As filed with the Securities and Exchange Commission on November 15, 2001
                                                      Registration No. 333-60938

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                     --------------------------------------
                         POST-EFFECTIVE AMENDMENT NO. 1
                                       TO
                                    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     (I.R.S. Employer          (Primary Standard
     of incorporation or          Identification       Industrial Classification
        organization)                 Number)                 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:

                            RICHARD A. FRIEDMAN, ESQ.
                     SICHENZIA, ROSS, FRIEDMAN & FERENCE 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.  [ ]



     Pursuant to Rule 429 promulgated under the Securities Act of 1933, the
enclosed prospectus constitutes a combined prospectus also relating to an
aggregate of up to $589,000 shares of our common stock that were previously
registered for sale in a Registration Statement on Form SB-2, Registration No.
333-68376. As such, this prospectus also constitutes post-effective amendment
no. 1 to the Registration Statement on Form SB-2, Registration No. 333-68376,
which shall hereafter become effective concurrently with the effectiveness of
this post-effective amendment no. 1 to the Registration Statement in accordance
with Section 8(c) of the Securities Act of 1933.

     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.



The information in this prospectus is not complete and may be changed. We may
not sell these securities until the registration statement filed with the
Securities and Exchange Commission is effective. This prospectus is not an offer
to sell these securities and is not soliciting an offer to buy these securities
in any state where the offer or sale is not permitted.

Preliminary Prospectus Subject to Completion, Dated _____, 2001

                              ENDOVASC, LTD., INC.

                        26,565,592 SHARES OF COMMON STOCK
                                       AND
               UP TO AN ADDITIONAL $589,000 WORTH OF COMMON STOCK


     This prospectus relates to the resale by the selling stockholder of up to
26,565,592 shares of our common stock and up to an additional $589,000 worth of
our common stock.  The selling stockholders may sell common stock from time to
time in the principal market on which the stock is traded at the prevailing
market price or in negotiated transactions.  The selling stockholder is deemed
an underwriter of the shares of common stock which they are offering.

     We will not receive any proceeds from the sale of shares by the selling
stockholder.  However, we will receive proceeds upon the exercise of any
warrants that may be exercised by the selling stockholder.

     Our common stock is quoted on the Over-the-Counter Bulletin board under the
symbol "ENDV."  On October 25, 2001, the closing price of our common stock was
$0.041 per share.



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


      THIS INVESTMENT INVOLVES A HIGH DEGREE OF RISK.  SEE THE "RISK FACTORS"
                              BEGINNING ON PAGE 5.

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


     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.

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



                                TABLE OF CONTENTS



SECTION                                                              PAGE NUMBER
- -------                                                              -----------

Prospectus Summary. . . . . . . . . . . . . . . . . . . . . . . . .      3
Risk Factors. . . . . . . . . . . . . . . . . . . . . . . . . . . .      5
Use of Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . .      8
Market For Securities . . . . . . . . . . . . . . . . . . . . . . .      8
Dividend Policy . . . . . . . . . . . . . . . . . . . . . . . . . .      8
Management's Discussion and
     Analysis of Financial Condition and Results of Operations. . .      9
Business. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      11
Management. . . . . . . . . . . . . . . . . . . . . . . . . . . . .      16
Executive Compensation Table. . . . . . . . . . . . . . . . . . . .      18
Principal Stockholders. . . . . . . . . . . . . . . . . . . . . . .      20
Certain Transactions. . . . . . . . . . . . . . . . . . . . . . . .      21
Description of Securities . . . . . . . . . . . . . . . . . . . . .      22
Shares Eligible for Future Sale . . . . . . . . . . . . . . . . . .      24
Selling stockholder . . . . . . . . . . . . . . . . . . . . . . . .      25
Plan of Distribution. . . . . . . . . . . . . . . . . . . . . . . .      26
Experts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      27
Legal Matters . . . . . . . . . . . . . . . . . . . . . . . . . . .      27
Index to Financial Statements . . . . . . . . . . . . . . . . . . .      F-1



                                        2

                               PROSPECTUS SUMMARY

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

     Our current product development focuses on two technologies - Liprostin(TM)
and Nicotine Receptor Agonist.  Our Liprostin technology is a Prostaglandin E-1
delivery system for lung and heart related medical applications.  Our Nicotine
Receptor Agonist technology promotes blood vessel growth intended for use in
various biological applications.  Our products are in the process of clinical
testing and have not been approved for general sales.  Consequently, we have not
generated revenues and have historically operated with significant losses. We
intend to develop several medical treatment product lines based on these two
technologies.



THE  OFFERING

                                  
Common stock outstanding before
this offering . . . . . . . . . . .  We have 58,528,651 shares of common stock outstanding prior to this offering.

Common stock offered by the
    selling stockholders . . . . .   Up to 26,565,592 shares of common stock and up to an additional $589,000
                                     worth of our common stock

Common stock outstanding after this
Offering . . . . . . . . . . . . .   Up to 100,000,000 shares at current market prices.

Use of proceeds . . . . . . . . . .  We will not receive any proceeds from the sale of securities by the selling
                                     stockholders.


Risk factors . . . . . . . . . . .   Investing in these securities involves a high degree of risk and immediate and
                                     substantial dilution of your investment.  As an investor, you should be able to
                                     bear a complete loss of your investment.  See "Risk Factors" and "Dilution" for
                                     a more detailed discussion.


Forward-looking statements . . . .   This prospectus contains forward-looking 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.




                                        3

SUMMARY FINANCIAL DATA

     The information set forth below for the years ended June 30, 2001 and 2000,
which is derived from the audited financial statements, should be read in
conjunction with "Management's Discussion and Analysis of Financial Condition
and Results of Operations" and the consolidated financial statements, including
the notes thereto and other financial information, appearing elsewhere in this
registration statement.




STATEMENT OF OPERATIONS DATA
(In thousands, except share data)

                                               THREE MONTHS ENDED
                                                 SEPTEMBER 30
                                           2001                 2000
                                     -----------------  -----------------
(UNAUDITED)
                                                  
Total Income                         $           246    $             -
Net loss                                        (575)              (586)
Basic net
  loss per share                               (0.01)             (0.05)
Diluted net
  loss per share                               (0.01)             (0.05)




BALANCE SHEET DATA

                                          SEPTEMBER 30, 2001
                                          ------------------

Total assets                                         $  618
Working capital deficit                                (359)
Total liabilities                                     1,119
Total stockholders' deficit                            (501)



                                        4

                                  RISK FACTORS

     Investing in our securities will provide you with an equity ownership
interest in Endovasc.   As one of our shareholders, your investment will be
subject to risks inherent in our business.  If any of the following risks
actually occur, our business could be harmed.  In that event, the trading price
of our shares might decline, and you could lose all or part of your investment.
You should carefully consider the following factors as well as other information
contained in this prospectus before deciding to invest in shares of our
securities.

RISKS  RELATING  TO  OUR  BUSINESS:

We have a history of losses, which may continue, requiring us to seek additional
sources of capital, which may not be available, requiring us to curtail or cease
operations.

     We incurred net losses of $(2,842,000) for our fiscal year ended June 30,
2001 and $(575,000) for the three months ended September 30, 2001.  We cannot
assure you that we can achieve or sustain profitability on a quarterly or annual
basis in the future.  If revenues grow more slowly than we anticipate, or if
operating expenses exceed our expectations or cannot be adjusted accordingly, we
will continue to incur losses.  In addition, we may require additional funds to
sustain and expand our sales and marketing activities, research and development,
and our strategic alliances, particularly if a well-financed competitor emerges
or if there is a rapid technological shift in the telecommunications industry.
There can be no assurance that financing will be available in amounts or on
terms acceptable to us, if at all. The inability to obtain sufficient funds from
operations or external sources would require us to curtail or cease operations.

The Failure To Manage Our Growth In Operations And Hire Additional Qualified
Employees Could Result In Additional Losses And Lower Revenue.

     The expected growth of our operations place a significant strain on our
current management resources. To manage this expected growth, we will need to
improve our:

     -    transaction processing methods;
     -    operations and financial systems;
     -    procedures and controls; and
     -    training and management of our employees.

Competition for personnel is intense, and we cannot assure stockholders that we
will be able to successfully attract, integrate or retain sufficiently qualified
personnel. Our failure to attract and retain the necessary personnel or to
effectively manage our employee and operations growth could result in additional
losses and lower revenue.

We Have Tangible Net Worth Deficit And A Going-Concern Qualification In Our
Certifying Accountant's Financial Statement Report, Either Or Both Of Which May
Make Capital Raising More Difficult And May Require Us To Scale Back Or Cease
Operations.

     We have a net worth deficit as of our latest balance sheet date.  This
deficit indicates that we will be unable to meet our future obligations unless
additional funding sources are obtained.  To date we have been able to obtain
funding and meet our obligations in a timely manner.  However, if in the future
we are unsuccessful in attracting new sources of funding then we will be unable
to continue in business.  In addition, the report of our auditors includes a
going concern qualification which indicates an absence of obvious or reasonably
assured sources of future funding that will be required by us to maintain
ongoing operations.  To date we have successfully funded Endovasc by attracting
additional equity investments and small issues of debt.  We believe that our
ongoing efforts will continue to successfully fund operations until positive
cash flow is attained.  However, there is no guarantee that our efforts will be
able to attract additional necessary equity and/or debt investors.  If we are
unable to obtain this additional funding, we may not be able to continue
operations.


                                        5

Existing or Potential Markets May Not Accept our Products and We May Experience
an Inability to Generate Revenue or Profits.

     Our success depends significantly on obtaining and increasing penetration
of existing and new markets and the acceptance of our products in these markets.
Our products may not achieve or maintain market acceptance. We also may not be
successful in increasing our market share with respect to any of our current
products. Market acceptance will depend, in large part, upon our ability to
educate consumers, health care providers and other institutional end users as to
the distinctive characteristics and benefits of our products. If we fail to
achieve significant market acceptance of our preventative products, we would not
generate sufficient revenues, lose revenues or make a profit in the future.

We Depend On Dr. David Summers for our Success and the Loss of Mr. Summers Could
Limit our Success.

     Our success depends on the continuing services of Dr. David Summers, our
Chief Executive Officer.   The loss of Dr. Summers could have a material and
adverse effect on our operations.  Our success also depends on our ability to
attract and retain qualified scientific, engineering, manufacturing, sales,
marketing, and management personnel.  We believe that our industry's employment
market is highly competitive. We cannot assure our success in attracting and
retaining key personnel for our operations.  Our inability to attract and retain
key personnel may materially and adversely affect our operations.

We Have No Internal Manufacturing Capability and Depend Heavily Upon Third Party
Suppliers, and the Inability or Unwillingness of These Third Parties to Supply
our Products Could Result in Interruptions of our Product Supply Capability and
a Loss of Customers and Revenues.

     Upon commercial distribution of our products, if any, third-party contract
manufacturers may affect large-scale production of our products.  We cannot
assure the availability of third-party manufacturers that meet governmental
regulatory standards for the manufacture of our products, or that an agreement
with them will be available on terms acceptable to us.  Our potential dependence
on third-party manufacturers may cause fluctuations in product revenues, based
on their ability to manufacture our products according to our specifications and
production requirements.  Our inability to enter into agreements with
third-party distributors or agents and our dependence on their manufacture of
our product may materially and adversely affect our operations.

We Have Limited Sales, Marketing and Distribution Capabilities and Rely
Extensively On Third Parties to Market and Distribute our Product.  The Failure
or Unwillingness of These Parties to Market our Products Could Limit our Ability
to Generate Revenues or Profits.

     We rely extensively on third party manufacturers' sales representatives and
on marketing and distribution companies to market and distribute our products.
Accordingly, sales of our products depend largely on the strength and financial
condition of others, the expertise and relationships of our manufacturers' sales
representatives, marketers and distributors with customers, and the interest of
these parties in selling and marketing our products. Our manufacturers' sales
representatives and marketing and distribution parties also sell, market and
distribute the products of other companies. If we do not generate substantial
sales through our manufacturers' sales representatives and distributors, we may
not generate sufficient revenues and profits. If our relationships with our
third party manufacturers' sales representatives and our marketing and
distribution partners were to terminate, we would need to develop relationships
with other third parties or substantially increase our own sales and marketing
forces. To develop sales and marketing forces internally would require
significant cash and other resources and could cause delays or interruptions in
our product supply to customers. This could result in the loss of significant
sales or customers and limit our ability to become profitable.

RISKS RELATING TO OUR CURRENT FINANCING AGREEMENT:

There are a Large Number of Shares Underlying our Convertible Note, and Warrants
That May be Available for Future Sale and the Sale of These Shares May Depress
the Market Price of our Common Stock.

     As of October 25, 2001, we have 58,528,651 shares of common stock issued
and outstanding and a convertible promissory note outstanding that may be
converted into 39,995,349 hares of common stock at current market prices, and
outstanding warrants to purchase 1,476,000 shares of common stock. In addition,


                                        6

the number of shares of common stock issuable upon conversion of the outstanding
convertible note may increase if the market price of our stock declines.  All of
the shares, including all of the shares issuable upon conversion of the note and
upon exercise of our warrants, may be sold without restriction. The sale of
these shares may adversely affect the market price of our common stock.

The Issuance Of Shares Upon Conversion Of The Convertible Note And Exercise Of
Outstanding Warrants May Cause Immediate And Substantial Dilution To Our
Existing Stockholders.

     The issuance of shares upon conversion of the convertible note and exercise
of warrants may result in substantial dilution to the interests of other
stockholders since the selling stockholder may ultimately convert and sell the
full amount issuable on conversion.  Although the selling stockholder may not
convert their convertible note and/or exercise their warrants if such conversion
or exercise would cause them to own more than 4.99% of our outstanding common
stock, this restriction does not prevent the selling stockholder from converting
and/or exercising some of their holdings and then converting the rest of their
holdings.  In this way, the selling stockholder could sell more than this limit
while never holding more than this limit.  There is no upper limit on the number
of shares that may be issued which will have the effect of further diluting the
proportionate equity interest and voting power of holders of our common stock,
including investors in this offering.

RISKS RELATING TO OUR STOCK:

The Lack of a Mature Trading Market for our Common Stock May Cause our Stock
Price to Decline Significantly and Limit the Liquidity of our Common Stock.

     We do not meet the listing requirements for the listing or quotation of our
common stock on any national or regional securities exchange or on Nasdaq.
Currently, our common stock is traded on the Over-The-Counter Bulletin Board. As
a result, accurate current quotations as to the value of our common stock are
unavailable making it more difficult for investors to dispose of our common
stock. The lack of current quotations and liquidity can cause our stock price to
decline or to trade lower than the prices that might prevail if our securities
were listed or quoted on an exchange or on Nasdaq.

Our Common Stock is Subject to the "Penny Stock" Rules of the SEC and the
Trading Market in our Securities is Limited, Which Makes Transactions in our
Stock Cumbersome and May Reduce the Value of an Investment in our Stock.

     Since our common stock is not listed or quoted on any exchange or on
Nasdaq, and no other exemptions currently apply, trading in our common stock on
the Over-The-Counter Bulletin Board is subject to the "penny stock" rules of the
SEC. These rules require, among other things, that any broker engaging in a
transaction in our securities provide its customers with a risk disclosure
document, disclosure of market quotations, if any, disclosure of the
compensation of the broker and its salespersons in the transaction, and monthly
account statements showing the market values of our securities held in the
customer's accounts. The brokers must provide bid and offer quotations and
compensation information before making any purchase or sale of a penny stock and
also provide this information in the customer's confirmation. Generally, brokers
may be less willing to execute transactions in securities subject to the "penny
stock" rules. This may make it more difficult for investors to dispose of our
common stock and cause a decline in the market value of our stock.


                                        7

                                 USE OF PROCEEDS

     This prospectus relates to shares of our common stock that may be offered
and sold from time to time by the selling stockholder of our company. There will
be no proceeds to our company from the sale of shares of common stock in this
offering, except upon the exercise of warrants.

                              MARKET FOR SECURITIES

     Our common stock trades on the Over-The-Counter Bulletin Board under the
symbol "ENDV".    The following table sets forth the range of high and low
closing prices for our common stock for each quarter indicated, as reported on
the Over-The-Counter Bulletin Board. The quotations represent inter-dealer
prices without retail markup, markdown or commission, and may not necessarily
represent actual transactions.


               DATE                               HIGH   LOW
               ----                              -----  ----

               1st Quarter - 1998                     *     *
               2nd Quarter - 1998                     *     *
               3rd Quarter - 1998                     6   .38
               4th Quarter - 1998                  1.50   .38

               1st Quarter - 1999                  1.00   .19
               2nd Quarter - 1999                   .88   .38
               3rd Quarter - 1999                   .63   .13
               4th Quarter - 1999                   .30   .06

               1st Quarter - 2000                 15.00   .10
               2nd Quarter - 2000                  4.00  1.20
               3rd Quarter - 2000                  2.25  0.75
               4th Quarter - 2000                   .88  0.16

               1st Quarter - 2001                  0.40  0.16
               2nd Quarter - 2001                  0.18  0.06


     -    No bids or trades reported


As  of  June  30,  2001,  we  had  approximately  4,600  record  and  beneficial
stockholders


                                    DIVIDENDS

Holders  of  our  common  stock are entitled to receive such dividends as may be
declared  by our board of directors.  No dividends on our common stock have ever
been  paid,  and  we do not anticipate that dividends will be paid on our common
stock  in the next fiscal year. Our ability to pay dividends on common stock may
be  limited  by  agreements  with  institutional  lenders  or  others.


                                        8

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

     The statements contained in this Form 10-Q 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 Report 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 in our annual report filed in Form 10-KSB for the period ending June
30, 2001.

OVERVIEW
- --------

     The Company is in the research and development stage and has had limited
operating revenues since its inception on June 10, 1996.  From June 10, 1996
through September 30, 2001, the Company had an accumulated deficit of
$9,332,000.

     Our research and development efforts are focused on our core product -
Liprostin(TM).  We are conducting clinical trial testing of Liprostin(TM) to
obtain the approval of the U.S. Food and Drug Administration (FDA) for sale of
Liprostin(TM) in the United States.  Phase I clinical trials to test the
product's safety and tolerance levels using a small group of healthy subjects,
as well as providing information about the product's effectiveness and dosage
levels was successfully completed in January 2001.  With this success, the
Company has decided to proceed to Phase III clinical trials, as had been
suggested by the FDA in late 1999.  An IND and protocol for a Phase III
randomized, multicenter study of Liprostin(TM) in conjunction with percutaneous
transluminal angioplasty in patients with critical limb ischemia was filed with
the FDA in August 2001.  Also, the Company filed an Orphan Drug Application with
the FDA in July 2001.  Orphan Drug is a designation by the FDA to indicate a
therapy developed to treat a rare disease (one which afflicts a U.S. population
of less than 200,000 people).  Because there are few financial incentives for
drug companies to develop therapies for diseases that afflict so few people, the
U.S. government offers additional incentives to drug companies that develop
these drugs, which include: 1) eligibility for an FDA grant of up to $300,000
per year for a maximum of 3 years; 2) a tax credit equal to 50% of the qualified
clinical testing expenses for the taxable year in which the clinical study(s)
are conducted; and most importantly, 3) a 7 year exclusivity to market the drug
as adjunct treatment for the rare disease.  We expect to complete Phase III
clinical trials by late 2004.

     In addition, we are conducting feasibility studies with prospective
strategic partners to find practical collaborative products that incorporate
Liprostin with other technologies.  We intend to develop new uses for our core
product Liprostin, including applications to hip or bone prostheses, cancer
treatment, inflammatory disease, liver disease and wound healing.

     We have successfully completed preclinical trials in rabbits for our
Nicotine Receptor Agonist at Stanford University, and have initiated animal
studies in dogs and pigs at Columbia University to continue safety and efficacy
studies of this technology.  We are currently developing this technology for use
in treatment of peripheral occlusive arterial disease, in addition to other
applications.

     We successfully completed a feasibility study of our stent coating
technology using our patented Prostaglandin E1 with a major medical device
manufacturer in early 2001.  We have continued that work with other medical
device companies, as well.


                                        9

RESULTS OF OPERATIONS
- ---------------------

THREE MONTH PERIOD ENDED SEPTEMBER 30, 2001 AND 2000
- ----------------------------------------------------

     During the three months ended September 30, 2001, the Company had total
revenues of $246,835 compared with no revenue for the three months ended
September 30, 2000.  The increase relates to revenue to be received from an
external research agreement with another company entered into in July 2001
whereby the Company is to receive assistance  from this company in funding its
research and development costs related to its Nicotine Receptor Agonist.

     During the three months ended September 30, 2001 and 2000, administrative
and operating expenses were $384,335 and $237,137, respectively.  The increase
in costs and operating expenses is primarily due to an increase in facilities
cost, personnel and overhead as rent and other costs increased.  Financing costs
and legal fees associated with securing the convertible debentures were also
expensed during the three months ended September 30, 2001.

     Research and development costs totaled $261,259 during the three months
ended September 30, 2001, compared to $318,600 during the three months ended
September 30, 2000.  This decrease of $57,341 was related to the lower cost of
materials, labor and travel connected to the initiation of the animal study at
Columbia University with NRA, the Phase II clinical studies and preparation with
Liprostin(TM) and the ongoing, in-house projects for medicinally coated vascular
stents and a biodegradable resorbable stent.

     Interest expense increased from $33,000 during the three months ended
September 30, 2000 to $177,000 during the three months ended September 30, 2001.
This increase is a result of the cost of the beneficial conversion feature
related to the convertible debentures recorded during the three months ended
September 30, 2001.

FISCAL YEAR ENDED JUNE 30, 2001 AND 2000
- ----------------------------------------

     During the fiscal year ended June 30, 2001, the Company's net revenues
increased to $75,000 compared with revenues of $24,000 for the previous fiscal
year ended June 30, 2000. All revenues during this period were from sales of
research and development services provided by the Company to third parties. The
Company had agreements with a device manufacturer for feasibility 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 fiscal year ending June 30, 2001 and 2000, costs and operating
expenses were $2,942,000 and $2,879,000, respectively. The increase in costs and
operating expenses for the year is primarily due to an increase in the cost of
research and development, clinical trials, scientific consulting, facilities,
and overhead.

     Cash flows used in operating activities for the fiscal year ending June 30,
2001 increased $376,000 to $1,943,000, compared to $1,567,000 for the previous
fiscal year ending June 30, 2000, primarily due to the increased cost of
scientific consultants, materials and prototype manufacturing and the payment of
these additional expenses with cash rather than the Company's common stock.

     Interest expense decreased for the fiscal year ending June 30, 2001 by
$109,000 or 86%. This was due to the convertible debentures being converted to
common stock during the fiscal year ended June 30, 2000, resulting in no
convertible debentures outstanding during the fiscal year ended June 30, 2001.

     Research and development expenses totaled $1,348,000 during the fiscal year
ending June 30, 2001, an increase of $371M from $977,000 for the fiscal year
ended June 30, 2000. These expenses were related to the increased cost of new
materials, labor and travel connected to the production of the Liprostin and the
ongoing, in-house projects for medicinally coated vascular stents.

LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

     The Company had a working capital deficit at September 30, 2001 of
$359,000, compared to a deficit of $762,344 at September 30, 2000.  This
reduction in the working capital deficit is primarily related to the reduction


                                       10

of accrued expenses through the issuance of 8,000,000 shares of the Company's
common stock in connection with a lawsuit settlement.

     The Company requires significant additional funds to enable it to proceed
with its Phase II/III Liprostin(TM) clinical trials, as well as research and
development of its licensed product Nicotine Receptor Agonist.  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
tranches.

     Pursuant to the commitment, the Company received $1,040,300 on May 10,
2000, $569,757 on November 2000, and $653,488 on April 12, 2001 which is net of
related offering costs.  There can be no assurance that the Company will take
down the remaining tranches.

     During the three months ended September 30, 2001 the Company issued
$400,000 of convertible debentures, of which it received $333,000, net of
related offering costs.  The debentures bear interest at 8%, which is due
quarterly in arrears, with the principal due September 2003.

     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(TM) and possibly adversely affect the
Company's operations.  In order to continue as a going concern, the Company must
raise additional funds and ultimately achieve profit from its operation.


                                       11

                                    BUSINESS

HISTORY

     We incorporated as a biopharmaceutical company 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 Nicotine Receptor Agonist in conjunction with
Stanford University.

     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. Although 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 multi-billion dollar
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; these blockages are 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.  According  to the
American  Heart  Association,  the  incidence  of  restenosis  can be as high as
40-50%,  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  utilized liposomal encapsulation of Prostaglandin E1 to provide a longer
and  more  controlled  release  of  Prostaglandin  E1 and to improve therapeutic
effectiveness of the drug. Liprostin, as an adjunct therapy for the treatment of
critical  limb  ischemic  (CLI)  complications  will  be  administered  as  an
intra-arterial  bolus  prior  to,  and  immediately  after  PTA  and followed by
intravenous  infusion.  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,arthritis, and
as  a  topical  solution  for  wound  healing.


                                       12

     We have successfully completed Phase I clinical trials of Liprostin and, at
the  previous  recommendation  by  the  FDA are preparing for Phase III clinical
trials  for  Critical  Limb  Ischemia  (CLI)  in  a large patient base including
clinical  sites  in  both  the  U.S.  and  Buenos  Aires.

     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.


     Stent  Coating  Technology

     We are developing Prostaglandin E-1 coated balloon catheters and stents, as
well  as  Nicotine  Receptor  Agonist  (NRA)  coated  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. This technology
accomplishes  the  opening and maintenance of a blood vessel by mechanical means
(stent)  while  providing  medicinal  drug treatment from the gradual release of
Prostaglandin  E1,  NRA  or other drugs from the slowly degrading, biocompatible
substrate  of  the  intravascular  stent.  Other  therapeutic treatments include
anti-tumor  agent coated stents placed in the main feeding vessels for treatment
of  malignant tumors, where the stent will continuously release anti-tumor drugs
directly  to  the  tumor  site.

     We have protected our proprietary rights to our stent coating technology
through patents and 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
treatment 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 less susceptible
to  deaths  due to infarction as compared to non-smokers.  This counterintuitive
discovery  suggested  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 more
conclusive  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.  These blockages reduce the body's ability to
supply  organs and surrounding tissue with nutrients, particularly oxygen, which
results  in  a  condition  called  ischemia.  Ischemia reduces cells' ability to
function  and  in  severe  cases  causes  rapid  cell death.  The body naturally
defends  against  ischemia  by reducing the work required from the affected area
and  attempting  to  grow  new  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, providing a "biological bypass."  We hope to market a commercially
viable product using this Nicotine Receptor Agonist technology within three
years.


                                       13

DISTRIBUTION METHODS

     Upon  receipt  of  necessary  governmental regulatory consent, we intend to
distribute  products  utilizing  our  Liprostin,  stent-coating,  and  Nicotine
Receptor  Agonist  technologies  worldwide.  As  previously  described,  we  are
developing  our  products  for  varied  vascular  applications.

      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 are 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 in foreign
countries, as deemed necessary to protect development of our operations.

     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, we obtained a United States patent
for our proprietary technology regarding a "Composition and Method for Making a
Biodegradable Drug Delivery Stent", on November 9, 1999.  Similarly, we have
filed a patent application for this technology under the Patent Cooperation
Treaty, as well as with the European Patent office and European Union.  These
applications seek patent protection in France, Germany and the United Kingdom.

     We 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 May 1999, we filed a United States
patent application for our proprietary technology regarding "Prosthesis with
Biodegradable Surface Coating and Method for Making Same".  The May 1999
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 protect this technology's application in various medical products.
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 2000, we filed a United States patent
application for proprietary technology regarding "Resorbable Prosthesis with
Biodegradable Surface Coating and Method for Making Same."

     We are seeking 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, including our logo, the registered
domain name of www.endovasc.com, and other trade and service marks identifying
               ----------------
our products and services.

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


                                       14

     It is important to note that other public and private institutions may have
obtained, 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
that we may desire to acquire licenses under such patents, or the availability
of such licenses upon terms that are 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 biopharmaceutical industry and the liposome and
lipid-based product area is intense.  Factors such as product performance,
patient compliance, physician acceptance, ease of use, safety, price, marketing,
distribution and adaptability of administration are crucial to capturing market
position in our industry.  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 is 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


                                       15

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 established  and  well-funded  competition  from  other  companies
developing  liposome  based  drug  delivery systems.  These liposome 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  Centocor  and  marketed  by  Eli  Lilly, which is used in angioplasty.

     We also face established and well-funded competition from medical device
manufacturers in the development of stent-coating technologies.  These
competitors include major medical device manufacturers such as, Guidant, Inc.,
Cook, Inc., and Boston Scientific, Inc.  To our knowledge current competition in
this technology is limited to the use of drugs used in cancer therapies, as
opposed to our Prostaglandin E1, which is a naturally occurring, chemically
related fatty acid shown to be a potent vasodilator, platelet inhibitor and
anti-thrombotic.

RESEARCH AND DEVELOPMENT

     We maintain 1,400 square feet of lab space equipped with customary wet
laboratory equipment at our headquarters in Montgomery, Texas.

     Our  research  and  development  efforts are focused on 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 to test product safety and tolerance  levels using a small group
of healthy subjects, as well as providing information about the product's
effectiveness and dosage levels was successfully completed in January 2001.
With this success, the company determined to proceed to Phase III clinical
trials as had been suggested by the FDA in late 1999.  An IND and protocol for a
Phase III, "Randomized, multicenter study of Liposomal prostaglandin E1
(Liprostin) in conjunction with percutaneous transluminal angioplasty in
patients with critical limb ischemia" was filed with the FDA on August 2001.
Also, the company filed an Orphan Drug application with the FDA on July 2001.
Orphan Drug is a designation of the FDA to indicate a therapy developed to treat
a rare disease (one which afflicts a U.S. population of less than 200,000
people).  Because there are few financial incentives for drug companies to
develop therapies for diseases that afflict so few people, the U.S. government
offers additional incentives to drug companies that develop these drugs, which
include: 1)eligibility for an FDA grant of up to $300,000 per year for a maximum
of 3 years; 2)a tax credit equal to 50% of the qualified clinical testing
expenses for the taxable year in which the clinical study(s) were conducted; and
most importantly, 3)a 7 year exclusivity to market the drug as adjunct treatment
for the rare disease.  We expect to complete phase III clinical  trials by  late
2004.

     In  addition,  we  are  conducting  feasibility  studies  with  prospective
strategic  partners to find practical  collaborative  products that  incorporate
Liprostin  with other  technologies.  We intend to develop new uses for our core
product  Liprostin,  including  applications in hip or bone  prostheses,  cancer
treatment,  inflammatory  disease,  liver  disease,  and  wound  healing.

     We have  successfully completed preclinical  trials in rabbits for Nicotine
receptor  agonist  at Stanford University,  and have initiated animal studies in
dogs  and pigs at Columbia University to continue safety and efficacy studies of
this  technology.  We  are  currently  developing  this  technology  for  use in
treatment  of  peripheral  occlusive  arterial  disease,  in  addition  to other
applications.

     We successfully completed a feasibility study of our stent-coating
technology using our patented Prostaglandin E1 with a major medical device
manufacturer in early 2001; and we have continued that work with other medical
device companies, as well.

EMPLOYEES

     As of June 30, 2001, we employed ten employees, including five management
and five support staff employees.  In addition, we employ one full-time and
twelve part-time consultants.  None of our employees or independent contractors
is subject to a collective bargaining agreement and we believe that our
relations with our employees are good.


                                       16

PROPERTIES

     We maintain our executive offices and research and development facilities
at 15001 Walden Road, Suites 100, 108, 234 and 235, Montgomery, Texas 77356.  We
lease these 4,950 square foot facilities at an aggregate monthly rental rate of
$4,150.

LEGAL  PROCEEDINGS

     We are not involved in any material litigation or legal proceedings and are
not aware of any potential material litigation or proceeding threatened against
us.

     We were named as a defendant in a civil lawsuit styled David F. Miller v.
Endovasc Ltd., Inc., Number 99-4-02283-CV, in the 9th Judicial District Court of
Montgomery County, Texas. The plaintiff claimed damages as a result of an
alleged breach of consulting contract with us. A bench trial was held on May 14,
2001. On June 15, 2001, a judgment was entered against us in the amount of
$3,240,000 plus pre and post-judgment interest. This judgment exceeded the book
value of our assets. We filed a motion for a new trial, and the parties
participated in mediation prior to a ruling on our motion for a new trial. The
mediation resulted in a settlement, which was entered into the court records on
August 10, 2001. As a result of the settlement, we issued 8,000,000 free-trading
shares, based on an exemption from registration provided by Section 3(a) (10) of
the Securities Act of 1933 as amended, of our common stock in the name of the
plaintiff. The settlement terminated all disputes of any kind between the
parties, and also terminated a related matter styled David F. Miller v. Gary
Ball Case #CV0003644, in Washoe County, Nevada. The above information was filed
with the SEC in a Form 8-K on August 10, 2001.


                                       17



                                     MANAGEMENT

DIRECTORS  AND  EXECUTIVE  OFFICERS

     Our Directors, executive officers, and key employees are as follows:


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

David P. Summers        62  Chief Executive Officer        Inception (1996) to
                            and Chairman                   Present

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

Barbara J. Richardson   54  Vice President of Operations,  January 2000 to Present
                            Secretary and Director

M. Dwight Cantrell      55  Chief Financial Officer,       January 1997 to Present
                            Treasurer and Director

John T. (Jack) Sorbi    64  Vice President of Business     November 2000 to Present
                            Development/Sales/Marketing

Gary R. Ball            41  Director                       July 1996 to Present

Claudio R. Roman        43  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 serves as our Chief Executive Officer and Chairman.
Dr. Summers has served in this capacity on a full-time basis since our inception
and is primarily responsible for our 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 several
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.  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 the Society of Plastic Engineers.


                                       18

     DIANE DOTTAVIO serves as our Acting Chief Scientific Officer and Director
of Research and Development. Prior to joining us, Ms. Dottavio served as Senior
Scientist with Leukosite, Inc., from 1994 to 1996, and as Director of Laboratory
Instruction and Research at the University of Houston, from 1997 to this year.
Ms. Dottavio holds a B.S. in Biology and a M.S. in Organic Chemistry from the
University of New Mexico, as well as a Ph.D. in Biochemistry from the University
of Texas.

     BARBARA J. RICHARDSON serves as our Vice President of Operations, Secretary
and Director. Ms. Richardson is experienced in small business management and
marketing. Prior to joining us in January of this year, Ms. Richardson served as
Senior Administrative Coordinator for Baylor College of Medicine, from 1994 to
this year.

     M. DWIGHT CANTRELL serves as our Chief Financial Officer, Treasurer and
Director, on a part-time basis.  Mr. Cantrell has maintained, and continues to
maintain, a public accounting practice in the state of Texas since 1976.  Mr.
Cantrell is a public accountant, and holds a B.S. in accounting from Southern
Ohio University.

     JOHN  (JACK)  SORBI  serves  as our Vice President of Business Development,
Sales,  and  Marketing, is responsible for pursuing collaborations and alliances
with  companies  who  can  complement the company's products and achieve company
goals.  He  also  maintains  communications  with  the  shareholders  and  the
investment  community.  Mr.  Sorbi  has  a thirty-five year background in sales,
marketing  and  operations in both large and small business environments. He has
experience  in new business development and building strong partnerships through
creative  programs  and  various media promotions, such as video, broadcast, and
conventions.  As  the owner of his own agency for a number of years, he assisted
businesses  in  banking,  retail,  and  medical  device  manufacturing.

     GARY R. BALL serves as our Director and is one of our co-founders.  Prior
to co-founding us in July 1996, Mr. Ball served as a mechanical engineer with
American BioMed, Inc., from 1991 to 1996.  Mr. Ball is a co-inventor of two U.S.
patents and is experienced in prototype design, research, and development, as
well as reliability testing and patent research and filing.

     CLAUDIO R. ROMAN serves as our Director.  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.

     Our Directors hold office until the next annual meeting of our stockholders
and until their successors have been elected and duly qualified. Executive
officers are elected by our Board of Directors 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.


                                       19

EXECUTIVE COMPENSATION

     The following table sets forth certain summary information with respect to
the compensation paid to the our executive officers for services rendered to us,
in all capacities, for the fiscal years ended June 30, 2000, 1999, and 1998.
Other than as listed below, we 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     2001       75,097        -        -         -     200,000  $    0.40        -
CEO and Director     2000       66,500        -        -         -           -          -        -
                     1999       75,000        -        -         -   1,000,000  $    0.25        -



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

EMPLOYMENT AGREEMENTS

     We have entered into employment agreements with Dr. David Summers and Ms.
Barbara Richardson. We entered into a three-year employment contract with Dr.
Summers in 1996, providing for annual compensation of $150,000 in cash and
equity interests. The original term of this contract has expired, but the term
has been renewed for a one-year period each June since its original expiration.

     We also have a one-year automatically renewable employment contract with
Ms. Richardson, providing for annual compensation of $70,000 in cash and equity
interests.

STOCK OPTION PLANS

     We  adopted  a  stock  option  plan  (the  "2000  Plan")  at  our  annual
shareholders  meeting  in  October,  2000, pursuant to which 3,000,000 shares of
common  stock  were reserved for issuance. The following is a description of the
2000  Plan.

     The 2000 Plan is 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 is 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 us.
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 of Directors. 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 our control, 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


                                       20

our assets and merger or consolidation with another, or (ii) a majority of the
Board of Directors changes other than by election by the shareholders pursuant
to a Board of Directors' solicitation or by vacancies filled by the Board of
Directors caused by death or resignation of such person.

     If a participant ceases affiliation with us by reason of death, permanent
disability or the retirement of an optionee either pursuant to a pension or
retirement plan we adopted on the normal retirement date prescribed by us from
time to time, 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 of Directors, 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 us 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 us, 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 us 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 our shareholders.

     At  June 30, 2001 1,325,500 options have been issued at prices ranging from
$1.00  to  $0.40.


                                       21

                             PRINCIPAL STOCKHOLDERS

     The following table sets forth information as of the date of this
prospectus regarding certain ownership of our outstanding common stock by all
officers and directors individually, all officers and directors as a group, and
all beneficial owners of more than five percent of the common stock.



                                               AMOUNT OF      PERCENTAGE OF
NAME AND ADDRESS OF                            BENEFICIAL      BENEFICIAL
BENEFICIAL OWNER **(1)                      OWNERSHIP(1)(2)     OWNERSHIP
- ------------------------------------------  ----------------  -------------
                                                        

David P. Summers                            7,574,526 (3)             12.94
Diane Dottavio                                100,000                     *
Barbara J. Richardson                       1,260,000                  2.20
Jack Sorbi                                     25,000                     *
M. Dwight Cantrell                          1,760,000                  3.00
Gary R. Ball                                  993,500 (4)              1.70
Claudio R. Roman                               50,000                     *
Celeste Trust Reg.                          4,642,857*(5)(6)           7.30
Balmore Funds                               6,495,958*(5)(7)           9.99
David Miller                                8,000,000                 13.67

All Directors and Executive Officers as a
Group (7 persons)                          11,763,026                 20.01
<FN>

______________________
*    Less than one percent.
**   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.

(1)  A person is deemed to be the beneficial owner of securities that can be
     acquired by such person within 60 days from the date of the registration
     statement upon the exercise of options or warrants. Each beneficial owner's
     percentage ownership is determined by assuming that options or warrants
     that are held by such person and which are exercisable within 60 days of
     the date of this registration statement have been exercised. Unless
     otherwise indicated, the company believes that all persons named in the
     table have voting and investment power with respect to all shares of common
     stock beneficially owned by them.

(2)  Based upon 58,528,651 shares of common stock outstanding as of October 31,
     2001, assuming no other changes in the beneficial ownership of our
     securities, except as noted hereto.

(3)  Dr. 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.

(4)  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.

(5)  Represents shares of common stock issuable upon conversion of preferred
     stock at an assumed conversion price of $0.028 per share. Because the
     number of shares of common stock issuable upon conversion of the preferred
     stock is dependent in part upon the market price of the common stock prior
     to a conversion, the actual number of shares of common stock that will be
     issued upon conversion will fluctuate daily and cannot be determined at
     this time. However, the selling shareholder has contractually agreed to
     restrict its ability to convert its preferred stock and receive shares of
     our common stock such that the number of shares of common stock held by it
     and its affiliates after such conversion exceed 9.99% of the then issued
     and outstanding shares of common stock following such conversion.

(6)  In accordance with Rule 13d-3 under the Securities Exchange Act of 1934,
     Thomas Hackl may be deemed a control person of the shares owned by such
     entity. The selling shareholder is deemed an "underwriter" within the
     meaning of Section 2(11) of the Securities Act of 1933.


                                       22

(7)  In accordance with Rule 13d-3 under the Securities Exchange Act of 1934,
     Gisela Kindle may be deemed a control person of the shares owned by such
     entity. The selling shareholder is deemed an "underwriter" within the
     meaning of Section 2(11) of the Securities Act of 1933.




                                       23

                              CERTAIN TRANSACTIONS

     As  of  the date of this prospectus, we have not entered into a transaction
during  the  past  two  years with a value in excess of $60,000 with a Director,
officer,  or  beneficial owner of 5% or more of our capital stock, or members of
their  immediate families that had, or is to have, a direct or indirect material
interest  in  us,  except  as  follows:

     Effective  December  9, 1997, we 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 our common stock at a purchase price below the prevailing
market  price.  The option is for a three year period expiring December 8, 2000.
In  January  2000, Mr. Ball exercised his option under the agreement in exchange
for  $60,000  in  accrued  debt.

     During  the  fiscal  year  ended  June  30,  1998,  we also entered into an
agreement  with  M.  Dwight Cantrell under the terms of which he was compensated
for  past  services  as  our  Director.  Under  the terms of this agreement, Mr.
Cantrell was granted an option to purchase 100,000 shares of our common stock at
a  purchase  price of $0.25 per share for a term of three years. This option was
exercised  during  the  fiscal  year  ended  June  30,  2001.

     During the fiscal year ended June 30, 1998, we 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 our common stock.  We made the
initial  $50,000 payment and issued the 200,000 shares of stock, pursuant to the
exemption from registration under Section 4(2) of the Securities Act of 1933, as
amended.  However,  we  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.  We issued a
total  of 300,000 shares in final settlement of the agreement, in February 2000.

     Between  March  1998  and December 1999, David Summers, our Chairman of the
Board  of  Directors and Chief Executive Officer, made two advances to us in the
amounts  of  $123,000  and $25,000, respectively. These advances were made on an
unsecured  basis, with no interest accrual, and were due and payable on June 30,
2000.  During  December 1999, we issued 1,250,000 shares of common stock, valued
at  $0.10  to  $0.12 per share as of the date of the issuance, in full and final
repayment  of  the  aforementioned  advances.

     During  the  fiscal  year ended June 30, 1998, we entered into an agreement
with Claudio Roman, Esq., pursuant to which he was compensated for past services
as  our legal counsel.  Under the terms of this agreement, Mr. Roman was granted
an  option  to purchase 50,000 shares of our common stock at a purchase price of
$0.25  per  share for a term of three years. This option has not been exercised.

     During the fiscal year ending June 30, 1998, we entered into a stock option
agreement  with  Dr.  David  P.  Summers.  Under this agreement, Dr. Summers was
granted  an  option  to purchase up to 1,000,000 shares of our common stock at a
purchase  price of $0.25 per share exercisable for a period of three years. This
option  was  exercised  during  the  fiscal  year  ending  June  30,  2001.

     During  the fiscal year ended June 30, 2000, David Summers, our Chairman of
the  Board  of  Directors,  and  Chief  Executive  Officer, made advances to the
corporation  totaling  $795,748.  From  January  1,  2001 through June 30, 2001,
$696,748  of  this  debt  was retired in exchange for 4,210,526 shares of common
stock,  leaving  a  balance  of  $99,000  outstanding.

     The  Company  believes  that  all  transactions between the Company and its
officers, directors and employees described above are on terms no less favorable
to  the  Company  than  could have been obtained from unaffiliated parties under
similar  circumstances  other  than  certain  advances  received  from Dr. David
Summers  which  are  non-interest  bearing.


                                       24

                            DESCRIPTION OF SECURITIES

     Our 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,
58,528,651  shares  of  common  stock,  options  and  warrants to purchase up to
1,476,000  shares  of  common  stock,  and  15,760 shares of preferred stock are
issued  and  outstanding.

COMMON  STOCK

     Holders of shares of our 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 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. Our Board of Directors
has  authority,  without  the  action  by  our shareholders, to issue all or any
portion  of  the  authorized  but  unissued  shares of common stock, which would
reduce  our  shareholders'  ownership  interest  in  us and which may dilute our
common  stock's  book  value.

     Our  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.

     Our shareholders 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 our liquidation, 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. We have not paid dividends on our shares
of  common stock and there can be no assurance that we will pay dividends in the
foreseeable  future.

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 our Board of Directors. Our
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.

     SERIES A 8% CUMULATIVE CONVERTIBLE PREFERRED STOCK

     Holders  of  the  series  A  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 of the common stock at the
date  of  conversion,  adjusted  for  changes  in  the market price prior to the
conversion.  Holders  of  the  preferred  stock  do  not  have  voting  rights.

     The conversion price for the convertible preferred stock shall be the
lesser of (a) 85% of the average of the three lowest closing bid prices for the
thirty (30) trading days immediately preceding the issue date of the convertible
preferred stock, or (b) 70% of the average of the three (3) lowest closing bid
prices for the thirty (30) days immediately preceding the conversion of the
shares of convertible preferred stock.  The maximum number of shares of common
stock that any subscriber or group of affiliated subscribers may own after
conversion at any given time is 9.99%.

     The  parties  have  made  mutually  agreeable  standard representations and
warranties.  We  have  also  entered  into  certain covenants including, but not
limited  to,  the  following:  (i)  we may not redeem the convertible debentures
without  the  consent  of the holder; (ii) we will pay to certain finders a cash
fee  for  location  of  the  financings;  (iii)  we have agreed to incur certain
penalties  for  untimely  delivery  of  the  shares.


                                       25

OPTIONS  AND  WARRANTS

     Following is a summary of outstanding options at June 30, 2001:


     NUMBER OF SHARES  VESTED    EXPIRATION DATE    EXERCISE PRICE
     ----------------  ------    ---------------    --------------

             150         150     October, 2001      $         0.75
           1,276           -     December, 2003               0.40
              50           -     December, 2003               1.00
          -----------  ------

           1,476         150
          ===========  ======


SECURITIES INCLUDED IN THIS PROSPECTUS

Shares Underlying Series A 8% Cumulative Convertible Preferred Stock

     In this prospectus, we are registering 33,662,095 shares of Common Stock
underlying 21,207 shares of outstanding Series A 8% Cumulative Convertible
Preferred Stock issued to six investors pursuant to a Subscription Agreement
entered into in May 2000 in which the investors originally agreed to purchase an
aggregate of $4.5 million of convertible preferred stock, in three (3) $1.5
million tranches.

     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 of the common stock at the
date  of  conversion,  adjusted  for  changes  in  the market price prior to the
conversion.  Holders  of  the  preferred  stock  do  not  have  voting  rights.

     As of the date hereof, the number of shares of common stock issuable upon
conversion of the outstanding convertible preferred stock is 33,662,095, based
on a conversion price of $0.063 per share.  We are required to register 200% of
this amount, for a total of 67,324,190 shares.  In addition, 666,666 shares
underlying warrants are being registered.  These warrants have exercise price
between 0.147 and $1.89 per share.

     On May 9, 2001, Endovasc and the subscribers agreed to amend the terms of
their agreements such that no further issuances of securities will be made under
the agreements with the subscribers.

     The conversion price for the convertible preferred stock shall be the
lesser of (a) 85% of the average of the three lowest closing bid prices for the
thirty (30) trading days immediately preceding the issue date of the convertible
preferred stock, or (b) 70% of the average of the three (3) lowest closing bid
prices for the thirty (30) days immediately preceding the conversion of the
shares of convertible preferred stock.  The maximum number of shares of common
stock that any subscriber or group of affiliated subscribers may own after
conversion at any given time is 9.99%.

     The parties have made mutually agreeable standard representations and
warranties. We have also entered into certain covenants including, but not
limited to, the following: (i) we may not redeem the convertible debentures
without the consent of the holder; (ii) we will pay to certain finders a cash
fee for location of the financings; (iii) we have agreed to incur certain
penalties for untimely delivery of the shares.

Shares Underlying 8% Convertible Notes and Warants

     In  this  prospectus, we are registering $589,000 worth of shares of Common
Stock  and 100,000 shares of common stock underlying warrants issued pursuant to
a  subscription agreement entered into in August 2001 with two investors for the
sale  of  (i) an aggregate of $400,000 in convertible notes and (ii) warrants to
purchase  100,000  shares  of  our  common  stock.

     On  August  17,  2001,  we  entered  into a subscription agreement with two
investors  for the sale of (i) an aggregate of $400,000 in convertible notes and
(ii)  warrants  to  purchase  100,000  shares  of  our  common  stock.


                                       26

     The $400,000 convertible notes issued bear interest at 8% and are
convertible into our common stock at the lesser of:

     a)   $0.0425; or

     b)   70% of the average of the three lowest closing prices of our common
          stock for the thirty trading days immediately prior to the conversion
          date.

The unconverted portion of the notes is due August 17, 2003.

     The warrants have an exercise price of:

     a)   $0.0612; or

120%  of the three lowest closing prices of our common stock for the ten trading
days  prior  to  the  exercise  of  the  warrant.

TRANSFER  AGENT

     Nevada  Agency  &  Trust  Company,  Valley  Bank  Plaza, Suite 880, 50 West
Liberty Street, Reno, Nevada 89501, will act as transfer agent and registrar for
our  securities.

                         SHARES ELIGIBLE FOR FUTURE SALE

     As of the date of this Prospectus, we have outstanding 58,528,651 shares of
common  stock.

     14,089,845  of  our  shares  of  outstanding  common  stock 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  our  affiliates,  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%
(558,286  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  us.  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,  our  affiliate, 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  our  ability to raise capital through the sale of our
equity  securities.


                                       27

                              SELLING STOCKHOLDERS

     The tables below sets forth information concerning the resale of the shares
of common stock by the selling stockholders.  We will not receive any proceeds
from the resale of the common stock by the selling stockholders. We will receive
proceeds from the exercise of the warrants. Assuming all the shares registered
below are sold by the selling stockholders, none of the selling stockholders
will continue to own any shares of our common stock.

     The following tables also sets forth the name of each person who is
offering the resale of shares of common stock by this prospectus, the number of
shares of common stock beneficially owned by each person, the number of shares
of common stock that may be sold in this offering and the number of shares of
common stock each person will own after the offering, assuming they sell all of
the shares offered.



                                             Total
                         Total Shares of   Percentage                                                              Percentage of
                           Common Stock    of  Common                                 Percentage of   Beneficial       Common
      Name                Issuable Upon      Stock,        Shares of     Beneficial       Common       Ownership    Stock Owned
                          Conversion of     Assuming     Common Stock     Ownership    Stock  Owned    After the       After
                           Notes and/or       Full        Included in    Before the       Before       Offering       Offering
                             Warrants      Conversion     Prospectus      Offering       Offering         (1)           (1)
- -----------------------  ----------------  -----------  ---------------  -----------  --------------  -----------  --------------
                                                                                              
Keshet, L.P. (8)           22,385,714 (2)        27.7%   14,737,857 (4)   3,073,970        4.99% (6)          --              --
- -----------------------  ----------------  -----------  ---------------  -----------  --------------  -----------  --------------
Balmore S.A. (9)           10,357,142 (3)        15.0%    4,872,470 (4)   6,495,958        9.99% (7)          --              --
- -----------------------  ----------------  -----------  ---------------  -----------  --------------  -----------  --------------
Celeste Trust Reg. (10)     4,642,857 (3)         7.3%    2,557,016 (4)   4,642,857         7.3% (7)          --              --
- -----------------------  ----------------  -----------  ---------------  -----------  --------------  -----------  --------------
Nesher Ltd. (8)             3,285,714 (2)         5.3%     2,304,152(4)   3,073,970        4.99% (6)          --              --
- -----------------------  ----------------  -----------  ---------------  -----------  --------------  -----------  --------------
Talbiya B. Investments      3,178,571 (2)         5.2%     2,122,596(4)   3,073,970        4.99% (6)          --              --
Ltd. (8)
- -----------------------  ----------------  -----------  ---------------  -----------  --------------  -----------  --------------
Alon Enterprises Ltd.            422,222            *       344,591 (5)  422,222 (5)              *           --              --
(11)
- -----------------------  ----------------  -----------  ---------------  -----------  --------------  -----------  --------------
Libra Finance S.A. (12)          244,445            *       166,814 (5)  244,445 (5)              *           --              --
- -----------------------  ----------------  -----------  ---------------  -----------  --------------  -----------  --------------
The Keshet Fund L.P.       7,182,927 (13)        10.9%      Up to         3,073,970        4.99% (6)          --              --
(8)                                                        $294,500
                                                           worth of
                                                         common stock
- -----------------------  ----------------  -----------  ---------------  -----------  --------------  -----------  --------------
Laurus Master Fund,         7,182,927(13)        10.9%       Up to        3,073,970         4.99%(6)
Ltd.(14)                                                   $294,500
                                                           worth of
                                                         common stock
- -----------------------  ----------------  -----------  ---------------  -----------  --------------  -----------  --------------
<FN>

     *  Less  than  one  percent.


     The  number  and  percentage  of shares beneficially owned is determined in
accordance  with  Rule  13d-3  of  the  Securities Exchange Act of 1934, 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  selling stockholder has sole or shared voting power or investment power and
also any shares which the selling stockholder has the right to acquire within 60
days.  The  actual number of shares of common stock issuable upon the conversion
of  the  debentures  and  exercise  of  the  debenture  warrants  is  subject to
adjustment  depending  on,  among  other factors, the future market price of the
common  stock, and could be materially less or more than the number estimated in
the  table.

(1)  Assumes that all securities registered will be sold.

(2)  Represents shares of common stock issuable upon conversion of preferred
     stock at an assumed conversion price of $0.028 per share. Because the
     number of shares of common stock issuable upon conversion of the preferred
     stock is dependent in part upon the market price of the common stock prior
     to a conversion, the actual number of shares of common stock that will be


                                       28

     issued upon conversion will fluctuate daily and cannot be determined at
     this time. However, the selling shareholder has contractually agreed to
     restrict its ability to convert its preferred stock and receive shares of
     our common stock such that the number of shares of common stock held by it
     and its affiliates after such conversion exceed 4.99% of the then issued
     and outstanding shares of common stock following such conversion or
     exercise.

(3)  Represents shares of common stock issuable upon conversion of preferred
     stock at an assumed conversion price of $0.063 per share. Because the
     number of shares of common stock issuable upon conversion of the preferred
     stock is dependent in part upon the market price of the common stock prior
     to a conversion, the actual number of shares of common stock that will be
     issued upon conversion will fluctuate daily and cannot be determined at
     this time. However, the selling shareholder has contractually agreed to
     restrict its ability to convert its preferred stock and receive shares of
     our common stock such that the number of shares of common stock held by it
     and its affiliates after such conversion exceed 9.99% of the then issued
     and outstanding shares of common stock following such conversion or
     exercise.

(4)  Includes 200% of the shares issuable on conversion of the preferred stock,
     based on an assumed conversion price of $0.028 per share. The number of
     shares of common stock issuable upon conversion of the preferred stock is
     dependent in part upon the market price of the common stock prior to a
     conversion, the actual number of shares of common stock that will be issued
     in respect of such conversions and, consequently, offered for sale under
     this registration statement, cannot be determined at this time.

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

(6)  Represents shares of common stock issuable upon conversion of debentures or
     exercise of warrants of the selling shareholder. However, the selling
     shareholder has contractually agreed to restrict its ability to convert its
     debentures or exercise its warrants and receive shares of our common stock
     such that the number of shares of common stock held by it and its
     affiliates after such conversion or exercise exceed 4.99% of the then
     issued and outstanding shares of common stock following such conversion or
     exercise. This restriction may not be waived.

(7)  Represents shares of common stock issuable upon conversion of debentures or
     exercise of warrants of the selling shareholder. However, the selling
     shareholder has contractually agreed to restrict its ability to convert its
     debentures or exercise its warrants and receive shares of our common stock
     such that the number of shares of common stock held by it and its
     affiliates after such conversion or exercise exceed 9.99% of the then
     issued and outstanding shares of common stock following such conversion or
     exercise.

(8)  In accordance with Rule 13d-3 under the Securities Exchange Act of 1934,
     John Clark may be deemed a control person of the shares owned by such
     entity. The selling shareholder is deemed an "underwriter" within the
     meaning of Section 2(11) of the Securities Act of 1933. Keshet LP, Keshet
     Fund LP, Talbiya B. Investments Ltd. and Nesher Ltd. are under common
     control and all shares registered hereunder may be deemed to be
     beneficially owned by such control person. All such selling stockholders
     may be deemed to be a purchasing group for purposes of Rule 13d, but are
     not required to file a Form 13d because of the limitation of their
     beneficial ownership to 4.99%, as a group.

(9)  In accordance with Rule 13d-3 under the Securities Exchange Act of 1934,
     Gisela Kindle may be deemed a control person of the shares owned by such
     entity. The selling shareholder is deemed an "underwriter" within the
     meaning of Section 2(11) of the Securities Act of 1933.

(10) In accordance with Rule 13d-3 under the Securities Exchange Act of 1934,
     Thomas Hackl may be deemed a control person of the shares owned by such
     entity. The selling shareholder is deemed an "underwriter" within the
     meaning of Section 2(11) of the Securities Act of 1933.

(11) In accordance with Rule 13d-3 under the Securities Exchange Act of 1934,
     Shmuel Elmakis may be deemed a control person of the shares owned by such
     entity. The selling shareholder is deemed an "underwriter" within the
     meaning of Section 2(11) of the Securities Act of 1933.


                                       29

(12) In accordance with Rule 13d-3 under the Securities Exchange Act of 1934,
     Seymour Braun may be deemed a control person of the shares owned by such
     entity. The selling shareholder is deemed an "underwriter" within the
     meaning of Section 2(11) of the Securities Act of 1933.

(13) Assumes a conversion price of $0.041. Includes 100,000 shares underlying
     warrants that are currently exercisable at an exercise price of $0.0612 per
     share.


                                       30

                              PLAN OF DISTRIBUTION

     The selling stockholder may, from time to time, sell any or all of their
shares of common stock on any stock exchange, market, or trading facility on
which the shares are traded or in private transactions. These sales may be at
fixed or negotiated prices. There is no assurance that the selling stockholder
will sell any or all of the common stock in this offering. The selling
stockholder may use any one or more of the following methods when selling
shares:

          -    Ordinary brokerage transactions and transactions in which the
               broker-dealer solicits purchasers.

          -    Block trades in which the broker-dealer will attempt to sell the
               shares as agent but may position and resell a portion of the
               block as principal to facilitate the transaction.

          -    An exchange distribution following the rules of the applicable
               exchange

          -    Privately negotiated transactions

          -    Short sales or sales of shares not previously owned by the seller

          -    A combination of any such methods of sale any other lawful method

The selling stockholder may also engage in:

          -    Short selling against the box, which is making a short sale when
               the seller already owns the shares.

          -    Other transactions in our securities or in derivatives of our
               securities and the subsequent sale or delivery of shares by the
               stockholder.

          -    Pledging shares to their brokers under the margin provisions of
               customer agreements. If a selling stockholder defaults on a
               margin loan, the broker may, from time to time, offer to sell the
               pledged shares.

     Broker-dealers engaged by the selling stockholder may arrange for other
brokers-dealers to participate in sales. Broker-dealers may receive commissions
or discounts from selling stockholder in amounts to be negotiated. If any
broker-dealer acts as agent for the purchaser of shares, the broker-dealer may
receive commission from the purchaser in amounts to be negotiated. The selling
stockholder do not expect these commissions and discounts to exceed what is
customary in the types of transactions involved.

     The selling stockholder and any broker-dealers or agents that are involved
in selling the shares may be considered to be "underwriters" within the meaning
of the Securities Act for such sales. An underwriter is a person who has
purchased shares from an issuer with a view towards distributing the shares to
the public. In such event, any commissions received by such broker-dealers or
agents and any profit on the resale of the shares purchased by them may be
considered to be underwriting commissions or discounts under the Securities Act.


                                       31

     Because the following selling shareholders are deemed "underwriters" within
the meaning of Section 2(11) of the Securities Act, they will be subject to the
prospectus delivery requirements:

     The Keshet Fund
     Keshet, L.P.
     Balmore S.A.
     Celeste Trust Reg.
     Nesher Ltd.
     Talbiya B. Investments Ltd.
     Alon Enterprises Ltd.

     We are required to pay all fees and expenses incident to the registration
of the shares in this offering. However, we will not pay any commissions or any
other fees in connection with the resale of the common stock in this offering.
We have agreed to indemnify the selling shareholders and their officers,
directors, employees and agents, and each person who controls any selling
shareholder, in certain circumstances against certain liabilities, including
liabilities arising under the Securities Act. Each selling shareholder has
agreed to indemnify us and our directors and officers in certain circumstances
against certain liabilities, including liabilities arising under the Securities
Act.

     If  the  selling  stockholder  notifies  us  that  they  have  a  material
arrangement  with  a  broker-dealer  for the resale of the common stock, then we
would  be  required to amend the registration statement of which this prospectus
is  a  part, and file a prospectus supplement to describe the agreements between
the  selling  stockholder  and  the  broker-dealer.

                                     EXPERTS

     Our financial statements as of June 30, 2001 and for the years ended June
30, 2001 and 2000, and for the period from inception, June 10, 1996, to June 30,
2001 (Audited), 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.

                                  LEGAL MATTERS

     Certain legal matters in connection with the Offering will be passed upon
for us by our 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 our common stock.

                           OTHER AVAILABLE INFORMATION

     We are subject to the reporting requirements of the Securities and Exchange
Commission. We file periodic reports, proxy statements and other information
with the commission under the Securities Exchange Act of 1934.  We will provide
without charge to each person who receives a copy of this prospectus, upon
written or oral request, a copy of any information that is incorporated by
reference in this prospectus (not including exhibits to the information that is
incorporated by reference unless the exhibits are themselves specifically
incorporated by reference).

     We have filed a registration statement on Form SB-2 under the Securities
Act of 1933 Act with the Commission in connection with the securities offered by
this prospectus. This prospectus does not contain all of the information that is
the registration statement, you may inspect without charge, and copy our
filings, at the public reference room maintained by the Commission at 450 Fifth
Street, N.W. Washington, D.C. 20549. Copies of this material may also be
obtained from the Public Reference Section of the Commission at 450 Fifth
Street, N.W. Washington, D.C. 20549, at prescribe rates.  Information about the
public reference room is available from the commission by calling
1-800-SEC-0330.


                                       32

     The commission maintains a web site on the Internet that contains reports,
proxy and information statements and other information regarding issuers that
file electronically with the commission. The address of the site is www.sec.gov.

     Visitors to the site may access such information by searching the EDGAR
archives on this web site.

     You should rely only on the information contained in this prospectus.  We
have not authorized anyone to provide you with any information that is
different.

     The selling security holders are offering to sell, and seeking offers to
buy, shares of common stock only in jurisdictions where such offers and sales
are permitted.

     The information contained in this prospectus is accurate only as of the
date of this prospectus.


                                       33



                              ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                                TABLE OF CONTENTS
                                   __________


                                                                         PAGE(S)
                                                                         -------
                                                                      
Report of Independent Accountants                                            F-2

Financial Statements:

  Balance Sheet as of June 30, 2001                                          F-3

  Statement of Operations for the years
    ended June 30, 2001 and 2000, and for
    the period from inception, June 10, 1996,
    to June 30, 2001                                                         F-4

  Statement of Stockholders' Deficit for
    the years ended June 30, 2001 and 2000,
    and for the period from inception, June 10,
    1996, to June 30, 2001                                                   F-5

  Statement of Cash Flows for the years
    ended June 30, 2001 and 2000, and for
    the period from inception, June 10, 1996,
    to June 30, 2001                                                         F-8

Notes to Financial Statements                                                F-9




                                       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, 2001, and the related statements of
operations,  stockholders'  deficit  and cash flows for the years ended June 30,
2001  and  2000,  and  for the period from inception, June 10, 1996, to June 30,
2001.  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  audits  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  audits  provide  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,  2001,  and  the  results of its operations and its cash flows for the years
ended  June 30, 2001 and 2000, and for the period from inception, June 10, 1996,
to  June  30, 2001, 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 11, the Company has incurred significant recurring losses
from  operations  since  inception,  is  in  a  negative  working  capital  and
accumulated  deficit  position  at  June  30,  2001, and is dependent on outside
sources  of  financing  for  the  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  11.  These  financial statements do not include any adjustments that might
result  from  the  outcome  of  this  uncertainty.


                                         /s/  Ham, Langston & Brezina, L.L.P.
                                         ------------------------------------
                                         Ham, Langston & Brezina, L.L.P.

Houston, Texas
September 19, 2001


                                      F-2



                              ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                                  BALANCE SHEET
                                  JUNE 30, 2001
                                   __________
                        (IN THOUSANDS, EXCEPT SHARE DATA)

          ASSETS
          ------
                                                    

Current assets:
  Cash and cash equivalents                            $   117
  Other current assets                                      47
                                                       --------

    Total current assets                                   164

Property and equipment, net                                214
Other assets, net                                          144
                                                       --------

      Total assets                                     $   522
                                                       ========

LIABILITIES AND STOCKHOLDERS' DEFICIT
- -------------------------------------

Current liabilities:
  Current maturities of long-term debt                 $    43
  Current portion of obligations under capital leases       35
  Note payable to shareholder                               99
  Accounts payable                                         296
  Accrued liabilities                                      532
                                                       --------

    Total current liabilities                            1,005

Long-term debt, net of current maturities                   28
Long-term obligations under capital leases                  74
                                                       --------

      Total liabilities                                  1,107
                                                       --------

Commitment and contingencies

Stockholders' deficit:
  Common stock, $.001 par value, 100,000,000 shares
    authorized, 40,253,331 shares issued and
    38,168,331 shares outstanding                           40
  Preferred stock, $.001 par value, 20,000,000 shares
    authorized, 15,760 shares of Series A 8% cumula-
    tive convertible preferred stock issued and out-
    standing, stated value $100 per share                    -
  Additional paid-in capital                             8,121
  Losses accumulated during the development stage       (8,729)
  Treasury stock                                           (17)
                                                       --------

    Total stockholders' deficit                           (585)
                                                       --------

      Total liabilities and stockholders' deficit      $   522
                                                       ========



                     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, 2001 AND 2000 AND
         FOR THE PERIOD FROM INCEPTION, JUNE 10, 1996, TO JUNE 30, 2001
                                   __________
                        (IN THOUSANDS, EXCEPT SHARE DATA)


                                                YEAR ENDED
                                         -------------------------    INCEPTION
                                           JUNE 30,     JUNE 30,     TO JUNE 30,
                                             2001         2000          2001
                                         ------------  -----------  -------------
                                                           
Income:
  Sales                                  $        75   $       24   $        104
  Interest income                                 20            7             27
  Other income                                     5            -              9
                                         ------------  -----------  -------------

    Total income                                 100           31            140
                                         ------------  -----------  -------------

Costs and expenses:
  Operating, general and administrative
    expenses                                   1,168        1,775          4,327
  Research and development costs               1,348          977          3,524
  Interest expense                                18          127            348
  Settlement with former employee                408            -            408
                                         ------------  -----------  -------------

    Total costs and expenses                   2,942        2,879          8,607
                                         ------------  -----------  -------------

Net loss before extraordinary item            (2,842)      (2,848)        (8,467)

Extraordinary loss on extinguishment
  of convertible debentures                        -          127            127
                                         ------------  -----------  -------------

Net loss                                 $    (2,842)  $   (2,975)  $     (8,594)
                                         ============  ===========  =============


Weighted average shares outstanding       17,269,229    9,575,153
                                         ============  ===========


Basic net loss per common share          $     (0.17)  $    (0.31)
                                         ============  ===========


Diluted net loss per common share        $     (0.16)  $    (0.31)
                                         ============  ===========



                     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' EQUITY (DEFICIT)
                FOR THE YEARS ENDED JUNE 30, 2001 AND 2000, AND
          FOR THE PERIOD FROM INCEPTION, JUNE 10, 1996 TO JUNE 30, 2001
                                   __________
                        (IN THOUSANDS, EXCEPT SHARE DATA)

                                                                                                 LOSSES
                                                                                              ACCUMULATED
                                   COMMON STOCK     PREFERRED STOCK   ADDITIONAL              DURING  THE
                                -------  ---------  -------  ------    PAID-IN    TREASURY    DEVELOPMENT
                                AMOUNT    SHARES    AMOUNT   SHARES    CAPITAL      STOCK        STAGE       TOTAL
                                -------  ---------  -------  ------  -----------  ----------  ------------  ---------
                                                                                    
Balance at inception, June 10,
  1996                          $     -          -  $     -       -  $         -  $       -   $          -  $      -

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

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

Stock issued for services in
  1997                                2  1,702,000        -       -          354          -              -       356

Stock issued for cash in 1997         1    304,571        -       -          205          -              -       206

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

Stock issued for services in
  1998                                -     77,380        -       -           56          -              -        56

Stock subject to rescission           -          -        -       -            -        (17)             -       (17)

Conversion of debentures to
  common stock                        1  1,208,077        -       -          444          -              -       445

Stock issued for services             -    362,462        -       -          285          -              -       285



                     The accompanying notes are an integral
                       part of these financial statements.
                                    Continued
                                       F-5



                              ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
             STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT), CONTINUED
                FOR THE YEARS ENDED JUNE 30, 2001 AND 2000, AND
          FOR THE PERIOD FROM INCEPTION, JUNE 10, 1996 TO JUNE 30, 2001
                                   __________
                        (IN THOUSANDS, EXCEPT SHARE DATA)


                                                                                                 LOSSES
                                                                                               ACCUMULATED
                                     COMMON STOCK    PREFERRED STOCK   ADDITIONAL              DURING  THE
                                  -----------------  ---------------    PAID-IN    TREASURY    DEVELOPMENT
                                  AMOUNT    SHARES    AMOUNT  SHARES    CAPITAL      STOCK        STAGE       TOTAL
                                  ------  ---------  -------  ------  -----------  ----------  ------------  ---------
                                                                                     

Losses accumulated during the
  period from inception,
  June 10, 1996, to June 30,
  1999                                 -           -       -       -           -         -        (2,777)   (2,777)
                                  ------  ----------  ------  ------  ----------  ---------  ------------  --------

Balance at June 30,1999                8   8,374,490       -       -       2,126       (17)       (2,777)     (660)

Conversion of debentures to
  common stock                         3   2,569,546       -       -         841         -             -       844

Stock issued for services              2   1,869,334       -       -       1,388         -             -     1,390

Conversion of note payable to
  shareholder to common stock          1   1,250,000       -       -         147         -             -       148

Issue of common stock in connec-
  tion with license agreement          -     190,000       -       -          63         -             -        63

Issue of common stock in set-
  tlement of lawsuit                   1     300,000       -       -         192         -             -       193

Issuance of preferred stock            -           -       -  15,000       1,040         -             -     1,040

Net loss accumulated in 2000           -           -       -       -           -         -        (2,975)   (2,975)
                                  ------  ----------  ------  ------  ----------  ---------  ------------  --------

Balance at June 30, 2000              15  14,553,370       -  15,000       5,797       (17)       (5,752)       43




                     The accompanying notes are an integral
                       part of these financial statements.
                                    Continued
                                       F-6



                              ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
             STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT), CONTINUED
                FOR THE YEARS ENDED JUNE 30, 2001 AND 2000, AND
          FOR THE PERIOD FROM INCEPTION, JUNE 10, 1996 TO JUNE 30, 2001
                                    _________
                        (IN THOUSANDS, EXCEPT SHARE DATA)

                                                                                                       LOSSES
                                                                                                     ACCUMULATED
                                      COMMON STOCK      PREFERRED STOCK    ADDITIONAL                DURING  THE
                                  -------------------  -----------------    PAID-IN      TREASURY    DEVELOPMENT
                                  AMOUNT     SHARES    AMOUNT    SHARES     CAPITAL        STOCK        STAGE        TOTAL
                                  -------  ----------  -------  --------  ------------  ----------  -------------  ---------
                                                                                           

Issue of common stock upon
  exercise of warrants                  1   1,250,000        -        -            34           -              -         35

Issue of common stock upon
  exercise of options                   1   1,100,000        -        -           274           -              -        275

Issue of common stock for
  services                              2   1,770,301        -        -           300           -              -        302

Issue of warrants for services          -           -        -        -           162           -              -        162

Issue of preferred stock                -           -        -   15,000         1,061           -              -      1,061

Conversion of preferred stock
  to common stock                      16  16,501,251        -  (14,240)          (16)          -              -          -

Dividends declared on preferred
  stock                                 -           -        -        -             -           -           (135)      (135)

Issue of common stock as payment
  of dividends on preferred
  stock                                 1     840,383        -        -            64           -              -         65

Conversion of note payable to
  shareholder to common stock           4   4,210,526        -        -           439           -              -        443

Issue of common stock for cash          -      27,500        -        -             6           -              -          6

Net loss accumulated in 2001            -           -        -        -             -           -         (2,842)    (2,842)
                                  -------  ----------  -------  --------  ------------  ----------  -------------  ---------

Balance at June 30, 2001          $    40  40,253,331  $     -   15,760   $     8,121   $     (17)  $     (8,729)  $   (585)
                                  =======  ==========  =======  ========  ============  ==========  =============  =========




                     The accompanying notes are an integral
                       part of these financial statements.
                                       F-7



                              ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                            STATEMENT OF CASH FLOWS
                FOR THE YEARS ENDED JUNE 30, 2001 AND 2000, AND
         FOR THE PERIOD FROM INCEPTION, JUNE 10, 1996, TO JUNE 30, 2001
                                   __________
                                 (IN THOUSANDS)
                                                       YEAR ENDED
                                                   ------------------     INCEPTION
                                                   JUNE 30,   JUNE 30,   TO JUNE 30,
                                                     2001      2000         2001
                                                   --------  --------  --------------
                                                              
Cash flows from operating activities:
  Net loss                                         $(2,842)  $(2,975)  $      (8,594)
  Adjustments to reconcile net loss to net
    cash used in operating activities:
    Common stock and stock options issued
      as compensation for services                     302     1,390           2,589
    Extraordinary loss                                   -       127             127
    Write down of long-lived assets to fair
      value                                              -         -             285
    Depreciation and amortization expense               54        12              75
    Deferred income tax expense                          -         -               8
    Amortization of discount on convertible
      debentures                                         -       125             250
    Changes in operating assets and liabilities:
      (Increase) decrease in other assets              (11)      (95)           (114)
      Increase (decrease) in accounts payable
        and accrued liabilities                        554      (151)            771
                                                   --------  --------  --------------

        Net cash used in operating activities       (1,943)   (1,567)         (4,603)
                                                   --------  --------  --------------

Cash flows from investing activities:
  Capital expenditures                                 (84)      (39)           (142)
  Proceeds received from repayment of loan to
    stockholder                                          -         -              72
                                                   --------  --------  --------------

        Net cash used in investing activities          (84)      (39)            (70)
                                                   --------  --------  --------------

Cash flows from financing activities:
  Proceeds from sale of equity securities                -         -             337
  Proceeds from sale of common stock                     6         -             212
  Proceeds from exercise of warrants                    35         -               -
  Proceeds from sale of convertible debenture
    and related conversion feature                       -       537           1,037
  Net proceeds from issuance of preferred
    stock                                            1,223     1,040           2,263
  Issuance of notes payable                              -         9             106
  Repayment of notes payable                           (18)      (33)            (64)
  Payments of obligations under capital leases         (23)        -             (23)
  Proceeds from advances from stockholders               -       859             944
  Repayments of notes to stockholder                    (5)        -              (5)
  Purchase of treasury stock                             -         -             (17)
                                                   --------  --------  --------------

        Net cash provided by financing
          activities                                 1,218     2,412           4,790
                                                   --------  --------  --------------

Net increase (decrease) in cash and cash
  equivalents                                         (809)      806             117

Cash and cash equivalents at beginning of
  period                                               926       120               -
                                                   --------  --------  --------------

Cash and cash equivalents at end of period         $   117   $   926   $         117
                                                   ========  ========  ==============

Supplemental disclosure of cash flow information:

  Cash paid for interest expense                   $    18   $     8   $          98
                                                   ========  ========  ==============

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




                     The accompanying notes are an integral
                       part of these financial statements.
                                       F-8

                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                          NOTES TO 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 an advanced 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.

     The  Company maintains cash deposits in banks which may occasionally exceed
     the  amount of federal deposit insurance available. Management periodically
     assesses  the financial condition of the institutions and believes that any
     possible  deposit  loss  is  minimal.

     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.

     DEBT  ISSUANCE  COSTS
     ---------------------

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


                                    Continued
                                       F-9

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

1.   ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED
     ----------------------------------------------------------------------

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

     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 (See Note 9) 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.

     IMPAIRMENT  OF  LONG-LIVED  ASSETS
     ----------------------------------

     In  the  event  facts  and  circumstances  indicate the carrying value of a
     long-lived  asset,  including  associated  intangibles, may be impaired, an
     evaluation of recoverability is performed by comparing the estimated future
     undiscounted  cash  flows associated with the asset to the asset's carrying
     amount to determine if a write-down to market value or discounted cash flow
     is  required.


                                    Continued
                                      F-10

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

1.   ORGANIZATION  AND  SUMMARY  OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED
     -------------------------------------------------------------------------

     RECENT  ACCOUNTING  PRONOUNCEMENTS
     ----------------------------------

     In  December  1999,  the  staff  of  the Securities and Exchange Commission
     released  Staff  Accounting  Bulletin  No.  101  ("SAB  101"),  "Revenue
     Recognition",  to  provide  guidance  on  the recognition, presentation and
     disclosure  of  revenues in financial statements. The Company believes that
     its  revenue recognition practices are in conformity with the guidelines in
     SAB  101,  and  therefore this pronouncement has no impact on its financial
     statements.

     In  March  2000,  the  FASB released Interpretation No. 44, "Accounting for
     Certain Transactions Involving Stock Compensation: An Interpretation of APB
     Opinion  No.  25".  Interpretation No. 44 provides clarification of certain
     issues,  such  as the determination of who is an employee, the criteria for
     determining  whether  a  plan  qualifies  as  a  non-compensatory plan, the
     accounting  consequence  of  various  modifications  to  the  terms  of  a
     previously  fixed  stock option or award and the accounting for an exchange
     of  stock  compensation  awards  in  a  business  combination.  The Company
     believes  that  its  practices  are  in  conformity with this guidance, and
     therefore  Interpretation No. 44 has no impact on its financial statements.

     In  June  2001, the FASB issued Statement of Financial Accounting Standards
     ("SFAS")  141,  "Business  Combinations", and SFAS 142, "Goodwill and Other
     Intangible Assets". SFAS 141 requires business combinations initiated after
     June  30, 2001 to be accounted for using the purchase method of accounting.
     It also specifies the types of acquired intangible assets that are required
     to  be  recognized  and  reported  separately  from goodwill. SFAS 142 will
     require  that  goodwill and certain intangibles no longer be amortized, but
     instead be tested for impairment at least annually. SFAS 142 is required to
     be  applied  starting  with fiscal years beginning after December 15, 2001,
     with early application permitted in certain circumstances. The Company does
     not  expect  these  new  statements  to  have  any  impact on its financial
     statements.



                                    Continued
                                      F-11

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

2.   LICENSE  AGREEMENT
     ------------------

     In  February  2000  the Company entered into an exclusive license agreement
     with  Stanford  University  to  assist  in  the development of the Nicotine
     Receptor  Agonist technology. For the exclusive rights to this license, the
     Company  paid  a non-refundable license fee of $100,000 plus 190,000 shares
     of  the  Company's common stock to Stanford University and the inventors of
     the  technology.  The  term  of the agreement is for 10 years or five years
     from  the  first  commercial  sale  of  a  licensed product by the Company,
     whichever  occurs  first.  The  Company  is  also required to pay an annual
     royalty of $100,000 beginning February 1, 2001 and each year thereafter and
     a  6% royalty on net sales of any licensed product. The Company is required
     to  pay  to  Stanford  an  additional $100,000 upon FDA approval of Phase I
     clinical  trials,  $300,000  upon FDA approval of Phase III clinical trials
     and  $500,000  within  six  months  after  FDA  marketing  approval.

     The  costs  of  obtaining  the  license  of  $162,701  were capitalized and
     included in other assets in the accompanying balance sheet. These costs are
     being  amortized  on  a straight line basis over the term of the agreement.
     Amortization  expense  during  the  year  ended  June 30, 2001 was $17,269.

3.   PROPERTY  AND  EQUIPMENT
     ------------------------

     Property  and  equipment  at  June  30,  2001 consists of the following (in
     thousands):

       Office furniture, fixtures and equipment          $   265

       Less accumulated depreciation                         (51)
                                                         --------

                                                         $   214
                                                         ========


     Depreciation  expense  during  the  year  ended  June 30, 2001 was $37,069.
     Included  in  property  and  equipment  at June 30, 2001 is equipment under
     capital  leases  of  $123,490.


4.   NOTES  PAYABLE
     --------------

     Notes  payable  at  June  30, 2001 consist of the following (in thousands):

     Note payable to a bank, bearing interest of 8%
       and due in monthly installments of $1,391,
       including interest, through 2004.  This note
       is uncollateralized but is guaranteed by two
       stockholders  of  the  Company.                            $   42


                                    Continued
                                      F-12

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

4.   NOTES  PAYABLE,  CONTINUED
       --------------------------

     Notes payable to financial institutions, bearing
       interest of 9% to 11% and due in individual
       monthly installments of up to $4,056, through
       November 2001 and  April 2002.  These notes are
       uncollateralized but are guaranteed by a stock-
       holder  of  the  Company.                                      29

     Note payable to stockholder, non-interest
       bearing and due on demand.  This note is
       uncollateralized.                                              99
                                                                  -------

         Total notes payable                                         170

     Less current maturities                                        (142)
                                                                  -------

                                                                  $   28
                                                                  =======


     Future annual maturities of notes payable at June 30, 2001 are as follows
     (in thousands):

       YEAR ENDED
        JUNE 30,                                     AMOUNT
       ---------                                     ------

          2002                                       $  142
          2003                                           15
          2004                                           13
                                                     ------

                                                     $  170
                                                     ======


5.   ACCRUED LIABILITIES
     -------------------

     Accrued liabilities at June 30, 2001 consist of the following (in
     thousands):

       Accrued payroll and related taxes          $    19
       Dividends payable                               70
       Other accrued expenses                          35
       Accrued legal settlement (Note 10)             408
                                                  -------

                                                  $   532
                                                  =======



                                    Continued
                                      F-13

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


6.   INCOME  TAX
     -----------

     The composition of deferred tax assets and the related tax effects at June
     30, 2001 are as follows (in thousands):

       Benefit from carryforward of net
         operating  losses                            $  1,666

       Less  valuation  allowance                       (1,666)
                                                      ---------

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


     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 (in
     thousands):



                                    2001                    2000
                             ----------------------  ---------------------
                                        PERCENTAGE              PERCENTAGE
                                        OF PRE-TAX              OF PRE-TAX
                              AMOUNT       LOSS       AMOUNT      LOSS
                             --------  ------------  --------  -----------
                                                   
  Benefit for income tax at
    federal statutory rate   $   966          34.0%  $ 1,012         34.0%
  Non-deductible expenses       (243)         (8.6)     (473)       (15.9)
  Increase in valuation
    allowance                   (723)        (25.4)     (539)       (18.1)
                             --------  ------------  --------  -----------

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



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

     At  June  30,  2001,  for  federal  income  tax and alternative minimum tax
     reporting  purposes, the Company has approximately $4,900,000 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  2020  and  could  be  subject  to severe limitations if
     significant  ownership  changes  occur  in  the  Company.



                                    Continued
                                      F-14



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


7.   STOCK  OPTIONS  AND  WARRANTS
     -----------------------------

     The Company periodically issues incentive stock options and warrants 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 or warrant granted is determined
     by  the  fair  market  value  of  the  stock  on  the  date  of  grant.

     During  the  year  ended  June 30, 1998, the Company granted stock options,
     with  a  term  of  three  years,  to  acquire up to 1,350,000 shares of the
     Company's  restricted  common  stock  at  $0.25  to  $0.75 per share, which
     approximated  market  value  at  the  date  of  grant.

     During  the  year ended June 30, 1999, the Company 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 exercise prices of $0.40 to
     $0.75  per  share,  which  approximated  market  value  at  date  of grant.

     During  the  year ended June 30, 2000, the Company issued stock warrants to
     acquire  332,778  shares of the Company's common stock to certain companies
     for their role in the completion of the Company's preferred stock offering.
     These  warrants  have  a three year term and an exercise price of $1.89 per
     share,  which  approximated  market  value at the date of grant. During the
     years  ended June 30, 2000 and 2001, the Company also issued stock warrants
     to  acquire  500,000  and  1,000,000 shares, respectively, of the Company's
     common  stock  to  a  company  as  a  finder's fee for the placement of the
     preferred  stock  offering.  The  warrants  have  a  five  year term and an
     exercise  price  of  $0.10  and  $0.01  per  share, respectively. The costs
     associated with these stock warrants did not effect the Company's statement
     of  operations  as  all costs were offset against the offering proceeds and
     recorded  through  stockholders'  equity.

     To  provide  incentives to consultants and employees, on December 13, 2000,
     the  Company granted options, with a term of 3 years, to purchase 1,325,500
     shares of the Company's common stock at a price ranging from $0.40 to $1.00
     per  share,  which  was  greater  than the market price of the stock at the
     grant  date.

     During  the  year  ended  June  30, 2001, 1,250,000 shares of the Company's
     common  stock  were  issued  due  to the exercise of warrants. In addition,
     1,100,000  shares  of common stock were issued due to the exercise of stock
     options,  of  which  1,000,000  of  the  shares  was  paid  for through the
     reduction  in  the  note  payable  to  stockholder.


                                    Continued
                                      F-15



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


7.   STOCK  OPTIONS  AND  WARRANTS,  CONTINUED
     -----------------------------------------

     The  Company  has  issued  stock  options  to  employees  and  non-employee
     consultants  as  follows  (in  thousands,  except  for  per  share  data):



                      NUMBER  OF  SHARES                                    WEIGHTED
                     --------------------                                   AVERAGE
                                  NON-              EXERCIS-    EXERCISE    EXERCISE
                     EMPLOYEE   EMPLOYEE    TOTAL     ABLE        PRICE      PRICE
                     ---------  ---------  -------  ---------  -----------  ---------
                                                          
Options outstanding
  at June 30, 1999      1,600        600    2,200      1,550   $0.10-$0.75  $    0.30

Options granted             -          -        -          -

Options exercised        (600)         -     (600)         -   $      0.10  $    0.10
                     ---------  ---------  -------  ---------

Options outstanding
  at June 30,2000       1,000        600    1,600      1,550   $0.25-$0.75  $    0.38

Options granted           351        975    1,326          -   $0.40-$1.00  $    0.42

Options exercised      (1,000)      (100)  (1,100)    (1,100)  $0.25-$0.40  $    0.26

Options expired             -       (350)    (350)      (300)  $0.40-$0.75  $    0.61
                     ---------  ---------  -------  ---------

Options outstanding
  at June 30, 2001        351      1,125    1,476        150   $0.40-$1.00  $    0.46
                     =========  =========  =======  =========



     Following  is  a  summary  of  outstanding  options  at  June  30,  2001:

       NUMBER OF SHARES       VESTED       EXPIRATION DATE   EXERCISE PRICE
       ----------------  ----------------  ----------------  --------------

              150               150          October, 2001     $       0.75
            1,276                 -          December, 2003            0.40
               50                 -          December, 2003            1.00
            -----             -----

            1,476               150
            =====             =====



                                    Continued
                                      F-16

                               ENDOVASC LTD., INC.

                    (A CORPORATION IN THE DEVELOPMENT STAGE)

                    NOTES TO FINANCIAL STATEMENTS, CONTINUED
                                   __________


7.    STOCK  OPTIONS  AND  WARRANTS,  CONTINUED
      -----------------------------------------

     During  the  year  ended  June  30, 2001 and 2000, the Company issued stock
     warrants  to  certain companies in payment of stock offering costs, some of
     which  were  subsequently  exercised,  as  follows  (in  thousands):


                                                                  WEIGHTED
                                                                  AVERAGE
                               NUMBER OF   EXERCIS-    EXERCISE   EXERCISE
                                SHARES      ABLE        PRICE     PRICE
                              ----------  ---------  -----------  ------

     Warrants issued                833        833   $0.10-$1.89  $ 0.82

     Warrants cancelled               -          -             -       -

     Warrants exercised               -          -             -       -
                              ----------  ---------

     Warrants outstanding at
       June 30, 2000                833        833   $0.10-$1.89  $ 0.82

     Warrants issued              1,000      1,000   $0.01        $ 0.01

     Warrants cancelled               -          -             -       -

     Warrants exercised          (1,250)    (1,250)  $0.01-$0.10  $ 0.03
                              ----------  ---------

     Warrants outstanding at
       June 30, 2001                583        583   $0.10-$1.89  $ 1.12
                              ==========  =========

     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  No. 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 2001 and 2000: risk-free interest rate of
     5%;  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.


                                    Continued
                                      F-17

                              ENDOVASC LTD., INC.

                    (A CORPORATION IN THE DEVELOPMENT STAGE)

                    NOTES TO FINANCIAL STATEMENTS, CONTINUED
                                   __________

7.   STOCK  OPTIONS  AND  WARRANTS,  CONTINUED
     -----------------------------------------

     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 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 stock options.

     For  purposes  of  proforma  disclosures,  the  estimated fair value of the
     options  is  included  in  expense  at  the date of issuance. The Company's
     proforma  information  is as follows (in thousands, except per share data):


                                                     2001      2000
                                                   --------  --------
       Net loss available to common stockholders   $(2,842)  $(2,975)

       Proforma net loss available to common
         stockholders                              $(2,992)  $(2,975)

       Proforma basic and dilutive loss per share  $ (0.17)  $ (0.31)


8.   PREFERRED  STOCK
     ----------------

     The  Company's  articles  of  incorporation authorize the issuance of up to
     20,000,000 shares of preferred stock with characteristics determined by the
     Company's board of directors. Effective May 5, 2000, the board of directors
     authorized  the  issuance  and  sale  of up to 55,000 shares of Series A 8%
     convertible  preferred  stock.

     On  May  9,  2000, the Company issued 15,000 shares of $0.001 par value and
     $100  per  share  liquidation  value  Series  A  8%  non-voting convertible
     preferred stock for $1,500,000. The actual proceeds received by the Company
     were  $1,040,300,  which are net of related offering costs. During the year
     ended  June 30, 2001, the Company issued an additional 15,000 shares of the
     Series  A  preferred  stock for cash proceeds to the Company of $1,223,247,
     which  is  net  of  related  offering  costs  of $276,753. In addition, the
     Company  issued  as a finders fee, warrants to purchase 1,000,000 shares of
     common  stock  at  $0.01  per  share, which resulted in additional offering
     costs  of  $162,000.


                                    Continued
                                      F-18

                               ENDOVASC LTD., INC.

                    (A CORPORATION IN THE DEVELOPMENT STAGE)

                    NOTES TO FINANCIAL STATEMENTS, CONTINUED
                                   __________

8.   PREFERRED  STOCK,  CONTINUED
     ----------------------------

     The  Series  A convertible preferred stock can be converted to common stock
     at  any time at the option of the holder. The conversion rate is the stated
     value per share plus any accrued and unpaid dividends divided by 85% of the
     average  of  the  three  lowest  closing bid prices of the Company's common
     stock for the thirty trading days immediately preceding May 9, 2000, or 70%
     of  the  average of the three lowest closing bid prices for the thirty days
     immediately  preceding  the  conversion  date  of  the respective preferred
     stock.  During  the  year  ended  June 30, 2001, 14,240 shares of preferred
     stock  were  converted  to  16,501,251  shares  of  common  stock.

     In  addition, the Series A preferred stockholders were originally obligated
     to  purchase  an  additional  30,000  shares,  of  which 15,000 shares were
     purchased  during  the year ended June 30, 2001, of Series A 8% convertible
     preferred  stock  at  the  option  of  the Company subject to the Company's
     compliance  with  various  covenants.  The  Company has violated certain of
     these  covenants  but  the  stockholders  retain  the  right  to  waive any
     violations.  The  purchase  price  of  additional shares is $100 per share.

     If  the  conversion  price  is  lower than the initial price at the date of
     issue, the Company has the right to redeem the shares of Series A preferred
     stock  at  130%  of  its  liquidation  value  per  share.

9.   LOSS  PER  COMMON  SHARE
     ------------------------

     The  following  table  sets  forth the computation of basic and diluted net
     loss  per  common  share  (in  thousands,  except  share  data):

                                                        2001        2000
                                                     ------------  -----------

     Basic loss per common share:
       Net loss before extraordinary item            $    (2,842)  $   (2,848)
       Extraordinary item                                      -         (127)
       Preferred stock dividends                            (135)         - _
                                                     ------------  -----------

         Net loss available for common shareholders  $    (2,977)  $   (2,975)
                                                     ============  ===========


       Weighted average common shares outstanding     17,269,229    9,575,153
                                                     ============  ===========

       Basic net loss per common share before
         extraordinary item                          $     (0.17)  $    (0.30)
       Extraordinary item                                    - _        (0.01)
                                                     ------------  -----------

         Basic net loss per common share             $     (0.17)  $    (0.31)
                                                     ============  ===========


                                    Continued
                                      F-19

                              ENDOVASC LTD., INC.

                    (A CORPORATION IN THE DEVELOPMENT STAGE)

                    NOTES TO FINANCIAL STATEMENTS, CONTINUED

                                   __________


9.   LOSS  PER  COMMON  SHARE
     ------------------------

      Diluted loss per common share:
        Net loss before extraordinary item           $    (2,842)  $   (2,848)
        Extraordinary item                                   - _         (127)
                                                     ------------  -----------

          Net loss available to common shareholders  $    (2,842)  $   (2,975)
                                                     ============  ===========

        Weighted average shares outstanding           17,269,229    9,575,153
                                                     ============  ===========

        Fully diluted net loss per common share
          before extraordinary item                  $     (0.16)  $    (0.30)
        Extraordinary item                                     -        (0.01)
                                                     ------------  -----------

          Fully diluted net loss per common share    $     (0.16)  $    (0.31)
                                                     ============  ===========


10.  COMMITMENTS  AND  CONTINGENCIES
      ------------------------------

     The  Company  was  named  as a defendant in a civil lawsuit styled David F.
     Miller  v. Endovasc Ltd., Inc. The plaintiff claimed damages as a result of
     an  alleged breach of a consulting contract with the Company. A bench trial
     was  held on May 14, 2001. On June 15, 2001, a judgment was entered against
     the  Company  in  the  amount  of  $3,240,000  plus  pre- and post-judgment
     interest.  The  Company  filed  a  motion  for a new trial, and the parties
     participated  in  mediation prior to a ruling on the Company's motion for a
     new  trial.  The mediation resulted in a settlement, which was entered into
     the  Court  records  on August 10, 2001. As a result of the settlement, the
     Company  issued 8,000,000 free-trading shares of the Company's common stock
     in  the  name  of  the  plaintiff,  based on an exemption from registration
     provided  by Section 3(a)(10) of the Securities Act of 1933 as amended. The
     settlement  terminated  all  disputes  of any kind between the parties, and
     also  terminated  a  related  matter styled David F. Miller v. Gary Ball. A
     liability, based on the fair market value of the 8,000,000 shares of common
     stock  issued,  of  $408,000 is included in accrued liabilities at June 30,
     2001.

     The  Company is subject to certain other legal proceedings and claims which
     arose in the ordinary course of its business. In the opinion of management,
     the  amount  of  ultimate  liability with respect to these actions will not
     materially  affect  the  financial  position, results of operations or cash
     flows  of  the  Company.

     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,  2001  and  2000 was $21,000 and $17,250, respectively. In
     addition, the Company leases equipment under capital leases which expire at
     various dates through 2006. Future minimum lease payments having initial or
     noncancellable  lease  terms  in  excess  of  one  year  are  as  follows:


                                    Continued
                                      F-20

                              ENDOVASC LTD., INC.

                    (A CORPORATION IN THE DEVELOPMENT STAGE)

                    NOTES TO FINANCIAL STATEMENTS, CONTINUED
                                   __________


10.  COMMITMENTS  AND  CONTINGENCIES,  CONTINUED
     -------------------------------------------

                                                 CAPITAL
                                                 LEASES_
                                                ---------
     2002                                       $     58
     2003                                             54
     2004                                             25
     2005                                              9
     2006                                              5
                                                ---------

       Total payments                                151
       Less amount representing interest             (42)
                                                ---------

       Present value of minimum lease payments       109
       Less current portion                          (35)
                                                ---------

       Obligations under capital lease, net of
         current portion                        $     74
                                                =========

11.  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,  2001  and 2000, the Company
     incurred  net losses (in thousands) of $(2,842) and $(2,975), respectively,
     and  negative  cash  flows  from  operations  of  $(1,943)  and  $(1,567),
     respectively.  These  factors  along with a $(841) negative working capital
     position  at  June  30,  2001  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:

     1.   In  the  near  term,  the  Company plans to receive a sum total not to
          exceed  $512,000  from  a  third-party  sponsor  for  the  purpose  of
          agreed-upon  research.

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

     -    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.


                                    Continued
                                      F-21

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


11.  GOING  CONCERN  CONSIDERATIONS,  CONTINUED
     ------------------------------------------

     -    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:


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


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


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



12.     NON-CASH  INVESTING  AND  FINANCING  ACTIVITIES
        -----------------------------------------------

     During  the  years  ended  June  30,  2001  and 2000, and for the period of
     inception,  June  10,  1996 to June 30, 2001 the Company engaged in certain
     non-cash  investing  and  financing  activities  as follows (in thousands):



                                                                     INCEPTION
                                                2001        2000      TO DATE
                                             ----------  ----------  ---------
       Common stock issued in exchange for
         equity securities                   $        -  $        -  $     302
                                             ==========  ==========  =========

       Common stock issued upon conversion
         of debentures                       $        -  $      842  $   1,289
                                             ==========  ==========  =========

       Common stock issued for services and
         license and patent rights           $      302  $       63  $   2,936
                                             ==========  ==========  =========

       Common stock issued in settlement of
         lawsuit and related liabilities     $        -  $      193  $     193
                                             ==========  ==========  =========

       Warrants issued for services          $      162  $      - _  $     162
                                             ==========  ==========  =========


                                    Continued
                                      F-22

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


12.  NON-CASH INVESTING AND FINANCING ACTIVITIES, CONTINUED
     ------------------------------------------------------

     Conversion of note payable to share-
       holder to common stock              $443  $148  $591
                                           ====  ====  ====

     Conversion of dividends payable to
       common stock                        $ 65  $  -  $ 65
                                           ====  ====  ====

     Reduction of note payable to stock-
       holder and accrued liabilities
       through exercise of stock options   $275  $  -  $275
                                           ====  ====  ====

     Issuance of notes payable for
       insurance                           $ 37  $  -  $ 37
                                           ====  ====  ====

     Issuance of notes payable for the
       purchase of equipment               $124  $  -  $124
                                           ====  ====  ====


13.  401(K)  PLAN
     ------------

     The  Endovasc Ltd., Inc. 401(k) Plan (the "Plan"), which was implemented in
     June  2001,  covers  all  of  the Company's employees who are United States
     citizens,  at  least 21 years of age and have completed at least six months
     of  service  with the Company. Pursuant to the Plan, employees may elect to
     reduce  their  current  compensation  by  up  to the statutorily prescribed
     annual limit and have the amount of such reduction contributed to the Plan.
     The  Plan  provides  for the Company to make discretionary contributions as
     authorized  by  the  board  of directors; however, no Company contributions
     have  been  made  as  of  June  30,  2001.


14.  SUBSEQUENT EVENTS
     ------------------

     The  Company  entered  into  an agreement to acquire Intermed 2000, Inc., a
     life science company with headquarters in Israel. The potential acquisition
     is  subject  to a number of conditions, including a due diligence review by
     both  companies.

     Subsequent  to  June 30, 2001, the board of directors approved the purchase
     by  the  Company  of  up  to  1,400,000  shares  of  its  common  stock.



ITEM  1.   FINANCIAL  STATEMENTS
- -------    ---------------------

           Balance  Sheet  as  of  September  30,  2001

           Statement  of  Operations  for  the  three  months
             ended  September  30,  2001  and  2000,  and  for
             the  period  from  inception,  June  10,  1996,
             to  September  30,  2001

           Statement  of  Stockholders'  Deficit  for
             the  three  months  ended  September  30,  2001
             and  2000,  and  for  the  period  from  inception,
             June  10,  1996,  to  September  30,  2001

           Statement  of  Cash  Flows  for  the  three  months
             ended  September  30,  2001  and  2000,  and  for
             the  period  from  inception,  June  10,  1996,
             to  September  30,  2001

           Notes  to  Financial  Statements





                              ENDOVASC LTD., INC.

                    (A CORPORATION IN THE DEVELOPMENT STAGE)

                                  BALANCE SHEET

                      SEPTEMBER 30, 2001 AND JUNE 30, 2001
                                   __________

                        (IN THOUSANDS, EXCEPT SHARE DATA)



                                                          SEPTEMBER 30,     JUNE 30,
                                                             2001             2001
          ASSETS                                          (UNAUDITED)        (NOTE)
          ------                                        ---------------  ---------------
                                                                   
Current assets:
  Cash and cash equivalents                             $            8   $          117
  Accounts receivable                                              241                -
  Other current assets                                              28               47
                                                        ---------------  ---------------

    Total current assets                                           277              164

Property and equipment, net                                        201              214
Other assets, net                                                  140              144
                                                        ---------------  ---------------

      Total assets                                      $          618   $          522
                                                        ===============  ===============

LIABILITIES AND STOCKHOLDERS' DEFICIT
- -------------------------------------

Current liabilities:
  Current maturities of long-term debt                  $           85   $           43
  Current portion of obligations under capital leases               35               35
  Note payable to shareholder                                      124               99
  Accounts payable                                                 279              296
  Accrued liabilities                                              113              532
                                                        ---------------  ---------------

    Total current liabilities                                      636            1,005

Long-term debt, net of current maturities                           25               28
Long-term obligations under capital leases                          58               74
Convertible debentures                                             400             -  _
                                                        ---------------  ---------------

      Total liabilities                                          1,119            1,107
                                                        ---------------  ---------------

Commitment and contingencies

Stockholders' deficit:
  Common stock, $.001 par value, 100,000,000 shares
    authorized, 61,783,831 shares issued and
    40,253,331 shares outstanding                                   62               40
  Preferred stock, $.001 par value, 20,000,000 shares
    authorized, 12,693 + 15,760 shares of Series A 8%
    cumulative convertible preferred stock issued and
    outstanding, stated value $100 per share                         -                -
  Additional paid-in capital                                     8,791            8,121
  Losses accumulated during the development stage               (9,332)          (8,729)
  Treasury stock                                                   (22)             (17)
                                                        ---------------  ---------------

    Total stockholders' deficit                                   (501)            (585)
                                                        ---------------  ---------------

      Total liabilities and stockholders' deficit       $          618   $          522
                                                        ===============  ===============


     Note:  The balance sheet at June 30, 2001 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.

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





                              ENDOVASC LTD., INC.

                    (A CORPORATION IN THE DEVELOPMENT STAGE)

                            STATEMENT OF OPERATIONS

           FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2001 AND 2000 AND

      FOR THE PERIOD FROM INCEPTION, JUNE 10, 1996, TO SEPTEMBER 30, 2001

                                   __________

                        (IN THOUSANDS, EXCEPT SHARE DATA)


                                           THREE  MONTHS  ENDED
                                      --------------------------------  INCEPTION  TO
                                       SEPTEMBER 30,    SEPTEMBER 30,    SEPTEMBER 30,
                                            2001             2000           2001
                                      ---------------  ---------------  ---------------
                                                               
Income:
  Sales                               $            -   $            -   $          104
  Interest income                                  1                -               28
  Other income                                   246             -  _              255
                                      ---------------  ---------------  ---------------

    Total income                                 247                -              387

Costs and expenses:
  Operating, general and adminis-
    trative expenses                             384              237            4,711
  Research and development costs                 261              319            3,785
  Interest expense                               177               30              525
  Settlement with former employee               -  _             -  _              408
                                      ---------------  ---------------  ---------------

    Total costs and expenses                     822              586            9,429
                                      ---------------  ---------------  ---------------

Net loss before extraordinary item              (575)            (586)          (9,042)

Extraordinary loss on extinguishment
  of convertible debentures                     -  _             -  _             (127)
                                      ---------------  ---------------  ---------------

Net loss                              $         (575)  $         (586)  $       (9,169)
                                      ===============  ===============  ===============


Weighted average shares outstanding       48,898,796       12,714,918
                                      ===============  ===============


Basic and diluted net loss per
  common share                        $        (0.01)  $        (0.05)
                                      ===============  ===============


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





                              ENDOVASC LTD., INC.

                    (A CORPORATION IN THE DEVELOPMENT STAGE)

                  STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT)

                  FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2001
                                   __________

                        (IN THOUSANDS, EXCEPT SHARE DATA)


                                                                                                     LOSSES
                                                                                                   ACCUMULATED
                                    COMMON STOCK      PREFERRED STOCK    ADDITIONAL                DURING THE
                                 ------------------- -----------------    PAID-IN      TREASURY    DEVELOPMENT
                                 AMOUNT     SHARES    AMOUNT   SHARES     CAPITAL       STOCK         STAGE        TOTAL
                                 -------  ----------  -------  -------  ------------  ----------  -------------  ---------
                                                                                         

Balance at June 30, 2001         $    40  40,253,331  $     -  15,760   $     8,121   $     (17)  $     (8,729)  $   (585)

Stock issued for services              3   2,750,000        -       -            88           -              -         91

Stock issued in settlement of
  lawsuit                              8   8,000,000        -       -           400           -              -        408

Purchase of treasury stock             -           -        -       -             -          (5)             -         (5)

Dividends declared on preferred
  stock                                -           -        -       -             -           -            (28)       (28)

Conversion of preferred stock
  to common stock                     10  10,178,382        -  (3,067)          (10)          -              -          -

Stock issued as payment of
  dividends on preferred stock         1     602,118        -       -            21           -              -         22

Effect of the beneficial con-
  version feature of the con-
  vertible debentures                  -           -        -       -           171           -              -        171

Net loss                            -  _        -  _     -  _    -  _          -  _        -  _           (575)      (575)
                                 -------  ----------  -------  -------  ------------  ----------  -------------  ---------

Balance at September 30, 2001    $    62  61,783,831  $  -  _  12,693   $     8,791   $     (22)  $     (9,332)  $   (501)
                                 =======  ==========  =======  =======  ============  ==========  =============  =========


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





                              ENDOVASC LTD., INC.

                    (A CORPORATION IN THE DEVELOPMENT STAGE)

                        CONDENSED STATEMENT OF CASH FLOWS

          FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2001 AND 2000, AND

      FOR THE PERIOD FROM INCEPTION, JUNE 10, 1996, TO SEPTEMBER 30, 2001
                                   __________

                                 (IN THOUSANDS)


                                                          THREE MONTHS ENDED
                                                   --------------------------------   INCEPTION TO
                                                    SEPTEMBER 30,    SEPTEMBER 30,    SEPTEMBER 30,
                                                        2001             2000           2001   _
                                                   ---------------  ---------------  ---------------
                                                                            
Cash flows from operating activities:
  Net loss                                         $         (575)  $         (586)  $       (9,169)
  Adjustments to reconcile net loss to net
    cash used in operating activities:
    Common stock and stock options issued
      as compensation for services                             91                -            2,680
    Extraordinary loss                                          -                -              127
    Write down of long-lived assets to fair
      value                                                     -                -              285
    Depreciation and amortization expense                      17                7               92
    Deferred income tax expense                                 -                -                8
    Amortization of discount on convertible
      debentures                                              171                -              421
    Changes in operating assets and liabilities:
      (Increase) decrease in other assets                    (222)               -             (336)
      Increase (decrease) in accounts payable
        and accrued liabilities                               (34)             129              737
                                                   ---------------  ---------------  ---------------

        Net cash used in operating activities                (552)            (450)          (5,155)
                                                   ---------------  ---------------  ---------------

Cash flows from investing activities:
  Capital expenditures                                          -              (65)            (142)
  Proceeds received from repayment of loan to
    stockholder                                              -  _             -  _               72
                                                   ---------------  ---------------  ---------------

        Net cash used in investing activities                -  _              (65)             (70)
                                                   ---------------  ---------------  ---------------

Cash flows from financing activities:
  Proceeds from sale of equity securities                       -                -              337
  Proceeds from sale of common stock                            -               25              212
  Proceeds from sale of convertible debentures                400                -            1,437
  Net proceeds from issuance of preferred
    stock                                                       -                -            2,263
  Issuance of notes payable                                    47                5              153
  Repayment of notes payable                                   (8)               -              (72)
  Payments of obligations under capital leases                (16)               -              (39)
  Proceeds from advances from stockholders                     25                -              969
  Repayments of notes to stockholder                            -               (5)              (5)
  Purchase of treasury stock                                   (5)            -  _              (22)
                                                   ---------------  ---------------  ---------------

        Net cash provided by financing
          activities                                          443               25            5,233
                                                   ---------------  ---------------  ---------------

Net increase (decrease) in cash and cash
  equivalents                                                (109)            (490)               8

Cash and cash equivalents at beginning of
  period                                                      117              926             -  _
                                                   ---------------  ---------------  ---------------

Cash and cash equivalents at end of period         $            8   $          436   $            8
                                                   ===============  ===============  ===============

Supplemental disclosure of cash flow information:

  Cash paid for interest expense                   $            6   $            -   $          104
                                                   ===============  ===============  ===============

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


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




                               ENDOVASC LTD., INC.

                    (A CORPORATION IN THE DEVELOPMENT STAGE)

                          NOTES TO FINANCIAL STATEMENTS
                                   __________

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,  2001. 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 statements is
     presented in the Company's audited financial statements for the years ended
     June  30,  2001  and  2000.  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
     -----------------------

     During  the  three  months  ended  September  30,  2001, the Company issued
     $400,000  in convertible debentures. The debentures bear interest at 8% per
     year  payable quarterly in arrears. The debentures mature in September 2003
     and  are  convertible,  at  the  option  of  the  holder,  to shares of the
     Company's  common  stock at a conversion price per share equal to the lower
     of (i) 85% of the average of the three lowest closing prices for the common
     stock  for  the thirty days prior to the closing date of the debentures; or
     (ii)  70%  of the average of the three lowest closing prices for the common
     stock  for  the  thirty days prior to the conversion date. Accordingly, the
     actual  weighted  average  interest rate on these debentures, including the
     effect  of  the cost of the beneficial conversion feature, is approximately
     23%.



                               ENDOVASC LTD., INC.

                        (A DEVELOPMENT STAGE CORPORATION)

                        NOTES TO THE FINANCIAL STATEMENTS
                                   __________

4.   PREFERRED  STOCK
     ----------------

     The  Company's  articles  of  incorporation authorize the issuance of up to
     20,000,000 shares of preferred stock with characteristics determined by the
     Company's board of directors. Effective May 5, 2000, the board of directors
     authorized  the  issuance  and  sale  of up to 55,000 shares of Series A 8%
     convertible  preferred  stock.

     On  May  9,  2000, the Company issued 15,000 shares of $0.001 par value and
     $100  per  share  stated  and  liquidation  value  Series  A  8% non-voting
     convertible preferred stock for $1,500,000. The actual proceeds received by
     the  Company  were $1,040,300, which are net of related offering costs. The
     Series  A  convertible  preferred stock can be converted to common stock at
     any  time  at  the  option of the holder. The conversion rate is the stated
     value per share plus any accrued and unpaid dividends divided by 85% of the
     average  of  the  three  lowest  closing bid prices of the Company's common
     stock for the thirty trading days immediately preceding May 9, 2000, or 70%
     of  the  average of the three lowest closing bid prices for the thirty days
     immediately  preceding  the  conversion  of the respective preferred stock.
     During the three months ended September 30, 2001, 3,067 shares of preferred
     stock  were  converted  to  10,178,382  shares  of  common  stock.

     In  addition, the Series A preferred stockholders are obligated to purchase
     an  additional  30,000  shares  of  Series A 8% convertible preferred stock
     ("Put  Stock") at the option of the Company subject to the Company being in
     compliance  with  various  covenants.  The  Company  is  currently  not  in
     compliance  with  these  covenants but the stockholders maintain a right to
     waive  any  violations. The purchase price of the additional shares is $100
     per share, which is its stated and liquidation value. During November 2000,
     the  Company  issued  an additional 7,500 shares of this Series A preferred
     stock  for  proceeds  to  the  Company of $569,757, which is net of related
     offering  costs.

     If  the  conversion  price  is  lower than the initial price on the date of
     issue,  the  Company  has  the  right  to  redeem the shares of Series A 8%
     convertible  preferred  stock  at  130%  of  its  stated  value  per share.


5.   RESEARCH  AGREEMENT
     -------------------

     Effective  July  1,  2001,  the  Company  entered into an External Research
     Agreement  with  another  company  (the  "Sponsor") whereby the Sponsor has
     agreed  to  assist in the funding of the Company's research and development
     related  to its Nicotine Receptor Agonist. The Sponsor has agreed to fund a
     maximum  of $511,829, of which $240,680 was recorded as other income in the
     accompanying  statement  of operations for the three months ended September
     30,  2001.



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




                             UP TO $589,000 WORTH OF

                                  COMMON STOCK

                                       AND

                              26,565,592 SHARES OF

                                  COMMON STOCK




                               ENDOVASC LTD., INC.




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

                                   PROSPECTUS

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




                    THE DATE OF THIS PROSPECTUS IS  [    ]


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


                                     II - 1

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM  24.  INDEMNIFICATION  OF  DIRECTORS  AND  OFFICERS

     Section 78.751 of the Nevada General Corporation Law allows us 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 our Director, officer, employee or agent, or is or was serving at
our  request  as  a  Director,  officer,  employee  or agent of any corporation,
partnership,  joint venture, trust or other enterprise.  We 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  us.

     Insofar as indemnification for liabilities arising under the Securities Act
may  be permitted to our Directors, officers and controlling persons pursuant to
the  foregoing  provisions,  or  otherwise,  we  have  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. . . . . . . . . . . .  $    148.00
      Accountant's fees and expenses. . . . . . .       500.00
      Legal fees. . . . . . . . . . . . . . . . .    25,000.00

          Total . . . . . . . . . . . . . . . . .  $ 25,648.00


ITEM  26.  RECENT  SALES  OF  UNREGISTERED  SECURITIES

The  following  is  a summary of recent sales of unregistered securities that we
have  accounted for prior to the end of our third operating quarter, ended March
31,  2000.

1.   On  or  about  July  25,  1997, we issued at total of 300,000 of our common
     stock  pursuant to the exemption for registration provided by Regulation D.
     We  relied  on  such  exemption  from registration based upon the fact that
     issuance of these shares complied with the requirements of Regulation D and
     that  we  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, we issued 382,571 shares of our 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:


                                     II - 2

     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, we 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, we issued 100,000 shares of our common stock to
     Alexander  H.  Walker  Jr., in consideration for legal services rendered to
     us.  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, we issued 300,000 shares of our 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, we issued 50,000 shares of our common stock to
     Danilo  D.  Lasic,in exchange for technical advisement services rendered to
     us.  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, we issued 18,987 shares of our 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, we issued 25,000 shares of our 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, we issued 1,416 shares of our 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, we issued 1,190 shares of our 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, we issued 2,083 shares of our common stock to
     Alenka  Lasic,  in  exchange  for  services  rendered  in  connection  with
     designing  our  brochures and 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, we issued 14,380 shares of our common stock
     to  Susan  Cohen,  in consideration for legal services rendered to us. 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, we issued 50,000 shares of our common stock
     to  James  D. Regan, in exchange for technical advisement services rendered
     to  us. 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, we issued 10,416 shares of our common stock
     to  Alenka  Lasic,  in  exchange  for  services rendered in connection with
     designing  Company  brochures  and  designing our 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.



                                     II - 3

15.  On or about December 29, 1998, we issued 650,000 shares of our 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.  We  relied  on  such  exemption  from
     registration  based  upon  the  fact that issuance of these shares complied
     with  the  requirements  of  Regulation  D  and  we  made  the  required
     informational  filing  pursuant  to  Regulation  D.

16.  On or about January 8, 1999, we issued 35,556 shares of our 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. We relied on such exemption from registration
     based  upon  the  fact  that  issuance  of  these  shares complied with the
     requirements  of Regulation D and we made the required informational filing
     pursuant  to  Regulation  D.

17.  On  or  about January 14, 1999, we issued 20,000 shares of our 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, we issued 5,200 shares of our common stock to
     James  Regan, in exchange for technical advisement services rendered to us.
     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, we issued 10,116 shares of our common stock
     to  Alenka  Lasic,  in  exchange  for  services rendered in connection with
     designing  Company  brochures  and  designing our 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, we issued 80,000 shares of our 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.  We  relied  on  such  exemption  from
     registration  based  upon  the  fact that issuance of these shares complied
     with  the  requirements  of  Regulation  D  and  we  made  the  required
     informational  filing  pursuant  to  Regulation  D.

21.  On or about February 3, 1999, we issued 2,000 shares of our 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, we issued 5,200 shares of our common stock to
     James  D.  Regan, in exchange for technical advisement services rendered to
     us.  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, we issued 106,667 shares of our 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.  We  relied  on  such  exemption  from
     registration  based  upon  the  fact that issuance of these shares complied
     with  the  requirements  of  Regulation  D  and  we  made  the  required
     informational  filing  pursuant  to  Regulation  D.

24.  On or about February 23, 1999, we issued 100,000 shares of our 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.  We  relied  on  such  exemption  from
     registration  based  upon  the  fact that issuance of these shares complied
     with  the  requirements  of  Regulation  D  and  we  made  the  required
     informational  filing  pursuant  to  Regulation  D.

25.  On  or  about February 23, 1999, we issued 5,000 shares of our common stock
     to  Shawn  F.  Hackman 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. Mr. Hackman returned these shares to us on
     or  about  September 1, 1999. We relied on such exemption from registration
     based  upon  the  fact  that  issuance  of  these  shares complied with the
     requirements  of Regulation D and we made the required informational filing
     pursuant  to  Regulation  D.

26.  On  or about March 9, 1999, we issued 248,889 shares of our 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. We relied on such exemption from registration
     based  upon  the  fact  that  issuance  of  these  shares complied with the
     requirements  of Regulation D and we made the required informational filing
     pursuant  to  Regulation  D.

27.  On  or about March 23, 1999, we issued 13,201 shares of our common stock to
     Hiroko  Yoshida,  in exchange for technical advisement services rendered to
     us.  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.

                                     II - 4

28.  On  or about April 6, 1999, we issued 127,348 shares of our 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. We relied on such exemption from registration
     based  upon  the  fact  that  issuance  of  these  shares complied with the
     requirements  of Regulation D and we made the required informational filing
     pursuant  to  Regulation  D.

29.  On  or  about April 13, 1999, we issued 5,166 shares of our common stock to
     Alenka  Lasic,  in  exchange  for  services  rendered  in  connection  with
     designing  Company  brochures  and  designing our 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, we issued 187,324 shares of our 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. We relied on such exemption from registration based upon
     the  fact  that  issuance of these shares complied with the requirements of
     Regulation  D  and  we  made  the required informational filing pursuant to
     Regulation  D.

31.  On or about April 29, 1999, we issued 139,132 shares of our 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. We relied on such exemption from registration
     based  upon  the  fact  that  issuance  of  these  shares complied with the
     requirements  of Regulation D and we made the required informational filing
     pursuant  to  Regulation  D.

32.  On  or  about  May 20, 1999, we issued 65,308 shares of our 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. We relied on such exemption from registration
     based  upon  the  fact  that  issuance  of  these  shares complied with the
     requirements  of Regulation D and we made the required informational filing
     pursuant  to  Regulation  D.

33.  On  or  about  May  27, 1999, we issued 1,000 shares of our 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, we issued 16,487 shares of our 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, we issued 124,444 shares of our 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, we issued 10,000 shares of our 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, we issued 5,000 shares of our 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, we issued 98,467 shares of our 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. We relied on such exemption
     from  registration  based  upon  the  fact  that  issuance  of these shares
     complied  with  the  requirements  of Regulation D and we made the required
     informational  filing  pursuant  to  Regulation  D.

39.  On  or  about July 29, 1999, we issued 18,577 shares of our common stock to
     Hiroko Yoshida, in exchange for scientific and product development services
     rendered  to us. 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, we issued 9,883 shares of our common stock to
     Hiroko Yoshida, in exchange for scientific and product development services
     rendered  to  us. 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, we issued 50,000 shares of our common stock to
     Danilo  Lasic, in exchange for scientific, laboratory, and technical advice
     rendered  to us. 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.


                                     II - 5

42.  On  or  about  September  27,  1999, we issued 200,000 shares of our 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, we issued 237,079 shares of our 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. We relied on
     such exemption from registration based upon the fact that issuance of these
     shares  complied  with  the  requirements  of  Regulation D and we made the
     required  informational  filing  pursuant  to  Regulation  D.

44.  On  or about October 4, 1999, we issued 4,000 shares of our 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, we issued 384,000 shares of our 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. We relied on such exemption from registration
     based  upon  the  fact  that  issuance  of  these  shares complied with the
     requirements  of Regulation D and we made the required informational filing
     pursuant  to  Regulation  D.

46.  On  or about October 18, 1999, we issued 100,000 shares of our common stock
     to  Amram Rothman, in debt conversion. Such shares were valued at $0.09 per
     share  and  were  issued  pursuant to the exemption from registration under
     Rule  504  or  Regulation  D. We relied on such exemption from registration
     based  upon  the  fact  that  issuance  of  these  shares complied with the
     requirements  of Regulation D and we made the required informational filing
     pursuant  to  Regulation  D.

47.  On  or  about October 18, 1999, we issued 70,880 shares of our 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, we issued 5,000 shares of our 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, we issued 500,000 shares of our 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. We relied on such exemption from registration
     based  upon  the  fact  that  issuance  of  these  shares complied with the
     requirements  of Regulation D and we made the required informational filing
     pursuant  to  Regulation  D.

50.  On  or  about October 28, 1999, we issued 70,880 shares of our 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, we issued 4,000 shares of our 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, we issued 1,000,000 shares of our 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, we issued 1,250,000 shares of our common
     stock  to  Dr.  David Summers, our 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, we issued 600,000 shares of our 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, we issued 50,000 shares of our 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.


                                     II - 6

56.  On  or about December 20, 1999, we issued 50,000 shares of our 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, we issued 200,325 shares of our 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, we issued 24,000 shares of our 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, we issued 50,000 shares of our 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, we issued 25,000 shares of our 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, we issued 10,000 shares of our 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, we issued 10,000 shares of our 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, we issued 10,000 shares of our 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, we issued 1,820 shares of our 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, we issued 33,933 shares of our common stock
     to  Hiroko  Yoshida,  in  exchange  for  scientific and product development
     services  rendered  to  us.  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, we issued 136,173 shares of our common stock
     to  Board  of  Trustees  of Leland and 13,457 shares of our common stock to
     each  of John Cooke, Christopher Heeschen, Phillip Tsao, and James Jang, in
     exchange  for  scientific  and product development services rendered to us.
     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, we issued 300,000 shares of our 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, we issued 14,000 shares of our 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, we issued 50,000 shares of our common stock to
     John  Charles  and  25,000  shares of our 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, we issued 14,000 shares of our 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.


                                     II - 7

71.  On  or  about  March 7, 2000, we issued 1,000 shares of our 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, we issued 20,000 shares of our common stock to
     Curtis  Wenger,  Esq.  and  25,000  shares  of  our 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, we issued 25,000 shares of our 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, we issued 12,000 shares of our 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.


     In  addition to the foregoing, the following is a description of a recently
     concluded  private  placement  of  our  securities:

- -    In May 2000, we issued an aggregate of $1,500,000 of Series A 8% Cumulative
     Convertible  Preferred  Stock  in  a  private  placement  to  six investors
     pursuant  to  a  Subscription  Agreement  in which the investors originally
     agreed  to  purchase  an  aggregate of $4.5million of convertible preferred
     stock,  in  three  (3)  $1.5 million tranches. The conversion price for the
     convertible  preferred  stock shall be the lesser of (a) 85% of the average
     of  the  three  lowest  closing bid prices for the thirty (30) trading days
     immediately preceding the issue date of the convertible preferred stock, or
     (b)  70%  of the average of the three (3) lowest closing bid prices for the
     thirty  (30)  days  immediately  preceding  the conversion of the shares of
     convertible  preferred  stock.  In  connection  with such transactions, the
     placement  agents  received cash fees of $300,000, and warrants to purchase
     an  aggregate  of  approximately  333,333  shares.

- -    In  November  2000,  we  issued  an  additional  $750,000  of  Series  A 8%
     Cumulative  Convertible  Preferred  Stock  to four investors. In connection
     with  such  transactions,  the  placement  agents  received  cash  fees  of
     $150,000,  and  warrants  to purchase an aggregate of approximately 166,667
     shares.

- -    In  April  2001, we issued an additional $750,000 of Series A 8% Cumulative
     Convertible  Preferred  Stock  to  two  investors.  In connection with such
     transactions,  the  placement  agents  received  cash  fees of $75,000, and
     warrants  to  purchase  an  aggregate  of  approximately  166,667  shares.

- -    In  August  2001, we issued a $200,000 8% Convertible Note to an accredited
     investor.  In  connection with such transaction, we also issued warrants to
     purchase  an  aggregate  of  approximately  100,000  shares.

- -    In  September  2001,  we  issued  a  $200,000  8%  Convertible  Note  to an
     accredited  investor.


                                     II - 8

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 Subordinated Convertible Redeemable
               Debenture  **

 4.2           Form  of  8%  Series B Senior Subordinated Convertible Redeemable
               Debenture  **
 4.3           Specimen  Stock  Certificate  of  the  Company  **
 4.4           Form  of  8%  Convertible  Note
 4.5           Form  of  Warrant
 5.1           Opinion  of  Sichenzia,  Ross,  Friedman  &  Ference  LLP
10.1           Form  of  Employment  Agreement  with  Dr.  David  Summers, dated
               December  18,  1996*
10.2           Form  of  Employment Agreement with Ms. Barbara Richardson, dated
               June  1,  2000*
10.3           Form  of  Consulting  Services  Agreement with Mr. Roy Robertson,
               dated  March  1,  2000*
10.4           Form  of  Subscription  Agreement  for  Purchase  of  Series A 8%
               Cumulative  Convertible  Preferred  Stock*
10.5           Certificate  to  Set  Forth  Designations,  Voting  Powers,
               Preferences,  Limitations,  Restrictions  and  Relative Rights of
               Series  A  8%  Cumulative  Convertible  Preferred  Stock*
10.6           Form  of  Common  Stock  Purchase  Warrant*
10.7           Lease  of  Company's  Facility  at  15001 Walden Road, Suite 108,
               Montgomery,  Texas  77356*
10.8           Lease  of Company's Facility at 15001 Walden Road, Suites 234 and
               235,  Montgomery,  Texas  77356*
10.9           8%  Convertible  Note  Subscription  Agreement
16.1           Letter  on  change  in  certifying  accountant  **
23.1           Consent  of  Ham,  Langston  &  Brezina,  LLP
23.2           Consent of Sichenzia, Ross, Friedman & Ference LLP (included in
               Exhibit 5.1)

*    Incorporated  by  reference  to the Registrant's Registration Statement, as
     amended,  on  Form  SB-2,  originally  filed  on  June  30,  2000.

**   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.


                                     II - 9

(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.


                                     II - 10

                                   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  November  14,  2001.


        Signature                        Title                   Date
        ---------                        -----                   ----

/s/David P. Summers           Chief Executive Officer and  November 14, 2001
___________________________   Chairman
David P. Summers


/s/Barbara J. Richardson      Secretary and Director       November 14, 2001
____________________________
Barbara J. Richardson


/s/M. Dwight Cantrell         Chief Financial Officer,     November 14, 2001
____________________________  Treasurer and Director
M. Dwight Cantrell


/s/Gary R. Ball               Director                     November 14, 2001
____________________________
Gary R. Ball


/s/Claudio R. Roman           Director                     November 14, 2001
____________________________
Claudio R. Roman


                                     II - 11