United States
                       Securities and Exchange Commission
                             Washington, D.C. 20549


                                   Form 10-QSB



[X]     Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934 for the Quarterly Period Ended September 30, 2002.

[ ]     Transition Report to Section 13 or 15(d) of the Securities Exchange Act
of 1934  for the Transition Period from _____________ to ___________.


                                    000-28371
                            (Commission File Numbers)


                               ENDOVASC LTD., INC.
             (Exact name of registrant as specified in its charter)


               DELAWARE                                 76-0512500
     (State or Other Jurisdiction of                  (IRS Employer
     Incorporation or Organization)               Identification Number)


                          15001 Walden Road, Suite 108
                            Montgomery, Texas 77356
              (Address of principal executive offices) (Zip Code)


                                 (936) 448-2222
              (Registrant's Telephone Number, Including Area Code)


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

     Yes  [X]            No  [ ]


     As of November 5, 2002, 34,115,208 shares of Common Stock, par value $.001
per share, of Endovasc Ltd., Inc. were outstanding.



                                TABLE OF CONTENTS

PART I

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

             Balance Sheet as of September 30, 2002 and
               June 30, 2002                                                 F-2

             Statement of Operations for the three months
               ended September 30, 2002 and 2001, and for
               the period from inception, June 10, 1996,
               to September 30, 2002                                         F-3

             Statement of Stockholders' Deficit for the
               three months ended September 30, 2002                         F-4

             Statement of Cash Flows for the three months
               ended September 30, 2002 and 2001, and for
               the period from inception, June 10, 1996,
               to September 30, 2002                                         F-5

             Notes to Financial Statements                                   F-6


ITEM 2.      Management's Discussion and Analysis of Financial
- ------         Condition and Results of Operations                          F-12

ITEM 3.      Evaluation of Disclosure Controls and Procedures               F-13
- ------


PART II

ITEM 1.     Legal Proceedings                                               F-14
- ------

ITEM 2.     Changes in Securities                                           F-14
- ------

ITEM 6.     Exhibits and Reports on Form 8-K                                F-14
- ------

SIGNATURES                                                                  F-15


                                      F-1



                              ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                                  BALANCE SHEET
                      SEPTEMBER 30, 2002 AND JUNE 30, 2002
                                _________________
                        (IN THOUSANDS, EXCEPT SHARE DATA)


                                                             SEPTEMBER 30,    JUNE 30,
                                                                 2002           2002
          ASSETS                                             (UNAUDITED)      (NOTE)
          ------                                            ---------------  ----------
                                                                       
Current assets:
  Cash and cash equivalents                                 $           19   $       1
  Accounts receivable                                                   54         214
  Other current assets                                                  43          68
                                                            ---------------  ----------

    Total current assets                                               116         283

Property and equipment, net                                            155         168
Other assets, net                                                      124         128
                                                            ---------------  ----------

      Total assets                                          $          395   $     579
                                                            ===============  ==========

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

Current liabilities:
  Current maturities of long-term debt                      $          113   $      91
  Current portion of obligations under capital leases                   29          37
  Note payable to shareholder                                           78          58
  Convertible debentures                                               173           -
  Accounts payable                                                     587         689
  Accrued liabilities                                                  147         144
                                                            ---------------  ----------

    Total current liabilities                                        1,127       1,019

Long-term debt, net of current maturities                               12          33
Long-term obligations under capital leases                              33          33
Convertible debentures, net of current portion                           -         171
                                                            ---------------  ----------

      Total liabilities                                              1,172       1,256
                                                            ---------------  ----------

Commitment and contingencies

Stockholders' deficit:
  Common stock, $.001 par value, 200,000,000 shares
    authorized, 33,037,744 and 2,183,575 shares issued
    and 33,037,744 and 2,131,450 shares outstanding at
    September 30, 2002 and June 30, 2002, respectively                  33           2
  Preferred stock, $.001 par value, 20,000,000 shares
    authorized, 6,489 and 7,869 shares of Series A 8%
    cumulative convertible preferred stock issued and
    outstanding at September 30, 2002 and June 30, 2002,
    respectively, stated value $100 per share                            -           -
  Preferred stock, $0.001 par value, 3,000,000 shares
    authorized, -0- and 2,400,855 shares of Series B
    convertible preferred stock issued and outstanding
    at September 30, 2002 and June 30, 2002, respectively                -           2
  Preferred stock, $0.001 par value, 370,000 shares
    authorized, -0- and 350,000 shares of Series C
    convertible preferred stock issued and outstanding
    at September 30, 2002 and June 30, 2002, respectively                -           -
  Additional paid-in capital                                        11,200      10,566
  Losses accumulated during the development stage                  (12,010)    (11,230)
  Treasury stock, -0- and 52,125 shares at September
    30, 2002 and June 30, 2002, respectively                             -         (17)
                                                            ---------------  ----------

    Total stockholders' deficit                                       (777)       (677)
                                                            ---------------  ----------

      Total liabilities and stockholders' deficit           $          395   $     579
                                                            ===============  ==========


Note:  The  balance  sheet  at  June  30, 2002 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.

                                       F-2





                                         ENDOVASC LTD., INC.
                               (A CORPORATION IN THE DEVELOPMENT STAGE)
                                       STATEMENT OF OPERATIONS
                      FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2002 AND 2001 AND
                 FOR THE PERIOD FROM INCEPTION, JUNE 10, 1996, TO SEPTEMBER 30, 2002
                                              __________
                                   (IN THOUSANDS, EXCEPT SHARE DATA)


                                                   THREE MONTHS ENDED           INCEPTION TO
                                                      SEPTEMBER 30,             SEPTEMBER 30,
                                                  2002             2001             2002
                                             ---------------  ---------------  ---------------
                                                                      
Income:
  Revenue                                    $          104   $          241   $          873
  Interest income                                         -                1               28
  Other income                                            1                5               15
                                             ---------------  ---------------  ---------------

    Total income                                        105              247              916
                                             ---------------  ---------------  ---------------

Costs and expenses:
  Operating, general and administrative
    expenses                                            442              384            6,357
  Research and development costs                        396              261            5,397
  Interest expense                                       33              177              605
  Settlement with former employee                         -                -              408
                                             ---------------  ---------------  ---------------

    Total costs and expenses                            871              822           12,767
                                             ---------------  ---------------  ---------------

Net loss before extraordinary item                     (766)            (575)         (11,851)

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

Net loss                                     $         (766)  $         (575)  $      (11,978)
                                             ===============  ===============  ===============


Basic and diluted net loss per common share  $        (0.03)  $        (0.47)
                                             ===============  ===============

Weighted average shares outstanding              25,509,388        1,222,470
                                             ===============  ===============



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

                                       F-3





                                                  ENDOVASC LTD., INC.
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)
                                      STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT)
                                      FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2002
                                                       __________
                                            (IN THOUSANDS, EXCEPT SHARE DATA)


                                                      SERIES A            SERIES B              SERIES C
                                 COMMON STOCK      PREFERRED STOCK      PREFERRED STOCK      PREFERRED STOCK    ADDITIONAL
                              --------------------  ----------------  ---------------------  ------------------  PAID-IN   TREASURY
                              AMOUNT    SHARES     AMOUNT   SHARES    AMOUNT     SHARES     AMOUNT    SHARES     CAPITAL    STOCK
                             -------  -----------  -------  -------  --------  -----------  -------  ---------  ---------  -------
                                                                                             

Balance at June 30, 2002     $     2   2,183,575   $     -   7,869   $     2    2,400,855   $     -   350,000   $ 10,566   $  (17)

Issue of common stock
  for services and fin-
  ancing costs                     1     605,795         -       -         -            -         -         -        574        -

Conversion of preferred
  stock to treasury stock          -     121,000         -       -         -      (12,100)        -         -          5       (5)

Conversion of preferred
  stock to common stock           30  29,901,750         -  (1,380)       (2)  (2,388,755)        -  (350,000)       (28)       -

Dividends declared on pre-
  ferred stock                     -           -         -       -         -            -         -         -          -        -

Issue of common stock as
  payment of dividends on
  preferred stock                  -      48,374         -       -         -            -         -         -         24        -

Conversion of other liabil-
  ities to common stock            -      43,500         -       -         -            -         -         -         36        -

Issue of common stock for
  exercise of warrants             -     300,000         -       -         -            -         -         -         39        -

Issue of common stock for
  cash                             -       6,875         -       -         -            -         -         -          6        -

Retirement of treasury
  stock                            -    (173,125)        -       -         -            -         -         -        (22)      22

Net loss                           -           -         -       -         -            -         -         -          -        -
                             -------  -----------  -------  -------  --------  -----------  -------  ---------  ---------  -------

Balance at September 30,
  2002                       $    33  33,037,744   $     -   6,489   $     -            -   $     -         -   $ 11,200   $    -
                             =======  ===========  =======  =======  ========  ===========  =======  =========  =========  =======


                               LOSSES
                            ACCUMULATED
                             DURING THE
                            DEVELOPMENT
                               STAGE      TOTAL
                             ---------  ---------
                                  

Balance at June 30, 2002     $(11,230)  $   (677)

Issue of common stock
  for services and fin-
  ancing costs                      -        575

Conversion of preferred
  stock to treasury stock           -          -

Conversion of preferred
  stock to common stock             -          -

Dividends declared on pre-
  ferred stock                    (14)       (14)

Issue of common stock as
  payment of dividends on
  preferred stock                   -         24

Conversion of other liabil-
  ities to common stock             -         36

Issue of common stock for
  exercise of warrants              -         39

Issue of common stock for
  cash                              -          6

Retirement of treasury
  stock                             -          -

Net loss                         (766)      (766)
                             ---------  ---------

Balance at September 30,
  2002                       $(12,010)  $   (777)
                             =========  =========



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

                                       F-4





                                        ENDOVASC LTD., INC.
                             (A CORPORATION IN THE DEVELOPMENT STAGE)
                                  CONDENSED STATEMENT OF CASH FLOWS
                    FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2002 AND 2001, AND
                FOR THE PERIOD FROM INCEPTION, JUNE 10, 1996, TO SEPTEMBER 30, 2002
                                             __________
                                           (IN THOUSANDS)

                                                            THREE MONTHS ENDED
                                                      --------------------------------  INCEPTION TO
                                                               SEPTEMBER 30,            SEPTEMBER 30,
                                                           2002             2001            2002
                                                      ---------------  ---------------  ---------------
                                                                               
Cash flows used in operating activities:
  Net loss                                            $         (766)  $         (575)  $      (11,978)
  Adjustments to reconcile net loss to net
    cash used in operating activities                            724               23            6,402
                                                      ---------------  ---------------  ---------------

        Net cash used in operating activities                    (42)            (552)          (5,576)
                                                      ---------------  ---------------  ---------------

Cash flows used in investing activities:
  Capital expenditures                                             -                -             (147)
  Proceeds received from repayment of loan to
    stockholder                                                    -                -               72
                                                      ---------------  ---------------  ---------------
        Net cash used in investing activities                      -                -              (75)
                                                      ---------------  ---------------  ---------------

Cash flows from financing activities:
  Proceeds from sale of equity securities                          -                -              337
  Proceeds from sale of common stock                               6                -              252
  Proceeds from exercise of warrants                              39                -               74
  Proceeds from sale of convertible debentures                     -              400            1,437
  Net proceeds from issuance of preferred stock                    -                -            2,263
  Issuance of notes payable                                       21               47              250
  Repayment of notes payable                                     (18)              (8)            (135)
  Payments of obligations under capital leases                    (8)             (16)             (69)
  Proceeds from advances from stockholders                        20               25            1,288
  Repayments of notes to stockholder                               -                -               (5)
  Purchase of treasury stock                                       -               (5)             (22)
                                                      ---------------  ---------------  ---------------

        Net cash provided by financing activities                 60              443            5,670
                                                      ---------------  ---------------  ---------------

Net increase (decrease) in cash and cash equivalents              18             (109)              19

Cash and cash equivalents at beginning of period                   1              117                -
                                                      ---------------  ---------------  ---------------

Cash and cash equivalents at end of period            $           19   $            8   $           19
                                                      ===============  ===============  ===============

Supplemental disclosure of cash flow information:

  Cash paid for interest expense                      $           30   $            6   $          146
                                                      ===============  ===============  ===============

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


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

                                       F-5



                               ENDOVASC LTD., INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                          NOTES TO FINANCIAL STATEMENTS
                                   __________
                        (IN THOUSANDS, EXCEPT SHARE DATA)


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,  2002. 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,  2002  and  2001.  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.   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. The following information excludes the effect
     of  the 40 to 1 reverse stock split. The conversion features of all classes
     of  preferred  stock  were  not  subject  to  the  effects  of  the  split.

     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.  The actual proceeds received by the Company
     were $1,040, 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, which is net
     of  related  offering  costs  of $277. 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.

     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.

                                    Continued
                                       F-6



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


3.   PREFERRED  STOCK,  CONTINUED
     ----------------------------

     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.

     During  the three months ended September 30, 2002, 1,380 shares of Series A
     preferred stock were converted to 266,577 shares of common stock.

     In May 2002, the Company's board of directors authorized the issuance of up
     to  3,000,000  shares  of  Series  B convertible preferred stock with a par
     value  of  $0.001  per  share.  Each  share  of Series B preferred stock is
     convertible  into  10  shares  of common stock at the option of the holder.
     Upon  the  occurrence  of  a recapitalization of the Company, each share of
     Series  B  preferred  stock  is automatically converted to 10 shares of the
     Company's  common  stock.  Each  share of Series B preferred stock includes
     voting rights equal to 500 shares of common stock. The shares of the Series
     B  preferred  stock  rank  senior  to  the  common stock both in payment of
     dividends  and  liquidation  preference.

     As  of June 30, 2002, the Company had entered into Exchange Agreements with
     certain  stockholders,  whereby  these  stockholders  exchanged  24,008,545
     shares  of  the  Company's  common  stock  for 2,400,855 shares of Series B
     convertible  preferred  stock.  An  additional  2,305,259  shares  of  the
     Company's  common  stock  were  exchanged  for  230,526  shares of Series B
     convertible  preferred  stock during the three month period ended September
     30,  2002.

     In May 2002, the Company's board of directors authorized the issuance of up
     to  370,000  shares  of  Series  C  convertible preferred stock with no par
     value. Each share of Series C preferred stock is convertible into 10 shares
     of  common  stock  at  the  option of the holder. Upon the occurrence of an
     increase  in authorized common stock of the Company, each share of Series C
     preferred  stock is automatically converted into 10 shares of the Company's
     common  stock.  Holders of the Series C preferred stock have voting rights,
     dividend  rights  and  liquidation  preference equal to those of the common
     stockholders.  In  May  2002,  350,000  shares  of the Series C convertible
     preferred  stock  were issued to two consultants for services performed for
     the  Company.

     During  the  three  months  ended  September  30,  2002,  due  to  the
     reincorporation  of  the  Company  (See Note 4), all shares of Series B and
     Series C preferred stock were automatically converted back to the shares of
     common  stock  originally  exchanged  and such conversion had a significant
     dilutive  effect  on  the  owners  of  common  stock.


                                    Continued
                                       F-7



                               ENDOVASC LTD., INC.
                        (A DEVELOPMENT STAGE CORPORATION)
                        NOTES TO THE FINANCIAL STATEMENTS
                                   __________
                        (IN THOUSANDS, EXCEPT SHARE DATA)


4.   REINCORPORATION
     ---------------

     Effective  July  9,  2002,  the Company's board of directors and holders of
     shares  representing  a  majority  of  the voting rights of the outstanding
     shares  of  the  Company's  common  stock  and  preferred  stock approved a
     reincorporation  of  the  Company  from the state of Nevada to the state of
     Delaware.  This reincorporation was accomplished by a merger of the Company
     into  a  new  Delaware corporation of the same name. Under the terms of the
     merger, holders of the Company's common stock received one share of the new
     Delaware  corporation  common  stock  in  exchange  for  40  shares  of the
     Company's common stock, resulting in a 40 to 1 reverse split for all common
     stockholders.  All  holders  of the outstanding shares of Series A, B and C
     convertible  preferred stock were not subject to the 40 to 1 reverse split,
     because  under  the  terms of the merger agreement, each share of preferred
     stock  was  converted into one share of preferred stock in the new Delaware
     corporation with identical conversion rights, which resulted in significant
     dilution  to  all  common  stockholders.

     As  a  result  of this reincorporation, each share of Series B and Series C
     convertible preferred stock was automatically converted to 10 shares of the
     Company's  new  common  stock  resulting  in  the  issuance  of  29,813,804
     post-split  shares  of  common  stock  in  the  new  Delaware  corporation.
     Accordingly,  the  reincorporation process resulted in a preferential stock
     dividend of 29,068,459 shares of common stock issued to holders of Series B
     and  Series  C  convertible  preferred  stock  in  July  2002.

     Each  share  of  Series A convertible preferred stock was not automatically
     converted  to  common stock upon reincorporation and was not subject to the
     40  to  1  reverse  split.  Accordingly,  holders  of  Series A convertible
     preferred  stock  received  a preferential dividend of 23,469,792 shares of
     common  stock  based  on  the  conversion  rate  on  July  9,  2002.

     This  reincorporation  resulted  in an increase in authorized shares of the
     Company's  common  stock  to 200,000,000 shares with all other terms of the
     common  and  preferred  stock remaining the same except as otherwise noted.

     The  Company's treasury stock was cancelled and retired as a result of this
     reincorporation  and  all  shares  held  in  treasury resumed the status of
     authorized  and  unissued  common  stock.

     The  effect of the 40 to 1 reverse stock split was recognized retroactively
     in the stockholders' equity accounts on the balance sheet at June 30, 2002,
     with  the  exception  of  2,247,628 shares which were recognized during the
     three  month period ended September 30, 2002. Stockholders' equity accounts
     have  been  restated  to reflect the reclassification of an amount equal to
     the par value of the decrease in issued common shares from the common stock
     account  to  the  additional  paid-in  capital  account.

     During  the  three  month  period  ended  September  30,  2002 the board of
     directors  approved  the  purchase  by  the  Company  of  up  to  2% of the
     outstanding  shares of its common stock. No purchase of common stock of the
     Company  was  made  by  the  Company during the quarter ended September 30,
     2002.


                                    Continued
                                       F-9



                               ENDOVASC LTD., INC.
                        (A DEVELOPMENT STAGE CORPORATION)
                        NOTES TO THE FINANCIAL STATEMENTS
                                   __________
                        (IN THOUSANDS, EXCEPT SHARE DATA)


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

     Effective  July  1,  2001,  the  Company  entered into an External Research
     Agreement  with  another company (the "Sponsor") whereby the Sponsor agreed
     to  assist in the funding of the Company's research and development related
     to its Nicotine Receptor Agonist for one year with the option to extend the
     agreement  for  an  additional one year term. During the three month period
     ended September 30, 2002, the grant was extended for another one year term.
     Revenue  generated  from  this  grant  of  $49,000  was  recorded  in  the
     accompanying  statement  of operations for the three months ended September
     30,  2002.


6.   LITIGATION
     ----------

     On  September  11,  2002  the company filed a civil lawsuit styled Endovasc
     Ltd.,  Inc v. J.P. Turner & Co. LLC et al, Number 02-CV-7313, in the United
     States  District Court, Southern District of New York. The complaint is for
     damages as a result of an alleged fraud and stock manipulation. The company
     is seeking monetary damages in excess of $200,000,000. In a related matter,
     a  show cause complaint was filed against the Company on September 19, 2002
     styled  Balmore  SA  etal  v  Endovasc  Ltd.,  Inc.  A  hearing was held on
     September 26, 2002 with the Judge issuing an unfavorable ruling against the
     Company.  The  matter was settled through the issuance of 203,000 shares of
     the  Company's  common  stock.  In  another  related  matter,  a show cause
     complaint  was  filed against the Company on October 17, 2002 styled Laurus
     Master  Fund  Ltd.  et  al v Endovasc Ltd, Inc., Number 02- CV-8317, in the
     United  States  District  Court,  Southern  District of New York. This suit
     involves  the  issuance of 430,476 shares of stock. A hearing is to be held
     in  November  2002.


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



                                                   THREE MONTHS ENDED
                                                 ---------------------- INCEPTION TO
                                                      SEPTEMBER 30,     SEPTEMBER 30,
                                                    2002        2001        2002
                                                 ----------  ----------  ----------
                                                                
     Non-cash investing and financing
       activities:

       Common stock issued in exchange for
         equity securities                       $        -  $        -  $      302
                                                 ==========  ==========  ==========
       Common and treasury stock issued upon
         conversion of debentures and interest
         on debentures                           $        -  $        -  $    1,524
                                                 ==========  ==========  ==========

       Common and preferred stock issued for
         services and license and patent rights  $      575  $       91  $    3,209
                                                 ==========  ==========  ==========

       Common stock issued in settlement of
         lawsuit and related liabilities         $        -  $      408  $      601
                                                 ==========  ==========  ==========

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



                                    Continued
                                      F-10



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



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



                                                    THREE MONTHS ENDED
                                                   ---------------------- INCEPTION TO
                                                       SEPTEMBER 30,      SEPTEMBER 30,
                                                      2002        2001       2002
                                                   ----------  ----------  ----------
                                                                  
       Conversion of note payable to shareholder
         to common stock                           $        -  $        -  $    1,503
                                                   ==========  ==========  ==========

       Conversion of dividends payable to
         common stock                              $       24  $       22  $      155
                                                   ==========  ==========  ==========

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

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

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

       Dividends declared on preferred stock       $       14  $       28  $      117
                                                   ==========  ==========  ==========

       Receipt of treasury stock for note payable
         to stockholders                           $        -  $        -  $      560
                                                   ==========  ==========  ==========



                                      F-11

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

     The  statements  contained  in this Form 10-QSB 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,  2002,  the  Company  had  an  accumulated  deficit  of
$(12,010,000).

     The  Company  presented  pre-clinical  data  to  the  U.S.  Food  and  Drug
Administration  (FDA) in October 1999, in preparation of its Investigational New
Drug  (IND)  filing  for Liprostin, its liposomal prostaglandin E-1 (PGE-1) drug
for indications of critical limb ischemia (CLI).  The FDA reviewed the Company's
Phase  I  data  and  responded with a waiver of Phase II clinical trials, if the
Company  elected  to proceed directly to a Phase III trial for the product.  The
Company  determined  to  move  forward  with  Phase III as suggested by the FDA.
After  review  of  the  successful  report  of  the  Phase I trials, the company
submitted  on  August 2, 2001 an IND submission and Phase III protocol which was
subsequently  approved  in  February  2002.  In  that meeting the FDA approved a
second indication for peripheral obstructive artery disease, severe intermittent
claudication,  which  is  pain  that  occurs  while  walking.

     In November 2000, the Company submitted an application for consideration of
a major research grant for animal studies of Nicotine Receptor Agonist.  In July
2001,  the Company was notified of the grant approval for approximately $700,000
with  an option to extend for an additional year.  Monies from the grant did not
become  available  until  after  November  2001.  Identity  of  the  grantor was
requested to remain anonymous until such time as release of the results from the
studies.  The  Company  anticipates  to have publication of data released during
the second quarter of the Company's fiscal year ending June 30, 2003.  The grant
was  extended  and  additional  funding  was  given in early 2003.  The data was
presented  at  the American College of Angiology in October 2002 and the grantor
supporting the sponsored research was identified as Philip Morris, USA, External
Research  Group.

      At a special meeting of the Board of Directors held on September 21, 2002,
the  Board  considered  the appointments of an Audit and Compensation Committee.
The Board unanimously appointed Judge Ken Reilly as Chairman of the Compensation
Advisory  Board  and  Ken  Beverly as Chairman of the Audit Advisory to Board of
Directors.  Previously  announced Beuttenmuller, Bagrier and Davidson, were made
prior  to  the Sarbanes/Oxley Act, and were rescinded by the Board until further
review  by  the  respective  Chairmen.

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

THREE  MONTH  PERIOD  ENDED  SEPTEMBER  30,  2002  AND  2001
- ------------------------------------------------------------

     During  the  three  month  period ended September 30, 2002, the Company had
revenue of $105,000 compared with $247,000 of revenue for the three month period
ended  September  30, 2001.  The decrease of $142,000 is the result of a decline
in  revenue  received  from  an external research agreement with another company
entered  into  in  July  2001  whereby  the Company received assistance from the
company  in  funding  its research and development costs related to its Nicotine
Receptor  Agonist.

     During  the  three  month  period  ended  September  30,  2002  and  2001,
administrative  and operating expenses were $442,000 and $384,000, respectively.
The  increase in costs and operating expenses is primarily due to an increase in
stock  based  compensation  to  third  party  consultants.


                                      F-12

     Research  and  development  costs  totaled  $396,000 during the three month
period  ended  September  30,  2002, compared to $261,000 during the three month
period ended September 30, 2001.  This increase of $135,000 was the result of an
increase  in  stock  based  compensation  to  third party consultants and patent
expenses  incurred  during  the  three  month  period  ended September 30, 2002.

     Interest  expense  decreased  from  $177,000  during the three month period
ended  September  30,  2001  to  $33,000  during  the  three  month period ended
September 30, 2002.  This decrease is a result of $171,000 of recognition of the
beneficial  conversion feature and additional interest on convertible debentures
that  were  issued  during  the  three  months  ended  September  30,  2001.

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

     The  Company  had  a  working  capital  deficit  at  September  30, 2002 of
$1,011,000,  compared  to  a  deficit  of  $359,000 at September 30, 2001.  This
increase  in  the  working capital deficit is primarily related to a decrease in
accounts receivable, an increase in accounts payable and $173,000 of convertible
debentures  that  were  recorded  as  current  at  September  30,  2002.

     The  Company requires significant additional funds to enable it to continue
its  Liprostin  product  development  and  to  complete  its  Food  and  Drug
Administration  required clinical trials, as well as research and development of
its  licensed  product  nicotine  receptor  agonist  (NRA) and its stent coating
technology.

     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  introduction of Liprostin and possibly adversely affect the Company's
operations.  In  order  to  continue  as a going concern, the Company must raise
additional  funds  as  noted  above  and  ultimately  achieve  profit  from  its
operations.


ITEM  3.     EVALUATION  OF  DISCLOSURE  CONTROLS  AND  PROCEDURES
- -------      -----------------------------------------------------

     David  P.  Summers,  Chief  Executive Officer of the Company, has concluded
that  our  disclosure controls and procedures are appropriate and effective.  He
has  evaluated  these controls and procedures as of a date within 90 days of the
filing date of this report on Form 10-QSB.  There were no significant changes in
our  internal controls or in other factors that could significantly affect these
controls  subsequent  to  the date of their evaluation, including any corrective
actions  with  regard  to  significant  deficiencies  and  material  weaknesses.


                                      F-13

                           PART II - OTHER INFORMATION

ITEM  1.     LEGAL  PROCEEDINGS
- -------      ------------------

          On  September  11,  2002  the  company  filed  a  civil lawsuit styled
     Endovasc  Ltd.,  Inc  v. J.P. Turner & Co. LLC et al, Number 02-CV-7313, in
     the  United  States  District  Court,  Southern  District  of New York. The
     complaint  is  for  damages  as  a  result  of  an  alleged fraud and stock
     manipulation.  The  company  is  seeking  monetary  damages  in  excess  of
     $200,000,000. In a related matter, a show cause complaint was filed against
     the  Company  on September 19, 2002 styled Balmore SA etal v Endovasc Ltd.,
     Inc.  A  hearing  was  held on September 26, 2002 with the Judge issuing an
     unfavorable  ruling against the Company. The matter was settled through the
     issuance  of  203,000  shares  of  the  Company's  common stock. In another
     related  matter,  a  show  cause complaint was filed against the Company on
     October 17, 2002 styled Laurus Master Fund Ltd. et al v Endovasc Ltd, Inc.,
     Number  02- CV-8317, in the United States District Court, Southern District
     of  New York. This suit involves the issuance of 430,476 shares of stock. A
     hearing  is  to  be  held  in  November  2002.


ITEM  2.     CHANGES  IN  SECURITIES
- -------      -----------------------

          Recent  Sale  of  Unregistered  Securities.  During  the quarter ended
     September  30,  2002,  the  following  transactions  were effected by us in
     reliance upon exemptions from registration under the Securities Act of 1933
     as  amended  (the  "Act"). Unless stated otherwise, we believe that each of
     the  persons  who  received these unregistered securities had knowledge and
     experience in financial and business matters which allowed them to evaluate
     the  merits and risk of the receipt of these securities, and that they were
     knowledgeable  about our operations and financial condition. No underwriter
     participated  in, nor did we pay any commissions or fees to any underwriter
     in  connection  with the transactions. These transactions did not involve a
     public  offering. Each certificate issued for these unregistered securities
     contained  a  legend  stating  that the securities have not been registered
     under the Act and setting forth the restrictions on the transferability and
     the  sale  of  the  securities.

          In  July,  August  and  September  of  2002, we issued an aggregate of
     649,295  shares  of  common  stock  for services, which we valued at prices
     ranging from $0.62 to $1.28 per share, with an aggregate value of $611,000.
     These  transactions  were exempt from registration pursuant to Section 4(2)
     of  the  Act.

          In  September  2002,  we issued an aggregate of 6,875 shares of common
     stock  for  cash  at  $0.82 and $0.95 per share, with an aggregate value of
     $6,000.  These  transactions  were  exempt  from  registration  pursuant to
     Section  4(2)  of  the  Act.

          In  August 2002, we issued 300,000 shares of common stock for exercise
     of  a  warrant with an exercise price of $0.13 per share and $39,000 in the
     aggregate.  These  transactions  were  exempt from registration pursuant to
     Section  4(2)  of  the  Act.

          During  July,  August  and  September  2002,  we  issued  a  total  of
     30,128,755  shares  of  common stock upon the conversion of preferred stock
     and  dividends  on  preferred  stock.  We did not receive any proceeds from
     these  transaction. These transactions were exempt pursuant to Section 4(2)
     of  the  Securites  Act.

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

(a)       Exhibits  --  None.

(b)       Reports  on  Form  8-K.

          -    We  filed  a  Form  8-K on July 9, 2002, reporting Item 5 - Other
               Events.

          -    We  filed  a  Form  8-K on September 23, 2002, reporting Item 5 -
               Other  Events.


                                      F-14

                                   SIGNATURES

     In  accordance  with  the  requirements  of  Sections  13  and 15(d) of the
Exchange  Act,  the registrant has caused this report to be signed on its behalf
by  the  undersigned,  thereto  duly  authorized.

                                              ENDOVASC  LTD.,  INC.




Date:     November 19, 2002                By:    /s/  David  P.  Summers
       ------------------------                 -----------------------------
                                                      David  P.  Summers
                                                  Chief  Executive  Officer




Date:     November 19, 2002                By:    /s/  M.  Dwight  Cantrell
       ------------------------                 ------------------------------
                                                     M.  Dwight  Cantrell
                                                   Chief  Financial  Officer



CERTIFICATION  PURSUANT  TO  SECTION  302  OF  THE  SARBANES-OXLEY  ACT OF 2002
- -------------------------------------------------------------------------------

I,  DAVID P. SUMMERS,  certify  that:
1.  I  have  reviewed  this  quarterly  report  on  Form 10-QSB of ENDOVASC LTD,
INC.
2.  Based  on  my  knowledge,  this quarterly report does not contain any untrue
statement  of a material fact or omit to state a material fact necessary to make
the  statements  made, in light of the circumstances under which such statements
were  made,  not misleading with respect to the period covered by this quarterly
report;
3.  Based  on  my  knowledge,  the  financial  statements,  and  other financial
information  included  in  this quarterly report, fairly present in all material
respects  the  financial  condition, results of operations and cash flows of the
registrant  as  of,  and  for,  the  periods presented in this quarterly report;
4.  The  registrant's  other  certifying  officers  and  I  are  responsible for
establishing  and  maintaining disclosure controls and procedures (as defined in
Exchange  Act  Rules  13a-14  and  15d-14)  for  the  registrant  and  have:
a)  designed  such  disclosure  controls  and procedures to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is  made  known  to  us by others within those entities, particularly during the
period  in  which  this  quarterly  report  is  being  prepared;
b)  evaluated  the  effectiveness  of  the  registrant's disclosure controls and
procedures  as  of  a  date  within  90  days  prior  to the filing date of this
quarterly  report  (the  "Evaluation  Date");  and
c) presented in this quarterly report our conclusions about the effectiveness of
the  disclosure  controls  and  procedures  based  on  our  evaluation as of the
Evaluation  Date;
5. The registrant's other certifying officer and I have disclosed, based on our
most  recent evaluation, to the registrant's auditors and the audit committee of
registrant's  board  of  directors  (or  persons  performing  the  equivalent
functions):
a)  all significant deficiencies in the design or operation of internal controls
which  could  adversely  affect  the  registrant's  ability  to record, process,
summarize  and  report  financial  data and have identified for the registrant's
auditors  any  material  weaknesses  in  internal  controls;  and
b)  any  fraud,  whether  or  not  material,  that  involves management or other
employees who have a significant role in the registrant's internal controls; and
6.  The  registrant's  other  certifying  officer  and I have indicated in this
quarterly  report whether there were significant changes in internal controls or
in other factors that could significantly affect internal controls subsequent to
the  date  of  our most recent evaluation, including any corrective actions with
regard  to  significant  deficiencies  and  material  weaknesses.

Date:  NOVEMBER  19, 2002

/S/ DAVID P. SUMMERS
- --------------------
DAVID P. SUMMERS
CHIEF EXECUTIVE OFFICER OF
ENDOVASC LTD., INC.


                                      F-15

CERTIFICATION  PURSUANT  TO  SECTION  302  OF  THE  SARBANES-OXLEY  ACT OF 2002
- -------------------------------------------------------------------------------

I,  M. DWIGHT CANTRELL,  certify  that:
1.  I  have  reviewed  this  quarterly  report  on  Form 10-QSB of ENDOVASC
LTD.,
INC.
2.  Based  on  my  knowledge,  this quarterly report does not contain any untrue
statement  of a material fact or omit to state a material fact necessary to make
the  statements  made, in light of the circumstances under which such statements
were  made,  not misleading with respect to the period covered by this quarterly
report;
3.  Based  on  my  knowledge,  the  financial  statements,  and  other financial
information  included  in  this quarterly report, fairly present in all material
respects  the  financial  condition, results of operations and cash flows of the
registrant  as  of,  and  for,  the  periods presented in this quarterly report;
4.  The  registrant's  other  certifying  officer  and  I  are  responsible for
establishing  and  maintaining disclosure controls and procedures (as defined in
Exchange  Act  Rules  13a-14  and  15d-14)  for  the  registrant  and  have:
a)  designed  such  disclosure  controls  and procedures to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is  made  known  to  us by others within those entities, particularly during the
period  in  which  this  quarterly  report  is  being  prepared;
b)  evaluated  the  effectiveness  of  the  registrant's disclosure controls and
procedures  as  of  a  date  within  90  days  prior  to the filing date of this
quarterly  report  (the  "Evaluation  Date");  and
c) presented in this quarterly report our conclusions about the effectiveness of
the  disclosure  controls  and  procedures  based  on  our  evaluation as of the
Evaluation  Date;
5. The registrant's other certifying officer and I have disclosed, based on our
most  recent evaluation, to the registrant's auditors and the audit committee of
registrant's  board  of  directors  (or  persons  performing  the  equivalent
functions):
a)  all significant deficiencies in the design or operation of internal controls
which  could  adversely  affect  the  registrant's  ability  to record, process,
summarize  and  report  financial  data and have identified for the registrant's
auditors  any  material  weaknesses  in  internal  controls;  and
b)  any  fraud,  whether  or  not  material,  that  involves management or other
employees who have a significant role in the registrant's internal controls; and
6.  The  registrant's  other  certifying  officers  and I have indicated in this
quarterly  report whether there were significant changes in internal controls or
in other factors that could significantly affect internal controls subsequent to
the  date  of  our most recent evaluation, including any corrective actions with
regard  to  significant  deficiencies  and  material  weaknesses.

Date:  NOVEMBER 19, 2002

/S/ M. DWIGHT CANTRELL
- ----------------------
M. DWIGHT CANTRELL
CHIEF FINANCIAL OFFICER OF
ENDOVASC LTD., INC.


                                      F-16

CERTIFICATION  OF  CHIEF  EXECUTIVE  OFFICER  OF ENDOVASC LTD., INC. PURSUANT TO
- --------------------------------------------------------------------------------
SECTION  906 OF THE SARBANES-OXLEY ACT OF 2002 AND SECTION 1350 OF 18 U.S.C. 63.
- --------------------------------------------------------------------------------

I,  DAVID  P. SUMMERS, the Chief Executive Officer of ENDOVASC LTD., INC. hereby
certify  that  ENDOVASC  LTD.,  INC.'S  periodic  report  on  Form 10QSB and the
financial  statements  contained therein fully complies with the requirements of
Section  13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m or
78o(d)  and  that information contained in the periodic report on Form 10QSB and
the  financial  statements  contained therein fairly represents, in all material
respects,  the  financial  condition  and  results of the operations of ENDOVASC
LTD.,INC.

Date:  NOVEMBER 19, 2002                 /S/  DAVID  P.  SUMMERS
                                         ------------------------------
                                         DAVID  P.  SUMMERS
                                         CHIEF  EXECUTIVE  OFFICER  OF
                                         ENDOVASC  LTD.,  INC.



CERTIFICATION  OF  CHIEF  ACCOUNTING  OFFICER OF ENDOVASC LTD., INC. PURSUANT TO
- --------------------------------------------------------------------------------
SECTION  906 OF THE SARBANES-OXLEY ACT OF 2002 AND SECTION 1350 OF 18 U.S.C. 63.
- --------------------------------------------------------------------------------

I,  M.  DWIGHT  CANTRELL,  the  Chief  Financial  Officer of ENDOVASC LTD., INC.
hereby  certify  that  ENDOVASC  LTD.,  INC.'S periodic report on Form 10QSB and
the  financial  statements  contained  therein  fully  complies  with  the
requirements  of  Section  13(a) or 15(d) of the Securities Exchange Act of 1934
(15  U.S.C.  78m or 78o(d) and that information contained in the periodic report
on  Form 10QSB and the financial statements contained therein fairly represents,
in  all material respects, the financial condition and results of the operations
of  ENDOVASC  LTD.,  INC.

Date:  NOVEMBER 19, 2002                 /S/ M. DWIGHT CANTRELL
                                         ------------------------------
                                         M. DWIGHT CANTRELL
                                         CHIEF FINANCIAL OFFICER OF
                                         ENDOVASC LTD., INC.


                                      F-17