================================================================================
                                  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 March 31, 2005.

[ ]  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)582-5920
              (Registrant's Telephone Number, Including Area Code)


     Check  whether the issuer (1) has filed all reports required to be filed by
Section  13  or 15(d) of the Securities and Exchange Act of 1934 during the past
12  months  (or  for such a 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  May  10,  2005  102,297,879  and  14,158,593  shares  of  Common
Stock-Endovasc Series and Common Stock-NDC Series, respectively, par value $.001
per  share,  of  Endovasc,  Inc.  were  outstanding.


                                        1



                                     PART I
                              FINANCIAL INFORMATION


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

         Balance Sheet as of March 31, 2005 and June 30, 2004   3

         Statement of Operations for the three months and nine
           months ended March 31, 2005 and 2004                 4

         Statement of Stockholders' Equity (Deficit) for the
           nine months ended March 31, 2005                     5

         Statement of Cash Flows for the nine months ended
           March 31, 2005 and 2004                              6

         Schedule of Investments as of March 31, 2005           7

         Notes to Financial Statements                          8



                                        2



                                       ENDOVASC, INC.
                                       BALANCE SHEET
                              MARCH 31, 2005 AND JUNE 30, 2004
                                         ---------
                             (IN THOUSANDS, EXCEPT SHARE DATA)

                                                                     MARCH 31,    JUNE 30,
     ASSETS                                                            2005         2004
     ------                                                         -----------  ----------
                                                                           
Current assets:
  Cash and cash equivalents                                         $       13   $     116
  Accounts receivable                                                        -          22
  Subscription receivable                                                   25           -
  Other current assets                                                       1         375
                                                                    -----------  ----------

    Total current assets                                                    39         513

Investments in portfolio companies at fair value
  (cost of $132)                                                           658           -
Property and equipment, net                                                 42         114
Other assets, net                                                            6         102
                                                                    -----------  ----------

      Total assets                                                  $      745   $     729
                                                                    ===========  ==========

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

Current liabilities:
  Current maturities of long-term debt                              $       39   $      52
  Current portion of obligations under capital leases                       21          30
  Notes payable to shareholders                                            115         290
  Accounts payable                                                         265         539
  Accrued liabilities                                                       14          27
                                                                    -----------  ----------

    Total current liabilities                                              454         938

Long-term obligations under capital leases                                   8          28
Convertible debentures                                                       1           1
Deferred liabilities                                                        41          53
                                                                    -----------  ----------

      Total liabilities                                                    504       1,020
                                                                    -----------  ----------

Commitment and contingencies

Stockholders' equity (deficit):
  Common stock, $.001 par value, 200,000,000 shares authorized
    Common stock-Endovasc Series, 93,908,084 and 70,203,634
      shares issued and outstanding at March 31, 2005 and
      June 30, 2004, respectively                                           94          70
    Common stock-NDC Series, 14,158,593 shares issued and
      outstanding at March 31, 2005 and June 30, 2004                       14          14
  Preferred stock, $.001 par value, 20,000,000 shares authorized,
    208 shares of Series A 8% cumulative convertible preferred
    stock issued and outstanding at March 31, 2005 and June 30,
    2004, stated value $100 per share                                        -           -
  Additional paid-in capital                                            26,279      25,218
  Accumulated deficit                                                  (26,672)    (25,593)
  Unrealized appreciation on investments                                   526           -
                                                                    -----------  ----------

    Total stockholders' equity (deficit)                                   241        (291)
                                                                    -----------  ----------

      Total liabilities and stockholders' equity (deficit)          $      745   $     729
                                                                    ===========  ==========
<FN>
Note:  The  balance  sheet  at  June  30,  2004 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.



                                        3



                                       ENDOVASC, INC.
                                  STATEMENT OF OPERATIONS
             FOR THE THREE MONTHS AND NINE MONTHS ENDED MARCH 31, 2005 AND 2004
                                         __________
                             (IN THOUSANDS, EXCEPT SHARE DATA)


                                         THREE MONTHS ENDED           NINE MONTHS ENDED
                                     --------------------------  --------------------------
                                      MARCH 31,     MARCH 31,     MARCH 31,     MARCH 31,
                                         2005          2004          2005          2004
                                     ------------  ------------  ------------  ------------
                                                                   
Income:
  Revenue                            $         -   $         -   $         -   $        49
  Management fees                             21             -            60             -
  Interest income                              -             -             -             1
  Unrealized appreciation of port-
    folio investments                        100             -           100             -
                                     ------------  ------------  ------------  ------------

    Total income                             121             -           160            50
                                     ------------  ------------  ------------  ------------

Costs and expenses:
  Operating, general and
    administrative expenses                  293         1,494         1,304         2,568
  Research and development
    costs                                      -           378            77         1,247
  Interest expense                             4             2             6            13
                                     ------------  ------------  ------------  ------------

    Total costs and expenses                 297         1,874         1,387         3,828
                                     ------------  ------------  ------------  ------------

Loss before cumulative effect of
  accounting change                         (176)       (1,874)       (1,227)       (3,778)

Cumulative effect of conversion to
  business development company, net
  of income tax effect                         -             -           674             -
                                     ------------  ------------  ------------  ------------

Net loss                             $      (176)  $    (1,874)  $      (553)  $    (3,778)
                                     ============  ============  ============  ============

Weighted average shares
  outstanding                         89,463,361    80,257,983    81,159,154    74,618,260
                                     ============  ============  ============  ============

Basic and diluted loss per common
  share before cumulative effect
  of accounting change               $     (0.00)  $     (0.02)  $     (0.02)  $     (0.05)

Cumulative effect of conversion to
  business development company                 -             -          0.01             -
                                     ------------  ------------  ------------  ------------

Basic and diluted net loss per
  common share                       $     (0.00)  $     (0.02)  $     (0.01)  $     (0.05)
                                     ============  ============  ============  ============
<FN>
                           The accompanying notes are an integral
                            part of these financial statements.



                                        4



                                                     ENDOVASC, INC.
                                      STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT)
                                        FOR THE NINE MONTHS ENDED MARCH 31, 2005
                                                       __________
                                           (IN THOUSANDS, EXCEPT SHARE DATA)


                                COMMON STOCK         COMMON STOCK             SERIES A
                                ENDOVASC SERIES        NDC SERIES         PREFERRED STOCK    ADDITIONAL
                             --------------------  -------------------  -------------------    PAID-IN     ACCUMULATED
                              AMOUNT     SHARES    AMOUNT     SHARES     AMOUNT     SHARES     CAPITAL       DEFICIT
                             --------  ----------  -------  ----------  ---------  --------  -----------  -------------
                                                                                  
Balance at June 30, 2004     $     70  70,203,634  $    14  14,158,593  $       -       208  $    25,218  $    (25,593)

Stock issued for cash              19  18,933,390        -           -          -         -          619             -

Stock issued for services           4   4,031,060        -           -          -         -          366             -

Stock issued for payment of
  accounts payable                  1     425,000        -           -          -         -           43             -

Stock issued for settlement
  of lawsuit                        -     315,000        -           -          -         -           33             -

Unrealized appreciation of
  investments                       -           -        -           -          -         -            -          (526)

Net loss                            -           -        -           -          -         -            -          (553)
                             --------  ----------  -------  ----------  ---------  --------  -----------  -------------

Balance at March 31, 2005    $     94  93,908,084  $    14  14,158,593  $       -  $    208  $    26,279  $    (26,672)
                             ========  ==========  =======  ==========  =========  ========  ===========  =============


                              UNREALIZED
                             APPRECIATION    TOTAL
                             -------------  -------
                                      
Balance at June 30, 2004     $           -  $ (291)

Stock issued for cash                    -     638

Stock issued for services                -     370

Stock issued for payment of
  accounts payable                       -      44

Stock issued for settlement
  of lawsuit                             -      33

Unrealized appreciation of
  investments                          526       -

Net loss                                 -    (553)
                             -------------  -------

Balance at March 31, 2005    $         526  $  241
                             =============  =======
<FN>
                       The accompanying notes are an integral part of these financial statements.



                                        5



                                 ENDOVASC, INC.
                        CONDENSED STATEMENT OF CASH FLOWS
                FOR THE NINE MONTHS ENDED MARCH 31, 2005 AND 2004
                                   __________
                                 (IN THOUSANDS)


                                                         NINE MONTHS ENDED
                                                      -----------------------
                                                             MARCH 31,
                                                          2005        2004
                                                      ----------  -----------
                                                            
Cash flows used in operating activities:
  Net loss                                            $    (553)  $   (3,778)
  Adjustments to reconcile net loss to net
    cash used in operating activities                      (156)       2,099
                                                      ----------  -----------

        Net cash used in operating activities              (709)      (1,679)
                                                      ----------  -----------

Cash flows used in investing activities:
  Capital expenditures                                        -            -
                                                      ----------  -----------

        Net cash used in investing activities                 -            -
                                                      ----------  -----------

Cash flows from financing activities:
  Proceeds from sale of common stock                        638        1,223
  Proceeds from exercise of warrants                          -          407
  Issuance of notes payable                                   5          377
  Repayment of notes payable                                (18)        (406)
  Payments of obligations under capital leases              (29)         (41)
  Proceeds from advances from stockholders                   84          205
  Repayments of notes to stockholder                        (74)         (49)
                                                      ----------  -----------

        Net cash provided by financing activities           606        1,716
                                                      ----------  -----------

Net (decrease) increase in cash and cash equivalents       (103)          37

Cash and cash equivalents at beginning of period            116          120
                                                      ----------  -----------

Cash and cash equivalents at end of period            $      13   $      157
                                                      ==========  ===========

Supplemental disclosure of cash flow information:

  Cash paid for interest expense                      $       6   $       13
                                                      ==========  ===========

  Cash paid for income taxes                          $       -   $        -
                                                      ==========  ===========
<FN>
                     The accompanying notes are an integral
                       part of these financial statements.



                                        6



                                            ENDOVASC, INC.
                                        SCHEDULE OF INVESTMENTS
                                            MARCH 31, 2005
                                              __________
                                            (IN THOUSANDS)

                                                                                    MARCH 31, 2005
                                              TITLE OF SECURITY  PERCENTAGE OF   ---------------------
PORTFOLIO COMPANY              INDUSTRY        HELD BY COMPANY     CLASS HELD    FAIR VALUE     COST
- -------------------------  -----------------  -----------------  --------------  -----------  --------
                                                                               
Liprostin, Inc.            Biopharmaceutical  Common stock               100.0%  $       400  $     97
Angiogenix Limited, Inc.   Biopharmaceutical  Common stock               100.0%           50        30
Nutraceutical Development
  Corporation              Biopharmaceutical  Common stock               100.0%          200         5
Endovasc-TissueGen
  Research Sponsors, LLC   Biopharmaceutical  Common stock                49.9%            3         -
Endovasc-TissueGen-
  Blumberg Research
  Sponsors, LLC            Biopharmaceutical  Common stock                39.9%            5         -
                                                                                 -----------  --------

                                                                                 $       658  $    132
                                                                                 ===========  ========
<FN>
                                The accompanying notes are an integral
                                  part of these financial statements.



                                        7

                                 ENDOVASC, INC.
                NOTES TO UNAUDITED CONDENSED 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,
     2004.  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 AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
     -----------------------------------------------------------

     Endovasc,  Inc. (the "Company") is incorporated under the laws of the State
     of  Nevada.  On October 6, 2004 the Company filed its election with the SEC
     (Form N-54A) to adopt business development company ("BDC") status under the
     Investment Company Act of 1940 ("1940 Act"). A BDC is a specialized type of
     investment  company  under  the 1940 Act. A BDC may primarily be engaged in
     the  business  of  furnishing capital and managerial expertise to companies
     that  do  not  have  ready access to capital through conventional financial
     channels;  such  companies  are  termed "eligible portfolio companies". The
     Company,  as  a  BDC,  may  invest  in  other  securities,  however,  such
     investments  may  not  exceed 30% of the Company's total asset value at the
     time  of such investment. The accompanying financial statements reflect the
     accounts  of  Endovasc,  Inc.,  and  the  related results of operations. In
     accordance  with  Article  6  of Regulation S-X under the Securities Act of
     1933  and Securities Exchange Act of 1934, the Company does not consolidate
     portfolio  company  investments  in  which  the  Company  has a controlling
     interest.

     The  consolidated  financial  statements  for  the  periods  prior  to  the
     Company's  filing  of  its  BDC  election  on  October  6, 2004 include the
     accounts of the Company, its subsidiaries and its joint venture investments
     in  which  it exercises control. All intercompany accounts and transactions
     during  this  period  were  eliminated  in  consolidation.

     Accounting  principles  used in the preparation of the financial statements
     beginning  October  6,  2004 are different than those of prior periods and,
     therefore,  the  financial  position  and  results  of  operations of these
     periods  are not directly comparable. The primary differences in accounting
     principles  relate  to  the  carrying  value  of  investments.


                                        8

                                 ENDOVASC, INC.
                NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
                                   __________
                        (IN THOUSANDS, EXCEPT SHARE DATA)

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

     The  cumulative  effect  adjustment  for  the nine-month period ended March
     31,  2005  reflects  the  effects  of  conversion to a business development
     company as follows:



                                                             CUMULATIVE EFFECT OF
                                                             BUSINESS DEVELOPMENT
                                                              COMPANY CONVERSION
                                                             ---------------------
                                                          
     Effect of recording investments at fair value           $                 426
     Adjustment for previously consolidated net liabilities                    248
                                                             ---------------------

                                                             $                 674
                                                             =====================


     PORTFOLIO INVESTMENTS
     ---------------------

     The Company currently has investments in five subsidiaries as follows:

     Liprostin, Inc.
     ---------------

     The  Company  has  an  investment  in  the  wholly-owned,  unconsolidated
     subsidiary,  Liprostin,  Inc.,  which  is  engaged  in  the  development of
     liposome  drug delivery systems. Liposomes, which are microscopic cell-like
     spheres  composed  of  a  thin, durable lipid membrane surrounding a hollow
     compartment,  can  be  used to entrap and protect drugs from degradation in
     the  blood  stream  and  can  be  engineered  to  regulate the transport of
     molecules  across  their  outer  membrane.

     Angiogenix Limited, Inc.
     ------------------------

     The  Company  also  has  an  investment in the wholly-owned, unconsolidated
     subsidiary,  Angiogenix  Limited,  Inc  (Angiogenix).  Angiogenix  has  an
     exclusive  licensing  agreement (the "Stanford License Agreement") with the
     Board  of  Trustees of the Leland Stanford University relating to US Patent
     Application  60/146,233  (issued  as  US Patent No. 6,417,205 B1 on July 9,
     2002)  relating  to  the  administration  of  Nicotine or Nicotine Receptor
     Agonist  (NRA)  to induce the growth of new blood vessels ("angiogenesis").

     Nutraceutical Development Corporation
     -------------------------------------

     The  Company  has  an  investment  in  the  wholly-owned,  unconsolidated
     subsidiary,  Nutraceutical  Development Corporation ("NDC"). NDC was formed
     to  develop  certain  technologies  now  owned  by  the  Company's  other
     subsidiaries  for  use  in  dietary products designed to enhance health and
     provide  beneficial  biological  effects  ("nutraceuticals").

     Endovasc-TissueGen Research Sponsors, L.C.C.
     --------------------------------------------

     The  Company  has  a  49.9%  investment  in  a  joint  venture  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.


                                        9

                                 ENDOVASC, INC.
                NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
                                   __________
                        (IN THOUSANDS, EXCEPT SHARE DATA)


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

     Endovasc-TissueGen-Blumberg Research Sponsors, L.C.C
     ----------------------------------------------------

     The  Company  has  a  39.9%  investment  in  a  joint  venture  named
     Endovasc-TissueGen  Blumberg  Research  Sponsors,  L.L.C.  (the  "Joint
     Venture").  The  purpose  of  the Joint Venture is to develop biodegradable
     stents  for  ureteral  and  prostate  applications.

     Prior  to  the  Company's  election  to  become  a  BDC on October 6, 2004,
     the  Company  had the following consolidated subsidiaries and joint venture
     investments.

     Endovasc-TissueGen Research Sponsors, L.L.C.
     --------------------------------------------

     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 an initial 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  Partnership in the maximum principal amount of
     $150.  The  convertible promissory note is convertible at Endovasc's option
     into Class B Membership interests in the Partnership. As of October 6, 2004
     the  Company  has  not  purchased  the promissory note. The activity of the
     Partnership has been consolidated in the accompanying financial statements.
     The  activity  that  was consolidated includes expenses of less than $1 and
     $59  for  the  period  from  July  1,  2004 through October 6, 2004 and the
     nine-month  period ended March 31, 2004, respectively. Effective October 6,
     2004,  when  the  Company  elected  to  become a BDC, the Partnership's net
     liabilities of $44 were deconsolidated.

     Endovasc-TissueGen-Blumberg Research Sponsors, L.L.C.
     -----------------------------------------------------

     In  November  2003,  the  Company  entered  into  a joint venture agreement
     with  TissueGen,  Inc.  and  Dr.  Nathan  Blumberg  named
     Endovasc-TissueGen-Blumberg  Research  Sponsors,  L.L.C.  (the  "Joint
     Venture").  The  purpose  of  the Joint Venture is to develop biodegradable
     stents  for  ureteral  and prostate applications. The Company and TissueGen
     agreed to co-license certain intellectual property to the Joint Venture for
     an  initial  39.9%  and 50.1% interest, respectively, in the Joint Venture.
     Dr.  Blumberg  owns  the remaining 10% interest. In addition to its license
     contribution,  the Company is required to purchase a convertible promissory
     note  from the Joint Venture in the principal amount of approximately $137.
     The  convertible  promissory  note is convertible at Endovasc's option into
     Class  B  membership interests in the Joint Venture. As of October 6, 2004,
     the  Company  has  not  purchased  the promissory note. The activity of the
     Joint  Venture  has  been  consolidated  in  the  accompanying  financial
     statements. This activity includes expenses of $-0- and $168 for the period
     from  July  1, 2004 through October 6, 2004 and the nine-month period ended
     March  31,  2004, respectively. Effective October 6, 2004, when the Company
     elected  to  become a BDC, the Joint Venture's net liabilities of $203 were
     deconsolidated.


                                       10

                                 ENDOVASC, INC.
                NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
                                   __________
                        (IN THOUSANDS, EXCEPT SHARE DATA)


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

     Liprostin, Inc.
     ---------------

     The  Company's  wholly-owned  subsidiary  Liprostin,  Inc.  is  engaged  in
     the  development  of  liposome  drug delivery systems. Liposomes, which are
     microscopic  cell-like  spheres  composed of a thin, durable lipid membrane
     surrounding  a  hollow compartment, can be used to entrap and protect drugs
     from  degradation in the blood stream and can be engineered to regulate the
     transport  of  molecules  across  their outer membrane. This subsidiary was
     inactive  until  September  17,  2004, when the Company transferred $321 of
     assets  and  $224  of  liabilities to the subsidiary. The net assets of $97
     were  deconsolidated upon the Company's election to become a BDC on October
     6, 2004.

     Angiogenix Limited, Inc.
     ------------------------

     The  Company's wholly-owned subsidiary Angiogenix Limited, Inc (Angiogenix)
     was inactive until September 17, 2004, when the Company transferred $142 of
     assets  and  $112  of liabilities to the subsidiary. The assets transferred
     include an exclusive licensing agreement (the "Stanford License Agreement")
     with the Board of Trustees of the Leland Stanford University relating to US
     Patent Application 60/146,233 (issued as US Patent No. 6,417,205 B1 on July
     9,  2002)  relating  to the administration of Nicotine or Nicotine Receptor
     Agonist  (NRA)  to induce the growth of new blood vessels ("angiogenesis").
     The  net  assets  of $30 were deconsolidated upon the Company's election to
     become  a  BDC  on  October  6,  2004.

     Nutraceutical Development Corporation
     -------------------------------------

     The Company's wholly-owned subsidiary Nutraceutical Development Corporation
     was  formed  to  develop  certain  technologies for use in dietary products
     designed  to  enhance  health  and  provide  beneficial  biological effects
     ("nutraceuticals").  On  September  17, 2004, the Company transferred $6 of
     assets  and  $1 of liabilities to the subsidiary. The net assets of $5 were
     deconsolidated  upon  the  Company's election to become a BDC on October 6,
     2004.

     SIGNIFICANT ESTIMATES
     ---------------------

     The  preparation  of  financial  statements  in  conformity  with generally
     accepted  accounting  principles  requires management to make estimates and
     assumptions  that affect the reported amounts of assets and liabilities and
     disclosures  of  contingent  assets  and  liabilities  at  the  date of the
     financial  statements  and  the  reported  amounts of revenues and expenses
     during  the  reporting period. While it is believed that such estimates are
     reasonable, actual results could differ from those estimates.

     As  a  business  development  company,  the  Company's  investments  are in
     private  companies  with  no  publicly  available  market  price.  Business
     development  companies  are  required  to  carry investments at fair value.
     Generally,  the  fair  value  of a private security will initially be based
     primarily on its original cost to the Company. Management and the Company's
     board  of directors must evaluate the actual and expected future operations
     of  the portfolio companies, monitor market conditions and evaluate any new
     financings  or  other  significant  events that the portfolio companies may
     sustain  in  order  to  estimate  a fair value for the investments in these
     companies  at  least  quarterly.  If  the Company's estimates of the future
     differ from actual events in the future, for any reason,


                                       11

                                 ENDOVASC, INC.
                NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
                                   __________
                        (IN THOUSANDS, EXCEPT SHARE DATA)

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

     the  Company  may  fail  to  record  an  unrecognized  gain  or loss or may
     record  it  later  or  earlier than it would with a perfect forecast of the
     future.  Because these investments are restricted and illiquid, even if the
     Company  correctly  estimates  a  fair  value for an investment today, that
     investment  could  lose some or all of its value in the near future without
     the  Company  realizing any benefit from its investments or recognizing any
     cash  proceeds  from  the sale of these investments. If, in the future, the
     Company determines that a loss has occurred in any of its investments, that
     loss  will  be  reflected as a reduction in the value of its investments on
     the  Company's  consolidated  balance  sheet,  and  the reduced values will
     negatively  impact earnings and be reflected as a loss on the statements of
     operations.

     INVESTMENTS
     -----------

     The Company's investments potentially subject the Company to various levels
     of  risk  associated  with  economic  changes,  interest rate fluctuations,
     political  events,  war  and terrorism, and operating conditions beyond the
     control of the Company. Consequently, management's judgment as to the level
     of  losses  that  currently  exist  or  may  develop in the future, if any,
     involves  the consideration of current and anticipated conditions and their
     potential  effects  on  the Company's investments. Due to the level of risk
     associated  with investment securities and the level of uncertainty related
     to changes in the value of investment securities, it is at least reasonably
     possible that changes in risks in the near term could materially impact the
     value  of  the  amounts reflected in the accompanying financial statements.
     Investments  are  carried  at  fair value as determined in good faith by or
     under  the  direction  of  the  Board  of Directors of the Company based on
     information,  including  an  independent  valuation,  and  using  valuation
     methodologies  considered appropriate and reliable by the Board. Generally,
     the  fair  value of a private security will initially be based primarily on
     its  original  cost to the Company. Cost will be the primary factor used to
     determine  fair value on an ongoing basis until significant developments or
     other  factors  affecting  the investment (such as results of the portfolio
     company's  operations,  changes  in  general  market conditions, subsequent
     financings,  independent  valuations  or  the  availability  of  market
     quotations)  provide  a basis for value other than cost. For investments in
     which  the  Company  earns  an  interest  for  services rendered, the Board
     estimates  the  fair  value  of  the  services  as  the  initial  basis for
     estimating  fair  value of the securities received. The Board believes that
     the  methods  used  to  value the investments reflected in the accompanying
     financial  statements  have  been  valued appropriately and that the values
     reflected herein have been calculated in accordance with generally accepted
     valuation  methods  which  result  in valuations in the Company's financial
     statements  being recorded in accordance with generally accepted accounting
     principles  in  the  United States. However, losses may occur, which may be
     material  to  the  financial condition of the Company and proceeds, if any,
     from  the  disposition  of  securities  could differ significantly from the
     values  reflected  herein.  In  particular,  early  stage  and  seed  round
     investments  in  private  companies, which is the focus of the Company, are
     typically  in  illiquid  restricted  securities  with no current market and
     therefore  no market prices or comparables are available upon which to base
     estimates.  These  portfolio  companies are often development stage with no
     operations  and  no  positive  cash flow. These factors, among others, make
     determination  of  fair  value  more  difficult  and subject to significant
     judgment  errors  by  the  Company's  board  of  directors.


                                       12

                                 ENDOVASC, INC.
                NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
                                   __________
                        (IN THOUSANDS, EXCEPT SHARE DATA)

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

     STOCK-BASED COMPENSATION
     ------------------------

     The  Company  accounts  for  employee  stock  options  using  the intrinsic
     value method in accordance with Accounting Principles Board Opinion ("APB")
     No.  25,  Accounting  for  Stock  Issued  to Employees, and has adopted the
     disclosure-only  alternative  of  SFAS  No. 123, Accounting for Stock-Based
     Compensation,  as  amended  by  SFAS  No.  148,  Accounting for Stock-Based
     Compensation-Transition  and  Disclosure. Under the intrinsic value method,
     the  Company  has  only  recorded  stock-based  compensation resulting from
     options granted at below fair market value.

     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
     convertible preferred stock are excluded from the computation for the three
     months ended March 31, 2004 and the nine month periods ended March 31, 2005
     and 2004 as their effect would dilute the loss per share for these periods.
     If  the Company had reported net income during the three months ended March
     31,  2005  and  the  nine  month periods ended March 31, 2005 and 2004, the
     calculation  of  diluted  net  income  per  share  would  have included 208
     additional common equivalent shares. Common equivalent shares for the three
     months  ended  March  31,  2005 totaled 208 shares from Series A cumulative
     convertible preferred stock.

     CONCENTRATIONS OF CREDIT RISK
     -----------------------------

     Financial  instruments  which  potentially  subject  the  Company  to
     concentrations  of credit risk consist principally of investments and cash.
     The  Company  places  its  cash  with  high  credit  quality  financial
     institutions.  At  times  in  the  future, such amounts may exceed the FDIC
     limits.

     REVENUE RECOGNITION
     -------------------

     As a business development company, the Company's revenue will be recognized
     primarily  based  on  security  transactions  and  related income. Security
     transactions are accounted for on a trade date basis. Net realized gains or
     losses on sales of securities are determined on the specific identification
     method.  Interest  income and expenses are recognized on the accrual basis.
     Dividend income is recorded on cumulative preferred equity securities on an
     accrual  basis to the extent that such amounts are expected to be collected
     and on common equity securities on the record date for private companies or
     on the ex-dividend date for publicly traded companies. The Company assesses
     the  collectibility  of  dividends  and  interest  income  receivables  in
     connection  with  its  determination  of  the  fair  value  of  the related
     security.  To  the  extent  that  there  are  adverse  future developments,
     previously  recognized  dividend  and  interest income may not be realized.
     Through  March  31,  2005,  the  Company  had  not received any interest or
     dividend  income,  or any other form of cash income or revenues, nor had it
     sold  any  investments,  thus  the  Company has not recognized any realized
     gains  or  losses  on its investments. When fees are paid to the Company by
     portfolio  companies  in their stock, in accordance with generally accepted
     accounting  principles,  the Company generally recognizes fee income to the
     extent  of par value in the case of a new company or fair value in the case
     of  an existing company, as determined by the Company's board of directors.
     Fees paid in shares of the stock of portfolio companies are both restricted
     and  illiquid  thus  the  Company  may be unable to convert these shares of
     stock  to  cash  in the future. Increases or decreases in the fair value of
     investments  above  or


                                       13

                                 ENDOVASC, INC.
                NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
                                   __________
                        (IN THOUSANDS, EXCEPT SHARE DATA)


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

     below  accounting  cost  basis  are  not  included in investment income but
     are  included  in the Statement of Operations as unrealized gains or losses
     until such time as the investment is liquidated or sold.


3.   GOING CONCERN CONSIDERATIONS
     ----------------------------

     In  October  2004,  the  Company  began operating as a business development
     company, so that it is no longer a development stage company. Nevertheless,
     the Company is subject to many of the risks associated with development and
     early  stage  companies  that lack working capital, operating resources and
     contracts,  cash  and  ready  access  to the credit and equity markets. The
     Company  hopes  to obtain additional debt and equity financing from various
     sources  in order to finance its operations and to continue to grow through
     investment  opportunities.  In  the  event  the Company is unable to obtain
     additional  debt  or  equity  financing,  the  Company  will not be able to
     continue  its  current  level  of  operations.  If the Company is unable to
     continue its operations, the Company's assets will experience a significant
     decline  in  value  and  the  Company  will  need  to  rely  on funding, if
     available, in order to continue its limited operations.

     The  Company's  continuation  as  a  going  concern  is  dependent upon its
     ability  to  generate  sufficient  cash  flow  to meet its obligations on a
     timely  basis,  to  comply  with  the terms of its financing agreements, to
     obtain  additional  financing  or  refinancing  as  may  be  required,  and
     ultimately  to  attain  positive  cash  flows  from operations and profits.
     Through  March  31,  2005, the Company has not earned cash profits from any
     sources.  The  Company's  investments in portfolio investment companies are
     reflected  on  the  accompanying  balance sheets at the board of directors'
     best  estimate  of  fair  value.  Because the investments are illiquid, the
     Company  is limited in its ability to sell the investments in its portfolio
     companies.  The  value  of  these  investments  may  decline  substantially
     resulting  in  the  Company  receiving  little  or  no cash value for their
     services and investments in these portfolio companies.


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

     Other  current  assets  at  March  31,  2005  and June 30, 2004 consists of
     the following (in thousands):



                         MARCH 31,   JUNE 30,
                           2005       2004
                        ----------  ---------
                              
     Other receivable   $        -  $      30
     Prepaid license             -         58
     Prepaid supplies            -        278
     Prepaid insurance           1          9
                        ----------  ---------

                        $        1  $     375
                        ==========  =========



                                       14

                                 ENDOVASC, INC.
                NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
                                   __________
                        (IN THOUSANDS, EXCEPT SHARE DATA)

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. The
     Company  will  not elect to be treated for federal income tax purposes as a
     regulated  investment  company  under  the  Internal  Revenue Code with the
     filing of its federal corporate income tax return for 2005.


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

     On  August  28,  2003,  Cause  No. 03-08-0681-CV, "The Dow Chemical Company
     vs.  Endovasc  LTD.,  Inc.,"  was filed against the Company in the District
     Court  of  Montgomery  County, Texas, 359th Judicial District. Dow Chemical
     Company  ("Dow")  filed  a  complaint  against  the  Company  for breach of
     contract  and  damages.  The  amount  of  damages  sought  is approximately
     $230,000.  This  case  is being vigorously defended against the allegations
     made  by  Dow. The Company has also filed its own counter-claim against Dow
     for  breach of contract and damages. On March 31, 2005, a prediction cannot
     be made as to the final outcome of the complaint and damages allegedly owed
     to  Dow or to the Company. However, management believes it will prevail and
     accordingly, no amounts have been accrued for this contingency.

     On  November  7,  2003,  Cause  No.  03-11-08112-CV,  "Greg  Creekmore  vs.
     Endovasc,  Inc. and Endovasc, LTD., Inc.," was filed against the Company in
     the  District  Court  of Montgomery County, Texas, 284th Judicial District.
     Greg  Creekmore  ("Creekmore")  filed  a  complaint against the Company for
     breach  of  an  employment  contract  between  the parties. Creekmore seeks
     payment  of  $114,000  plus  interest,  one million shares of the Company's
     common  stock  and  reimbursement  of  court  costs  including  reasonable
     attorneys'  fees  allowed  by  law.  This case is being vigorously defended
     against  the allegations made by Creekmore. On March 31, 2005, a prediction
     cannot  be  made  as  to  the  final  outcome  of the complaint and damages
     allegedly  owed  to Creekmore. However, management believes it will prevail
     and accordingly, no amounts have been accrued for this contingency.

     On  January  13,  2004,  Case  No. H-03-5226, "Lorenz M. Hofmann, Ph.D. and
     LMH  Associates,  Inc.  vs.  Endovasc, LTD., Inc., Endovasc, Inc., David P.
     Summers, Ph.D. and M. Dwight Cantrell" was filed against the Company in the
     United  States  District  Court  for the Southern District of Texas Houston
     Division. Lorenz M. Hofmann, Ph.D. and LMH Associates, Inc. ("LMH") filed a
     complaint against the Company for breach of contract and damages. LMH seeks
     payment  of  $91,859.  This  case  is being vigorously defended against the
     allegations  made  by LMH. The Company has also filed its own counter-claim
     against  LMH  for  breach  of  contract  and  damages. On March 31, 2005, a
     prediction  cannot  be  made  as  to the final outcome of the complaint and
     damages allegedly owed to LMH. However, management believes it will prevail
     and accordingly, no amounts have been accrued for this contingency.


                                       15

                                 ENDOVASC, INC.
                NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
                                   __________
                        (IN THOUSANDS, EXCEPT SHARE DATA)

6.   LITIGATION, CONTINUED
     ---------------------

     The  Company  is  a  defendant  in  an  arbitration  proceeding  entitled
     vFinance Investments and vFinance Capital and Endovasc, Ltd., Inc., AAA No.
     32  M  181  0011602.  vFinance claims an entitlement to certain fees and an
     unspecified  amount  of damages for the value of the warrants to which they
     claim  entitlement.  There was a mediation hearing on December 14, 2004 and
     no  definitive  agreement  was  reached.  The  cause will move forward into
     binding  arbitration during the latter part of 2005. The Company intends to
     defend  its  position  vigorously  as  it  believes  it  will  prevail and,
     accordingly, has not accrued any liability associated with this case in the
     accompanying financial statements.

     In  November  2004,  the  Company  filed  a law suit against its former CEO
     &  President,  David  P.  Summers in the 284th District Court of Montgomery
     County,  Texas.  The  suit  filed  on behalf of the Company alleges a civil
     conspiracy, breach of fiduciary duty and breach of contract and recision by
     David  P.  Summers  and  seeks  restitution  and  damages in excess of $3.5
     million.

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


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

     During  the  nine  months  ended  March 31, 2005, the Company repaid $55 to
     the  Company's  Chief  Executive Officer, which reduced the note balance to
     the CEO to $-0- at March 31, 2005.

     During the nine months ended March 31, 2005, the Chief Financial Officer of
     the  Company  advanced  the  Company  $84  of  which  $19  was repaid which
     increased  the total balance owed to $115 as of March 31, 2005. The balance
     is  due  on  demand,  non-interest  bearing  and  is  not  collateralized.

     During  the  year  ended  June  30,  2004,  a  stockholder  of  the Company
     advanced  the  Company's  consolidated  joint  venture  $185.  The  balance
     outstanding  of  $185  was  deconsolidated  upon  the Company's election to
     become a BDC in October 2004.


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



                                                       SIX MONTHS ENDED
                                                     --------------------
                                                         DECEMBER 31,
                                                       2004       2003
                                                     ---------  ---------
                                                          
     Non-cash investing and financing activities:

       Common stock issued for services              $     370  $     558
                                                     =========  =========

       Common stock issued for payment of accounts
         payable and accrued liabilities             $      77  $      37
                                                     =========  =========

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



                                       16

                                 ENDOVASC, INC.
                NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
                                   __________
                        (IN THOUSANDS, EXCEPT SHARE DATA)


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

     On  October  6,  2004,  upon  the  Company's  election  to  become  a  BDC,
     certain  subsidiaries of the Company were deconsolidated and reported as an
     investment.  The  assets  that  were  deconsolidated  and  reported  as  an
     investment  by  the Company include $45 of net lab equipment costs, $278 of
     supplies,  $87 of net license costs, $22 of accounts receivable, $2 of cash
     and  $33  of  prepaid  royalty  fees.  Liabilities that were deconsolidated
     included $391 of accounts payable, and $196 of notes payable.


9.   NDC TRACKING STOCK
     ------------------

     As  of  March  31,  2005,  14,158,593  shares of Endovasc Series NDC common
     stock  were  issued  and  outstanding.  Included  in operating, general and
     administrative expenses for the nine months ended March 31, 2005 is $-0- of
     expenses  of  NDC.  Effective  October 6, 2004, when the Company elected to
     become a BDC, the subsidiary's net assets of $4,403 were deconsolidated.


                                       17

ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS

The information contained in this section should be read in conjunction with the
Selected  Consolidated Financial and Other Data, the Selected Operating Data and
our  Consolidated  Financial Statements and notes thereto appearing elsewhere in
this  Quarterly  Report.  This  Quarterly  Report,  including  the  Management's
Discussion  and  Analysis  of  Financial  Condition  and  Results of Operations,
contains  forward-looking  statements  that  involve  substantial  risks  and
uncertainties.  These  forward-looking  statements are not historical facts, but
rather  are  based  on current expectations, estimates and projections about our
industry,  our  beliefs,  and  our  assumptions.  Words  such  as "anticipates",
"expects",  "intends",  "plans",  "believes",  "seeks",  and  "estimates"  and
variations  of  these  words  and  similar  expressions are intended to identify
forward-looking  statements.  These  statements  are  not  guarantees  of future
performance  and are subject to risks, uncertainties, and other factors, some of
which  are  beyond  our  control and difficult to predict and could cause actual
results  to  differ  materially  from  those  expressed  or  forecasted  in  the
forward-looking  statements including without limitation (1) any future economic
downturn could impair our customers' ability to repay our loans and increase our
non-performing  assets,  (2)economic  downturns  can  disproportionately  impact
certain  sectors in which we concentrate, and any future economic downturn could
disproportionately  impact  the industries in which we concentrate causing us to
suffer  losses  in our portfolio and experience diminished demand for capital in
these  industry  sectors,  (3)  a  contraction  of  available  credit  and/or an
inability  to  access the equity markets could impair our lending and investment
activities, (4) interest rate volatility could adversely affect our results, (5)
the  risks  associated  with  the  possible  disruption in our operations due to
terrorism  and  (6)  the risks, uncertainties and other factors we identify from
time  to  time  in  our  filings  with  the  Securities and Exchange Commission,
including our Form 10-KSBs, Form 10-QSBs and Form 8-Ks. Although we believe that
the  assumptions  on  which  these  forward-looking  statements  are  based  are
reasonable,  any  of  those  assumptions  could prove to be inaccurate, and as a
result,  the forward-looking statements based on those assumptions also could be
incorrect.  In  light  of  these  and  other  uncertainties,  the inclusion of a
projection  or  forward-looking statement in this Quarterly Report should not be
regarded  as  a  representation  by  us  that  our  plans and objectives will be
achieved.  You  should  not  place  undue  reliance  on  these  forward-looking
statements,  which  apply  only  as  of  the  date  of  this  Quarterly  Report.

CRITICAL ACCOUNTING POLICIES

We  believe  that of the significant accounting policies used in the preparation
of  our financial statements (See Note 1 to the audited financial statements for
the  year  ended June 30, 2004), 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.

INVESTMENTS

Investments  are  reported  at  fair market value. The most significant estimate
inherent  in  the  preparation  of  our consolidated financial statements is the
valuation  of  its  investment  and  the  related  unrealized  appreciation  or
depreciation.

Upon  our  conversion  to  a  business  development  company,  we  employed  an
independent  business  valuation  expert  to  value our portfolio companies. The
Board  of  Directors  determined all portfolio companies and investments at fair
market  value  under  a  good  faith  standard.


                                       18

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

Endovasc accounts for employee stock options using the intrinsic value method in
accordance  with  Accounting Principles Board Opinion ("APB") No. 25, Accounting
for  Stock  Issued to Employees, and has adopted the disclosure-only alternative
of SFAS No. 123, Accounting for Stock-Based Compensation, as amended by SFAS No.
148,  Accounting  for Stock-Based Compensation-Transition and Disclosure.  Under
the  intrinsic  value  method,  we  have  only recorded stock-based compensation
resulting  from  options  granted  at  below  fair  market  value.

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 convertible
preferred  stock  are  excluded  from the computation for the three months ended
March 31, 2005 and 2004 and the nine month periods ended March 31, 2005 and 2004
as  their  effect  would  dilute  the  loss per share for these periods.  If the
Company had reported net income during the three months ended March 31, 2005 and
2004  and  the nine-month periods ended March 31, 2005 and 2004, the calculation
of  diluted  net  income  per  share  would  have included 208 additional common
equivalent  shares.  Common  equivalent shares for the three months ended March,
31,  2005  totaled  208  shares  from  Series A cumulative convertible preferred
stock.

CONCENTRATION OF CREDIT RISK

Financial instruments which potentially subject the Company to concentrations of
credit risk consist principally of investments and cash.  The Company places its
cash  with  high credit quality financial institutions.  At times in the future,
such  amounts  may  exceed  the  FDIC  limits.

OVERVIEW

Endovasc,  Inc. is a Nevada corporation and the successor to a biopharmaceutical
company  incorporated  on  June 10, 1996.  Effective September 17, 2004, most of
our assets and liabilities were transferred to wholly owned subsidiaries, and we
became  an internally managed "Non-diversified Closed-end Company" as defined by
Section  5  of the Investment Company act of 1940 (the "40 Act") that elected to
be  treated as a "Business Development Company" pursuant to Section 54 of the 40
Act.  We  will  not  elect  to  be  treated for federal income tax purposes as a
regulated  investment company under the Internal Revenue Code with the filing of
its  federal  corporate  income  tax  return  for  2005.

PORTFOLIO INVESTMENTS

1.   Liprostin, Inc.

Liprostin,  Inc.  owns  the  intellectual  property relative to the formation of
Liprostin(TM)  and manages and directs the clinical trials required for the FDA.

2.   Angiogenix Limited, Inc.

Angiogenix has an exclusive licensing agreement (the "Stanford License
Agreement") with the Board of Trustees of the Leland Stanford University
relating to US Patent Application 60/146,233 (issued as US Patent No. 6,417,205
B1 on July 9, 2002) relating to the administration of Nicotine or Nicotine
Receptor Agonist (NRA) to induce the growth of new blood vessels
("angiogenesis").

3.   Nutraceutical Development Corporation


                                       19

Nutraceutical Development Corporation was formed to develop certain technologies
now  owned  by  our  other  subsidiaries for use in dietary products designed to
enhance  health  and  provide  beneficial biological effects ("nutraceuticals").

OTHER INVESTMENTS

1.   Endovasc-TissueGen Research Sponsors, L.L.C.

In  August  2003, we 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.

2.   Endovasc-TissueGen-Blumberg Research Sponsors, L.L.C.

In November 2003, we entered into a joint venture agreement with TissueGen, Inc.
and  Dr.  Nathan  Blumberg  named Endovasc-TissueGen-Blumberg Research Sponsors,
L.L.C.  (the  "Joint  Venture").  The purpose of the Joint Venture is to develop
biodegradable  stents  for  ureteral  and  prostate  applications.


Endovasc  filed  an Investigational New Drug (IND) application for Liprostin(TM)
in October 1999.  In support of the application a protocol was submitted for the
use of Liprostin(TM) in combination with angioplasty for patients suffering from
intermittent  claudication  or  critical limb ischemia.  In accordance with this
protocol, a small pilot study was conducted in 2003.  Based on this pilot study,
a  new  protocol  was  designed and submitted to the FDA in September 2003 for a
Phase  II clinical trial for patients with Peripheral Arterial Occlusive Disease
who  are not candidates for angioplasty.  The Phase II clinical trial consisting
of  73  patients  was initiated in December 2003 and concluded in July 2004.  We
held a teleconference with the FDA in April of 2005. This teleconference focused
on  the Liprostin studies conducted as well as future studies that are necessary
in  order  for us to file a New Drug Application (NDA) with the FDA.   We intend
to  move  Liprostin,  Inc.  forward  with  Phase  III  in  the  fall  of  2005.

We  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(TM).  We also
sponsored  research  which was completed during the fiscal year 2004.  The first
was  conducted  by  Dr. Yong-Jian Geng at the Texas Heart Institute to study the
effects  of  nicotine on stem cell development.  The second was conducted by Dr.
Liping  Tang  at  the  University  of  Texas  at  Arlington,  Texas to study the
angiogenic  effect  of  a  new  nicotine  delivery system in two mouse models of
ischemia.  Currently,  Angiogenix  Limited,  Inc.  is  focusing  research  on
alternative  site-specific  delivery  methods  for  our  drug  candidates.  The
original  term  of the Stanford licensing agreement called for the product to be
in  commercialization  by  June  of 2005.  We are presently in negotiations with
Stanford to extend this timetable.  Should Stanford not agree to this extension,
we  will be faced with an unrealistic schedule that we will not be able to meet.
The asset valuation for Angiogenix Ltd. Inc has been reduced for this quarter to
reflect  the  possibility  that  Stanford  will  be  unwilling  to  extend  the
commercialization  period.

Nutraceutical  Development  Company signed an exclusive licensing agreement with
Western  Holdings,  Inc., a division of Basic Research of Salt Lake city in July
of 2003.  This agreement called for a payment of 10% royalties.  An extension to
the  agreement  gave Western Holdings until June of 2005 to bring the product to
market.  A  trade  show  was  held  in Columbus Ohio in March of 2005 where they
launched  our  product.  Because  of  a  production problem no sales orders were
fulfilled during this quarter but they should be fulfilled in the fourth quarter
of  fiscal  2005.


RESULTS OF OPERATIONS

THREE MONTH PERIODS ENDED MARCH 31, 2005 AND 2004 (IN THOUSANDS)

During  the  quarter  ended March 31, 2005 our income increased to $121 compared
with  income  of $ -0- for the quarter ended March 31, 2004.  This increase is a
result  of


                                       20

management  fees from our portfolio companies and unrealized appreciation of our
investments  in  portfolio  companies.

During  the  quarter ended March 31, 2005, operating, general and administrative
expenses  were  $293  compared  to $1,494 for the quarter ending March 31, 2004.
The  decrease  is primarily due to a decrease in public relations and consulting
fees.

Research  and development expenses totaled $ -0- during the quarter ending March
31,  2005,  a  decrease  of $378 from $378 for the quarter ended March 31, 2004.
This  decrease  results  from  change  in  accounting  method  and the portfolio
companies  reflecting  R&D  expenses.

NINE MONTH PERIODS ENDED MARCH 31, 2005 AND 2004 (IN THOUSANDS)

During  the  nine months ended March 31, 2005 our income was comprised of $60 in
management fees charged to portfolio investment companies and $100 of unrealized
appreciation  of  portfolio investments.  During the nine months ended March 31,
2004,  our income was comprised of revenue under an external research agreement.

During  the  nine  months  ended  March  31  2005,  operating,  general  and
administrative  expenses  were  $1,304  compared  to  $2,568 for the nine months
ending  March  31,  2004.  This decrease is primarily due to decreases in public
relations  and  consulting  fees.

Research  and  development  expenses  totaled  $77 during the nine months ending
March 31, 2005, a decrease of $1,170 from $1,247 for the nine months ended March
31,  2004.  This  decrease  results  from  a change in accounting method and the
portfolio  companies  reflecting  research  and  development  expenses.

Cash  flows  used  in  operating activities for the nine months ending March 31,
2005  decreased  $970 to $709 compared to $1,679 for the nine months ended March
31, 2004, primarily due to a decrease in cash spent on research and development.

The  cumulative  effect of conversion to a business development company resulted
in  a  one-time  gain  of  $674  during  the  nine  months ended March 31, 2005.

LIQUIDITY AND CAPITAL RESOURCES (IN THOUSANDS)

We  had  a  working  capital  deficit at March 31, 2005 of $(415), compared to a
deficit  of  $(425)  at  June  30,  2004.  This  decrease  in primarily due to a
decrease  in  liabilities  partially  offset  by  a  decrease in current assets.

In  October  2004, we began operating as a business development company, so that
we  are no longer an early stage drug development company.  Nevertheless, we are
subject  to  many  of  the  risks  associated  with  development and early stage
companies that lack working capital, operating resources and contracts, cash and
ready  access  to  the  credit and equity markets.  We hope to obtain additional
debt  and  equity  financing  from  various  sources  in  order  to  finance our
operations  and  to  continue to grow through investment opportunities.   In the
event  we  are unable to obtain additional debt or equity financing, we will not
be  able  to  continue  our  current  level  of operations.  If we are unable to
continue  our  operations,  our  assets will experience a significant decline in
value  and  we  will need to rely on funding, if available, in order to continue
our  limited  operations.

Our  continuation  as  a going concern is dependent upon our ability to generate
sufficient  cash  flow to meet our obligations on a timely basis, to comply with
the  terms  of  our  financing  agreements,  to  obtain  additional financing or
refinancing  as  may  be  required, and ultimately to attain positive cash flows
from  operations  and  profits.  Through March 31, 2005, we have not earned cash
profits  from any sources. Our investments in our portfolio investment companies
are reflected on the accompanying balance sheets at the board of directors' best
estimate  of fair value. Because the investments are illiquid, we are limited in
our  ability  to  sell  the investments in our portfolio companies. The value of
these  investments may decline substantially resulting in us receiving little or
no  cash  value  for  our services and investments in these portfolio companies.


                                       21

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, 2004, was qualified with respect to that
risk.  In  order  to continue as a going concern, we must raise additional funds
as  noted  above  and  ultimately  achieve  profit  from  our  operations.


ITEM 3.   CONTROLS AND PROCEDURES

As  of  March  31, 2005, we carried out an evaluation, under the supervision and
with  the participation of management, including the Chief Executive Officer and
Chief Financial Officer, of the effectiveness of the design and operation of our
disclosure  controls  and  procedures (as defined in Exchange Act Rule 13a-15(e)
and  Rule  15d-15(e)).  Based  upon that evaluation, our Chief Executive Officer
and  Chief  Financial  Officer  concluded  that  the  disclosure  controls  and
procedures  are  effective  at  a  reasonable  level  in timely alerting them to
material information relating to Endovasc that is required to be included in our
filings  with  the Securities and Exchange Commission.  There has been no change
in  our  internal control over financial reporting that occurred during the most
recent  fiscal  quarter  that has materially affected or is reasonably likely to
materially  affect  our  internal  control  over  financial  reporting.

Our  management,  including  the  Chief  Executive  Officer  and Chief Financial
Officer,  do  not  expect that our disclosure controls or internal controls will
prevent all error and all fraud.  A control system, no matter how well conceived
and  operated,  can  provide  only  reasonable, not absolute, assurance that the
objectives  of  the control system are met due to numerous factors, ranging from
errors  to  conscious acts of an individual, or individuals acting together.  In
addition,  the  design  of a control system must reflect the fact that there are
resource  constraints,  and the benefits of controls must be considered relative
to their costs.  Because of the inherent limitations in a cost-effective control
system,  misstatements  due to error and/or fraud may occur and not be detected.

PART II - OTHER INFORMATION

ITEM 1.   LEGAL PROCEEDINGS

On  August  28,  2003,  Cause  No.  03-08-0681-CV, "The Dow Chemical Company vs.
Endovasc  LTD.,  Inc.," was filed against us in the District Court of Montgomery
County,  Texas,  359th  Judicial  District  for  alleged  breach of contract and
damages.  The  amount of damages sought is approximately $230,000.  This case is
being  vigorously  defended  against  the allegations made by Dow.  We have also
filed  our own counter-claim against Dow for breach of contract and damages.  On
March  31,  2005,  a  prediction  cannot  be made as to the final outcome of the
complaint  and  damages  allegedly  owed  to  Dow  or  to  us.

On  November  7,  2003,  Cause No. 03-11-08112-CV, "Greg Creekmore vs. Endovasc,
Inc.  and  Endovasc,  LTD., Inc.," was filed against us in the District Court of
Montgomery  County,  Texas,  284th  Judicial  District, for alleged breach of an
employment  contract  between  the parties.  Creekmore seeks payment of $114,000
plus  interest,  1 million shares of our common stock and reimbursement of court
costs  including  reasonable attorney's fees allowed by law.  This case is being
vigorously  defended  against  the  allegations made by Creekmore.  On March 31,
2005,  a  prediction cannot be made as to the final outcome of the complaint and
damages  allegedly  owed  to  Creekmore.

On  January  13,  2004,  Case  No.  H-03-5226, "Lorenz M. Hofmann, Ph.D. and LMH
Associates,  Inc.  vs.  Endovasc,  LTD., Inc., Endovasc, Inc., David P. Summers,
Ph.D. and M. Dwight Cantrell" was filed against the parties in the United States
District  Court for the Southern District of Texas Houston Division.   Lorenz M.
Hofmann,  Ph.D. and LMH Associates, Inc. ("LMH") allege a breach of contract and
damages.  LMH  seeks payment of $91,859.  This case is being vigorously defended
against the allegations made by LMH.  We have also filed a counter-claim against
LMH  for breach of contract and damages.  On March 31, 2005, a prediction cannot
be  made  as to the final outcome of the complaint and damages allegedly owed to
LMH.

We  are  a  defendant in an arbitration proceeding entitled vFinance Investments
and  vFinance  Capital  and  Endovasc,  Ltd.,  Inc.,  AAA  No. 32 M 181 0011602.
vFinance  claims


                                       22

an  entitlement  to  certain  fees  and an unspecified amount of damages for the
value  of  the  warrants to which they claim entitlement.  There was a mediation
hearing  on  December  14,  2004,  and no definitive agreement was reached.  The
cause will move forward into binding arbitration during the latter part of 2005.
We  intend  to defend our position vigorously as we believe we will prevail and,
accordingly,  have  not  accrued  any liability associated with this case in the
accompanying  financial  statements.

In November, 2004, we filed a law suit against our former CEO & President, David
P.  Summers  in  the 284th District Court of Montgomery County, Texas.  The suit
filed  on  our  behalf  alleges a civil conspiracy, breach of fiduciary duty and
breach  of contract and rescission by David P. Summers and seeks restitution and
damages  in  excess  of  $3.5  million.

We  are subject to other 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 our
financial  position,  results  of  operations  or  cash  flows.

ITEM 2.   UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

A  form  1-E  filing  was made on October 25, 2004 which indicated our intent to
raise  capital  under  regulation  E.

During  the  three  months ended March 31, 2005, 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  months  ended  March 31, 2005, we issued 2,241,060 shares of
common  stock  to  five  individuals  for services, which we valued at $0.06 per
share, with an aggregate value of $134,463.  These transactions were exempt from
registration  pursuant  to  Section  4(2)  of  the  Act.


ITEM 3.   DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

None.

ITEM 5.   Other Information

     None.

ITEM 6.   EXHIBITS

     (a)  Exhibits

     Listed  below  are  the  exhibits  which  are  filed as part of this report
(according  to  the  number  assigned  to  them  in Item 601 of Regulation S-B):


                                       23



        
     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.


None.




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, INC.


Date:    May 20, 2005               By:   /s/  Diane Dottavio
       ---------------                 -------------------------------
                                               Diane Dottavio
                                               Chief Executive Officer


Date:    May 20, 2005               By:   /s/  M. Dwight Cantrell
       ---------------                 -------------------------------
                                               M. Dwight Cantrell
                                               Chief Financial Officer


                                       24