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, 2003.

[ ]     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, INC.
             (Exact name of registrant as specified in its charter)



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



                            550 Club Drive, Suite 440
                             Montgomery, Texas 77316
              (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  September  30,  2003,  57,389,785 shares of Common Stock, par value
$.001  per  share,  of  ENDOVASC,  INC.  were  outstanding.





                                TABLE OF CONTENTS


PART I

ITEM 1.   FINANCIAL STATEMENTS
- -------  --------------------------------------------
                                                 
         Balance Sheet as of September 30, 2003 and
           June 30, 2003                               F-2

         Statement of Operations for the three months
           ended September 30, 2003 and 2002, and for
           the period from inception, June 10, 1996,
           to September 30, 2003                       F-3

         Statement of Stockholders' Deficit for the
           three months ended September 30, 2003       F-4

         Statement of Cash Flows for the three months
           ended September 30, 2003 and 2002, and for
           the period from inception, June 10, 1996,
           to September 30, 2003                       F-5

         Notes to Financial Statements                 F-6



                                      F-1



                                 ENDOVASC, INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                                  BALANCE SHEET
                      SEPTEMBER 30, 2003 AND JUNE 30, 2003

                        (IN THOUSANDS, EXCEPT SHARE DATA)


                                                            SEPTEMBER 30,    JUNE 30,
                                                                2003           2003
          ASSETS                                             (UNAUDITED)      (NOTE)
          ------                                           ---------------  ----------
                                                                      
Current assets:
  Cash and cash equivalents                                $          264   $     120
  Accounts receivable                                                 147          98
  Other current assets                                                348         365
                                                           ---------------  ----------
    Total current assets                                              759         583

Property and equipment, net                                           159         175
Other assets, net                                                     108         112
                                                           ---------------  ----------
      Total assets                                         $        1,026   $     870
                                                           ===============  ==========

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

Current liabilities:
  Current maturities of long-term debt                     $           48   $      41
  Current portion of obligations under capital leases                  46          47
  Note payable to shareholder                                         264         680
  Accounts payable                                                    156         339
  Accrued liabilities                                                  13          17
                                                           ---------------  ----------
    Total current liabilities                                         527       1,124

Long-term debt, net of current maturities                              31          29
Long-term obligations under capital leases                             42          58
Convertible debentures                                                  1           1
                                                           ---------------  ----------
      Total liabilities                                               601       1,212
                                                           ---------------  ----------

Commitment and contingencies

Stockholders' deficit:
  Common stock, $.001 par value, 200,000,000 shares
    authorized:
    Common stock-Endovasc Series, 57,389,785 and
      50,933,138 shares issued and outstanding at
      September 30, 2003 and June 30, 2003, respectively               57          51
    Common stock-NDC Series, 14,152,710 and -0- shares
      issued and outstanding at September 30, 2003 and
      June 30, 2003, respectively                                      14           -
  Preferred stock, $.001 par value, 20,000,000 shares
    authorized, 208 and 330 shares of Series A 8%
    cumulative convertible preferred stock issued and
    outstanding at September 30, 2003 and June 30, 2003,
    respectively, stated value $100 per share                           -           -
  Preferred stock, $0.001 par value, 3,000,000 shares
    authorized, -0- shares of Series B convertible pre-
    ferred stock issued and outstanding at September 30,
    2003 and June 30, 2003                                              -           -
  Preferred stock, $0.001 par value, 370,000 shares
    authorized, -0- shares of Series C convertible pre-
    ferred stock issued and outstanding at September 30,
    2003 and June 30, 2003                                              -           -
  Additional paid-in capital                                       22,088      20,521
  Losses accumulated during the development stage                 (21,734)    (20,914)
                                                           ---------------  ----------
    Total stockholders' deficit                                       425        (342)
                                                           ---------------  ----------
      Total liabilities and stockholders' deficit          $        1,026   $     870
                                                           ===============  ==========



Note:  The  balance  sheet  at  June  30, 2003 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, INC.
                        (A CORPORATION IN THE DEVELOPMENT STAGE)
                                 STATEMENT OF OPERATIONS
               FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2003 AND 2002 AND
           FOR THE PERIOD FROM INCEPTION, JUNE 10, 1996, TO SEPTEMBER 30, 2003
                                       __________
                            (IN THOUSANDS, EXCEPT SHARE DATA)



                                                THREE MONTHS ENDED        INCEPTION TO
                                                   SEPTEMBER 30,          SEPTEMBER 30,
                                                 2003          2002           2003
                                             ------------  ------------  ---------------
                                                                

Income:
  Revenue                                    $        49   $       104   $        1,105
  Interest income                                      -             -               29
  Other income                                         -             1               47
                                             ------------  ------------  ---------------

    Total income                                      49           105            1,181
                                             ------------  ------------  ---------------

Costs and expenses:
  Operating, general and administrative
    expenses                                         371           442           13,387
  Research and development costs                     494           396            8,304
  Interest expense                                     3            33              630
  Settlement with former employee                      -             -              408
  Loss from investment in joint venture                1             -                1
                                             ------------  ------------  ---------------

    Total costs and expenses                         869           871           22,730
                                             ------------  ------------  ---------------

Net loss before extraordinary item                  (820)         (766)         (21,549)

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

Net loss                                     $      (820)  $      (766)  $      (21,676)
                                             ============  ============  ===============


Basic and diluted net loss per common share  $     (0.01)  $     (0.02)
                                             ============  ============

Weighted average shares outstanding           68,894,520    39,662,098
                                             ============  ============



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


                                      F-3



                                                          ENDOVASC, INC.
                                             (A CORPORATION IN THE DEVELOPMENT STAGE)
                                            STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT)
                                           FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2003
                                                            __________
                                                 (IN THOUSANDS, EXCEPT SHARE DATA)



                                                                                                               LOSSES
                                    COMMON STOCK          COMMON STOCK         SERIES A                      ACCUMULATED
                                   ENDOVASC SERIES         NDC SERIES       PREFERRED STOCK    ADDITIONAL    DURING THE
                                ---------------------  -------------------  ----------------    PAID-IN      DEVELOPMENT
                                 AMOUNT      SHARES    AMOUNT     SHARES    AMOUNT   SHARES     CAPITAL         STAGE       TOTAL
                                ---------  ----------  -------  ----------  -------  -------  ------------  -------------  -------
                                                                                                
Balance at June 30, 2003        $      51  50,933,138  $     -           -  $     -     330   $    20,521   $    (20,914)  $ (342)

Issue of common stock for
  services                              1     597,451        -           -        -       -           205              -      206

Conversion of liabilities to
  common stock                          -      85,535        -           -        -       -            33              -       33

Conversion of note payable to
  stockholder to common stock           1   1,500,000        -           -        -       -           584              -      585

Issue of common stock for cash          4   4,218,143        -           -        -       -           759              -      763

Conversion of preferred stock
  to common stock                       -      55,518        -           -        -    (122)            -              -        -

4 to 1 stock dividend through
  issuance of common stock-NDC
  Series                                -           -       14  14,152,710        -       -           (14)             -        -

Net loss                                -           -        -           -        -       -             -           (820)    (820)
                                ---------  ----------  -------  ----------  -------  -------  ------------  -------------  -------

Balance at September 30, 2003   $      57  57,389,785  $    14  14,152,710  $     -     208   $    22,088   $    (21,734)  $  425
                                =========  ==========  =======  ==========  =======  =======  ============  =============  =======



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


                                      F-4



                                 ENDOVASC, INC.
                    (A CORPORATION IN THE DEVELOPMENT STAGE)
                        CONDENSED STATEMENT OF CASH FLOWS
          FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2003 AND 2002, AND
      FOR THE PERIOD FROM INCEPTION, JUNE 10, 1996, TO SEPTEMBER 30, 2003
                                   __________
                                 (IN THOUSANDS)


                                                      THREE MONTHS ENDED
                                                   ------------------------   INCEPTION TO
                                                         SEPTEMBER 30,        SEPTEMBER 30,
                                                      2003         2002           2003
                                                   -----------  -----------  ---------------
                                                                    
Cash flows used in operating activities:
  Net loss                                         $     (820)  $     (766)  $      (21,676)
  Adjustments to reconcile net loss to net
    cash used in operating activities                      40          724           13,884
                                                   -----------  -----------  ---------------

        Net cash used in operating activities            (780)         (42)          (7,792)
                                                   -----------  -----------  ---------------

Cash flows used in investing activities:
  Capital expenditures                                      -            -             (157)
  Proceeds received from repayment of loan to
    stockholder                                             -            -               72
                                                   -----------  -----------  ---------------

        Net cash used in investing activities               -            -              (85)
                                                   -----------  -----------  ---------------

Cash flows from financing activities:
  Proceeds from sale of equity securities                   -            -              337
  Proceeds from sale of common stock                      763            6            1,456
  Proceeds from exercise of warrants                        -           39              648
  Proceeds from sale of convertible debentures              -            -            1,437
  Net proceeds from issuance of preferred stock             -            -            2,263
  Issuance of notes payable                               257           21              773
  Repayment of notes payable                             (248)         (18)            (706)
  Payments of obligations under capital leases            (17)          (8)             (99)
  Proceeds from advances from stockholders                197           20            2,258
  Repayment of notes to stockholder                       (28)           -             (204)
  Purchase of treasury stock                                -            -              (22)
                                                   -----------  -----------  ---------------

        Net cash provided by financing activities         924           60            8,141
                                                   -----------  -----------  ---------------

Net increase in cash and cash equivalents                 144           18              264

Cash and cash equivalents at beginning of period          120            1                -
                                                   -----------  -----------  ---------------

Cash and cash equivalents at end of period         $      264   $       19   $          264
                                                   ===========  ===========  ===============

Supplemental disclosure of cash flow information:

  Cash paid for interest expense                   $        3   $       30
                                                   ===========  ===========

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



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


                                      F-5

                                 ENDOVASC, 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
     without  audit pursuant to the rules and regulations of the U.S. Securities
     and  Exchange  Commission.  Certain  information  and  footnote disclosures
     normally  included  in  financial  statements  prepared  in accordance with
     generally  accepted  accounting  principles have been condensed or omitted,
     pursuant to such rules and regulations. These unaudited condensed financial
     statements  should  be  read  in  conjunction  with  the  audited financial
     statements  and notes thereto of Endovasc, Inc. (the "Company") included in
     the  Company's  Annual  Report  on  Form 10-KSB for the year ended June 30,
     2003.  In  the opinion of management, all adjustments (consisting of normal
     recurring  adjustments)  considered  necessary  for  a fair presentation of
     financial  position,  results  of operations and cash flows 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.


2.   ORGANIZATION
     ------------

     Endovasc,  Inc. (the "Company") is incorporated under the laws of the State
     of  Nevada.  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.

     Effective  June  27,  2003,  the  Company's board of directors approved the
     creation  of  a  wholly-owned  subsidiary  named  Nutraceutical Development
     Corporation  ("NDC")  to  manage  its  Nutraceutical  product  line.  The
     consolidated  financial  statements include the accounts of the Company and
     its  subsidiary.  All intercompany accounts and transactions are eliminated
     in  consolidation.


3.   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 and preferred stock to satisfy
     obligations,  to  compensate individuals and vendors and to settle disputes
     that have arisen. However, during the three months ended September 30, 2003
     and  2002,  the  Company  incurred  net losses (in thousands) of $(820) and
     $(766), respectively, and negative cash flows from operations of $(780) and
     $(42),  respectively.  These  factors  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:

     -    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.


                                    Continued
                                      F-6

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


3.   GOING  CONCERN  CONSIDERATIONS,  CONTINUED
     ------------------------------------------

     -    In  the  second  quarter of the year ending June 30, 2004, the Company
          anticipates  the  generation of approximately $500,000 in revenue from
          its  Nutraceutical  product.

     -    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.


4.   OTHER  CURRENT  ASSETS
     ----------------------

     Other  current  assets  at September 30, 2003 and June 30, 2003 consists of
     the  following  (in  thousands):



                                                 SEPTEMBER   JUNE 30,
                                                  30, 2003     2003
                                                 ----------  ---------
                                                       
       Other receivable                          $       37  $      29
       Prepaid license                                   33         58
       Prepaid supplies                                 278        278
                                                 ----------  ---------

                                                 $      348  $     365
                                                 ==========  =========


5.   INCOME  TAXES
     -------------

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


                                    Continued


                                      F-6

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


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

     The  Company is subject to certain 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.


7.   NOTE  PAYABLE-SHAREHOLDER
     -------------------------

     During  the  three  months ended September 30, 2003, the CEO of the Company
     advanced  $197 to the Company in the form of a note payable to stockholder.
     The Company repaid $613 of the note through a $28 cash payment and issuance
     of  common  stock with a value of $585. The balance of this note of $264 as
     of  September  30,  2003  is due on demand, non-interest bearing and is not
     collateralized.


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



                                                THREE MONTHS ENDED
                                              ----------------------   INCEPTION TO
                                                   SEPTEMBER 30,       SEPTEMBER 30,
                                                 2003        2002          2003
                                              ----------  ----------  --------------
                                                             
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                             $        -  $        -  $        1,697
                                              ==========  ==========  ==============

  Common and preferred stock issued for
    services and license and patent rights    $      206  $      575  $        2,840
                                              ==========  ==========  ==============

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

  Common stock issued for assets              $        -  $        -  $          197
                                              ==========  ==========  ==============

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

  Conversion of note payable to shareholder
    to common stock                           $      585  $        -  $        2,088
                                              ==========  ==========  ==============

  Conversion of dividends and other payable
    to common stock                           $       33  $       24  $          178
                                              ==========  ==========  ==============

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

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



                                    Continued


                                      F-8



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


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


                                                    THREE MONTHS ENDED
                                              ------------------------------   INCEPTION TO
                                                      SEPTEMBER 30,            SEPTEMBER 30,
                                                  2003             2002            2003
                                              --------------  --------------  -------------
                                                                     
  Issuance of notes payable for the purchase
    of equipment                              $            -  $            -  $         180
                                              ==============  ==============  =============

  Dividends declared on preferred stock       $            -  $           14  $         143
                                              ==============  ==============  =============

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



9.   NDC  SUBSIDIARY
     ---------------

     Effective  July  1,  2003,  the Company's subsidiary, NDC, signed a product
     licensing agreement with another company. This company has agreed to invest
     up  to $2.5 million to attempt to develop, commercialize and market certain
     neutraceutical  products.  If  successful,  this company will pay NDC a 10%
     royalty  on  all  revenue  generated.

     During  the  three  months ended September 30, 2003, the Company's board of
     directors  authorized  the  creation of a new class of common stock, called
     Series  NDC  common  stock,  $0.001  par  value per share, whose rights and
     distributions  would  be  based on the performance of NDC. During the three
     months ended September 30, 2003, the Company issued a dividend of one share
     of the Series NDC common stock for each four shares of the Company's common
     stock.  As  of September 30, 2003, 14,152,710 shares of Endovasc Series NDC
     common  stock  were  issued and outstanding. Included in operating, general
     and  administrative  expenses for the three months ended September 30, 2003
     is  $5  of  expenses  of  NDC.


10.  JOINT  VENTURE  AGREEMENT
     -------------------------

     Effective  August  12,  2003,  the  Company  entered  into  a joint venture
     agreement  with TissueGen, Inc. named Endovasc-TissueGen Research Sponsors,
     L.L.C.  (the "Partnership"). The purpose of the Partnership is to develop a
     bioresorbable  drug-eluting cardiovascular stent for the advanced treatment
     of  coronary artery disease. The Company and TissueGen agreed to co-license
     certain  intellectual  property  to  the  Partnership for a 49.9% and 51.1%
     interest,  respectively,  in  the  Partnership.  In addition to its license
     contribution,  Endovasc  is  required  to purchase a convertible promissory
     note  from  the  joint venture in the maximum principal amount of $150,000.
     The  convertible  promissory  note is convertible at Endovasc's option into
     Class  B  Membership interests in the Partnership. Included in the net loss
     for  the  three  months  ended  September  30,  2003  is  $1 from loss from
     investment  in  the  Partnership, which reduced the Company's investment in
     the  Partnership  to  zero.


                                      F-9

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 year ended June 30,
2003.

CRITICAL  ACCOUNTING  POLICIES

     We  believe  that  of  the  significant  accounting  policies  used  in the
preparation  of  our  financial  statements  (See  Note  1  to  the  financial
statements), the following are critical accounting policies, which may involve a
higher  degree  of  judgment,  complexity  and  estimates.

SIGNIFICANT  ESTIMATES

     The  preparation  of  financial  statements  in  conformity with accounting
principles  generally  accepted  in  the  United  States  of  America  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.

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 and Series A, B and C
convertible  preferred  stock  are excluded from the computation as their effect
would  dilute  the  loss  per  share  for  all  periods  presented.

CONCENTRATION  OF  CREDIT  RISK

     The Company's financial instruments that potentially subject the Company to
concentration  of  credit risk consist principally of accounts receivable from a
sponsor  under  an  external  research  agreement. Accounts receivable from this
sponsor  represented  100%  of  the Company's accounts receivable outstanding at
September  30,  2003  and  June  30,  2003.  In  addition, the sponsor under the
external  research  agreement represented 100% of the Company's revenues for the
quarter  ended  September  30,  2003.

RESULTS  OF  OPERATIONS

     The  Company  is  in  the  development  stage and has had limited operating
revenues  since  its  inception  on  June  10, 1996.  From June 10, 1996 through
September  30,  2003  the  Company  had  an  accumulated  deficit  of  $21,734M.



     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  decided in March 2003 to do a limited number of human clinical studies.

     Based on the information obtained from these studies, the Company will move
forward with Phase III as suggested by the FDA.  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.  The  company commenced a pilot trial at
Memorial  Hermann  Hospital  in  the third quarter of fiscal year ended June 30,
2003  to test the safety and efficacy of Liprostin as an adjunct therapy for PTA
and  stenting.

     In November 2000, the Company submitted an application for consideration of
a  major  research  grant  for  animal studies of Nicotine Receptor Agonist.  In
April  2001, the Company was notified of the grant approval for $512,000 with an
option  to  extend  for an additional year.  The option to extend this agreement
for  an  additional  one  year  term was exercised.  The extension increased the
maximum  funding to $730,000.  The agreement was verbally extended subsequent to
June  30, 2003 to allow the Company to receive the maximum funding allowed under
the agreement.  The Company presented accumulated data on safety and efficacy at
the  American  College  of  Angioplasty  annual  meeting in October 2002 and the
grants  of  the research was identified as Philip Morris, USA, External Research
Group.  During  the  fourth  quarter  of the fiscal year ended June 30, 2003 and
continuing  the company instituted a second procine trial at Washington Hospital
Center,  Washington  DC  to  test  a  less  invasive  method  of  administering
Angiogenix.  Progress continues on this project projected to complete during the
second  quarter  of  fiscal  year  ending  June  30,  2004.

     The  Company  developed  a  Nutraceutical  preparation  for  use  in muscle
building  and  increase  in  strength and endurance. The product is owned by the
Company's  wholly  owned  subsidiary, Nutraceutical Development Corporation, who
negotiated  a  license  agreement with Basic Research, L.L.C. of Salt Lake City,
UT.  Basic  Research  has  begun the development of a mass market and expects to
begin  sales  in  January  2004  of  which  NDC  will  receive  royalties.

     The  Company  submitted Phase I and animal data to the FDA in February 2002
on  trials  carried out at Stanford University and Columbia University; with its
nicotinic  acetylcholine  receptor (nAChR) agonist trademarked Angiogenix. After
review  of  the  data,  the FDA approved a phase III clinical trial. The Company
continues  to  make  progress  on  both  trials.

     In  August  2003,  the  company  signed a Joint Venture agreement forming a
partnership with TissueGen, Inc. to create Endovasc-TissueGen Research Sponsors,
LLC.  The  purpose  of  this  partnership  is to develop a totally bioresorbable
drug-eluting  cardiovascular stent for the advanced treatment of coronary artery
disease.

     The  terms  of  the agreement call for Endovasc to co-license its patented,
time-released  prostaglandin E-1 (PGE-1) drug to the newly formed Joint Venture.
In  addition, Endovasc will purchase a $150,000 convertible promissory note from
the  Joint  Venture.  The  majority  of  these proceeds will be used to fund the
development of a prototype stent. The parties contemplate that the Joint Venture
will  seek  to raise up to an additional $2.5 million from third party investors
in  exchange  for  membership interests in the Joint Venture. This money will be
used  to  conduct  clinical  trials  and  bring  the  product  to  market.

     During  the  quarter  ended  September 30, 2003, the Company's net revenues
decreased  to  $49M  compared  with  revenues  of  $104M  for  the quarter ended
September  30,  2002.  The  decrease  in revenue is the result of fewer billings
toward  research  grants.

     During  the  quarter  ending  September  30,  2003,  operating, general and
administrative  expenses  were  $371M  compared  to  $442 for the quarter ending



September  30, 2002.  The decrease is primarily due to a decrease in stock based
compensation  to  third  party  consultants.

     Cash  flows  used  in operating activities for the quarter ending September
30,  2003  increased  $738M  to  $780M,  compared  to $42M for the quarter ended
September  30,  2002, primarily due to the increase in cash used to pay accounts
payable  vendors  and  a  decrease  in the issuance of common stock for services
during  the  quarter  ended September 30, 2003, as compared to the corresponding
period  in  2002.

     Interest  expense  decreased $30M from $33M for the quarter ended September
30,  2002  to  $3M for the quarter ended September 30, 2003.  This was primarily
due  to  a  decrease  in  amounts  due  under  convertible  debentures.

     Research  and  development expenses totaled $494M during the quarter ending
September  30,  2003,  an  increase  of  $98M  from  $396M for the quarter ended
September  30,  2002.   These expenses were related to the increased cost of new
materials  and  the  ongoing  research  associated  with the Company's two major
drugs.

LIQUIDITY AND CAPITAL RESOURCES

     The  Company  had  positive  working capital of $232M on September 30, 2003
compared  to a working capital deficit of $541M at June 30, 2003.  This increase
was  primarily due to an increase in cash received from financing activities not
yet  spent  by  the  Company  and  a decrease in the note payable to shareholder
through  issuance  of  common  stock.

     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 marked introduction of Liprostin and Angiogenix and possibly adversely
affect  the Company's operations.  These events raise doubt as to our ability to
continue  as a going concern.  The report of our independent public accountants,
which accompanied our financial statements for the year ended June 30, 2003, was
qualified  with  respect to that risk.  In order to continue as a going concern,
the  Company  must  raise additional funds as noted above and ultimately achieve
profit  from  its  operations.

OFF BALANCE SHEET ARRANGEMENTS

     None.


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.



                           PART II - OTHER INFORMATION

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

     The  Company is subject to certain 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.

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

     Recent  Sale  of  Unregistered  Securities.  During  the three months ended
September  30,  2003, 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.

     During  the  three  month  period  ending  September  30, 2003 we issued an
aggregate  of  597,451  shares  of common stock for services, which we valued at
prices  ranging from $0.31 to $0.51 per share, with an aggregate value of $206M.
These transactions were exempt from registration pursuant to Section 4(2) of the
Act.

     During  the  three  month  period  ending  September  30, 2003 we issued an
aggregate  of  15,000  shares  of  common stock for cash at a price of $0.33 per
share,  with  an  aggregate  value  of $5M.  These transactions were exempt from
registration  pursuant  to  Section  4(2)  of  the  Act.

     During the three month period ending September 30, 2003 we issued 1,585,535
shares  of  common stock for payment of liabilities at prices ranging from $0.35
to  $0.39  per share and $618M in the aggregate.  These transactions were exempt
from  registration  pursuant  to  Section  4(2)  of  the  Act.

     During  the  three month period ending September 30, 2003 we issued a total
of 55,518 shares of common stock upon the conversion of preferred stock.  We did
not  receive  any  proceeds  from  these  transactions.  These transactions were
exempt  from  registration  pursuant  to  Section  4(2)  of  the Securities Act.


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

(a)        Exhibits.

           31.1     Certification of Chief Executive Officer Pursuant to Section
                    302  of  the  Sarbanes-Oxley  Act  of  2002

           31.2     Certification of Chief Financial Officer Pursuant to Section
                    302  of  the  Sarbanes-Oxley  Act  of  2002

           32.1     Certification of Chief Executive Officer Pursuant to Section
                    906  of  the  Sarbanes-Oxley  Act  of  2002

           32.2     Certification of Chief Financial Officer Pursuant to Section
                    906  of  the  Sarbanes-Oxley  Act  of  2002


(b)       Reports on Form 8-K.

          -    We  filed  a  Form 8-K on July 16, 2003, reporting Item 5 - Other
               Events  with  the  related  exhibit.



                                   SIGNATURES

     Pursuant  to  the  requirements  of the Exchange Act, the registrant caused
this  report  to  be  signed  on  its  behalf  by  the undersigned, thereto duly
authorized.

                               ENDOVASC,  INC.




Date:  November 19, 2003                  By:  /s/ David P. Summers
       --------------------------              -----------------------------
                                               David P. Summers
                                               Chief Executive Officer




Date:  November 19, 2003                  By:  /s/ M. Dwight Cantrell
       --------------------------              ------------------------------
                                               M. Dwight Cantrell
                                               Chief Financial Officer