior Subbordinated Convertible Redeemable Debenture **
  4.2             Form of 8% Series B Senior Subbordinated Convertible Redeemable Debenture **
  4.3             Specimen Stock Certificate of the Company **
  5.1             Opinion of Sichenzia, Ross & Friedman, LLP *
10.1              Form of 2000 Stock Option Plan *
10.2              Form of Employment Agreement with Dr. David Summers *
10.3              Form of Employment Agreement with Ms. Barbara Richardson *
10.4              Form of Employment Agreement with Mr. Roy Robertson *
10.5              Form of Employment Agreement with Mr. Dr. Danilo Lasic *
10.6              Form of Subscription Agreement for Purchase of Series A 8% Cumulative Convertible Preferred Stock
10.7              Certificate to Set Forth Designations, Voting Powers, Preferences, Limitations, Restrictions and Relative
                  Rights of Series A 8% Cumulative Convertible Preferred Stock
10.8              Form of Common Stock Purchase Warrant
10.9              Lease of Company's Facility at 15001 Walden Road, Suite 108, Montgomery, Texas 77356 *
16.1              Letter on change in certifying accountant **
23.1              Consent of Ham, Langston & Brezina, LLP
23.2              Consent of Sichenzia, Ross & Friedman, LLP (included in Exhibit 5.1) *
27.1              Financial Data Schedule


- -------------------------------------

*   To be filed by amendment.
**  Incorporated by reference from the Registrant's Form 10-SB, filed on
    December 3, 1999.



ITEM 28. UNDERTAKINGS

The undersigned Registrant hereby undertakes:

     (1) To  file a  post-effective  amendment  to this  Registration  Statement
during any period in which offers or sales are being made:

          (i) to include  any  Prospectus  required  by Section  10(a)(3) of the
     Securities Act;

          (ii)to reflect in the Prospectus any facts or events arising after the
     effective  date of the  Registration  Statement  (or the most recent  post-
     effective  amendment  thereof)  which,  individually,  or in the aggregate,
     represent  a  fundamental  change  in  the  information  set  forth  in the
     Registration  Statement.  Notwithstanding  the  foregoing,  any increase or
     decrease  in volume of  securities  offered (if the total  dollar  value of
     securities  offered  would not exceed  that which was  registered)  and any
     deviation from the low or high end of the estimated  maximum offering range
     may be  reflected  in the form of  prospectus  filed  with  the  Commission
     pursuant  to  Rule  424(b)  ((S)230.424(b)  of  this  Chapter)  if,  in the
     aggregate,  the  changes in volume and price  represent  no more than a 20%
     change  in  the  maximum   aggregate   offering  price  set  forth  in  the
     "Calculation  of  Registration  Fee"  table in the  effective  Registration
     Statement; and

          (iii) to include any material  information with respect to the plan of
     distribution not previously disclosed in the Registration  Statement of any
     material change to such information in the Registration Statement.

     (2) To remove from registration by means of a post-effective  amendment any
of the securities  being  registered  which remain unsold at the  termination of
this offering.

     (3)  To  provide  to  the  Underwriters  at the  closing  specified  in the
underwriting agreement certificates in such denominations and registered in such
names  as  required  by the  Underwriter  to  permit  prompt  delivery  to  each
purchaser.

     (4) That, for the purpose of determining any liability under the Securities
Act, each such post-effective amendment shall be deemed to be a new Registration
Statement relating to the securities offered therein,  and this offering of such
securities  at that time shall be deemed to be the  initial  bona fide  offering
thereof.

     (5) That,  insofar as  indemnification  for  liabilities  arising  from the
Securities Act may be permitted to directors,  officers, and controlling persons
of the  Registrant  pursuant to the  foregoing  provisions,  or  otherwise,  the
Registrant  has  been  advised  that  in  the  opinion  of the  Commission  such
indemnification  is against public policy as expressed in the Securities Act and
is,  therefore,  unenforceable.  In the event  that a claim for  indemnification
against such  liabilities  (other than the payment by the Registrant of expenses
incurred or paid by a director,  officer or controlling person of the Registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director,  officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as  expressed  in the  Securities  Act and will be  governed by the final
adjudication of such issue.

     (6) That,  for purposes of determining  any liability  under the Securities
Act, the information  omitted from the form of Prospectus  filed as part of this
Registration  Statement  in reliance  upon Rule 430A and  contained in a form of
Prospectus  filed by the  Registrant  pursuant to Rule  424(b)(1) or (4) or Rule
497(h) under the Securities Act shall be deemed to be part of this  Registration
Statement as of the time it was declared effective.

                                   SIGNATURES

         Pursuant to the requirements of the Act, the Company  certifies that it
has  reasonable  grounds to  believe  that it meets all of the  requirement  for
filing on Form SB-2 and has duly caused this Registration Statement to be signed
on its behalf by the  undersigned,  thereunto duly  authorized,  in the State of
Texas, on June 30, 2000.




               Signature                                 Title                              Date

                                                                                      
     /s/David P. Summers                        Chief Executive Officer and                 June 30, 2000
     David P. Summers                           Chairman

     /s/Barbara J. Richardson                   Secretary and Director                      June 30, 2000
     Barbara J. Richardson

     /s/M. Dwight Cantrell                      Chief Financial Officer,                    June 30, 2000
     M. Dwight Cantrell                         Treasurer and Director

     /s/Gary R. Ball                            Director                                    June 30, 2000
     Gary R. Ball

     /s/Claudio R. Roman                        Director                                    June 30, 2000
     Claudio R. Roman