SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                   FORM 10-QSB

                                   (Mark One)

     |X| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              Exchange Act of 1934

                For the quarterly period ended March 31, 2002

               |_| Transition report under Section 13 or 15(d) of
                               the Exchange Act.

         For the transition period from ______________ to ______________

                        Commission file number 000-28411

                           MANHATTAN SCIENTIFICS, INC.
                           ---------------------------
             (Exact name of registrant as specified in its charter)

                Delaware                               85-0460639
                --------                               ----------
     (State or other jurisdiction of       (I.R.S. Employer Identification No.)
     incorporation or organization)

641 Fifth Avenue, Suite 36F, New York, New York          10022
- -----------------------------------------------          -----
   (Address of principal executive offices)            (Zip Code)

                                 (212) 752-0505
                                 --------------
                 Issuer's telephone number, including area code

Former name, former address and formal fiscal year, if changed since last
report: N/A

Indicate by check 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 /_/

The number of shares outstanding of each of the issuer's classes of common
equity as of May 12, 2002 was as follows: 120,900,282 shares of Common Stock.

          Transitional Small Business Disclosure Format: YES /_/ NO /X/




                   MANHATTAN SCIENTIFICS, INC. AND SUBSIDARIES
                    FIRST QUARTER 2002 REPORT ON FORM 10-QSB
                                TABLE OF CONTENTS

                                                                            PAGE
                                                                            ----

                          PART I. FINANCIAL INFORMATION
                          -----------------------------

Item 1.  Consolidated Financial Statements

         Unaudited Consolidated Balance Sheet
         March 31, 2002 ....................................................   3

         Unaudited Consolidated Statements of Operations
         Three Months Ended March 31, 2002 and 2001 and from
         July 31, 1992 (Inception) Through March 31, 2002 ..................   4

         Unaudited Consolidated Statements of Cash Flows
         Three Months Ended March 31, 2002 and 2001 and from
         July 31, 1992 (Inception) Through March 31, 2002 ..................   5

         Unaudited Consolidated Statements of Stockholders' Equity
         (Capital Deficiency) For the Cumulative Period from July
         31, 1992 (Inception) through March 31, 2002 .......................   6

         Notes to Unaudited Consolidated Financial Statements ..............  10

Item 2.  Management's Discussion and Analysis of
         Financial Condition and Results of Operations .....................  33

                           PART II. OTHER INFORMATION
                           --------------------------

Item 1.  Legal Proceedings ................................................   35

Item 2.  Changes in Securities ............................................   35

Item 3.  Defaults Upon Senior Securities ..................................   36

Item 4.  Submission of Matters to a Vote of Security Holders ..............   36

Item 5.  Other Information ................................................   36

Item 6.  Exhibits and Reports on Form 8-K .................................   36

Signatures ................................................................   37

                                       2




                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

CONSOLIDATED BALANCE SHEET
MARCH 31, 2002
(Unaudited)

ASSETS
Current assets:
   Cash and cash equivalents                                       $     81,000
   Stock subscription receivable                                        100,000
   Prepaid expenses and other assets                                     28,000
                                                                   -------------

      Total current assets                                              209,000

Property and equipment, net                                             103,000
Patents, net                                                          1,606,000
Investment in Novint Technologies, Inc.                                 322,000
Technology license, net                                                 439,000
Security deposit                                                          7,000
                                                                   -------------

                                                                   $  2,686,000
                                                                   =============

LIABILITIES
Current liabilities:
   Accounts payable and accrued expenses                           $    631,000
   Note payable to officers                                             525,000
   Note payable - other                                                 290,000
                                                                   -------------

      Total current liabilities                                       1,446,000
                                                                   -------------

Commitments

STOCKHOLDERS' EQUITY
Capital stock $.001 par value
Preferred, authorized 1,000,000 shares
   Series A convertible, redeemable, 10 percent
      cumulative, authorized 182,525 shares;
      issued and outstanding - none
   Series B convertible, authorized 250,000 shares;
      74,999 shares issued and outstanding
   Series C convertible, redeemable, authorized
      14,000 shares; issued and outstanding - none
Common, authorized 250,000,000 shares, 120,275,005 shares
      issued, and outstanding, 25,277 shares issuable                   119,000
Additional paid-in capital                                           40,314,000
Deferred compensation                                                  (206,000)
Deficit accumulated during the development stage                    (38,987,000)
                                                                   -------------

      Total stockholders' equity                                      1,240,000
                                                                   -------------

                                                                   $  2,686,000
                                                                   =============

SEE NOTES TO FINANCIAL STATEMENTS

                                       3




                            MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                                  (a development stage enterprise)


CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)

                                                                                           PERIOD FROM
                                                                                          JULY 31, 1992
                                                              THREE MONTHS ENDED           (INCEPTION)
                                                                   MARCH 31,                 THROUGH
                                                        ------------------------------      MARCH 31,
                                                             2002             2001             2002
                                                        -------------    -------------    -------------

                                                                                 
Revenues                                                                                  $     250,000
                                                                                          --------------

Operating costs and expenses:
   General and administrative                           $     867,000    $   1,061,000       29,746,000
   Research and development                                   539,000          973,000        7,219,000
                                                        --------------   --------------   --------------

      Total operating costs and expenses                    1,406,000        2,034,000       36,965,000
                                                        -------------    -------------    -------------

Loss from operations before other income and expenses      (1,406,000)      (2,034,000)     (36,715,000)

Other income and expenses:
   Contract revenue                                                                           3,602,000
   Interest and other expense                                 (11,000)         (10,000)        (621,000)
   Interest income                                              4,000           12,000          171,000
   Equity in losses of investees                             (114,000)                         (419,000)
                                                        --------------   --------------   --------------
NET LOSS/COMPREHENSIVE LOSS                                (1,527,000)      (2,032,000)   $ (33,982,000)
                                                        --------------   --------------   ==============

NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS            $  (1,527,000)   $  (2,032,000)
                                                        ==============   ==============

BASIC AND DILUTED LOSS PER SHARE:
   Weighted average number of common shares
      outstanding                                         118,550,150      106,232,000
                                                        ==============   ==============

   Basic and diluted loss per share                     $        (.01)   $        (.02)
                                                        ==============   ==============


SEE NOTES TO FINANCIAL STATEMENTS

                                                 4




                            MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                                  (a development stage enterprise)

CONSOLIDATED STATEMENT OF CASH FLOWS
(Unaudited)

                                                                                                           PERIOD FROM
                                                                                                          JULY 31, 1992
                                                                                                           (INCEPTION)
                                                                                THREE MONTHS ENDED           THROUGH
                                                                                     MARCH 31,              MARCH 31,
                                                                               2002           2001            2002
                                                                          -------------   -------------   -------------
                                                                                                 
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net loss                                                               $ (1,527,000)   $ (2,032,000)   $(33,982,000)
   Adjustments to reconcile net loss to net cash used in
     operating activities:
      Common stock issued for services                                         801,000         182,000       3,462,000
      Preferred stock issued for services                                                                      598,000
      Stock options issued for services                                                        353,000       9,414,000
      Warrants issued for services                                                                           2,532,000
      Financing costs payable with common stock                                                                191,000
      Loss of equity investee                                                   87,000                         392,000
      Depreciation and amortization                                            169,000          67,000       1,845,000
      Changes in:
        Prepaid expenses                                                        56,000          12,000          14,000
        Accounts payable and accrued expenses                                   58,000         148,000         986,000
                                                                          -------------   -------------   -------------

           Net cash used in operating activities                              (356,000)     (1,270,000)    (14,548,000)
                                                                          -------------   -------------   -------------

CASH FLOWS FROM INVESTING ACTIVITIES;
   Purchase of equipment                                                                        (3,000)       (423,000)
   Purchase of investment                                                                                     (100,000)
   Proceeds from sale of equipment                                                                              14,000
                                                                          -------------   -------------   -------------

           Net cash used in investing activities                                                (3,000)       (509,000)
                                                                          -------------   -------------   -------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Purchase of treasury stock                                                                                 (100,000)
   Proceeds from note payable to stockholders                                                                2,399,000
   Proceeds from note payable - other                                            3,000                         303,000
   Repayment of note payable - other                                                            (4,000)        (13,000)
   Net proceeds from issuance of preferred stock                                                             3,569,000
   Net proceeds from issuance of common stock                                  355,000         234,000       9,148,000
   Loan repayment to preferred stockholder                                                                    (148,000)
   Capital lease payments                                                                                      (13,000)
   Security deposit paid                                                                                        (7,000)
                                                                          -------------   -------------   -------------

           Net cash provided by financing activities                           358,000         230,000      15,138,000
                                                                          -------------   -------------   -------------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                             2,000     (1,043,000)         81,000
Cash and cash equivalents, beginning of period                                  79,000       1,520,000
                                                                          -------------   -------------   -------------

CASH AND CASH EQUIVALENTS, END OF PERIOD                                  $     81,000    $    477,000    $     81,000
                                                                          =============   =============   =============

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
   Interest paid                                                          $      3,000    $      6,000    $     17,000

SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND FINANCING ACTIVITIES:
   Fixed assets contributed to the Company in exchange for
      Series A preferred stock                                                                            $     45,000
   Issuance of 14,391,627 common shares to acquire intangible assets                                      $     15,000
   Special distribution of 14,391,627 shares of common stock to
      stockholder in settlement of stockholder advances                                                   $    376,000
   Issuance of 7,200,000 common shares to acquire intangible assets                                       $  1,440,000
   Issuance of Series A preferred stock and warrants in settlement
      of note payable and accrued interest                                                                $  1,830,000
   Issuance of 1,000,000 common shares to acquire intangible assets                                       $  1,000,000
   Issuance of 100,000 common shares to acquire furniture and fixtures                                    $     49,000
   Issuance of 78,000 common shares in satisfaction of accrued expenses                                   $     15,000
   Issuance of 10,500 shares to acquire furniture and fixtures                                            $     40,000
   Issuance of 1,400,000 of common shares to acquire Teneo Computing                                      $    785,000
   Issuance of 1,000,000 of common shares to purchase 42% of Novint
      Technologies                                                                                        $    561,000


SEE NOTES TO FINANCIAL STATEMENTS
                                                 5



MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
(A DEVELOPMENT STAGE ENTERPRISE)

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (CAPITAL DEFICIENCY)
(NOTES A AND F)
FOR THE CUMULATIVE PERIOD FROM JULY 31, 1992 (INCEPTION) THROUGH MARCH 31, 2002
(Unaudited)



                                                            PREFERRED STOCK
                                                            $.001 PAR VALUE
                                                      ----------------------------          COMMON STOCK
                                         SERIES A               SERIES B                   $.001 PAR VALUE
                                        PREFERRED     ----------------------------  -----------------------------
                                          STOCK          SHARES         AMOUNT          SHARES         AMOUNT
                                      -------------   -------------  -------------  -------------   -------------

                                                                                     
Initial issuance of shares to
   founders on contribution of
   intangible assets at historic
   cost basis                                                                         14,391,627    $     14,500
Additional founders' contribution
Issuance of 1,037,000 shares of
   Series A preferred Stock, net
   of issuance costs                  $     10,000
Net loss
                                      -------------                                 -------------   -------------

BALANCE, MARCH 31, 1993                     10,000                                    14,391,627          14,500
Issuance of shares to investor at
   approximately $.21 per share                                                       14,391,627          14,500
Issuance of shares on exercise
   of options                                                                            479,720           1,000
Services performed in exchange
   for Series A Preferred stock
   issued in fiscal 1993
Net loss
                                      -------------                                 -------------   -------------

BALANCE, MARCH 31, 1994                     10,000                                    29,262,974          30,000
Services performed for Series A
   preferred stock issued in
   fiscal 1993
Issuance of shares at approximately
   $.52 per share                                                                        345,399
Net loss
                                      -------------                                 -------------   -------------

BALANCE, DECEMBER 31, 1994                  10,000                                    29,608,373          30,000
Issuance of 163,000 shares of
   Series A Preferred stock                  2,000
Write-off of amounts receivable
   from stockholders
Net loss
                                      -------------                                 -------------   -------------

BALANCE, DECEMBER 31, 1995                  12,000                                    29,608,373          30,000
Issuance of shares upon exercise
   of option for $ 15,000                                                             14,391,627          14,000
Net loss
                                      -------------                                 -------------   -------------

BALANCE, DECEMBER 31, 1996                  12,000                                    44,000,000          44,000
Purchase and retirement of
   1,200,000 shares of
   Series A preferred stock                (12,000)
Purchase of 7,195,814 treasury
   shares of common stock
   for $15,000
Net loss/comprehensive loss
                                      -------------   -------------  -------------  -------------   -------------

BALANCE, DECEMBER 31, 1997
(CARRIED FORWARD)                                0               0              0     44,000,000          44,000

                                                                                                      (CONTINUED)






                                                                        DEFICIT
                                                         AMOUNTS       ACCUMULATED
                                       ADDITIONAL      RECEIVABLE      DURING THE
                                        PAID-IN           FROM         DEVELOPMENT      TREASURY
                                        CAPITAL       STOCKHOLDERS        STAGE           STOCK           TOTAL
                                      -------------   -------------   -------------   -------------   -------------
                                                                                       
Initial issuance of shares to
   founders on contribution of
   intangible assets at historic
   cost basis                         $        500                                                    $     15,000
Additional founders' contribution           40,000    $    (40,000)                                              0
Issuance of 1,037,000 shares of
   Series A preferred Stock, net
   of issuance costs                     1,020,000        (286,000)                                        744,000
Net loss                                                              $   (543,000)                       (543,000)
                                      -------------   -------------   -------------                   -------------

BALANCE, MARCH 31, 1993                  1,060,500        (326,000)       (543,000)                        216,000
Issuance of shares to investor at
   approximately $.21 per share          2,985,500                                                       3,000,000
Issuance of shares on exercise
   of options                               49,000                                                          50,000
Services performed in exchange
   for Series A Preferred stock
   issued in fiscal 1993                                   127,000                                         127,000
Net loss                                                                (2,292,000)                     (2,292,000)
                                      -------------   -------------   -------------                   -------------

BALANCE, MARCH 31, 1994                  4,095,000        (199,000)     (2,835,000)                      1,101,000
Services performed for Series A
   preferred stock issued in
   fiscal 1993                                             159,000                                         159,000
Issuance of shares at approximately
   $.52 per share                          182,000                                                         182,000
Net loss                                                                (2,250,000)                     (2,250,000)
                                      -------------   -------------   -------------                   -------------

BALANCE, DECEMBER 31, 1994               4,277,000         (40,000)     (5,085,000)                       (808,000)
Issuance of 163,000 shares of
   Series A Preferred stock                161,000                                                         163,000
Write-off of amounts receivable
   from stockholders                       (40,000)         40,000                                               0
Net loss                                                                  (972,000)                       (972,000)
                                      -------------   -------------   -------------                   -------------

BALANCE, DECEMBER 31, 1995               4,398,000               0      (6,057,000)                     (1,617,000)
Issuance of shares upon exercise
   of option for $ 15,000                    1,000                                                          15,000
Net loss                                                                  (284,000)                       (284,000)
                                      -------------   -------------   -------------                   -------------

BALANCE, DECEMBER 31, 1996               4,399,000               0      (6,341,000)                     (1,886,000)
Purchase and retirement of
   1,200,000 shares of
   Series A preferred stock                (58,000)                                                        (70,000)
Purchase of 7,195,814 treasury
   shares of common stock
   for $15,000                                                                        $    (15,000)        (15,000)
Net loss/comprehensive loss                                               (335,000)                       (335,000)
                                      -------------   -------------   -------------   -------------   -------------

BALANCE, DECEMBER 31, 1997
(CARRIED FORWARD)                        4,341,000               0      (6,676,000)        (15,000)     (2,306,000)


The accompanying notes are an integral part of these financial statements

                                                      6




MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
(A DEVELOPMENT STAGE ENTERPRISE)

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (CAPITAL DEFICIENCY) (CONTINUED)
(NOTES A AND F)
FOR THE CUMULATIVE PERIOD FROM JULY 31, 1992 (INCEPTION) THROUGH MARCH 31, 2002
(CONTINUED)
(Unaudited)



                                                            PREFERRED STOCK
                                                            $.001 PAR VALUE
                                                      -----------------------------           COMMON STOCK
                                         SERIES A               SERIES B                    $.001 PAR VALUE
                                        PREFERRED     -----------------------------   -----------------------------
                                          STOCK          SHARES          AMOUNT          SHARES          AMOUNT
                                      -------------   -------------   -------------   -------------   -------------
                                                                                       
BALANCE, DECEMBER 31, 1997 (BROUGHT
   FORWARD)                                      0               0               0      44,000,000    $     44,000
Purchase of 7,195,813 treasury shares
   of common stock for $15,000
Special distribution of 14,391,627
   shares of Common stock to
   Projectavision, Inc.
Shares deemed issued in connection
   with reverse merger                                                                  11,000,000          11,000
Issuance of 182,525 shares of Series
   A preferred stock and warrants
   exercisable into 750,000 Shares
   of common stock at an exercise
   price of $.10 per share in exchange
   for note payable of $1,500,000 and
   accrued interest of $330,000
   Including deemed dividend in
   connection with Beneficial
   conversion feature of preferred
   stock
Issuance of shares at $.20 per share,
   net of Issuance costs                                                                 5,000,000           5,000
Issuance of shares to purchase
   intangible assets                                                                     7,200,000           7,000
Issuance of shares at $.58 per share
   for Consulting services                                                               1,000,000           1,000
Issuance of warrants on February 10,
   1998 to Purchase 2,000,000 shares
   of common stock
   Exercisable at $.75 per share at
   fair value for Services resulting
   from cashless exercise feature
Issuance of shares at $.18 per share                                                       275,000
Issuance of shares on conversion of
   182,525 shares of Series A
   preferred stock                                                                       9,435,405          10,000
Issuance of shares at $.05 per share                                                    20,340,000          20,000
Issuance of stock options and warrants
   at fair value for services
Net loss/comprehensive loss
                                      -------------   -------------   -------------   -------------   -------------
BALANCE, DECEMBER 31, 1998
(CARRIED FORWARD)                                0               0               0      98,250,405          98,000

                                                                                                        (CONTINUED)






                                                                            DEFICIT
                                                              AMOUNTS      ACCUMULATED
                                            ADDITIONAL      RECEIVABLE     DURING THE
                                             PAID-IN           FROM        DEVELOPMENT      TREASURY
                                             CAPITAL       STOCKHOLDERS       STAGE           STOCK           TOTAL
                                          -------------   -------------   -------------   -------------   -------------
                                                                                           
BALANCE, DECEMBER 31, 1997 (BROUGHT
   FORWARD)                               $  4,341,000    $          0    $ (6,676,000)   $    (15,000)   $ (2,306,000)
Purchase of 7,195,813 treasury shares
   of common stock for $15,000                                                                 (15,000)        (15,000)
Special distribution of 14,391,627
   shares of Common stock to
   Projectavision, Inc.                        346,000                                          30,000         376,000
Shares deemed issued in connection
   with reverse merger                         (11,000)
Issuance of 182,525 shares of Series
   A preferred stock and warrants
   exercisable into 750,000 Shares
   of common stock at an exercise
   price of $.10 per share in exchange
   for note payable of $1,500,000 and
   accrued interest of $330,000
   Including deemed dividend in
   connection with Beneficial
   conversion feature of preferred
   stock                                     2,850,000                      (1,020,000)                      1,830,000
Issuance of shares at $.20 per share,
   net of Issuance costs                       970,000                                                         975,000
Issuance of shares to purchase
   intangible assets                         1,433,000                                                       1,440,000
Issuance of shares at $.58 per share
   for Consulting services                     579,000                                                         580,000
Issuance of warrants on February 10,
   1998 to Purchase 2,000,000 shares
   of common stock
   Exercisable at $.75 per share at
   fair value for Services resulting
   from cashless exercise feature              660,000                                                         660,000
Issuance of shares at $.18 per share            50,000                                                          50,000
Issuance of shares on conversion of
   182,525 shares of Series A
   preferred stock                             (10,000)
Issuance of shares at $.05 per share           997,000                                                       1,017,000
Issuance of stock options and warrants
   at fair value for services                2,165,000                                                       2,165,000
Net loss/comprehensive loss                                                 (4,580,000)                     (4,580,000)
                                          -------------   -------------   -------------   -------------   -------------
BALANCE, DECEMBER 31, 1998
(CARRIED FORWARD)                           14,370,000               0     (12,276,000)              0       2,192,000


The accompanying notes are an integral part of these financial statements

                                                      7



MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
(A DEVELOPMENT STAGE ENTERPRISE)

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (CAPITAL DEFICIENCY)(CONTINUED)
(NOTES A AND F)
FOR THE CUMULATIVE PERIOD FROM JULY 31, 1992 (INCEPTION) THROUGH MARCH 31, 2002
(CONTINUED)
(Unaudited)


                                                              PREFERRED STOCK
                                                              $.001 PAR VALUE
                                                        -----------------------------           COMMON STOCK
                                           SERIES A               SERIES B                    $.001 PAR VALUE
                                          PREFERRED     -----------------------------   -----------------------------
                                            STOCK          SHARES          AMOUNT          SHARES          AMOUNT
                                        -------------   -------------   -------------   -------------   -------------
                                                                                         
   (BROUGHT FORWARD)                               0               0    $          0      98,250,405    $     98,000
Issuance of shares in satisfaction
   Of accrued expenses                                                                        78,000
Issuance of shares at $.49 per
   Share for consulting services                                                              10,000
Issuance of shares at $.49 per
   Share to purchase furniture
   and fixtures                                                                              100,000
Issuance of shares at market
   Prices  as consulting services
   were performed                                                                             17,269
Issuance of shares to purchase
   Intangible assets                                                                       1,000,000           1,000
Issuance of shares at $1.25 per
   Share for services                                                                          1,600
Issuance of stock options
   at fair value for services
Issuance of warrants on February
   10, 1998 to purchase 2,000,000
   shares of common stock exercisable
   at $.75 per share for Consulting
   services resulting from
   Notification of warrant holder of
   intent to exercise
Shares issuable at $1.27 per
   Share in connection with note
   Payable
Issuance of shares on exercise
   Of 100,000 options at $.20 per
   Share                                                                                     100,000
Issuance of Series B convertible
   Preferred shares at $6.00 per
   share including deemed dividend
   in connection with Beneficial
   conversion feature of preferred
   stock                                                     245,165
Issuance of shares at $.75 per share                                                         533,000           1,000
Net loss/comprehensive loss
                                        -------------   -------------   -------------   -------------   -------------
BALANCE, DECEMBER 31, 1999
(CARRIED FORWARD)                                  0         245,165               0     100,090,274         100,000

                                                                                                          (CONTINUED)






                                                                          DEFICIT
                                                            AMOUNTS      ACCUMULATED
                                          ADDITIONAL      RECEIVABLE     DURING THE
                                           PAID-IN           FROM        DEVELOPMENT      TREASURY
                                           CAPITAL       STOCKHOLDERS       STAGE           STOCK           TOTAL
                                        -------------   -------------   -------------   -------------   -------------
                                                                                         
   (BROUGHT FORWARD)                    $ 14,370,000    $          0    $(12,276,000)   $          0    $  2,192,000
Issuance of shares in satisfaction
   Of accrued expenses                        15,000                                                          15,000
Issuance of shares at $.49 per
   Share for consulting services               5,000                                                           5,000
Issuance of shares at $.49 per
   Share to purchase furniture
   and fixtures                               49,000                                                          49,000
Issuance of shares at market
   Prices  as consulting services
   were performed                             15,000                                                          15,000
Issuance of shares to purchase
   Intangible assets                         999,000                                                       1,000,000
Issuance of shares at $1.25 per
   Share for services                          2,000                                                           2,000
Issuance of stock options
   at fair value for services              6,572,000                                                       6,572,000
Issuance of warrants on February
   10, 1998 to purchase 2,000,000
   shares of common stock exercisable
   at $.75 per share for Consulting
   services resulting from
   Notification of warrant holder of
   intent to exercise                      1,090,000                                                       1,090,000
Shares issuable at $1.27 per
   Share in connection with note
   Payable                                   191,000                                                         191,000
Issuance of shares on exercise
   Of 100,000 options at $.20 per
   Share                                      20,000                                                          20,000
Issuance of Series B convertible
   Preferred shares at $6.00 per
   share including deemed dividend
   in connection with Beneficial
   conversion feature of preferred
   stock                                   2,942,000                      (1,471,000)                      1,471,000
Issuance of shares at $.75 per share         399,000                                                         400,000
Net loss/comprehensive loss                                               (9,800,000)                     (9,800,000)
                                        -------------   -------------   -------------   -------------   -------------
BALANCE, DECEMBER 31, 1999
(CARRIED FORWARD)                         26,669,000               0     (23,547,000)              0       3,222,000


The accompanying notes are an integral part of these financial statements

                                                       8



MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
(A DEVELOPMENT STAGE ENTERPRISE)

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (CAPITAL DEFICIENCY)
(NOTES A AN F)
FOR THE CUMULATIVE PERIOD FROM JULY 31, 1992 (INCEPTION) THROUGH MARCH 31, 2002
(Unaudited)



                                            PREFERRED STOCK    PREFERRED STOCK
                                            $.001 PAR VALUE    $.001 PAR VALUE
                                           -----------------  -----------------       COMMON STOCK
                                               SERIES B            SERIES C          $.001 PAR VALUE
                                           -----------------  -----------------  -----------------------
                                  SERIES A
                                 PREFERRED
                                   STOCK    SHARES    AMOUNT   SHARES    AMOUNT     SHARES      AMOUNT
                                   ------  ---------  ------  ---------  ------  ------------  ---------
                                                                           
BALANCE, DECEMBER 31, 1999                  241,165                              100,090,274    100,000

Issuance of shares at $0.75
  per share                                                                          515,000      1,000
Issuamce of shares at market
  price for service                                                                    4,942
Issuance of common stock to
  Equilink LLC on exercise
  of cashless warrants                                                             1,076,923      1,000
Shares issued of Series C
  convertible preferred shares
  at $100 per share including
  deemed dividend in connection
  with conversion feature of
  preferred stock                                               14,000
Issuance of shares in
  connection with Series
  C preferred stock private
  placement investment                                                               700,000      1,000
Shares issuable at $2.23 per
  share in connection with
  research and development
  license agreement
Issuance of shares at market
  price for services                                                                  11,083
Issuance of options at market
  price for services
Issuance of stock options in
  connection with deferred
  compensation agreement
Amortization of deferred
  compensation
Issuance of shares to purchase
  furniture and fixtures                                                              10,500
Issuance of shares in
  connection with Series
  C preferred stock private
  placement investment                                                                10,000
Issuance of shares at $1.25
  per share                                                                        1,600,050      2,000
Conversion of Series B
  preferred stock to common stock           (60,000)                                 600,000
Issuance of shares at market
  price for services                                                                  51,000
Shares issuable at market
  price for services
Net loss/comprehensive loss
                                   ------  ---------  ------  ---------  ------  ------------  ---------

BALANCE, DECEMBER 31, 2000             -    181,165       -     14,000       -   104,669,772    105,000

                                                                                             (CONTINUED)






                                                            AMOUNTS    DEFICIT
                                                          RECEIVABLE  ACCUMULATED
                                    ADDITIONAL   DEFERRED   FROM      DURING THE
                                     PAID-IN      COMPEN-   STOCK-     DEVELOP-    TREASURY
                                     CAPITAL      SATION    HOLDERS   MENT STAGE    STOCK       TOTAL
                                   ------------  ---------  -------  ------------  --------  ------------
                                                                            
BALANCE, DECEMBER 31, 1999          26,669,000          -        -   (23,547,000)        -     3,222,000

Issuance of shares at $0.75
  per share                            385,000                                                   386,000
Issuamce of shares at market
  price for service                                                                                    -
Issuance of common stock to
  Equilink LLC on exercise
  of cashless warrants                  (1,000)                                                        -
Shares issued of Series C
  convertible preferred shares
  at $100 per share including
  deemed dividend in connection
  with conversion feature of
  preferred stock                    2,199,000                        (1,400,000)                799,000
Issuance of shares in
  connection with Series
  C preferred stock private
  placement investment                 600,000                                                   601,000
Shares issuable at $2.23 per
  share in connection with
  research and development                                                                             -
  license agreement                  1,115,000                        (1,115,000)                      -
Issuance of shares at market
  price for services                    24,000                                                    24,000
Issuance of options at market
  price for services                   229,000                                                   229,000
Issuance of stock options in
  connection with deferred
  compensation agreement               425,000   (425,000)                                             -
Amortization of deferred
  compensation                                    113,000                                        113,000
Issuance of shares to purchase
  furniture and fixtures                40,000                                                    40,000
Issuance of shares in
  connection with Series
  C preferred stock private
  placement investment                                                                                 -
Issuance of shares at $1.25
  per share                          1,998,000                                                 2,000,000
Conversion of Series B
  preferred stock to common stock                                                                      -
Issuance of shares at market
  price for services                   102,000                                                   102,000
Shares issuable at market
  price for services                    88,000                                                    88,000
Net loss/comprehensive loss                                           (4,736,000)             (4,736,000)
                                   ------------  ---------  -------  ------------  --------  ------------

BALANCE, DECEMBER 31, 2000          33,873,000   (312,000)           (30,798,000)              2,868,000


                                                      9




MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
(A DEVELOPMENT STAGE ENTERPRISE)

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (CAPITAL DEFICIENCY)
(NOTES A AN F)
FOR THE CUMULATIVE PERIOD FROM JULY 31, 1992 (INCEPTION) THROUGH MARCH 31, 2002
(Unaudited)



                                                  PREFERRED STOCK    PREFERRED STOCK
                                                  $.001 PAR VALUE    $.001 PAR VALUE
                                                 -----------------  -----------------       COMMON STOCK
                                                     SERIES B            SERIES C          $.001 PAR VALUE
                                                 -----------------  -----------------  -----------------------
                                        SERIES A
                                       PREFERRED
                                         STOCK    SHARES    AMOUNT   SHARES    AMOUNT     SHARES      AMOUNT
                                         ------  ---------  ------  ---------  ------  ------------  ---------
                                                                                 

 BALANCE, DECEMBER 31, 2000                       185,165             14,000           104,669,772    105,000

Issuance of shares in connection
    with private placement offerings                                                     1,097,500      1,000

Issuance of shares upon conversion
   of Series B preferred stock                   (100,166)                               1,001,660      1,000

Issuance of shares upon conversion
   of Series C preferred stock                                       (14,000)            2,800,000      2,800

Issuance of shares upon exercise
   of stock options                                                                         15,000

Issuance of shares to aquire Teneo
   Computing, Inc.                                                                       1,400,000      1,000

Issuance of shares to purchase 42% of
   Novint Technologies, Inc.                                                             1,000,000      1,000

Issuance of shares for services at
   fair market value                                                                     3,388,097      2,200

Exercise of warrants issued for services                                                   942,281      1,000

Issuance of stock options for services

Amortization of defered compensation

Net loss/comprehensive loss
                                         ------  ---------  ------  ---------  ------  ------------  ---------
BALANCE, DECEMBER 31, 2001                         84,999                              116,314,310    115,000


Issuance of shares in connection with
   private placement offerings                                                           1,535,700      1,600

Issuance of shares upon conversion of
   Series B preferred stock                       (10,000)                                 100,000

Issuance of shares for services at
   fair market value                                                                     2,350,272      2,400

Amortization of deferred compensation

Net loss/comprehensive loss
                                         ------  ---------  ------  ---------  ------  ------------  ---------
BALANCE, MARCH 31, 2002                            74,999                              120,300,282    119,000

                                                                                                   (CONTINUED)





                                                                      AMOUNTS    DEFICIT
                                                                    RECEIVABLE ACCUMULATED
                                              ADDITIONAL   DEFERRED    FROM    DURING THE
                                               PAID-IN      COMPEN-   STOCK-  DEVELOPMENTAL  TREASURY
                                               CAPITAL      SATION    HOLDERS     STAGE        STOCK      TOTAL
                                             ------------  ---------  -------  ------------  --------  ------------

                                                                                      
BALANCE, DECEMBER 31, 2000                    33,873,000   (312,000)           (30,798,000)              2,868,000

Issuance of shares in connection
    with private placement offerings             694,000                                                   695,000

Issuance of shares upon conversion
   of Series B preferred stock                                                                               1,000

Issuance of shares upon conversion
   of Series C preferred stock                                                                               2,800

Issuance of shares upon exercise
   of stock options                                3,000                                                     3,000

Issuance of shares to aquire Teneo
   Computing, Inc.                               784,000                                                   785,000

Issuance of shares to purchase 42% of
   Novint Technologies, Inc.                     560,000                                                   561,000

Issuance of shares for services at
   fair market value                           2,138,000                                                 2,140,200

Exercise of warrants issued for services         782,000                                                   783,000

Issuance of stock options for services           250,000                                                   250,000

Amortization of defered compensation                         85,000                                         85,000

Net loss/comprehensive loss                                                     (6,662,000)             (6,662,000)
                                             ------------  ---------  -------  ------------  --------  ------------
BALANCE, DECEMBER 31, 2001                    39,084,000   (227,000)           (37,460,000)              1,512,000


Issuance of shares in connection with
   private placement offerings                   453,000                                                   454,600

Issuance of shares upon conversion of
   Series B preferred stock

Issuance of shares for services at
   fair market value                             777,000                                                   779,400

Amortization of deferred compensation                        21,000                                         21,000

Net loss/comprehensive loss                                                     (1,527,000)             (1,527,000)
                                             ------------  ---------  -------  ------------  --------  ------------
BALANCE, MARCH 31, 2002                       40,314,000   (206,000)           (38,987,000)              1,240,000


                                                      10


                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   Unaudited)

NOTE A - ORGANIZATION AND OPERATIONS

Manhattan Scientifics, Inc. (formerly Grand Enterprises, Inc. ("Grand"), and its
wholly-owned subsidiaries Tamarack Storage Devices, Inc. and Teneo Computing,
Inc. ("Teneo") (collectively "the Company"), a development stage enterprise,
operates in a single business segment as a technology incubator that seeks to
acquire, develop and bring to market technologies with an emphasis on consumer
and commercial electronics. At March 31, 2002, the Lauer Entities (Lancer
Management Group, LLC) claim beneficial ownership of approximately 38% of the
Company's common stock.

In January 1998, Manhattan Scientifics, Inc., then a non-operating public
corporation with nominal net assets acquired all of the outstanding common stock
of Tamarack Storage Devices, Inc. ("Tamarack") by issuing 44 million shares of
its common stock including approximately 43,120,000 shares issued to
Projectavision, a public company which gave the stockholders of Tamarack actual
control of the combined company. In addition, Manhattan Scientifics, Inc. issued
182,525 shares Series A preferred stock and a warrant to purchase 750,000 shares
of its common stock at an exercise price of $.10 per share in exchange for a
note payable of $1.5 million plus accrued interest of $330,000 due to
Projectavision from Tamarack. In connection with the legal form of this
transaction, Tamarack became a wholly-owned subsidiary of Manhattan Scientifics,
Inc. For accounting purposes, the acquisition was treated as a recapitalization
of Tamarack rather than a business combination. Tamarack as the accounting
acquiror of the public shell did not record goodwill or any other intangible
asset for this "Reverse Acquisition". The historical financial statements are
those of Tamarack. Tamarack, a development stage enterprise, was a Texas
corporation formed in July 1992. Tamarack was involved in the research and
development of products based on holographic data storage technology. Loss per
share has been restated for all periods prior to the acquisition to include the
number of equivalent shares received by Tamarack's stockholders in the Reverse
Acquisition.

Prior to this transaction, Projectavision owned approximately 98% of Tamarack.
Projectavision through cash investments acquired approximately 65% of Tamarack
through December 31, 1996. During late 1997 and early 1998, as a result of a
treasury stock transaction between Tamarack and its two founding stockholders,
Projectavision came to own approximately 97% of the outstanding shares of
Tamarack. In lieu of repayment of certain advances made by Projectavision
amounting to approximately $376,000, Tamarack made a special dividend
distribution to Projectavision of the 14,391,627 treasury shares increasing
Projectavision's ownership of Tamarack to 98%. The value ascribed to this
transaction amounted to a reduction of the treasury stock at historical cost and
a contribution to additional paid-in capital of $346,000 as part of the reverse
acquisition.

Concurrently with the Reverse Acquisition, Tamarack merged with DKY, Inc., a
newly formed company. In connection with this transaction, Tamarack, as the
surviving entity, obtained certain license/intellectual property assignment
rights held by DKY, Inc. In addition, the Company issued 7,200,000 common shares
to acquire certain intangible assets from DKY, Inc.'s stockholder valued at $1.4
million.

In May 2001 as part and parcel of a series of transactions between the Company
and Novint Technologies, Inc. ("Novint") modifying an earlier agreement, the
Company acquired all of the outstanding common stock of Teneo by issuing
1,400,000 common shares to the stockholders of Teneo valued at $785,000 and 42%
of the outstanding common stock of Novint by issuing 1,000,000 common shares to
Novint valued at $561,000. Teneo and Novint are both development stage
enterprises involved in research and development of proprietary technologies and
products in the area of haptics (see Note D). Haptics is an emerging technology
that allows computer users to have the physical sensation of manipulating and
touching objects on a computer screen as if they were three-dimensional, using a
special mouse.

The Company, has been engaged primarily in directing, supervising and
coordinating research and development efforts and raising funds. The Company
conducts its operations primarily in the United States and Germany.

                                       11




                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   Unaudited)

NOTE A - ORGANIZATION AND OPERATIONS (CONTINUED)

There is no assurance that the Company's research and development and marketing
efforts will be successful, or that the Company will achieve significant sales
of any products derives therefrom. The Company has incurred net losses and
negative cash flows from operations since its inception. In addition, the
Company operates in an environment of rapid change in technology and is
dependent upon the services of its employees and its consultants. If the Company
is unable to successfully commercialize its technologics, it is unlikely that it
will continue in business.

The accompanying financial statements have been prepared in conformity with
accounting principles generally accepted in the United States of America, which
contemplates continuation of the Company as a going concern and realization of
assets and settlement of liabilities and commitments in the normal course of
business. The Company will continue to require the infusion of capital until
operations become profitable. During 2002, the Company anticipates raising
additional capital, generating revenues and continuing to monitor their expenses
primarily in the area of personnel.

NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND RELATED MATTERS

[1]      CASH AND CASH EQUIVALENTS:

         The Company maintains cash and cash equivalents with various financial
         institutions. The Company performs periodic evaluations of the relative
         credit standing of the financial institutions which is considered in
         the Company's investment strategy.

[2]      PRINCIPLES OF CONSOLIDATION:

         The consolidated financial statements include the accounts of the
         Company and its two wholly-owned subsidiaries. All material
         intercompany accounts and transactions have been eliminated.

[3]      PROPERTY AND EQUIPMENT:

         Property and equipment are recorded at cost. The cost of maintenance
         and repairs is charged against results of operations as incurred.
         Depreciation is charged against results of operations using the
         straight-line method over the estimated economic useful life of the
         asset.

[4]      INTANGIBLE ASSETS:

         Patents and licenses are recorded at cost. Amortization is charged
         against results of operations using the straight-line method over the
         estimated economic useful life. Patents related to the mid-range fuel
         cell, micro fuel cell and solar fuel cell technologies are estimated to
         have an economic useful life of 10 years. Licenses relating to the
         haptics technology are estimated to have economic useful lives ranging
         from two to three years.

                                       12




                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND RELATED MATTERS
         (CONTINUED)

[5]      INCOME TAXES:

         The Company recognizes deferred tax liabilities and assets for the
         expected future tax consequences of events that have been included in
         the financial statements or tax returns. Under this method, deferred
         tax liabilities and assets are determined on the basis of the
         differences between the tax basis of assets and liabilities and their
         respective financial reporting amounts ("temporary differences") at
         enacted tax rates in effect for the years in which the differences are
         expected to reverse.

[6]      PER SHARE DATA:

         The basic and diluted per share data has been computed on the basis of
         the net loss available to common stockholders for the period divided by
         the historic weighted average number of shares of common stock
         outstanding. All potentially dilutive securities (see Note F) have been
         excluded from the computations since they would be antidilutive.

[7]      RESEARCH AND DEVELOPMENT EXPENSES:

         Costs of research and development activities are expensed as incurred.

[8]      ADVERTISING EXPENSES:

         The Company expenses advertising costs which consist primarily of
         promotional items and print media, as incurred. Advertising expenses
         amounted to $9,000, $1,000, and $80,000 for the three months ended
         March 31, 2002 and 2001 and for the cumulative period July 31, 1992
         (inception) through March 31, 2002, respectively.

[9]      USE OF 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 amount of
         assets and liabilities and disclosures of contingent assets and
         liabilities at the date of the financial statements and the reported
         amounts of revenue and expenses during the reporting period.

[10]     INVESTMENTS:

         The Company recorded its investments in NMXS.com, Inc. and Novint at
         cost and uses the equity method of accounting to record its share of
         income or loss. See Notes D[1] and D[2].

[11]     REVENUE RECOGNITION:

         Revenue was recognized in 2000 upon production and delivery of fuel
         cell prototypes. Contract revenues represent primarily reimbursed
         expenditures incurred in prior years in connection with a government
         research contract. The significant aspects of this contract were
         completed in 1997 and the Company does not expect any reimbursements
         beyond 1997. Amounts reimbursed represent miscellaneous other income.
         The Company expects to earn revenues from the sale or licensing of its
         products and such revenue will be recognized in accordance with the
         terms of the underlying agreements at the time such transactions are
         consummated.

                                       13




                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND RELATED MATTERS
         (CONTINUED)

[12]     IMPAIRMENT OF LONG-LIVED ASSETS

         Long-lived assets, including patents and technology licenses to be held
         and used are reviewed for impairment whenever events or changes in
         circumstances indicate that the related carrying amounts may not be
         recoverable using expected future undiscounted cash flows. When
         required, impairment losses on assets to be held and used are
         recognized based on the excess of the asset's carrying amount over its
         fair value as determined by selling prices for similar assets or
         application of other appropriate valuation techniques. Long-lived
         assets to be disposed of are reported at the lower of their carrying
         amount of fair value less disposal costs. The Company has reviewed its
         patents and technology licenses for impairment and determined that no
         adjustments to their carrying values were needed.

[13]     RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS:

         The Financial Accounting Standards Board ("FASB") recently issued
         Statements of Financial Accounting Standards Nos. 141 and 142 ("SFAS
         141" and "SFAS 142"). Both of these pronouncements are effective fiscal
         years beginning after December 31, 2001. Under SFAS 141, a company must
         use the purchase method of accounting for all business acquisitions.
         SFAS 142 requires a company to periodically evaluate for impairment (as
         opposed to amortize) goodwill and intangible assets with indefinite
         lives. The Company does not believe the implementation of SFAS 141 or
         SFAS 142 will have a material effect on its financial position or
         results of operations. The FASB also issued SFAS No. 144 "Accounting
         for the Impairment or Disposal of Long-Lived Assets" which supercedes
         SFAS 121, "Accounting for the Impairment of Long-Lived Assets and for
         Long-Lived Assets to be Disposed of." SFAS 144 requires that long-lived
         assets be measured at the lower of carrying amount or fair value, less
         cost to sell, whether reported in continuing operations or in
         discontinued operations. SFAS 144 is effective for fiscal years
         beginning after December 15, 2001 and interim periods within those
         years. The Company does not believe that the implementation of SFAS 144
         will have a material impact on its financial position or results of
         operations.

[14]     Interim financial statements:

         Financial statements as of March 31, 2002 and the three months ended
         March 31, 2002 and 2001 and the respective amounts included in the
         period from inception July 31, 1992 are unaudited but in the opinion of
         management, the financial statements include all adjustments consisting
         of normal recurring accruals necessary for a fair presentation of the
         comparative financial position and results of operations. Results of
         operations for interim periods are not necessarily indicative of those
         to be achieved or expected for the entire year.

                                       14




                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE C - PROPERTY AND EQUIPMENT

Property and equipment as of March 31, 2002 consists of the following:

                                  USEFUL LIVES
                                    IN YEARS
                                    --------

       Furniture and fixtures          5          $   98,000
       Computers                       3              44,000
       Equipment                       5             173,000
                                                  -----------

                                                     315,000
       Less accumulated depreciation                 212,000
                                                  -----------

                                                  $  103,000
                                                  ===========

The Company depreciates property and equipment using the straight-line method
over five years. The depreciation expense for three months ended March 31, 2002
was approximately $10,000.

NOTE D - INVESTMENTS

[1]      NMXS.COM, INC.:

         On June 3, 1999, the Company entered into an agreement with NMXS.com,
         Inc. (formerly New Mexico Software, Inc.) and invested $100,000
         ($70,000 June 1999 and $30,000 July 1999) for 5,416,300 shares of
         common stock which resulted in the Company owning approximately 49% of
         NMXS.com. The initial investment amount exceeded the underlying net
         equity by approximately $63,000. The Company treated such excess as an
         expense to fund the development of software.

         During 1999, in connection with NMXS.com's transactions in its own
         common stock, the Company's ownership was first reduced to 31% and then
         in August 1999, the Company realized gains amounting to approximately
         $532,000 and its ownership percentage was further diluted to 28% when
         NMXS.com became public through a reverse merger. The Company's equity
         in the net losses of NMXS.com exceeded such gains. As a result of net
         losses through December 31, 1999 amounting to $632,000, including the
         above transactions, the Company's investment in NMXS.com was reduced to
         zero.

         Similarly during 2000, the Company realized gains amounting to
         approximately $305,000 resulting from NMXS.com's capital transactions,
         which diluted the Company's ownership interest to 26%. The Company's
         equity in net losses of NMXS.com during 2000 exceeded such gain.

         On June 24, 2000, in connection with a private placement offering, the
         Company delivered 100,000 shares of NMXS.com stock to a stockholder.
         The Company recognized a gain of approximately $169,000 from this
         transaction. The gain was offset by losses of $481,000 in 2000. In
         addition, the Company delivered an option to purchase an additional
         100,000 shares of the Company's holdings in NMXS.com for a purchase
         price of $1 per share.

         On July 27, 2000 the Company exchanged 5,000 shares of NMXS.com stock
         for the purchase of furniture and fixtures.

         On February 20, 2001 the Company entered into a stock swap agreement
         with NMXS.com. The agreement provides for the exchange of cashless
         assignable warrants to purchase 1,500,000 shares of NMXS.com common
         stock at an exercise price of $0.50 per share for 150,000 restricted
         shares of the Company's common stock. The transaction was recorded as
         an investment valued at $225,000, which represents the market value of
         the Company's common stock exchanged on the date of the agreement.

                                       15




                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE D - INVESTMENTS (CONTINUED)

[1]      NMXS.COM, INC. (CONTINUED)

         On April 12, 2001 the Company sold 250,000 shares of its NMXS.com
         common stock to a third party for a $62,500 note payable at over three
         years.

         On June 27, 2001, the Company issued 150,000 shares of its NMXS.com
         common stock to a third party as a prepayment for services.

         During 2001 the Company realized gains amounting to approximately
         $29,000 resulting from NMXS.com capital transactions. The Company's
         equity in net losses of NMXS.com during 2001 exceeded such gain.

         As of March 31, 2002, the Company owns approximately 22% of NMXS.com.
         The Company will not record any earnings associated with NMXS.com until
         the losses recognized during the period the equity method was suspended
         have been recovered. As of March 31, 2002 the cumulative losses in
         excess of the amount invested amounted to $165,000. As of March 31,
         2002 the market value of the Company's investment in NMXS.com is
         approximately $1,964,000. In addition, through August 1999, pursuant to
         the stock purchase agreement with NMXS.com, the Company provided
         NMXS.com with management services without remuneration. Also, in
         consideration for his services through December 2000, including board
         membership provided to NMXS.com the Company's chief executive officer
         received a salary of $60,000 and leased a car from NMXS.com. During
         2002 and 2001 the Company's chief executive officer did not receive any
         compensation from NMXS.com.

         The following is a summary of financial data derived from the March 31,
         2002 financial statements of NMXS.com, regarding financial position and
         results of operations of NMXS.com as of March 31, 2002 and for the
         three months ended March 31, 2002:

           Current assts (including cash of $85,000)         $      358,000
           Furniture and equipment                                  630,000
           Goodwill                                                  97,000
           Other assets                                              49,000
                                                             ---------------

                                                             $    1,134,000
                                                             ===============
           Liabilities                                       $    1,007,000
           Stockholders' equity                                     127,000
                                                             ---------------

                                                             $    1,134,000
                                                             ===============
           Revenue                                           $      522,000
                                                             ===============
           Net loss                                          $      (74,000)
                                                             ===============

                                       16




                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                  (Unaudited)

NOTE D - INVESTMENTS (CONTINUED)

[2]      NOVINT:

         In June 2000 the Company entered into an agreement with Novint ("2000
         agreement") to exclusively sub-license a development stage computer
         software technology on a worldwide basis, to fund research and
         development of such technology, and to exchange certain securities. In
         May 2001, the Company entered into a series of transactions with Novint
         and Teneo, ("2001 agreement") through which the 2000 agreement was
         modified. Pursuant to the 2001 agreement the Company acquired all of
         the outstanding common stock of Teneo and 42% of the outstanding common
         stock of Novint, the Company also agreed to fund additional amounts to
         Novint to fulfill the Company's $1,500,000 research and development
         commitment under 2000 agreement. The Company is obligated to pay Novint
         a 5% royalty fee on net revenue from products developed from the Novint
         technology. As of March 31, 2002 the Company and Novint have not
         completed negotiating a research and development funding agreement to
         replace the 2000 agreement, however the Company has funded $58,000 in
         2001 for research and development in addition to the $1,500,000 funded
         pursuant to the 2000 agreement.

         In May of 2001, the Company issued 1,400,000 shares of common stock,
         valued at $785,000, to acquire all the outstanding common stock of
         Teneo. The entire purchase price has been allocated to the Teneo
         haptics technology and its related technology license and it is being
         amortized over two years. During 2001 the Company has recorded
         approximately $245,000 in amortization expense related to the Teneo
         technology. In May of 2001, the Company also issued 1,000,000 shares of
         common stock, valued at $561,000, to acquire 42% of the outstanding
         common stock of Novint. The initial $561,000 investment in Novint
         exceeded the underlying net equity in Novint by approximately $523,000.
         The excess purchase price over the underlying net equity in Novint has
         been assigned to the Novint haptics technology and its related license
         and it is being amortized over three years.

         During the three months ended March 31, 2002 the Company has recorded
         approximately $44,000 in amortization expense relating to the Novint
         technology. This charge is included in the loss from equity method
         investments in the statement of operations.

         As part of the 2001 agreement Novint exclusively licensed the Teneo
         haptics technology from the Company. In consideration for the license
         Novint has agreed to assume all of the current and future obligations
         of Teneo as it relates to Teneo's license agreement with Harvard
         University ("Harvard"), the patent holder for the Teneo haptics
         technology. Novint, through its license with Teneo, is obligated to
         make certain royalty and research and development payments to Harvard.
         Novint will be required to make royalty payments of 5% of net revenue,
         up to $1 million, and 2.5% of net revenue, in excess $1 million, on
         sales derived from the Teneo technology. Novint is also obligated to
         make certain research payments to Harvard.

         At March 31, 2002 the Company owns approximately 42% of Novint. During
         the three months ended March 31, 2002 the Company recorded a loss of
         $44,000 pursuant to its ownership interest in Novint. The following is
         a summary of financial data regarding financial position and results of
         operations derived from the March 31, 2002 financial statements of
         Novint as of March 31, 2002 and for the three months ended
         March 31, 2002:

                                       17




                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                  (Unaudited)

NOTE D - INVESTMENTS (CONTINUED)

[2]      NOVINT: (CONTINUED)

               Current assets (including cash of $26,000)         $     396,000
               Property and equipment                                   182,000
               Other assets                                              76,000
                                                                  --------------

                                                                  $     654,000
                                                                  ==============
               Liabilities                                        $     321,000
               Stockholders' equity                                     333,000
                                                                  --------------

                                                                  $     654,000
                                                                  ==============
               Revenue                                            $      42,000
                                                                  ==============
               Net loss                                           $    (106,000)
                                                                  ==============

NOTE E - NOTES PAYABLE

In August 2000, the Company obtained a line of credit from a financial
institution in the amount of $300,000. This line of credit bears interest at a
rate of the 30-day Dealer Commercial paper rate plus 2.60%. This line of credit
will terminate on July 31, 2002. As of December 31, 2001, the Company was
indebted in the amount of $287,000 which includes interest for the month of
December 2001. This line of credit is guaranteed by the Chief Executive Officer
of the Company. Interest expense for the three months ended March 31, 2002
amounted to approximately $3,000.

In August 1999, the Company borrowed $275,000 from the Chief Operating Officer.
The loan bears interest at the rate of 5.5% per annum and is due upon the
earlier of 18 months or the date of a private placement raising at least
$1,500,000. Repayment of the loan was extended for a six-month term until June
30, 2002. The Chief Operating Officer had originally delivered to the Company
$275,000 to exercise options, each exercisable to purchase common stock, but
such exercise was rescinded and the options have been treated as if not
exercised. No shares were delivered as a result of this transaction. Interest
expense for the three months ended March 31, 2002 amounted to approximately
$4,000.

In August 1999, a stockholder provided bridge financing to the Company in the
amount of $500,000. Interest on the loan was at 13.5% per annum. The loan was
repaid in October 1999 with a subsequent borrowing from another stockholder as
described below.

In October 1999, the Company obtained a $500,000 loan from a stockholder (the
Peters Corporation) with interest at prime plus 1%. The loan was paid in full in
December 1999 plus interest amounting to $7,000. In connection with this loan,
the Company arranged to have 150,000 common shares of the Company delivered to
the Peters Corporation from another stockholder. The fair market value of the
Company's stock was approximately $1.27 per share at the date of the
transaction. Subsequently, the Company agreed to issue to the third party
shareholder 150,000 common shares in replacement of shares provided by the third
party. The Company recognized a charge in 1999 of $191,000 for the value of the
shares delivered with a corresponding credit to additional paid-in capital.

In August 2001, the Company borrowed $250,000 from the Chief Executive Officer.
The loan bears interest at the rate of 5.5% per annum and was due December 31,
2001. Pursuant to a loan and security agreement this loan was extended to August
31, 2002. Interest expense for the three months ended March 31, 2002 amounted to
approximately $3,000.

                                       18




                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE F - CAPITAL TRANSACTIONS

[1]      COMMON STOCK:

         The following common stock transactions include the effects of
         restating of stockholders' equity for the shares received in the
         recapitalization/merger as a result of the reverse acquisition. The
         exchange rate of such shares was 9.59 Manhattan Scientifics, Inc.
         common shares for each Tamarack common share. Accordingly, the
         Company's financial statement presentation indicates that there were
         44,000,000 common shares outstanding immediately prior to consummating
         the reverse merger.

         Effective July 31, 1992, the Company issued 14,391,627 shares of common
         stock to the founders for certain intangible assets.

         During 1994, the Company effected the following stock transactions:

                  Issued 14,391,627 shares of common stock to Projectavision,
                  Inc. at approximately $.21 per share in accordance with a
                  stock purchase agreement.

                  Issued 479,720 shares of common stock on exercise of options
                  at a price of approximately $.10 per share.

                  Issued 345,399 shares of common stock at a price of
                  approximately $.52 per share.

         During 1996, the Company issued 14,391,627 shares of common stock for
         $15,000.

         During 1997, the Company repurchased 7,195,814 shares of common stock
         for $15,000.

         During 1998, the Company effected the following transactions:

                  In January 1998, repurchased 7,195,813 shares of common stock
                  for $15,000.

                  In January 1998, the Company made a special distribution to
                  Projectavision of 14,391,627 common shares held in treasury.

                  In January 1998, in accounting for the reverse merger
                  transaction, the Company was deemed to have issued 11 million
                  common shares for the net monetary assets of Grand which was
                  nominal.

                  In January 1998, issued 5,000,000 shares of common stock for
                  $.20 per share in a private placement offering.

                  In January 1998, issued 7,200,000 shares of common stock at
                  $.20 per share to acquire certain intangible assets.

                  In February 1998, issued 1,000,000 shares of common stock with
                  a market value of $.58 per share for consulting services.

                  In April 1998, issued 275,000 shares of common stock at $.18
                  per share to an accredited investor in a private placement
                  offering.

                                       19




                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE F - CAPITAL TRANSACTIONS (CONTINUED)

[1]      COMMON STOCK: (CONTINUED)

                  In July 1998, issued 9,435,405 shares of common stock on
                  conversion of 182,525 shares of Series A convertible preferred
                  stock, and included 309,155 of common shares representing
                  payment in satisfaction of accumulated dividend of
                  approximately $100,000 at date of conversion.

                  In July 1998, as part of the private placement transaction
                  described below, the Company issued 10 million common stock
                  purchase warrants at an exercise price of $.05 per share to
                  the Lancer Management Group, LLC.. In addition, the Company
                  arranged for this third party to purchase 43,170,512 shares of
                  the Company's common stock from Projectavision, Inc.
                  Furthermore, the Company agreed to issue 20 million shares of
                  common stock to this third party at a price of $.05 per share,
                  together with rights to assign such shares to certain other
                  third parties. Such rights were assigned to the certain other
                  third parties as noted directly below.

         From August 1998 through December 1998, issued 20,340,000 shares of its
         common stock at $.05 per share in a private placement offering.

         During 1999, the Company effected the following transactions:

                  In August 1999, issued 1,000,000 shares of common stock for
                  $1.00 per share to acquire certain intangible assets.

                  In October 1999, issued 78,000 shares in satisfaction of
                  accrued expenses.

                  In October 1999, issued 100,000 shares at $.49 per share to
                  acquire furniture and fixtures that were issuable in May.

                  In October 1999, issued 10,000 shares at $.49 per share for
                  consulting services that were issuable in May.

                  In October 1999 issued 17,269 shares at market prices from
                  April through September as consulting services were performed.

                  In October 1999, exercised 100,000 options into 100,000 shares
                  of common stock at $.20 per share.

                  In December 1999, issued 1,600 shares of its common stock at
                  $1.25 per share for services rendered.

                  In December 1999, issued 533,000 shares of common stock at
                  $.75 per share in a private placement offering.

         During 2000, the Company effected the following transactions:

                  In January 2000, issued 515,000 shares of common stock at $.75
                  per share in a private placement offering.

                  In January 2000, issued 4,942 shares of common stock, at
                  market price, for consulting services performed.

                  In January 2000, issued 1,076,923 shares of common stock,
                  pursuant to the July 28, 1999 exercise of warrants by
                  Equilink, LLC.

                                       20




                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE F - CAPITAL TRANSACTIONS (CONTINUED)

[1]      COMMON STOCK: (CONTINUED)

                  In April 2000, issued 1,500 shares of common stock, at market
                  price, for consulting services performed.

                  In June 2000, issued 700,000 shares of common stock in
                  connection with the private placement offering of Series C
                  preferred shares.

                  In July 2000 issued 5,833 shares of common stock, at market
                  price, for consulting services performed.

                  In July 2000 issued 5,000 shares of common stock, at market
                  price, to acquire furniture and fixtures.

                  In August 2000 issued 10,000 shares of common stock in
                  connection with the private placement offering of Series C
                  preferred shares (completed June 2000).

                  In August 2000, the Company issued 100,000 options to purchase
                  stock at $.40 per share for services rendered.

                  In September 2000 issued 5,500 shares of its common stock to
                  acquire furniture and fixtures.

                  In October 2000, issued 3,750 shares of common stock, at
                  market price, for services rendered.

                  In October 2000, issued 1,000 shares of common stock, at
                  market price, for services rendered.

                  On October 20, 2000, the Board of Directors of the Company
                  authorized to increase the total number of authorized shares
                  of common stock from 150,000,000 to 250,000,000.

                  In November 2000, issued 800,050 shares of common stock at
                  $1.25 per share in a private placement offering.

                  In December 2000, issued 600,000 shares of common stock in
                  connection with the conversion of Series B preferred shares at
                  a rate of 1 Series B preferred share to 10 common shares.

                  In December 2000, issued 50,000 shares of common stock, at
                  market price, for services rendered.

                  In December 2000, issued 800,000 shares of common stock at
                  $1.25 per share in a private placement offering.

         During 2001, the Company effected the following transactions:

                  In January 2001, issued 5,040 shares of common stock at market
                  price for services rendered.

                  In January 2001, issued 666,660 shares of common stock in
                  connection with the conversion of Series B preferred shares at
                  a rate of 1 Series B preferred share to 10 common shares.

                                       21



                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE F - CAPITAL TRANSACTIONS (CONTINUED)

[1]      COMMON STOCK: (CONTINUED)

                  In January 2001, 75,000 options were exercised for 73,064
                  shares of common stock on a cashless basis.

                  In February 2001, issued 150,000 shares of common stock in
                  exchange for 1,500,000 warrants of NMXS.com (see Note D).

                  In February 2001, issued 46,370 shares of common stock at
                  market price for services rendered.

                  In March 2001, issued 150,000 shares of common stock at $0.67
                  per share in a private placement offering.

                  In March 2001, issued 200,000 shares of common stock at $0.72
                  per share in a private placement offering.

                  In March 2001, issued 414,247 shares of common stock at market
                  price for services rendered.

                  In April 2001, issued 97,500 shares of common stock at the
                  market price for consulting services performed.

                  In April 2001, issued 112,500 shares of common stock at $0.62
                  per share in a private placement offering.

                  In April 2001, issued 3,125 shares of common stock at market
                  price for services rendered.

                  In May 2001, issued 800,000 shares of common stock in
                  connection with the conversion of Series C preferred shares at
                  the rate of 1 Series C preferred share to 200 common shares.

                  In May 2001, issued 200,000 shares of common stock at $0.83
                  per share in a private placement offering

                  In May 2001, issued 100,000 shares of common stock at $0.83
                  per share in a private placement offering.

                  In May 2001, issued 197,500 shares of common stock at market
                  price for services rendered.

                  In May 2001, issued 942,281 shares of common stock upon
                  exercise of warrants by a stockholder.

                  In May of 2001, issued 1,400,000 shares of common stock,
                  valued at $784,000, to acquire all the outstanding common
                  stock of Teneo.

                  In May of 2001 issued 1,000,000 shares of common stock, valued
                  at $560,000, to acquire 42% of the outstanding common stock of
                  Novint.

                  In June of 2001, issued 135,000 shares of common stock at
                  $0.92 per share in a private placement offering.

                  In June of 2001, issued 15,000 shares of common stock pursuant
                  to the exercise 15,000 options at $0.20 per share.

                  In June 2001, issued 720,382 shares of common stock at market
                  prices for services rendered.

                                       22




                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE F - CAPITAL TRANSACTIONS (CONTINUED)

[1]      COMMON STOCK: (CONTINUED)

                  In July 2001, issued 200,000 shares of common stock at $0.50
                  per share in a private placement offering.

                  In July 2001, issued 2,000,000 shares of common stock in
                  connection with the conversion of Series C preferred shares at
                  a rate of 1 Series C preferred share to 200 common shares.

                  In July 2001, issued 229,165 shares of common stock at market
                  prices for services rendered.

                  In August 2001, issued 7,386 shares of common stock at market
                  price for services rendered.

                  In September 2001, issued 335,000 shares of common stock in
                  connection with the conversion of Series B preferred shares at
                  the rate of 1 Series B preferred share to 10 common shares.

                  In September 2001, issued 350,000 shares of common stock at
                  $0.45 for payment of research and development costs.

                  In September 2001, issued 155,208 shares of common stock at
                  the market price for services rendered.

                  In October 2001, issued 77,451 shares of common stock at the
                  market price for payment of research and development costs.

                  In November 2001, issued 322,549 shares of common stock at the
                  market price for payment of research and development costs.

                  In November 2001, issued 510,000 shares of common stock at the
                  market price for service rendered.

                  In December 2001, issued 10,000 shares of common stock at the
                  market price for services rendered.

During 2002, the Company effected the following transactions:

                  In January 2002, issued 850,000 shares of common stock at
                  $0.30 per share in a private placement offering.

                  In January 2002, issued 75,000 shares of common stock at
                  the market price for payment of research and development
                  costs.

                  In January 2002, issued 24,110 shares of common stock at the
                  market price for services rendered.

                  In January 2002, issued 285,700 shares of common stock at
                  $0.35 per share in a private placement offering.

                  In February 2002, issued 975,000 shares of common stock a
                  market price for research and development costs.

                  In February 2002, issued 620,000 shares of common stock at
                  market price For services rendered.

                  In March 2002, issued 400,000 shares of common stock at $0.25
                  per share in a private placement offering.

                  In March 2002, issued 100,000 shares of common stock in
                  connection with the conversion of series B preferred shares at
                  a rate of 1 series B preferred share to 10 common shares.

                  In March 2002, issued 500,000 shares of common stock at market
                  price for services rendered.

                  In March 2002, issued 150,000 shares of common stock at the
                  market price for research and development costs.

                                       23



                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE F - CAPITAL TRANSACTIONS (CONTINUED)

[2]      PREFERRED STOCK:

         During 1993, in accordance with a Share Purchase Agreement, the Company
         issued 1,037,000 shares of its Series A preferred stock in exchange for
         consideration of $1,037,000 in cash, goods and services provided to the
         Company by an unrelated third party.

         During 1995, the Company issued an additional 163,000 shares of its
         Series A preferred stock in settlement of all amounts due to the above
         mentioned third party in exchange for services value at $163,000.

         During 1997, the Company repurchased all outstanding shares of its
         Series A preferred stock from the above mentioned third party for
         $70,000. In conjunction with this transaction, the Board of Directors
         canceled and retired the then existing Series A preferred stock.

         On January 8, 1998, the Board of Directors of the Company authorized
         1,000,000 shares of preferred stock having a par value of $.001 per
         share to be issued in such series and to have such rights, preferences
         and designations as determined by the Board of Directors.

         On January 8, 1998, the Board of Directors of the Company authorized
         182,525 shares of Series A convertible redeemable preferred stock
         having a par value of $.001. Dividends, which are cumulative, are paid
         semi-annually in cash or common stock at the Company's option at a rate
         of ten percent per share based on a liquidation value of $10 per share.
         The Series A shares are convertible at the rate of fifty shares of the
         Company's common stock for each Series A preferred share, are
         redeemable at the option of the Company at $15 per share, have
         preference in case of liquidation, and have voting rights equal to
         fifty votes per share.

         On January 8, 1998, in connection with the reverse merger transaction,
         the Company issued 182,525 shares of its Series A convertible
         redeemable preferred stock and a warrant to purchase 750,000 shares of
         the Company's common stock at a price of $.10 per share in settlement
         of a note payable due to Projectavision, Inc. in the amount of
         $1,500,000 plus accrued interest of $330,000. The note required
         interest at 6% per annum. Interest expense related to this note payable
         for 1997 amounted to $90,000. The Company recorded a deemed dividend of
         $1,020,000 in accordance with EITF D-60 as a result of the beneficial
         conversion feature of such preferred shares at the date of issuance
         with a corresponding increase to additional paid-in capital. The amount
         of the deemed dividend was computed based upon the excess of the market
         value of equivalent common shares which approximated $2,737,000 plus
         the fair value of the warrant of $113,000, over the deemed proceeds in
         the exchange for the settlement of the obligation with Projectavision.
         The warrant was valued using the Black-Scholes option pricing model.
         The following assumptions were used computing the fair value of the
         warrant; Weighted risk free interest rate of 5.49%; zero dividend
         yield; volatility of Company common stock of 43% and an expected life
         of the warrant of ten years.

         On July 28, 1998, the holder of the Series A convertible redeemable
         preferred stock converted their shares into 9,435,405 shares of the
         Company's common stock.

         In December 1999, the Company issued 245,165 shares of Series B
         convertible preferred stock at $6.00 per share in a private placement
         offering. The shares are convertible at a rate of ten common shares for
         each preferred share. These shares have voting rights and dividend
         rights as if each share had been converted to common stock.

                                       24



                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE F - CAPITAL TRANSACTIONS (CONTINUED)

[2]      PREFERRED STOCK: (CONTINUED)

         The 1999 financial statements reflect the deemed dividend on the Series
         B preferred stock of $1,471,000 in accordance with EITF 98-5 resulting
         from the calculation of the beneficial conversion feature based on the
         quoted market price of the common stock. The amount of the deemed
         dividend was computed based upon the excess of the market value of
         equivalent common shares deemed issued over the proceeds received from
         the sale of the convertible preferred stock. The amount of the deemed
         dividend has been limited to the offering proceeds.

         In June 2000, the Company authorized 14,000 shares of Series C
         convertible, redeemable preferred stock at $100 per share. The Series C
         shares are convertible into common shares after 180 days, such
         conversion is based upon a formula dividing the product of the stated
         value of the preferred stock by the number of shares of Series C
         preferred stock to be converted on the date of conversion by the
         average closing price. The average closing price is the product of $.50
         and the average closing bid price of the Company's common stock as
         reported by the quotation system on which the common stock is quoted,
         for the ten trading days immediately preceding the date that notice of
         conversion of the shares is furnished to the Company. In no event shall
         the Series C preferred stock be converted into more than an aggregate
         of 2,800,000 shares of common stock or less than an aggregate of
         933,334 shares of common stock. For the purposes of determining the
         conversion ratio, the average closing price shall not be less than $.50
         or greater than $1.50. The Series C shares are redeemable for the
         stated value of the stock at the option of the Company from time to
         time on or prior to 180 days from June 21, 2000, any or all of the
         outstanding shares.

         The 2000 financial statements reflect the deemed dividend on the Series
         C preferred stock of $1,400,000 in accordance with EITF 98-5 resulting
         from the calculation of the beneficial conversion feature based on the
         quoted market price of the common stock. The amount of the deemed
         dividend was computed based upon the excess of the market value of
         equivalent common shares deemed issued over the proceeds received from
         the sale of the convertible preferred stock. The amount of the deemed
         dividend has been limited to the offering proceeds.

         In 2001, pursuant to a conversion ratio of 10 common shares to 1
         preferred share, 100,166 shares of the Company's Series B preferred
         stock were converted into 1,001,660 shares of the Company's common
         stock. Also, in 2001 all 14,000 shares of the Company's Series C
         preferred stock were converted into 2,800,000 shares of the Company's
         common stock. The 2,800,000 shares of common stock issued pursuant to
         the Series C conversion was the maximum allowable under the Series C
         preferred stock conversion formula.

         In March 2002, pursuant to a conversion ratio of 10 common shares to 1
         preferred share, 10,000 shares of the Company's series B preferred
         stock were converted into 100,000 of the Company's common stock.

[3]      STOCK OPTIONS:

         The Company has elected to account for its employee stock options in
         accordance with Accounting Principles Board Opinion No. 25, Accounting
         for Stock Issued to Employees ("APB No. 25"). Under APB No. 25,
         generally, no compensation expense is recognized in the accompanying
         financial statements in connection with the awarding of stock option
         grants to employees provided that, as of the grant date, all terms
         associated with the award are fixed and the quoted market price of the
         Company's stock, as of the grant date, is not more than the amount an
         employee must pay to acquire the stock as defined; however, to the
         extent that stock options are granted to nonemployees, for goods or
         services, the fair value of these options are included in operating
         results as an expense.

                                       25



                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE F - CAPITAL TRANSACTIONS (CONTINUED)

[3]      STOCK OPTIONS: (CONTINUED)

         A summary of the Company's stock option activity and related
         information is as follows:



                                                                              WEIGHTED     NUMBER OF
                                               NUMBER OF        EXERCISE      AVERAGE       COMMON
                                                COMMON         PRICE PER      EXERCISE      SHARES
                                                SHARES           SHARE         PRICE      EXERCISABLE
                                              ------------  ---------------  ----------  ------------

                                                                             
       Outstanding as of December 31, 1997               0                                         0
       Granted                                  26,325,000   $0.05 - $0.20     $0.17      26,325,000
       Canceled                                (15,000,000)      0.20           0.20     (15,000,000)
                                              -------------                              ------------

       Outstanding as of December 31, 1998      11,325,000                                11,325,000
       Granted                                  16,750,000    0.05 - 0.20       0.05      16,750,000
       Exercised                                  (100,000)                                 (100,000)
                                              -------------                              ------------

       Outstanding as of December 31, 1999      27,975,000                                27,975,000
       Granted                                     610,000    2.25 - 2.40       2.37         110,000
                                              -------------                              ------------

       Outstanding as of December 31, 2000      28,585,000                                28,085,000
       Granted                                     450,000    0.39 - 1.25       0.77         450,000
       Exercised                                   (90,000)                                  (90,000)
       Options vested pursuant to deferred
          compensation agreement                                 2.40           2.40         100,000
                                              -------------                              ------------

       Outstanding as of December 31, 2001      28,945,000                                28,545,000
                                              -------------                              ------------

       Granted                                           0                                         0
       Exercised                                         0                                         0
                                              -------------                              ------------

       Outstanding as of March 31, 2002         28,945,000                                28,545,000
                                              =============                              ============


         All options issued during 2001, 2000 and 1999 vested within ninety days
         from the date of grant and expire at various dates during 2008 and
         2011.

         Tamarack Storage Devices, Inc. 1992 Stock Option Plan was terminated in
         connection with the reverse merger transaction. All options outstanding
         were canceled at that time.

         In 2000, the Company adopted its 2000 Stock Option Plan (the "Plan").
         Under the Plan, incentive and nonqualified stock options, stock
         appreciation rights ("SAR's") and restricted stock may be granted to
         key employees and consultants at the discretion of the Board of
         Directors. Any incentive option granted under the Plan will have an
         exercise price of not less than 100% of the fair market value of the
         shares on the date on which such option is granted. With respect to an
         incentive option granted to a participant who owns more than 10% of the
         total combined voting stock of the Company or of any parent or
         subsidiary of the Company, the exercise price for such option must be
         at least 110% of the fair market value of the shares subject to the
         option on the date on which the option is granted. A nonqualified
         option granted under the Plan (i.e., an option to purchase the common
         stock that does not meet the Internal Revenue Code's requirements for
         incentive options) must have an exercise price of not less than 100% of
         the fair market value of the stock on the date of grant. The directors
         determine the vesting of the options under the Plan at the date of
         grant. A maximum of 30,000,000 options can be awarded under the Plan.
         The terms of grant permit a noncash exercise.

                                       26



                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE F - CAPITAL TRANSACTIONS (CONTINUED)

[3]      STOCK OPTIONS: (CONTINUED)

         SAR's entitle a participant to receive a cash payment equal to the
         difference between the fair market value of a share of common stock on
         the exercise date and the exercise price of the SAR. The terms of the
         SAR are determined by the board of directors at the date of grant.

         Awards of restricted stock are grants of shares of common stock that
         are subject to a restricted period during which such shares may not be
         sold, assigned, transferred or gifted.

         On July 28, 1998 in connection with a private placement transaction,
         the holders of 15 million options relinquished those options. 10
         million of such options were recast as warrants to purchase shares of
         the Company's common stock at an exercise price of $.05 per share and
         given to a third party as a portion of the consideration for the
         private placement. No value such was ascribed to the 10 million
         warrants as they have deemed to be issued in connection with the
         private placement. The remaining 5 million options were also recast as
         warrants to purchase shares of the Company's common stock at an
         exercise price of $.05 per share and given to the original option
         holders. The in the money feature of such options amounted to
         $1,100,000 and was recorded as compensation and was classified in
         general and administrative expense in the statements of operations for
         the year ended December 31, 1998. The incremental fair value associated
         with those warrants was computed using the Black-Scholes method which
         approximated $115,000. On May 6, 1999, 500,000 options were repriced to
         $.05 which were previously granted at $.20 on January 8, 1998 to a
         director of the Company. The in the money feature of such options
         amounted to $220,000 and was recorded as compensation and was
         classified in general and administrative expense in the statement of
         operations for the year ended December 31, 1999.

         In September 2001, the Company granted 250,000 stock options to a
         consultant for services. The exercise price for these options was
         $0.39, which was the market price of the stock on the date of the
         grant. The stock options became fully vested forty-five days from the
         date of grant. This stock option grant permits a non cash exercise.
         These stock options were valued using the Black-Scholes option pricing
         model with the following assumptions; expected term, three years, risk
         free interest rate, 4.75%, dividend yield, zero and volatility, 133%.
         In 2001 the Company has recorded a charge of approximately $72,000
         relating to these stock options.

                                       27



                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE F - CAPITAL TRANSACTIONS (CONTINUED)

[3]      STOCK OPTIONS: (CONTINUED)

         Disclosures required by Statement of Financial Accounting Standards No.
         123, Accounting for Stock-Based Compensation ("SFAS No. 123"),
         including pro forma operating results had the Company prepared its
         financial statements in accordance with the fair value based method of
         accounting for stock-based compensation are shown below.

         Proforma net loss available to common shareholders for three months
         ended March 31, 2002 ($1,582,000) Proforma basic and diluted loss per
         share for March 31, 2002 was ($0.01)

         Exercise prices and weighted-average contractual lives of stock options
         outstanding as of March 31, 2002 are as follows:

                         OPTIONS OUTSTANDING             OPTIONS EXERCISABLE
               -------------------------------------    -----------------------
                               WEIGHTED
                                AVERAGE     WEIGHTED                   WEIGHTED
                               REMAINING    AVERAGE                    AVERAGE
    EXERCISE      NUMBER      CONTRACTUAL   EXERCISE       NUMBER      EXERCISE
     PRICE     OUTSTANDING       LIFE        PRICE      EXERCISABLE     PRICE
    -------    ------------     ------      --------    ------------   --------

    $0.05       21,525,000       6.85       $ 0.05       21,525,000    $  0.05
     0.20        6,360,000       6.12         0.20        6,360,000       0.20
     0.39          250,000       9.4          0.39          250,000       0.39
     1.25          200,000       8.75         1.25          200,000       1.25
     2.25          110,000       5.19         2.25          110,000       2.25
     2.40          500,000       8.5          2.40          100,000       2.40

                                       28




                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE F - CAPITAL TRANSACTIONS (CONTINUED)

[4]      WARRANTS:

         The Company issued the following warrants at the corresponding weighted
         average exercise price as of March 31, 2002:

                                                                      WEIGHTED
                                                                       AVERAGE
                                                                      EXERCISE
                                                        WARRANTS        PRICE
                                                      ------------  ------------

          Outstanding as of December 31, 1997                   0         $0.16
          Issued                                       17,750,000
                                                      ------------

          Outstanding as of December 31, 1998          17,750,000
          Converted into stock options                 (2,500,000)         0.05
                                                      ------------

          Outstanding as of December 31, 1999          15,250,000
          Converted into common stock                  (2,000,000)         0.75
                                                      ------------

          Outstanding as of December 31, 2000          13,250,000
          Issued                                          942,281          0.01
          Converted into common stock                    (942,281)         0.01
                                                      ------------

          Outstanding as of December 31, 2001          13,250,000
                                                      ------------
          Issued                                                0
          Converted into common stock                           0
                                                      ------------
          Outstanding as of March 31, 2002             13,250,000
                                                      ============

                        NUMBER OF       EXERCISE   CONTRACTUAL  NUMBER OF SHARES
      DATE              WARRANTS         PRICE         LIFE        EXERCISABLE
   ---------------    ------------    ----------    ---------    ---------------
   January 8, 1998        750,000     $     .10     10 years            750,000

   July 28, 1998       12,500,000           .05     10 years         12,500,000
                      ------------                               ---------------

                       13,250,000                                    13,250,000
                      ============                               ===============

         On May 6, 1999, 2,500,000 warrants held by the Chief Executive Officer
         were converted into 2,500,000 options.

         In January 2000, the Company issued 1,076,923 shares of common stock,
         pursuant to the July 28, 1999 exercise of warrants by Equilink, LLC.

         In March of 2001, the Company executed a warrant agreement with an
         existing stockholder as compensation for services. The agreement allows
         the stockholder to purchase a variable quantity of common stock
         (between 200,000 and 1,000,000 shares) at a variable strike price
         (between $.01 and $1.25) based upon a market share price formula at the
         time of exercise. The fair value associated with a minimum exercise of
         200,000 warrants was computed using the Black-Scholes option pricing
         model which approximated $150,000, which is included as a charge for
         general and administrative costs in the statement of operations. In May
         2001, the Company issued 942,281 shares of common stock at a market
         price of $0.83 per share pursuant to the May 15, 2001 exercise of
         warrants by the stockholder. An additional charge of $632,000 was
         recorded in the statement of operations upon exercise of the warrants.

                                       29




                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE G - INCOME TAXES

There is no provision for federal, state or local income taxes for the periods
ended March 31, 2002 and 2001, since the Company has incurred net operating
losses.

The Company's deferred tax asset as of March 31,2002 represents benefits from
equity related compensation charges and net operating loss carryforwards of
approximately $4,362,000 and $6,032,000, respectively, which is reduced by a
valuation allowance of approximately $10,394,000 since the future realization of
such tax benefit is not presently determinable.

As of March 31, 2002, the Company has a net operating loss carryforward of
approximately $24,889,000 expiring in 2008 through 2021 for federal income tax
purposes and 2004 for state income tax purposes. As a result of ownership
changes, internal revenue code Section 382 limits the amount of such net
operating loss carryforward available to offset future taxable income to
approximately $15,188,000 in the aggregate.

The difference between the statutory federal income tax (rate) benefit applied
to the Company's net loss and the Company's effective income tax rate for the
three months ended March 31, 2002 and 2001 is summarized as follows:

                                                            YEAR ENDED
                                                             MARCH 31,
                                                        --------------------
                                                          2002         2001
                                                        -------      -------

             Statutory federal income tax rate            (35)%        (35)%
             Increase in valuation allowance               35 %         35 %
                                                        -------      -------

                                                          0.0 %        0.0 %
                                                        =======      =======

NOTE H - COMMITMENTS

[1]      LICENSE AND DEVELOPMENT AGREEMENTS:

         In March 1997, the Company entered into a Cooperative Research and
         Development Agreement (the "CRADA Agreement") with the Regents of the
         University of California to develop a polymeric based recording media
         that will satisfy all of the requirements for a holographic media
         storage device. The work was to be completed within 25 months from the
         original date of execution. Each party shall have the first option to
         retain title to any subject inventions made by its employees during the
         work under this agreement. The agreement provides that the Company's
         contribution to funding will be $264,000. The CRADA research and
         development expenses charged to the statement of operations for the
         three months ended March 31, 2002 and 2001 and for the cumulative
         period July 31, 1992 through March 31, 2001 amounted to $0, $0 and
         $83,000, respectively.

                                       30



                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE H - COMMITMENTS (CONTINUED)

[1]      LICENSE AND DEVELOPMENT AGREEMENTS: (CONTINUED)

         On January 11, 1998, the Company entered into a research and
         development agreement with Energy Related Devices, Inc. ("ERDI"). The
         term of the agreement is for the later of three years from the
         commencement date as defined in the agreement or the delivery of a
         prototype suitable for commercial sale or license regarding the fuel
         cell product defined in the agreement. The Company is obligated to fund
         up to $1 million in accordance with certain milestones as defined in
         the agreement. Upon the delivery of a prototype suitable for commercial
         sale or license regarding the fuel cell product, the Company's
         obligation will be to pay ERDI $10,000 per month until the Company
         funds or determines not to fund the research and development of ERDI's
         solar cell invention. Through December 31, 2000, the Company has
         provided $1,000,000 to ERDI for research and development activities. In
         addition, the Company is providing for key-man life insurance coverage
         on the primary stockholder of ERDI. In May 1999, the Company committed
         to additional funding of ERDI. For the year ended December 31, 2001,
         the Company has funded an additional $805,000. There has been no
         funding for the three months ended March 31, 2002.

         In August 1999, the Company entered into a license option agreement
         with the Regents with the University of California for Cyclodextrin
         Polymer Separation materials. The agreement grants the Company an
         exclusive option to negotiate an exclusive world-wide license under
         University's patent rights. The initial term expired on February 29,
         2000 and was extended for a second term to February 28, 2001. The
         Company decided not to renew the license option agreement beyond
         February 28, 2001. The Company paid $10,000 in 2000.

         On March 7, 2000, the Company entered into a license option agreement
         with a third party for nanoporous polymer molecular filter
         technologies. The agreement grants the Company an exclusive option to
         negotiate an exclusive world-wide license under the third party's
         patent rights. The initial term expired on September 15, 2000 and was
         renewed for an additional six months. The Company paid $10,000 to
         execute the license option agreement and another $10,000 for its
         renewal. The Company has decided not to renew the agreement.

[2]      CONSULTING AGREEMENTS:

         During 1998, the Company entered into a consulting agreement (the
         "Agreement") with a former stockholder of Tamarack to provide research
         related activities. In connection with the Agreement, the consultant
         receives approximately $2,300 per month for such services and is
         eligible for a lump sum payment of $50,000 upon the attainment of a
         revenue milestone as defined in the Agreement. In accordance with the
         Agreement, the Company issued stock options to purchase 250,000 shares
         of the Company's common stock at $.20 per share.

         200,000 of such options are subject to conditional vesting and are not
         currently exercisable. The vesting of these options is based upon the
         attainment of certain milestones as follows; 50,000 options upon
         successful testing and acceptance by a third party of the holographic
         storage media; 50,000 options upon commencement of commercial
         production of devices incorporating holographic storage media; 100,000
         options upon attainment of $250,000 of gross revenues resulting from
         sales of devices incorporating the holographic storage media. These
         options are subject to variable plan accounting treatment in accordance
         with APB No. 25 and as such, the Company will record a charge to
         operations if the criteria for vesting are attained. The measurement
         date will be determined based upon the vesting.

                                       31



                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE H - COMMITMENTS (CONTINUED)

[2]      CONSULTING AGREEMENTS: (CONTINUED)

         In February 2001, the Company entered into a marketing and management
         consulting agreement. In connection with this agreement the consulting
         firm will receive a fee payable in stock. The term of the agreement is
         for one year plus a one year automatic renewal. In March 2001, the
         Company issued 200,000 shares of common stock to the consulting firm as
         compensation for services rendered and to be rendered. The market value
         of the stock on the date of issuance was $1.25 per share. This amount
         is reflected in prepaid expenses as of December 31, 2001. The remaining
         balance of $42,000 was amortized in the three months ended March 31,
         2002. In addition, as of December 31, 2001, the Company has issued
         897,500 and 626,250 additional shares to this consulting firm in
         private placement transactions and for services rendered, respectively.
         These additional shares were valued at $684,700 and $430,730,
         respectively. In the three months ended March 31, 2002, the company
         issued 50,000 common shares valued at $14,000.

[3]      EMPLOYMENT AGREEMENT:

         On August 30, 1999, the Company entered into an employment and
         noncompetition agreement with an individual to provide research related
         activities. The term of the agreement was for one year commencing on
         September 1, 1999 and was renewed. The agreement allows for four one
         year renewal options unless terminated by either party. The employment
         agreement was renewed for an additional year effective September 1,
         2000. Base salary is $90,000 per annum with available additional cash
         compensation as defined in the agreement. In addition, the employee
         received stock options to purchase 500,000 shares of common stock at
         $.40 per share. The market price of the Company's common shares was
         $1.25 per share on the date of grant. The total fair value of such
         options approximated $425,000. In accordance with the agreement,
         100,000 options vest each year on the anniversary date.

[4]      INTANGIBLE ASSET ACQUISITION:

         On August 6, 1999, the Company entered into an agreement with NovARS
         GmbH ("Novars") to acquire all of the intellectual property rights of
         Novars. As compensation, the Company issued 1,000,000 shares of its
         common stock. The purchase price was estimated at $1,000,000 based upon
         the value of the common shares issued at the date of the transaction as
         determined by management. In addition, the Company is obligated to pay
         a three percent royalty in perpetuity on the revenues earned by the
         Company as defined in the agreement.

         In conjunction with the above, the Company entered into a three year
         research and development agreement with Novars with automatic one year
         renewals unless terminated by either party. In accordance with this
         agreement, the Company advanced $200,000 in August 1999. The Company
         has amended the research and development agreement to provide for
         additional funding based on a milestone timetable, as of March 31, 2002
         the Company has funded an additional $1,620,000 and issued 1,550,000
         shares of its common stock valued at $589,000 to be used for funding
         research and development costs.

[5]      LEASES:

         The Company is obligated under two separate operating leases for office
         space located in Los Alamos, New Mexico and New York City. The Company
         renewed its lease in New York City for one year pursuant to the lease's
         original terms. The Company has renegotiated its lease in Los Alamos
         New Mexico. Subsequent to December 31, 2001 the Company will only lease
         certain offices in Los Alamos New Mexico, while certain related parties
         will lease the laboratory space previously leased by the Company. The
         Company received reimbursement of $3,000 against rent charges for the
         Three months ended March 31, 2002 from related parties. Rent expense
         charged to operations was approximately $14,000 for the three months
         March 31, 2002 and $14,000 for the three months ended March 31, 2001.
         Minimum future rental payments under these leases is approximately
         $52,000 through December 31, 2002.

                                       32



                  MANHATTAN SCIENTIFICS, INC. AND SUBSIDIARIES
                        (a development stage enterprise)

                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2002
                                   (Unaudited)

NOTE I - RELATED PARTY TRANSACTIONS

         The law firm of one director received approximately $38,000 and $34,000
         of compensation for legal services rendered to the Company during the
         three months ended March 31, 2002 and 2001, respectively.

         The accounting firm of one of our directors received approximately
         $22,000 and $25,000 of compensation for accounting services rendered to
         the Company during the three months ended March 31, 2002 and 2001,
         respectively.

         NMXS.com, Inc. paid the Company's chief executive a yearly salary of
         $36,000 and leases a car as consideration for his services in 2001. In
         2002 there was no compensation paid.

         During 1998, the Company entered into a research and development
         agreement with Energy Related Devices, Inc. ("ERDI"), ERDI is
         majority-owned by a shareholder of the Company (see Note H[1]).

         The Company's Chief Operating Officer loaned the Company $275,000. This
         loan is due on June 30, 2002 (see Note E).

         In August 2001, the Company borrowed $250,000 from its Chief Executive
         Officer. In addition, the Company's Chief Executive Officer guaranteed
         a loan on the Company's behalf. The Company has issued a loan and
         security agreement with respect to these transactions in which, the
         Company agreed to pledge all of its assets as security.

NOTE J - CONTINGENCY

         During the third quarter of 2001 a former consultant threatened to
         bring a claim against the Company. As of the date of filing this 10QSB
         no claim has been filed, nor does the Company anticipate such filing.
         The Company believes that the consultants' threats are without merit
         and would defend vigorously against any claims.

NOTE K - SUBSEQUENT EVENT

         In April and May 2002 the company has issued or agreed to issue
         1,500,000 shares of its common stock to third parties at prices ranging
         from $0.10 to $0.25, in three private placement transactions. The
         Company received gross proceeds of $250,000 from the aforementioned
         private placement transactions.

         In May 2002 the Company sold 110,000 common shares of NMXS.com at an
         average net price of $0.36. The Company received proceeds of $39,000.

         In April 2002 the Company signed a non-binding term sheet with a third
         party concerning the possible transfer of certain intellectual property
         related to Company's Holographics Data Storage Technologies.

                                       33



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

         The following discussion and analysis should be read in conjunction
with our financial statements and accompanying notes appearing elsewhere in this
Form 10-QSB.

OVERVIEW

         In January 1998, Manhattan Scientifics, Inc. then a non-operating
public corporation with nominal net assets acquired all of the outstanding
common stock of Tamarack Storage Devices, Inc. by issuing 44 million shares of
its common stock including approximately 43,120,000 shares issued to
Projectavision, a public company which gave the stockholders of Tamarack actual
control of the combined company. In addition, Manhattan Scientifics, Inc. issued
182,525 shares Series A preferred stock and a warrant to purchase 750,000 shares
of its common stock at an exercise price of 10 cents per share in exchange for a
note payable of $1.5 million plus accrued interest of $330,000 due to
Projectavision from Tamarack. In connection with the legal form of this
transaction, Tamarack became a wholly-owned subsidiary of Manhattan Scientifics,
Inc. For accounting purposes, the acquisition was treated as a recapitalization
of Tamarack rather than a business combination. Tamarack as the accounting
acquiror of the public shell did not record goodwill or any other intangible
asset for this "Reverse Acquisition". The historical financial statements are
those of Tamarack. Tamarack, a development stage enterprise, was a Texas
corporation formed in July 1992. Since inception, Tamarack has been, and
continues to be, involved in the research and development of products based on
holographic data storage technology. Loss per share has been restated for all
periods prior to the acquisition to include the number of equivalent shares
received by Tamarack's stockholders in the Reverse Acquisition.

         Since the reverse merger we have been acquiring and licensing
technologies, directing, supervising and coordinating our research and
development efforts, raising capital, and initiating commercialization
activities and dialogue with potential customers.

         As of March 31, 2002, we had an accumulated loss since inception, 1992,
of $33,982,000. Of this accumulated loss, approximately $17,400,000 was derived
from non-cash charges that were required by generally accepted accounting
principles and approximately $6,700,000 from Tamarack prior to our acquisition
of Tamarack. Non-cash charges are recorded expenditures that do not require an
outlay of cash. Accordingly cash losses from inception to March 31, 2002 were
approximately $9,775,000. We expect operating losses to continue for the
foreseeable future because we will be continuing to fund research and
development efforts as well as general and administrative expenses prior to
receiving any revenues from our technologies.

         We do not know if our research and development and marketing efforts
will be successful, that we will ever have commercially acceptable products, or
that we will achieve significant sales of any such products. We operate in an
environment of rapid change in technology and we are dependent upon the services
of our employees, consultants and independent contractors. If we are unable to
successfully bring our technologies to commercialization, we would likely have
to significantly alter our business plan and may cease operations.

COMPARISON OF THREE MONTHS ENDED MARCH 31, 2002 TO THREE MONTHS ENDED MARCH 31,
2001.

         NET LOSS. We reported a net loss of $1,527,000, or $.01 per common
share, basic and diluted, for the three months ended March 31, 2002, versus a
net loss of $2,032,000, or $.02 per common share, basic and diluted, for the
three months ended March 31, 2001. The decrease of $505,000, or 25%, resulted
from our reduced spending commitments for research and development. In addition,
we recorded a charge for the issuance of stock options, whereas in the fiscal
2002 period, we did not issue any options.

         REVENUES. We had no revenues for the three months ended March 31, 2002
and the three months ended March 31, 2001.

                                       34




         OPERATING COSTS AND EXPENSES. Operating costs and expenses for the
three months ended March 31, 2002 totaled $1,406,000, a decrease of $628,000, or
31%, versus costs and expenses of $2,034,000 for the three months ended March
31, 2001. These costs and expenses are detailed below.

         GENERAL AND ADMINISTRATIVE. General and administrative expenses were
$867,000 for the three months ended March 31, 2002, which consisted of
consultants, contractors, accounting, legal, travel, rent, telephone and other
day to day operating expenses, versus general and administrative expenses of
$1,061,000 for the three months ended March 31, 2001. This decrease of $194,000,
or 18%, is primarily a result of the fact that, in 2001, we recorded a charge
for the issuance of stock options, whereas in the fiscal 2002 period, we did not
issue any options. We anticipate no significant change in general and
administrative expenses in the near future.

         RESEARCH AND DEVELOPMENT. Research and development expenses were
$539,000 for the three months ended March 31, 2002, which consisted of payments
on research and development agreements with various contractors, amortization of
patents, ,and salary to our Chief Polymer Scientist. Research and development
expenses amounted to $973,000 for the three months ended March 31, 2001. This
decrease of $434,000, or 45% resulted from our reduced spending commitments for
research and development. We expect research and development costs to increase
as we develop our existing technologies and acquire or license new ones.

LIQUIDITY AND PLAN OF OPERATIONS

         We are a development stage company and are in the technology
acquisition and development phase of our operations. Accordingly, we have relied
primarily upon private placements and subscription sales of stock to fund our
continuing activities and acquisitions. To a limited extent, and as described
below, we have also relied upon borrowing from the Company's two senior
officers, CEO Maslow and COO Harrod, and through a bank guarantee made by Mr.
Maslow of a traditional loan. Until we generate revenue from sales and licensing
of technology, or receive a large infusion of cash from a potential strategic
partner, we intend to continue to rely upon these methods of funding our
operations during the next year.

         Our significant assets include our portfolio of intellectual property
relating to the various technologies, our contracts with third parties
pertaining to technology development, acquisition, and licensing, our holdings
of approximately 4.9 million shares of common stock in NMXS.Com, Inc.(which had
a market value of approximately $1,964,000 as of March 31, 2002), and 40,672
shares of common stock of Novint Technologies, Inc.; our cash on hand; and our
strategic alliances with various scientific laboratories, educational
institutions, scientists and leaders in industry and government.

         Stockholders' equity totaled $1,240,000 on March 31, 2002 and the
working capital was a deficit of $1,237,000 on such date.

         We do not expect any significant change in the total number of
employees in the near future. We intend to continue to identify and target
appropriate technologies for possible acquisition or licensing over the next 12
months, although we have no agreements regarding any such technologies as of the
date of this Report.

         Based upon current projections, our principal cash requirements for the
next 12 months consists of (1) fixed expenses, including rent, payroll, investor
relations services, public relations services, bookkeeping services, graphic
design services, consultant services, and reimbursed expenses; and (2) variable
expenses, including technology research and development, milestone payments,
intellectual property protection, utilities and telephone, office supplies,
additional consultants, legal and accounting. As of March 31, 2002, we had
$81,000 in cash (since April 1, 2002, we raised $250,000 in private placements).
As of March 31, 2001, we had $477,000 in cash. We intend to satisfy our capital
requirements for the next 12 months by continuing to pursue private placements
to raise capital, using our common stock as payment for services in lieu of cash
where appropriate, borrowing as appropriate, and our cash on hand. However, we
do not know if those resources will be adequate to cover our capital
requirements.

RECENTLY ISSUED ACCOUNTING STANDARDS

         The Financial Accounting Standards Board ("FASB") recently issued
Statements of Financial Accounting Standards Nos. 141 and 142 ("SFAS 141" and
"SFAS 142"). Both of these pronouncements are effective fiscal years beginning
after December 31, 2001. Under SFAS 141, a company must use the purchase method
of accounting for all business acquisitions. SFAS 142 requires a company to
periodically evaluate for impairment (as opposed to amortize) goodwill and
intangible assets. The Company does not believe the implementation of SFAS 141
or SFAS 142 will have a material effect on its financial position or results of
operations.

                                       35



                                     PART II

                                OTHER INFORMATION

Item 1.       Legal Proceedings

              None

Item 2.       Changes in Securities and Use of Proceeds

                  In January 2002, issued 850,000 shares of common stock at
                  $0.30 per share in a private placement offering. The shares
                  were issued to accredited investor(s) as defined under
                  Regulation D and were exempt from Registration pursuant to
                  Section 4(2) of the Securities Act.

                  In January 2002, issued 75,000 shares of common stock at the
                  market price for payment of research and development costs.
                  The shares were issued to accredited investor(s) as defined
                  under Regulation D and were exempt from Registration pursuant
                  to Section 4(2) of the Securities Act.

                  In January 2002, issued 24,110 shares of common stock at the
                  market price for services rendered. The shares were issued to
                  accredited investor(s) as defined under Regulation D and were
                  exempt from Registration pursuant to Section 4(2) of the
                  Securities Act.

                  In January 2002, issued 285,700 shares of common stock at
                  $0.35 per share in a private placement offering. The shares
                  were issued to accredited investor(s) as defined under
                  Regulation D and were exempt from Registration pursuant to
                  Section 4(2) of the Securities Act.

                  In February 2002, issued 975,000 shares of common stock a
                  market price for research and development costs. The shares
                  were issued to accredited investor(s) as defined under
                  Regulation D and were exempt from Registration pursuant to
                  Section 4(2) of the Securities Act.

                  In February 2002, issued 620,000 shares of common stock at
                  market price For services rendered. The shares were issued to
                  accredited investor(s) as defined under Regulation D and were
                  exempt from Registration pursuant to Section 4(2) of the
                  Securities Act.

                  In March 2002, issued 400,000 shares of common stock at $0.25
                  per share in a private placement offering. The shares were
                  issued to accredited investor(s) as defined under Regulation D
                  and were exempt from Registration pursuant to Section 4(2) of
                  the Securities Act.

                  In March 2002, issued 100,000 shares of common stock in
                  connection with the conversion of series B preferred shares at
                  a rate of 1 series B preferred share to 10 common shares. The
                  shares were issued to accredited investor(s) as defined under
                  Regulation D and were exempt from Registration pursuant to
                  Section 4(2) of the Securities Act.

                  In March 2002, issued 500,000 shares of common stock at market
                  price for services rendered. The shares were issued to
                  accredited investor(s) as defined under Regulation D and were
                  exempt from Registration pursuant to Section 4(2) of the
                  Securities Act.

                  In March 2002, issued 150,000 shares of common stock at the
                  market price for research and development costs. The shares
                  were issued to accredited investor(s) as defined under
                  Regulation D and were exempt from Registration pursuant to
                  Section 4(2) of the Securities Act.

                                       36



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 and Reports on Form 8-K.

              (a) Exhibits

              None

              (b) Reports on Form 8-K

              None.

                                       37



                                   SIGNATURES

In accordance with the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                                 MANHATTAN SCIENTIFICS, INC.

Dated: May 14, 2002                                  By: /s/ Marvin Maslow
                                                     ---------------------
                                                     Marvin Maslow
                                                     President, Chief Executive
                                                     Officer, and Chairman of
                                                     the Board

                                       38