AMENDMENT NO.1
                                       TO
                                  SCHEDULE 14A

                     Information Required in Proxy Statement
                                 (Rule.14a-101)
                            SCHEDULE 14A INFORMATION

Proxy Statement Pursuant to Section 14(a) of the Securities Exchange Act of 1934
Filed by the Registrant  {X}
Filed by a Party other than the Registrant { }
Check the appropriate box:

         {X}  Preliminary Proxy Statement
         { }  Confidential,  for Use of the  Commission  Only (as  permitted
                 by Rule 14a-6(e)(2))
         { }  Definitive Proxy Statement
         { }  Definitive Additional Materials
         { }  Soliciting Material Pursuant to Rule 14a-11(c) or Rule 14a-12

                                RMS TITANIC, INC.
      --------------------------------------------------------------------
                (Name of Registrant as Specified in its Charter)
      --------------------------------------------------------------------
      (Name of Person(s) Filing Proxy Statement, if other than Registrant)

Payment of Filing Fee (Check the appropriate box)
{X}  No fee required
{ }  Fee computed on table below per Exchange Act Rules 14a-6(i)(4) and 0-11.
         1) Title of each class of securities to which transaction applies:
         2) Aggregate number of securities to which transaction applies:
         3) Per unit  price  or  other  underlying  value  of  transaction
             computed pursuant to Exchange Act Rule-0-11: 1
         4) Proposed maximum aggregate value of transaction:
         5) Total fee paid:

{ }  Fee paid previously with preliminary materials.

{ }  Check box if any part of the fee is offset as provided  by  Exchange  Act
     Rule-0-11(a)(2)  and identify the filing for which the  offsetting  fee was
     paid  previously.  Identify the previous filing by  registration  statement
     number, or the Form or Schedule and the date of its filing.

1) Amount Previously Paid: -0-
2) Form, Schedule or Registration No.:
3) Filing Party:           Registrant
4) Date Filed:             February 10, 2003

                                       1



                                RMS TITANIC, INC.
                               3340 Peachtree Road
                             Atlanta, Georgia 30326



                                                               February __, 2003
Dear Fellow Shareholder:

     You are cordially  invited to attend the Special Meeting of Shareholders of
RMS Titanic, Inc. (the "Company"), which will be held at the Marriott Courtyard,
3332 Peachtree  Road, NE, Atlanta,  Georgia at ________ on __________,  February
[ ], 2003.

     At the meeting the  shareholders  will vote to ratify the resolution of the
Board of Directors for the Company to relinquish the salvor-in-possession status
over the RMS TITANIC  conferred upon the Company by Court Order of June 7, 1994,
and  proceed to seek a final  salvage  award.  For the  reasons set forth in the
proxy  statement,  your Board of Directors  recommends a vote for the company to
relinquish its salvor-in-possession  status over the RMS TITANIC. If the Company
obtains  an   affirmative   vote  from  the   shareholders   to  relinquish  its
salvor-in-possession  status  then  the  Company  will  proceed  to seek a final
salvage award.

     We hope that you will be able to attend the  meeting.  However,  whether or
not you plan to attend in person,  please  complete,  sign,  date and return the
enclosed proxy card(s) promptly to ensure that your shares will be represented.


                                                                Sincerely yours,

                                                                /s/
                                                                ----------------
                                                                    Arnie Geller
                                                                       President


                                       2


                                RMS TITANIC, INC.
                               3340 Peachtree Road
                                   Suite 1225
                             Atlanta, Georgia 30326


                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS

                          TO BE HELD FEBRUARY [ ], 2003


     The Special Meeting of  Shareholders  of RMS TITANIC,  INC. (the "Company")
will be held at the Marriott Courtyard, 3332 Peachtree Road, Atlanta, Georgia at
________ on __________, February [ ], 2003, for the following purposes:

     1.   To ratify the  resolution of the Board of Directors for the Company to
          relinquish  its  salvor-in-possession  status  over  the  RMS  TITANIC
          conferred upon the Company by Court Order of June 7, 1994, and proceed
          to seek a final salvage award.

     2.   To  transact  such other  business  as may  properly  come  before the
          meeting or any adjournments thereof.

     The Board of Directors  has fixed  December 17, 2002 as the record date for
the determination of shareholders entitled to vote at the Special Meeting or any
adjournments of the meeting.

                                     By Resolution of the Board of Directors,

                                     /s/
                                     Gerald Couture
                                     Corporate Secretary

February __, 2003

     The matters  enumerated  above are discussed more fully in the accompanying
Proxy Statement. If you do not expect to be present at the meeting and wish your
shares of Common  Stock to be voted,  please  sign,  date and mail the  enclosed
proxy card in the enclosed  pre-addressed  envelope as promptly as possible.  No
postage is required if mailed in the United States.

     YOUR VOTE IS IMPORTANT!  PLEASE  PROMPTLY MARK,  DATE, SIGN AND RETURN YOUR
PROXY IN THE ENCLOSED  ENVELOPE.  IF YOU ARE ABLE TO ATTEND THE MEETING AND WISH
TO VOTE YOUR  SHARES IN  PERSON,  YOU MAY DO SO AT ANY TIME  BEFORE THE PROXY IS
VOTED.

                                       3


                                RMS TITANIC, INC.

                                 PROXY STATEMENT


                   MEETING AND PROXY SOLICITATION INFORMATION

                              QUESTIONS AND ANSWERS


Q:   Why did you send me this proxy statement?

A:   We sent you this proxy  statement  and the enclosed  proxy card because the
     Board is  soliciting  your proxy to vote your shares at the  Meeting.  This
     proxy statement  summarizes  information that we are required to provide to
     you under the rules of the Securities and Exchange  Commission  (the "SEC")
     and is designed to assist you in voting.

Q:   When is the Meeting and where will it be held?

A:   The Meeting will be held on  Wednesday,  February  [ ],  2003 at ________,
     Eastern Time at the Marriott  Courtyard,  3332 Peachtree Road NW,  Atlanta,
     Georgia.

Q:   What may I vote on?

A:   To ratify and  approve the  resolution  of the Board of  Directors  for the
     Company to relinquish its salvor-in-possession  status over the RMS TITANIC
     conferred  upon the Company by Court Order of June 7, 1994,  and proceed to
     seek a final salvage award.

Q:   How does the Company's Board recommend I vote on the proposal?

A:   The Board recommends a vote FOR the proposal.

Q:   Who is entitled to vote?

A:   Only those who owned Company stock at the close of business on December 17,
     2002 (the "Record Date") are entitled to vote at the Meeting.

Q:   How do I vote?

A:   You may vote your shares either in person or by proxy.  Whether you plan to
     attend the meeting  and vote in person or not, we urge you to complete  the
     enclosed proxy card and return it promptly in the enclosed envelope. If you


                                       4


     return  your  signed  proxy card but do not mark the boxes  showing how you
     wish to vote,  your  shares  will be voted FOR the  proposal.  You have the
     right to revoke your proxy at any time before the meeting by either:

     (1)  notifying the Company's corporate secretary;
     (2)  voting in person; or
     (3)  returning a later-dated proxy card.

Q:   How many shares can vote?

A:   We  currently  believe  that as of the Record  Date,  the Company will have
     outstanding  approximately  18,550,847  shares of common  stock,  par value
     $.0001 per share (the "Common Stock") entitled to one vote per share.

Q:   What is a "quorum"?

A:   A "quorum" is a majority of the Company's  issued and  outstanding  capital
     stock.  Stockholders  may be present at the meeting or  represented by duly
     executed proxies. There must be a quorum for the Meeting to be held and the
     proposal  must receive more than fifty  percent of the  outstanding  shares
     entitled vote for it to be adopted. If you submit a properly executed proxy
     card, even if you abstain from voting,  then you will be considered part of
     the quorum. However,  abstentions are not counted in the tally of votes FOR
     or AGAINST a proposal.  A WITHHELD vote is the same as an abstention.  If a
     broker,  bank,  custodian,  nominee or other record  holder of Common Stock
     indicates on a proxy that it does not have discretionary  authority to vote
     certain  shares on a  particular  matter,  the shares  held by that  record
     holder (referred to as "broker  non-votes") will also be counted as present
     and  considered  part of a quorum  but will not be  counted in the tally of
     votes FOR or AGAINST a proposal.

Q:   How will voting on any other business be conducted?

A:   Although  we do not know of any  business to be  considered  at the Meeting
     other than the  proposal  described in this proxy  statement,  if any other
     business is properly presented at the Meeting, your signed proxy card gives
     authority to Arnie Geller and Gerald Couture, or either of them, to vote on
     such matters in their discretion.

Q:   Who will pay for this proxy solicitation?

A:   The Company will pay all the costs of soliciting these proxies. In addition
     to mailing  proxy  solicitation  material,  our directors and employees may
     also solicit proxies in person,  by telephone or by other  electronic means
     of  communication.  We will  also  reimburse  brokerage  houses  and  other
     custodians,  nominees and  fiduciaries for their  reasonable  out-of-pocket
     expenses  for   forwarding   proxy  and   solicitation   materials  to  our
     stockholders.

Q:   If I need further assistance, whom should I contact?

A:   Please contact Gerald Couture, Corporate Secretary, RMS Titanic, Inc., 3340
     Peachtree  Road,  Suite 1225,  Atlanta,  Georgia 30326 or by phone at (404)
     842-2600.

                                       5



                                RMS TITANIC, INC.

                         SPECIAL MEETING OF SHAREHOLDERS

                               February [ ], 2003

                 INFORMATION CONCERNING SOLICITATION AND VOTING

     The  enclosed  proxy is solicited by the Board of Directors of RMS Titanic,
Inc. (the "Company") for use at the Special Meeting of Shareholders,  which will
be held at _________ Eastern Standard Time on _________,  February [ ], 2003, at
the Marriott  Courtyard,  3332 Peachtree Road NE, Atlanta,  Georgia,  and at any
adjournment thereof.

     The  Board of  Directors  is aware  that the sole  item of  business  to be
considered  at the Special  Meeting is to ratify the  resolution of the Board of
Directors for the Company to relinquish its salvor-in-possession status over the
RMS  TITANIC  conferred  upon the  Company by Court  Order of June 7, 1994,  and
proceed  to seek a final  salvage  award.  The  Board of  Directors  knows of no
matters  to be  presented  for  action at the  Special  Meeting  other than that
mentioned above.  However, if any other matters properly come before the Special
Meeting,  the  persons  named in the proxy  will vote on such  other  matters in
accordance with their best judgment.

     The giving of a proxy does not preclude a shareholder from voting in person
at the Special Meeting. The proxy is revocable before its exercise by delivering
either written notice of such revocation or a later-dated proxy to the Secretary
of the Company at its executive office at any time prior to voting of the shares
represented  by the earlier  proxy.  In  addition,  shareholders  attending  the
Special Meeting may revoke their proxies by voting at the Special  Meeting.  All
returned  proxies  that  are  properly  signed  and  dated  will be voted as the
shareholder directs.

     Only  shareholders  of record at the close of business on December 17, 2002
are entitled to vote at the Special  Meeting or any adjournment  thereof.  As of
said date,  18,550,847  shares of the Company's common stock,  $0.0001 par value
per share (the "Common  Stock"),  were  outstanding and entitled to one vote per
share on all matters  submitted to shareholders.  A list of shareholders will be
available for inspection  for at least ten days prior to the Special  Meeting at
the principal  executive  offices of the Company,  3340 Peachtree Road NE, Suite
1225, Atlanta, Georgia 30326 and at the Special Meeting.

     The holders of a majority of the common stock  outstanding  and entitled to
vote on the record date will constitute a quorum for the Special Meeting.

     The ratification and approval  relinquishing  the Company's  salvage rights
shall require a majority of all outstanding shares entitled to vote.

     This proxy  solicitation  material is being mailed on or about February __,
2003 to  shareholders  as of the record date with a copy of the  Company's  Form
10-K of February 28, 2002 and Form 10-Q for the period ended  November 30, 2002,
which includes financial statements for the respective periods.

                                       6


     Proxies will be voted at the Special Meeting,  or any adjournment  thereof,
at which a quorum is present,  in  accordance  with the  directions on the proxy
card. The holders of a majority of the Common Stock  outstanding and entitled to
vote on the record date who are present either in person or represented by proxy
will constitute a quorum for the Special Meeting.

     If an  executed  proxy  card is  returned  and the  shareholder  has  voted
"abstain" on any matter, the shares represented by such proxy will be considered
present at the meeting for purposes of  determining a quorum and for purposes of
calculating  the vote, but will not be considered to have been voted in favor of
such  matter.  If an executed  proxy is returned by a broker  holding  shares in
street  name  which  indicates  that the  broker  does  not  have  discretionary
authority as to certain shares to vote on one or more matters,  such shares will
be considered  present at the meeting for purposes of determining a quorum,  but
will  not be  considered  to be  represented  at the  meeting  for  purposes  of
calculating the vote with respect to such matters.

     All of the expense of preparing, printing and mailing this Proxy Statement,
including the  reimbursement of brokerage firms and others for their expenses in
forwarding  proxies and this Proxy  Statement  to the  beneficial  owners of the
Company's common stock, will be borne by the Company.

     The executive  offices of the Company are located at 3340  Peachtree  Road,
Suite 1225,  Atlanta,  Georgia 30326 and the Company's telephone number is (404)
842-2600.

                                       7


                                    PROPOSAL

     RATIFICATION   AND   APPROVAL   FOR   THE   COMPANY   TO   RELINQUISH  ITS
     SALVOR-IN-POSSESSION  STATUS  OVER  THE RMS  TITANIC,  CONFERRED  UPON  THE
     COMPANY  BY COURT  ORDER OF JUNE 7,  1994,  AND TO  PROCEED TO SEEK A FINAL
     SALVAGE AWARD

     The United  States  District  Court , Eastern  District  of  Virginia  (the
"District  Court")  for  raised  some  concern  regarding  whether  the Board of
Director's resolution elinquishing its status as  salvor-in-possession  over the
RMS Titanic required shareholder  ratification and approval. In order to resolve
the question as to whether the relinquishment of the salvor-in-possession status
constitutes  a  disposition  under  Section  607.1202  of  the  Florida  General
Statutes,  the Company  volunteered  to submit the proposed  Board of Director's
action to the  shareholders  in compliance with Section  607.1202.  Said section
reads as follows:

          607.1202 Sale of assets other than in regular course of business

          (1.) A corporation may sell, lease,  exchange, or otherwise dispose of
          all,  or  substantially  all,  of its  property  (with or without  the
          goodwill), otherwise than in the usual and regular course of business,
          on the terms and  conditions and for the  consideration  determined by
          the  corporation's  board of  directors,  if the  board  of  directors
          proposes  and  its   shareholders   of  record  approve  the  proposed
          transaction.

          (2.) For a transaction to be authorized:

               (a)  The  board  of  directors   must   recommend   the  proposed
               transaction  to the  shareholders  of record  unless the board of
               directors  determines  that  it  should  make  no  recommendation
               because of conflict of  interest or other  special  circumstances
               and  communicates   the  basis  for  its   determination  to  the
               shareholders  of  record  with  the  submission  of the  proposed
               transaction; and

               (b)  The   shareholders   entitled  to  vote  must   approve  the
               transaction As provided in subsection (5).

          ...

          (4.) The corporation shall notify each shareholder of record,  whether
          or not  entitle  to vote,  of the  proposed  shareholders'  meeting in
          accordance with Section 607.0705. The notice shall also state that the
          purpose,  or one of the  purposes,  of the meeting is to consider  the
          sale, lease,  exchange,  or other disposition of all, or substantially
          all, the property of the corporation, regardless of whether or not the
          meeting  is an annual or a special  meeting,  and shall  contain or be

                                       8


          accompanied  by a description  of the  transaction.  Furthermore,  the
          notice  shall  contain  a clear and  concise  statement  that,  if the
          transaction is effected,  shareholders dissenting therefrom are or may
          be entitled,  if they comply with the provisions of this act regarding
          the rights of  dissenting  shareholders,  to be paid the fair value of
          their  shares  and  such  notice  shall  be  accompanied  by a copy of
          Sections 607.1301,607.1302 and 607.1320.

          (5.) Unless this act, the articles of  incorporation,  or the board of
          directors  (acting pursuant to subsection (3)) requires a greater vote
          or a vote by voting groups,  the transaction to be authorized shall be
          approved  by a majority  of all the votes  entitled  to be cast on the
          transaction.

     Although ss.  607.1202  (1.) implies that  "consideration"  is required and
there  is no  definition  as to what  constitutes  a  "disposition"  under  said
section, the Board of Directors was also of the opinion that the shareholders of
the Company shall have an opportunity  to vote for the approval or  ratification
of the Board of  Directors'  resolution  surrendering  the  Company's  exclusive
salvage rights.

BACKGROUND

     In 1987, the Company through its predecessor-in-interest,  Titanic Ventures
Limited Partnership  ("TVLP"),  conducted the first salvage at the wreck site of
the RMS  TITANIC,  approximately  2 1/2 miles  beneath  the surface of the North
Atlantic Ocean. In 1992, the Company, through its predecessor-in-interest, TVLP,
appeared  before the U.S.  District  Court for the Eastern  District of Virginia
("District Court") to assert salvage and ownership rights to the RMS TITANIC and
its cargo.  After having heard  substantial  evidence  over  several  days,  the
District Court authored and entered an Order on October 13, 1992, which provided
that:

     the intervening  plaintiff Titanic Ventures is the true, sole and exclusive
     owner of any items  salvaged from the wreck of the defendant  vessel and is
     entitled to all salvage rights; and it is further

     ORDERED that . . . the U.S.  Marshall is directed to deliver the  artifacts
     in his  custody,  per previous  court order in this matter,  to counsel for
     Titanic Ventures.

Marex Titanic, Inc. and Titanic Ventures v. The Wrecked and Abandoned Vessel . .
..Civil Action No. 2:92cv618 (U.S. Dist. Ct.,  E.D.Va.,  Norf.  Div.)(October 13,
1992).  The 1992  Opinion  and  Order of the  District  Court  was  subsequently
reversed  by the  Court  of  Appeals  on the  grounds  that the  District  Court
improperly  vacated a  voluntary  dismissal  filed by the  plaintiff  during the
District Court  proceedings.  Marex  Titanic,  Inc. v. The Wrecked and Abandoned
Vessel, 2 F.3d 544 (4th Cir. 1993).

     With the dismissal of the 1992 case, the Company commenced an in rem action
against the RMS TITANIC seeking a salvage and/or finds award.  After publication
of notice that the District Court would  entertain  claims against the wreck and
her cargo, a single claim was filed by Liverpool & London  Steamship  Protection

                                       9


and Indemnity  Association,  Ltd.  ("Liverpool & London") based upon subrogation
rights it had obtained from the payment of certain passenger claims for personal
effects and cargo.  On June 7, 1994, the District Court entered an Order,  based
upon  representations by Liverpool & London, the sole claimant,  and the Company
that all  matters  and  controversies  between  them had  been  compromised  and
settled, dismissing the claim of Liverpool & London with prejudice.

     After entry of that Order, the District Court entered another Order on June
7, 1994.  This second June 7, 1994 Order  contained the same operative  language
regarding  ownership as was contained in the 1992 Order authored by the District
Court,  and stated,  in pertinent  part, as follows:  the court FINDS AND ORDERS
that R.M.S.  Titanic,  Inc. is the  salvor-in-possession  of the wreck and wreck
site of the R.M.S.  Titanic,  . . . and that R.M.S.  Titanic,  Inc. is the true,
sole and exclusive  owner of any items  salvaged from the wreck of the defendant
vessel   in  the  past   and,   so  long  as  R.M.S.   Titanic,   Inc.   remains
salvor-in-possession,  items salvaged in the future. . . R.M.S. Titanic, Inc. v.
The Wrecked and Abandoned  Vessel . . . Civil Action No.  2:93cv902 (U.S.  Dist.
Ct., E.D.Va., Norf. Div.)(June 7, 1994). That Order was never appealed.

     The Company encumbered artifacts, entered into contracts for the exhibition
of artifacts  and sold coal  recovered  from the wreck site of the TITANIC,  all
with the knowledge  and approval of the District  Court.  At the same time,  the
Company  advised the District  Court that its  business  plan was to exhibit the
artifacts, rather than sell them. In 1998, the District Court ruled, among other
things, that the Company was entitled to exclude third parties from visiting and
photographing the wreck site while it continued as salvor-in-possession.

     In 1999, the Court of Appeals  reversed the District Court ruling regarding
visitation and photography,  while affirming  jurisdiction.  In so doing, and in
addressing other issues, the Court of Appeals reviewed the status and content of
the case, noting that:

     in 1994, the District Court in the Eastern District of Virginia, exercising
     constructive  in rem  jurisdiction  over the wreck  and  wreck  site of the
     Titanic, awarded exclusive salvage rights as well as ownership of recovered
     artifacts, to the Company, a Florida corporation.

     R.M.S.  Titanic,  Inc. v. Haver, et al, 171 F. 3d 943, 951 (4th Cir. 1999).
The 1999 Opinion  went on to review the  procedural  history in detail,  to note
that the only claim that was filed in the District Court action was dismissed on
June 7, 1994, and to recognize that:

     on the same day, the Court  entered a separate  order  granting the Company
     not only exclusive  salvage rights over the wreck and the wreck site of the
     Titanic, but also "true, sole and exclusive ownership of any items salvaged
     from the wreck."

     Id. at 952.  The Court of Appeals  went on in its 1999 Opinion to review in
detail the procedure followed by the District Court and then determined that:

     [t]hese  conclusions  reached by the District Court about RMST's rights are
     consistent  with salvage law which is part of the jus gentium and we expect
     that whether RMST had  returned  property  from the Titanic to an admiralty
     court in England or France or Canada, the court would, by applying the same
     principles, have reached the same conclusions.

     Id. at 966-67.

                                       10



     In July 2000, after reviewing  newspaper  reports and letters received from
non-parties  indicating  that  the  Company  planned  to  consider  sale  of the
artifacts in order to finance continued recovery at the wreck site, the District
Court, on its own initiative,  issued an Order directing the Company not to sell
the artifacts it had recovered and  forbidding the Company from cutting into the
wreck or detaching any part of the wreck.  Because the District Court ostensibly
had the  authority  to control  such  disposition  as an incident of the Court's
control over the Company's activities as  salvor-in-possession  (rather than any
lack of ownership by the Company),  and because the Company had no plans to sell
artifacts at that time,  no action was taken to appeal the Order.  However,  the
Company's business plan changed in 2001 and it began to consider alternatives to
exhibition. Pursuant to a prior order of the District Court, the Company filed a
Periodic Report on September 17, 2001 discussing such  alternatives and appeared
before the District Court on September 24, 2001 to present that Periodic Report.
Following the September 24, 2001 hearing,  the District Court issued an Order on
September 26, 2001, which Order was subsequently amended on October 19, 2001. In
these  Orders,   the  District  Court  continued  to  enjoin  the  Company  from
transferring  title to  individual  artifacts  recovered  from the  wreck of the
TITANIC.  Moreover,  the District Court enjoined the Company from selling,  as a
group, all of the artifacts  previously  recovered from the wreck and all of the
artifacts recovered in the future from the wreck,  without prior approval of the
Court. the Company, in turn, filed a timely appeal of the Orders with the United
States Court of Appeals for the Fourth Circuit ("Court of Appeals").

     On April 12, 2002, the Court of Appeals affirmed the Orders of the District
Court.  R.M.S.  Titanic,  Inc. v. The Wrecked and Abandoned Vessel, 286 F.3d 194
(4th Cir.  2002).  In so ruling,  the Court of  Appeals  reviewed  and  declared
ambiguous  the  June 7,  1994  Order of the  District  Court  that  had  awarded
ownership  to the  Company  of all  items  then  salvaged  from the wreck of the
TITANIC as well as all items to be salvaged in the future by the Company so long
as the Company remained salvor-in-possession of the TITANIC.

     While the Company  noted in its opening  brief to the Court of Appeals that
it believed the June 7, 1994 order was entered pursuant to the law of finds, the
validity of the June 7, 1994 Order and its award of title to the  artifacts  was
not challenged by the Company (or either of the two  friend-of-the-court  briefs
filed by non-parties) and, thus, was not an issue raised on appeal.  Indeed, for
nearly eight years,  the Company  relied upon the District  Court's June 7, 1994
Order and its award of ownership of the artifacts to the Company.  In many ways,
the  District  Court's  June 7, 1994 Order and the Court of Appeals'  subsequent
affirmation  of that  Order on March 25,  1999 were the  pillars  upon which the
Company was built and its daily business operations conducted.  Relying upon the
June 7, 1994 Order of the District Court and its award of ownership,  as well as
the Court of Appeals' March 25, 1999  affirmation  of said Order and award,  the
Company  sold  shares of company  stock based upon  representations  of artifact
ownership  made by the  District  Court  and the  Court  of  Appeals,  committed
significant resources to fund expeditions to the wreck, encumbered the artifacts
recovered from the wreck and repeatedly  entered into  agreements to exhibit the
artifacts  around the world.  Such actions,  available only to property  owners,
provided  the Company  with the capital  necessary  to remain in business and to
continue to conduct recovery expeditions to the wreck of the TITANIC.

                                       11


     However,  acting on its own, the Court of Appeals  reviewed the 1994 Order,
reinterpreted it to convey only possession, not title, and held that the Company
had no title to any artifacts that it had previously recovered from the wreck of
the TITANIC nor to any artifacts that it might recover in the future  therefrom.
Rather,  in the eyes of the Court of the  Appeals,  the  Company  holds  only an
ongoing lien of an  indeterminate  amount in the artifacts it has  recovered,  a
lien  that can only be  satisfied  through  periodic  salvage  awards or a final
salvage award upon completion of salvage service by the Company. The Company, in
turn,  filed a timely request for appeal  ("Petition for  Certiorari")  with the
United  States  Supreme  Court  ("Supreme  Court"),  which request was denied on
October 7, 2002.

     Having last  conducted a salvage  expedition to the wreck of the TITANIC in
July/August of 2000 and awaiting a ruling from the Supreme Court on its Petition
for Certiorari,  the Company informed the District Court in a Periodic Report of
August 12, 2002 that the Company was in the process of  re-evaluating  its plans
to  conduct  further  salvage  of the  wreck.  Pursuant  to those  efforts,  the
Company's  Board of Directors met on September 14, 2002 to formally  address the
issue.  At that time,  the Board of  Directors  adopted a  Corporate  Resolution
regarding  the Company's  involvement  in further  salvage of the wreck.  As the
Company  indicated to the District  Court in a Supplemental  Periodic  Report of
September 24, 2002, pursuant to that Resolution, the Board of Directors resolved
that the Company has  "complete[d] the salvage service it intends to perform" on
the wreck of the  TITANIC.  R.M.S.  Titanic,  Inc. v. The Wrecked and  Abandoned
Vessel . . ., 286 F.3d 194, 208 (4th Cir. 2002). The Board of Directors  further
resolved   that  the  Company   shall   voluntarily   surrender  its  status  as
salvor-in-possession  of the wreck of the TITANIC.  The Board of Directors  also
resolved  that the Company  shall  proceed to move this Court for the entry of a
full and final salvage  award  pursuant to the ruling of the United States Court
of Appeals for the Fourth  Circuit.  (The Board of Directors also resolved that,
should the United States Supreme Court grant the Company's then-pending Petition
for  Certiorari  and  ultimately  modify or  reverse  the ruling of the Court of
Appeals,  the Company  would  proceed to perfect its  ownership  interest in the
items recovered from the TITANIC in accordance with the direction of the Supreme
Court.  However,  since, as noted above,  the Supreme Court denied the Company's
Petition, this resolution was rendered moot.)

     On October 1, 2002, the District Court ordered the Company to appear before
it to discuss the Company's intent to relinquish the salvor-in-possession status
to the R.M.S. TITANIC conferred upon the Company by Court Order of June 7, 1994.
As the  Court  indicated  in its  Order it  questioned  whether,  under  Florida
corporate  law, the Company could  relinquish  such status  without  shareholder
approval.  On November 25, 2002, the Company  appeared before the District Court
as ordered.  At that time,  the Company  informed  the Court that it intended to
hold a shareholder vote in February 2003, to determine whether the Company would
relinquish its salvor-in-possession status.

     As a result of the April 12, 2002 ruling of the Court of Appeals  regarding
ownership of the artifacts,  the above-detailed  restrictions on cutting into or
detaching  any part of the  wreck  without  prior  Court  approval,  the cost of
continued  salvage efforts and the pending  international  treaty  involving the
TITANIC  that  proposes  to make the wreck  site of the  TITANIC  an  underwater
maritime  memorial  no longer  subject to  commercial  salvage by the Company or
anyone   else,   the  Board  of   Directors   believes   that   maintenance   of
salvor-in-possession status is not economically prudent.

                                       12


     THE  BOARD  OF  DIRECTORS  RECOMMENDS  THAT THE  SHAREHOLDERS  VOTE FOR THE
     RATIFICATION   AND   APPROVAL   FOR   THE   COMPANY   TO   RELINQUISH   ITS
     SALVOR-IN-POSSESSION  STATUS  OVER  THE RMS  TITANIC,  CONFERRED  UPON  THE
     COMPANY  BY COURT  ORDER OF JUNE 7,  1994,  AND TO  PROCEED TO SEEK A FINAL
     SALVAGE AWARD


     o    the April 12,  2002  ruling of the Court of Appeals  that the  Company
          does not own any of the items that it has  salvaged  from the wreck of
          the RMS  TITANIC  or any of the items that it might  salvage  from the
          wreck in the future renders questionable the wisdom of undertaking the
          substantial cost of future salvage and preservation as the Company can
          neither  guarantee  its  ability  to sell the  items it  recovers  nor
          guarantee  that its  salvage  award will be  enhanced  by such  future
          salvage;

     o    the District  Court's  restrictions  on cutting into or detaching  any
          part of the wreck without prior Court  approval  renders  questionable
          the wisdom of undertaking the  substantial  cost of future salvage and
          preservation  as  such  restrictions   greatly  reduce  the  Company's
          prospects for diversifying or enhancing a collection and exhibition of
          artifacts in which it has no  guaranteed  ownership  interest  through
          further salvage;

     o    because the wreck of the RMS TITANIC lies in international waters, the
          Company can offer no  assurances  that a court of any  foreign  nation
          will  recognize , honor or enforce the  District  Court's June 7, 1994
          Order  giving the Company  exclusive  salvage  rights if a third party
          were to salvage the wreck of the RMS TITANIC;

     o    the fact that there is a pending international treaty that purports to
          divest the  Company of its salvage  rights to the RMS TITANIC  renders
          questionable  the wisdom of undertaking the substantial cost of future
          salvage and  preservation as the Company already has a  representative
          sample of the items  available  for salvage and is highly  unlikely to
          diversify  or enhance  its  collection  and  exhibition  of  artifacts
          through  further salvage in the limited areas in which it is permitted
          to salvage by the District Court.

NO  DISSENTING RIGHTS

     Section 607.1302(4)  provides that the Company is not subject to dissenting
rights. Section 607.1302 reads as follows:

          607.1302. Right of shareholders to dissent

          4) Unless  the  articles  of  incorporation  otherwise  provide,  this
          section  does not  apply  with  respect  to a plan of  merger or share
          exchange or a proposed sale or exchange of property, to the holders of
          shares of any class or  series  which,  on the  record  date  fixed to
          determine  the  shareholders  entitled  to  vote  at  the  meeting  of

                                       13


          shareholders at which such action is to be acted upon or to consent to
          any such  action  without  a  meeting,  were  either  registered  on a
          national securities exchange or designated as a national market system
          security  on  an  inter-dealer   quotation   system  by  the  National
          Association  of  Securities  Dealers,  Inc.,  or held of record by not
          fewer than 2,000 shareholders.


     The Company's shares are designated as a national market system security on
an  inter-dealer  quotation  system by the National  Association  of  Securities
Dealers, Inc. Therefore, no shareholder of the Company has any dissenting rights
under Section 607.1302.

     THE BOARD OF DIRECTORS RECOMMENDS RATIFICATION AND APPROVAL FOR THE COMPANY
     TO  RELINQUISH  ITS  SALVOR-IN-POSSESSION  STATUS  OVER  THE  RMS  TITANIC,
     CONFERRED  UPON THE COMPANY BY COURT ORDER OF JUNE 7, 1994,  AND TO PROCEED
     TO SEEK A FINAL SALVAGE AWARD

                                       14


                                  MISCELLANEOUS

Other Matters

     If any other matters properly come before the meeting,  it is the intention
of the proxy holders,  identified in the proxy card, to vote in their discretion
on such matters  pursuant to the  authority  granted in the proxy and  permitted
under applicable law. The Company does not have notice of any such matters.

Cost of Soliciting Proxies

     The expenses of preparing  and mailing the Notice of Special  Meeting,  the
Proxy  Statement and the proxy card(s) will be paid by the Company.  In addition
to the  solicitation of proxies by mail,  proxies may be solicited by directors,
officers  and   employees  of  the  Company  (who  will  receive  no  additional
compensation) by personal interviews, telephone, telegraph, and facsimile. It is
anticipated that banks, custodians,  nominees and fiduciaries will forward proxy
soliciting  material to beneficial owners of the Company's common stock and such
persons  will be  reimbursed  by the Company for their  expenses  incurred in so
doing.

Annual Reports and Forms 10-K

     The Company will provide to any  stockholder,  upon the written  request of
any such person, an additional copy of the Company's Annual Report on Form 10-K,
including the financial  statements and the schedules  attached to the Company's
Annual Report, for its fiscal recent year ended February 28, 2002, as filed with
the SEC pursuant to Rule 13a-1 under the  Securities  Exchange Act of 1934.  All
such  requests  should be directed to Gerald  Couture,  Secretary,  RMS Titanic,
Inc., 3340 Peachtree Road, Suite 1225, Atlanta, Georgia 30326. No charge will be
made for copies of such reports , however a  reasonable  charge for the exhibits
will be made.


                                             By Order of the Board of Directors,

                                                              /s/ Gerald Couture
                                                           ---------------------
                                                                 Gerald Couture,
                                                             Corporate Secretary
Atlanta, Georgia
February  10, 2003

                                       15


                                RMS Titanic, Inc.
                         3340 Peachtree Road, Suite 1225
                             Atlanta, Georgia 30326

                                      PROXY

           This Proxy is Solicited on Behalf of the Board of Directors

     The undersigned hereby appoints Arnie Geller or Gerald Couture or either of
them,  as  Proxies,  each with the power to appoint his  substitute,  and hereby
authorizes  them or their  substitutes  to represent  and to vote, as designated
below, all the shares of common stock of RMS Titanic, Inc. held of record by the
undersigned on December 17, 2002, at the Special  meeting of  stockholders to be
held on February [ ], 2003 any adjournment thereof.


     RATIFICATION   AND   APPROVAL   FOR   THE   COMPANY   TO   RELINQUISH   ITS
     SALVOR-IN-POSSESSION  STATUS  OVER  THE RMS  TITANIC,  CONFERRED  UPON  THE
     COMPANY  BY COURT  ORDER OF JUNE 7,  1994,  AND TO  PROCEED TO SEEK A FINAL
     SALVAGE AWARD

          { } FOR                    { } AGAINST                { } ABSTAIN


                   (Continued and to be signed on other side)

                   (Continued from other side)

     THIS  PROXY WHEN  PROPERLY  EXECUTED  WILL BE VOTED IN THE MANNER  DIRECTED
     HEREIN BY THE UNDERSIGNED STOCKHOLDER.  IF NO DIRECTION IS MADE, THIS PROXY
     WILL BE VOTED FOR THE PROPOSAL.

     { } Please check if you plan to attend the meeting.

     Please sign  exactly as name appears  below.  When shares are held by joint
     tenants,   both  should  sign.  When  signing  as  attorney,  as  executor,
     administrator,  trustee or guardian,  please give full title as such.  If a
     corporation,  please  sign in full  corporate  name by  President  or other
     authorized  officer.  If a partnership,  please sign in partnership name by
     authorized person.


                                          Dated:  ________________________, 2003


                                             -----------------------------------
                                                          Signature

                                             -----------------------------------
                                                         Print Name

    -----------------------------------      -----------------------------------
       Signatures if held jointly

    -----------------------------------      -----------------------------------
              Print Names

     (PLEASE MARK, SIGN, DATE, AND RETURN THE PROXY CARD PROMPTLY USING THE
                               ENCLOSED ENVELOPE.)

                                       16




RMS TITANIC, INC.

FINANCIAL STATEMENTS

FEBRUARY 28, 2002









                                                       RMS TITANIC, INC. AND SUBSIDIARIES


                                               INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
- ------------------------------------------------------------------------------------------

FINANCIAL STATEMENTS FOR THE LAST THREE FISCAL YEARS

                                                                           
Independent Auditors' Report                                                           F-1


Consolidated Financial Statements:

   Consolidated Balance Sheets at February 28, 2001 and February 28, 2002              F-2

   Consolidated Statements of Operations and Comprehensive Operations for the
    Years Ended February 29, 2000, February 28, 2001 and February 28, 2002             F-3

   Consolidated Statements of Stockholders' Equity for the Years Ended
    February 29, 2000, February 28, 2001 and February 28, 2002                         F-4

   Consolidated Statements of Cash Flows for the Years Ended
    February 29, 2000, February 28, 2001 and February 28, 2002                   F-5 - F-6

   Notes to Financial Statements                                                F-7 - F-23








INDEPENDENT AUDITORS' REPORT





To the Board of Directors
RMS Titanic, Inc.


We have audited the  accompanying  consolidated  balance  sheets of RMS Titanic,
Inc.  and  Subsidiaries  as of February  28, 2002 and  February 28, 2001 and the
related  statements of operations and  comprehensive  operations,  stockholders'
equity,  and cash flows for each of the three years in the period ended February
28, 2002. These consolidated  financial statements are the responsibility of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
consolidated financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the financial  position of RMS Titanic,  Inc.
and  Subsidiaries  as of February 28, 2002 and February 28, 2001 and the results
of their  operations  and their  cash  flows for each of the three  years in the
period  ended  February 28,  2002,  in  conformity  with  accounting  principles
generally accepted in the United States of America.


/s/ Kempisty & Company CPAs, P.C.
- ------------------------------
KEMPISTY & COMPANY
Certified Public Accountants, P. C.
New York, New York

September 12, 2002

                                      F-1





                                                                                    RMS TITANIC, INC. AND SUBSIDIARIES

                                                                                           CONSOLIDATED BALANCE SHEETS
- -----------------------------------------------------------------------------------------------------------------------
                                                                                      February 28,         February 28,
                                                                                          2001                 2002
- -----------------------------------------------------------------------------------------------------------------------

                                                                                                
ASSETS

Current Assets:
  Cash and cash equivalents                                                            $  610,000        $     146,000
  Accounts receivable                                                                      36,000               40,000
  Prepaid and refundable taxes                                                            585,000            2,261,000
  Prepaid expenses and other current assets                                               153,000               70,000

  Net assets of discontinued operations                                                   470,000            1,221,000
- -----------------------------------------------------------------------------------------------------------------------
      Total current assets                                                              1,884,000            3,738,000

Artifacts owned, at cost                                                               11,282,000            4,495,000

Salvor's lien                                                                                 -                  1,000

Deferred Income Tax Asset                                                                 303,000                  -

Property and Equipment, net of accumulated depreciation
 of $936,000 and $1,210,000, respectively                                                 841,000              544,000

Other Assets                                                                              692,000               61,000

- -----------------------------------------------------------------------------------------------------------------------
      Total Assets                                                                    $15,002,000           $8,839,000
=======================================================================================================================

LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
  Accounts payable and accrued liabilities                                             $  938,000        $     709,000
  Deferred income tax liability                                                            72,000                  -
  Deferred revenue                                                                      1,241,000              788,000

- -----------------------------------------------------------------------------------------------------------------------
      Total current liabilities                                                         2,251,000            1,497,000
- -----------------------------------------------------------------------------------------------------------------------

Commitments and Contingencies

Stockholders' Equity:
  Common stock - $.0001 par value; authorized 30,000,000 shares,
   issued and outstanding 16,947,128 and 18,550,047 shares, respectively                    2,000                2,000
  Additional paid-in capital                                                           15,240,000           16,615,000
  Accumulated other comprehensive operations                                              (31,000)             (31,000)
  Accumulated deficit                                                                  (2,460,000)          (9,244,000)
- -----------------------------------------------------------------------------------------------------------------------
      Stockholders' equity                                                             12,751,000            7,342,000
- -----------------------------------------------------------------------------------------------------------------------
      Total Liabilities and Stockholders' Equity                                      $15,002,000           $8,839,000
=======================================================================================================================



See Notes to Financial Statements

                                      F-2





                                                                              RMS TITANIC, INC. AND SUBSIDIARIES


                                              CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE OPERATIONS
- -----------------------------------------------------------------------------------------------------------------
                                                                February 29,      February 28,       February 28,
Year ended                                                         2000              2001               2002
- -----------------------------------------------------------------------------------------------------------------
                                                                                      
Revenue:
  Exhibitions and related merchandise sales                    $ 6,136,000        $5,464,000       $  2,354,000
  Licensing fees                                                    17,000           108,000            313,000
  Merchandise and other                                            221,000            60,000             39,000
  Sale of coal                                                      59,000            67,000             62,000

- -----------------------------------------------------------------------------------------------------------------
Total revenue                                                    6,433,000         5,699,000          2,768,000
- -----------------------------------------------------------------------------------------------------------------
Expenses:
  General and administrative                                     6,154,000         4,405,000          3,391,000
  Depreciation and amortization                                    303,000           558,000            374,000
  Expedition costs                                                  11,000           763,000             32,000
  Cost of merchandise sold                                          18,000             5,000             85,000
  Cost of coal sold                                                  6,000             8,000              6,000
  Impairment loss on exhibitry equipment                            75,000                 -                 -
  Impairment charge for artifacts recovered, net of taxes                -                 -          6,148,000
- -----------------------------------------------------------------------------------------------------------------
Total expenses                                                   6,567,000         5,739,000         10,036,000
- -----------------------------------------------------------------------------------------------------------------

Income (loss) from continuing operations                          (134,000)          (40,000)        (7,268,000)
Other income:
  Interest                                                         113,000            76,000              8,000
  Other                                                                  -                 -                  -
- -----------------------------------------------------------------------------------------------------------------
Income (loss) before provision for income taxes                    (21,000)           36,000         (7,260,000)

Provision (benefit) for income taxes                                     -                 -              -
- -----------------------------------------------------------------------------------------------------------------
Net income (loss) from Continuing Operations before
   discontinued operations and extra-ordinary gain              $  (21,000)       $   36,000        $(7,260,000)
=================================================================================================================
Discontinued operations:
     Loss from operations of Danepath subsidiary disposed of:            -           (67,000)          (168,000)
     Gain on disposal of Danepath including provision in 2002 of
       a $46,000 operating loss during phase out period.                 -                 -            644,000
=================================================================================================================
Net income (loss)                                               $  (21,000)         $(21,000)       $(6,784,000)
- -----------------------------------------------------------------------------------------------------------------
Net income (loss) for basic and diluted common shares from
  Continuing operations                                         $    - 0 -          $  - 0 -        $     (0.38)
Net income (loss) for basic and diluted common shares from
  discontinued operations                                       $    - 0 -          $  - 0 -        $     - 0 -

Earnings (loss) per common share, basic and diluted             $    - 0 -          $  - 0 -        $     (0.38)
=================================================================================================================

Weighted-average number of common shares outstanding            16,187,128        16,732,991         18,058,573
=================================================================================================================
Net income (loss)                                               $  (21,000)         $(21,000)       $(6,784,000)
- -----------------------------------------------------------------------------------------------------------------
Other Comprehensive Operations:
     Foreign Currency Translations                              $   - 0 -           $(31,000)       $     - 0 -
- -----------------------------------------------------------------------------------------------------------------
Comprehensive net income (loss)                                 $ (21,000)          $(52,000)       $(6,784,000)
=================================================================================================================








See Notes to Financial Statements


                                      F-3








                                                                                                 RMS TITANIC, INC. AND SUBSIDIARIES

                                                                                    CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
- ------------------------------------------------------------------------------------------------------------------------------------
Years ended February 29, 2000, February 28, 2001 and February 28, 2002
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                          Accumulated
                                                           Common StockAdditional            Other
                                              Number                        Paid-in      Comprehensive   Accumulated   Stockholders'
                                            of Shares       Amount          Capital        Operation       Deficit        Equity
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                                  
Balance as of March 1, 1999                 16,187,128       $2,000         $13,916,000        -        $(2,418,000)    $11,500,000

Issuance of compensatory stock options                -           -             133,000        -                  -         133,000
Common stock to be issued in settlement
 of litigation                                        -           -             191,000        -                  -         191,000
Net loss                                              -           -                   -        -            (21,000)        (21,000)
- ------------------------------------------------------------------------------------------------------------------------------------

Balance as of February 29, 2000              16,187,128      $2,000         $14,240,000        -        $(2,439,000)    $11,803,000

Common stock issued for acquisition of
 intangibles                                    600,000           -             900,000        -                  -         900,000
Issuance of common stock in settlement
 of litigation as of February 29, 2000          100,000           -                   -        -                  -               -
Issuance of common stock for services            60,000           -             100,000        -                  -         100,000
Foreign currency translation adjustment               -           -                   - $(31,000)                 -         (31,000)
Net loss                                              -           -                   -        -            (21,000)        (21,000)

- ------------------------------------------------------------------------------------------------------------------------------------
Balance as of February 28, 2001              16,947,128      $2,000         $15,240,000 $(31,000)       $(2,460,000)    $12,751,000

Common stock issued for acquisition
 of ownership of RMS Carpathia                1,704,545           -             819,000                                     819,000
Return of common stock for sale
 of intangibles                                (600,000)
Issuance of common stock for services           498,374           -             343,000        -                 -          343,000
Issuance of compensatory stock options                                          213,000                                     213,000
Net income                                                                                               (6,784,000)     (6,784,000)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance as of February 28, 2002              18,550,047      $2,000         $16,615,000 $(31,000)       $(9,244,000)     $7,342,000
- ------------------------------------------------------------------------------------------------------------------------------------


See Notes to Financial Statements


                                      F-4








                                                                                         RMS TITANIC, INC. AND SUBSIDIARIES

                                                                                      CONSOLIDATED STATEMENTS OF CASH FLOWS
- -----------------------------------------------------------------------------------------------------------------------------

                                                                          February 29,       February 28,        February 28,
Year ended                                                                    2000               2001                2002
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                
Cash flows from operating activities:
  Net income (loss)                                                     $   (21,000)      $    (21,000)   $     (6,841,000)
  Deduct Loss from discontinued operation                                         -                  -            (168,000)
- -----------------------------------------------------------------------------------------------------------------------------
 Income (Loss) from continuing operations                               $   (21,000)      $    (21,000)   $     (6,673,000)
 Adjustments to reconcile net income (loss) to net
   cash provided by operating activities:
    Net gain on sale of business                                                  -                  -             644,000
    Depreciation and amortization                                           303,000            599,000             374,000
    Impairment loss on exhibitry equipment                                   75,000                  -                   -
    Amortization of deferred revenue                                        104,000                  -                   -
    Issuance of common stock for services                                         -            100,000                   -
    Issuance of compensatory stock options                                  133,000                  -             213,000
    Net deferred income tax benefit (expense)                               (46,000)           324,000
    Other                                                                    (3,000)                 -                   -
    Changes in operating assets and liabilities:
      (Increase) decrease in accounts receivable                          1,274,000            335,000              (3,000)
      (Increase) decrease in prepaid and refundable taxes                  (734,000)           578,000          (1,365,000)
      Decrease (increase) in prepaid expenses and other current assets      129,000           (103,000)            365,000
      Decrease (decrease) in other assets                                         -            (29,000)          6,749,000
      Increase in deferred revenue                                                -            637,000            (453,000)
      Increase (decrease) in accounts payable and accrued liabilities       976,000         (1,948,000)           (292,000)
- ------------------------------------------------------------------------------------------------------------------------------
        Total adjustments                                                 2,402,000            493,000           6,232,000
- ------------------------------------------------------------------------------------------------------------------------------
        Net cash provided by operating activities                         2,381,000            472,000            (441,000)
- ------------------------------------------------------------------------------------------------------------------------------
Cash flows from investing activities:
  Artifact recovery costs                                                         -         (2,107,000)                  -
  Purchases of property and equipment                                       (36,000)          (776,000)            (23,000)
- ------------------------------------------------------------------------------------------------------------------------------
        Cash used in investing activities                                   (36,000)        (2,883,000)            (23,000)
- ------------------------------------------------------------------------------------------------------------------------------

Cash flows from financing activities:
  Proceeds from debt                                                              -            250,000                   -
  Repayment of debt                                                               -           (250,000)                  -
- ------------------------------------------------------------------------------------------------------------------------------
        Cash used in financing activities                                         -                  -                   -
- ------------------------------------------------------------------------------------------------------------------------------

Effect of exchange rate changes on cash                                           -            (31,000)                  -
- ------------------------------------------------------------------------------------------------------------------------------

Net increase (decrease) in cash and cash equivalents                      2,345,000         (2,442,000)           (464,000)

Cash and cash equivalents at beginning of year                              720,000          3,065,000             610,000
- ------------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of year                                  3,065,000          $ 623,000        $    146,000
==============================================================================================================================

Supplemental disclosure of cash flow information:
  Cash paid during the year for income taxes                            $ 1,207,000          $   - 0 -        $      - 0 -
==============================================================================================================================



                                      F-5





                                                                              RMS TITANIC, INC. AND SUBSIDIARIES

                                                                   CONSOLIDATED STATEMENTS OF CASH FLOWS (CONT'D)
- ------------------------------------------------------------------------------------------------------------------

                                                                  February 29,      February 28,     February 28,
Year ended                                                            2000              2001             2002
- ------------------------------------------------------------------------------------------------------------------

                                                                                        
Supplemental schedule of non-cash financing and
 investing activities:

  Issuance of compensatory stock options                      $     133,000        $   - 0 -          $   213,000
==================================================================================================================
  Common stock to be issued in settlement litigation          $     191,000        $   - 0 -          $     - 0 -
==================================================================================================================
  Common stock issued for assets                              $        - 0 -       $ 900,000          $  819,000
==================================================================================================================



                                      F-6

                                              RMS TITANIC, INC. AND SUBSIDIARIES

                                                   NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

1. DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

RMS Titanic,  Inc.  initially  conducted  business as Titanic  Ventures  Limited
Partnership  ("TVLP").  In 1993, RMS Titanic, Inc. acquired all of TVLP's assets
and assumed all of TVLP's  liabilities.  The  transaction was accounted for as a
"reverse  acquisition" with TVLP deemed to be the acquiring entity. RMS Titanic,
Inc. and TVLP are referred to as the "Company" as the context dictates.

In June 2000, the Company  established a wholly owned United Kingdom subsidiary,
Danepath Ltd. for the purpose of purchasing the research vessel, RRS Challenger,
a 178 foot- 1050 ton ship that was  utilized  in the  expedition  to the TITANIC
wreck site during the summer of 2000.  This vessel was acquired on June 30, 2000
from the Natural Environment  Research Council, a British  governmental  agency.
The name of the vessel was changed to the "SV EXPLORER".

In May 2001, the Company  acquired the ownership rights to the shipwreck the RMS
Carpathia  (the  "Carpathia").  The  Carpathia  was the vessel that  rescued the
survivors  from  the  Titanic.  The  value  that  was  assigned  to  this  asset
($1,374,000) is the un-amortized  value of other intangible  assets purchased by
the Company in April 2000 from this same entity ($555,000), plus the fair market
value of 1,104,545 newly issued shares of common stock ($819,000).

On April 2, 2002, the Company entered into a Purchase  Agreement for the sale of
the common stock,  representing 100% ownership,  of its Danepath Ltd. subsidiary
to Argosy International Ltd. The purchase price, as amended by Agreement on June
1, 2002,  was $1.5  million.  Danepath's  principal  asset is the  research  and
recovery  vessel "SV Explorer".  Under the terms of the Purchase  Agreements the
Company  received  $100,000  upon  execution  and an obligation of $1.4 million,
bearing  interest  at 8% per annum  that will be paid  within six  months.  This
obligation  is  collateralized  with both a first  mortgage  on the  vessel  "SV
Explorer",  the principal  asset owned by Danepath,  and all the common stock of
the Company owned by Argosy International,  Ltd. On March 6, 2002, in a separate
agreement, the Company sold to Argosy International,  for minimal consideration,
its 100%  ownership  interest  in White Star  Marine  Recovery,  Ltd.  That sale
terminated its obligation under an agreement with Argosy  International  for the
consulting  services  of Graham  Jessop.  At the time of this  sale,  White Star
Marine Recovery had no assets other than this consulting contract.

The accompanying  consolidated  financial statements include the accounts of the
Company  and  its  wholly  owned  subsidiary.  All  inter-company  accounts  and
transactions have been eliminated.

The  Company  was formed in 1987 for the  purposes  of  exploring  the wreck and
surrounding  oceanic  area  of the  vessel  the  RMS  Titanic  (the  "Titanic");
obtaining  oceanic material and scientific data available  there-from in various
forms,  including still and moving photography and artifacts  ("Artifacts") from
the wreck site;  and  utilizing  such data and  Artifacts  in  revenue-producing
activities  such as touring  exhibitions,  television  programs  and the sale of
still  photography.  The Company  also earns  revenue  from the sale of coal and
Titanic-related products.

The Company was declared  salvor-in-possession  of the  Titanic,  so long as the
Company is  salvor-in-possession,  pursuant to a judgment entered in the Federal
District  Court for the Eastern  District of Virginia.  On April 12,  2002,  the
United  States Court of Appeals for the Fourth  Circuit  (the "Fourth  Circuit")
affirmed two orders of the United States District Court for the Eastern District
of Virginia, Norfolk Division. R.M.S. Titanic, Inc. v. The Wrecked and Abandoned

                                      F-7

                                              RMS TITANIC, INC. AND SUBSIDIARIES

                                                   NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

Vessel ., 2002 U.S. App. LEXIS 6799 (4th Cir.  2002).  Dated  September 26, 2001
and October 19, 2001, these orders restricted the sale of artifacts recovered by
the Company  from the RMS Titanic  wreck site.  In rendering  its  opinion,  the
Fourth  Circuit  reviewed and declared  ambiguous  the June 7, 1994 order of the
District  Court  that had  awarded  ownership  to the  Company of all items then
salvaged  from the wreck of the  Titanic as well as all items to be  salvaged in
the future by the Company so long as the Company  remained  salvor-in-possession
of the  Titanic.  Having  found the June 7, 1994  order  ambiguous,  the  Fourth
Circuit  reinterpreted the order to convey only possession,  not title,  pending
determination of a salvage award.

As a consequence  of the Fourth  Circuit's  decision,  the Company  reviewed the
carrying  cost of  artifacts  recovered  from Titanic  expeditions  to determine
impairment of values. Up until the ruling by the Fourth Circuit, the Company was
carrying the value of the  artifacts  that it recovered  from the Titanic  wreck
site at the respective  costs of the expeditions as the Company  believed it was
the owner of all artifacts recovered.  The Company had relied on ownership being
granted by the United States Federal  District Court in a June 7, 1994 order. As
a  consequence  of this  review  and in  compliance  with  the  requirements  of
Statement  of  Financial   Accounting  Standards  ("SFAS")  142-  impairment  of
long-lived assets and SFAS 121-the valuation of non-goodwill intangibles, it was
determined that an impairment of realizable  values had occurred  because of the
Fourth  Circuit's  ruling that removed  ownership of certain  artifacts from the
Company that are under the jurisdiction of the United States District Court. The
District Court has  jurisdiction  of all artifacts that have been recovered from
the Titanic  wreck site except for those 1800  artifacts  recovered  in the 1987
expedition.  These 1987 artifacts were previously  awarded to the Company by the
government  of France in 1993.  Furthermore,  the Salvor's  Lien that the Fourth
Circuit   Court   acknowledged   the   Company   was   entitled   to  under  its
Salvor-in-Possession  status could not be quantified other than for a de minimus
amount  because of the  uncertainty  of the wide latitude  given a United States
Federal  Maritime  Court to evaluate the Blackwall  factors for a salvor's award
and the  adjustment  to such an award,  if any,  for  revenues  the  Company has
derived from the  exhibition  of artifacts  since 1994.  Therefore an impairment
charge of an amount  equal to the costs of recovery  for all  expeditions  after
1987, net of tax benefit,  was established less a re-classification of $1,000, a
de minimus amount, for the value of a salvor's lien.

Since August 1987,  the Company has completed six  expeditions to the wreck site
of the Titanic and has recovered approximately 6,000 artifacts, a section of the
Titanic's hull and coal used on the Titanic.

Artifacts  recovered in the 1987 Titanic  expedition are carried at the lower of
cost of recovery or net realizable value ("NRV").  The costs of recovery are the
direct costs of chartering  of vessels and related crews and equipment  required
to complete the dive operations for that expedition.

Costs  associated  with the  care,  management  and  preservation  of  recovered
Artifacts  are expensed as  incurred.  A majority of the  Artifacts  are located
within the United States.

To ascertain that the aggregate NRV of the Artifacts exceeds the direct costs of
recovery of such Artifacts,  the Company  evaluates various  evidential  matter.
Such   evidential   matter   includes   documented   sales  and   offerings   of
Titanic-related  memorabilia by auction houses and private dealers, an appraisal
of  certain  Artifacts,  insurance  coverage  obtained  in  connection  with the
potential theft, damage or destruction of all or part of the Artifacts and other
evidential matter regarding the public interest in the Titanic.

                                      F-8

                                              RMS TITANIC, INC. AND SUBSIDIARIES

                                                   NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

Under the 1998 Charter  Agreement  with the Institute of France for the Research
and Exploitation of the Sea ("IFREMER"), the Company is contractually restricted
from selling certain Artifacts except to an entity that will make them available
for exhibition to the public, as defined.

At each balance sheet date, the Company  evaluates the period of amortization of
intangible  assets.  The factors used in evaluating  the period of  amortization
include: (i) current operating results, (ii) projected future operating results,
and (ii) other material factors that affect the continuity of the business.

For purposes of the  statement of cash flows,  the Company  considers all highly
liquid  investments  with  maturities  of  three  months  or  less  to  be  cash
equivalents.

The Company maintains cash in bank accounts that, at times, may exceed federally
insured limits. The Company has not experienced any losses on these accounts.

Revenue  from the  licensing of the  production  and  exploitation  of audio and
visual  recordings by third parties,  related to the Company's  expeditions,  is
recognized at the time that the expedition and dive take place.

Revenue from the licensing of still  photographs  and video is recognized at the
time the rights are granted to the licensee.

Revenue  from the  granting  of  sponsorship  rights  related  to the  Company's
expeditions and dives is recognized at the completion of the expedition.

Revenue  sharing from the sale of  Titanic-related  products by third parties is
recognized when the item is sold.

Revenue from license  agreements  is  recognized  pro-rata  over the life of the
agreements.  Amounts  received in excess of amounts earned are shown as deferred
revenue.

Coal recovered from the Titanic wreck site is sold by the Company.  Revenue from
sales of such coal is recognized at the date of shipment to customers.  Recovery
costs  attributable  to the coal are charged to  operations as revenue from coal
sales are recognized.

Income tax expense  includes income taxes  currently  payable and deferred taxes
arising from temporary  differences  between financial  reporting and income tax
bases of assets and  liabilities.  They are measured using the enacted tax rates
and laws that will be in effect when the differences are expected to reverse.

Depreciation  of property and  equipment  is provided  for by the  straight-line
method over the estimated lives of the related assets.

SFAS No. 123, Accounting for Stock-Based Compensation,  encourages, but does not
require,   companies  to  record  compensation  cost  for  stock-based  employee
compensation  plans at fair  value.  The  Company has elected to account for its
stock-based  compensation  plans using the intrinsic value method  prescribed by

                                      F-9

                                              RMS TITANIC, INC. AND SUBSIDIARIES

                                                   NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

Accounting  Procedures  Bulletin  ("APB")  Opinion No. 25,  Accounting for Stock
Issued to  Employees,  and to present  pro forma  earnings  (loss) and per share
information  as though it had adopted SFAS No. 123.  Under the provisions of APB
Opinion No. 25,  compensation  cost for stock options is measured as the excess,
if any, of the quoted market price of the Company's  common stock at the date of
the grant over the amount an employee must pay to acquire the stock.

Basic  earnings per common share ("EPS") is computed as net earnings  divided by
the weighted-average number of common shares outstanding for the period. Diluted
EPS,  representing  the  potential  dilution that would occur from common shares
issuable through stock-based compensation,  including stock options,  restricted
stock awards,  warrants and other, is not presented for the years ended February
29,  2000,  February  28, 2001 and February 28, 2002 since there was no dilutive
effect of potential common shares or the dilutive effect is not material.

The Company does not believe that any recently  issued,  but not yet  effective,
accounting  standards  will have a material  effect on the  Company's  financial
position, results of operations or cash flows.

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect reported amounts in the financial statements. Actual results could differ
from those estimates.

All amounts in the  accompanying  financial  statements have been rounded to the
nearest thousand dollar.

2. CORPORATE GOVERNANCE, DIRECTORS, OFFICERS AND OTHER MATTERS:

On  November  26,  1999,  two of the  six  members  of the  Company's  Board  of
Directors,  Messrs.  Geller  and  Harris,  and  others;  acting via an action by
written  consent of the holders of a majority of voting  rights of the Company's
common stock, in lieu of a meeting; removed Messrs. Tulloch, Hothorn, Nargeolet,
and Carlin as  Directors  of the Company  and  subsequently  Messrs  Tulloch and
Carlin as Officers.

The  removed  officers  and  directors  brought an action in the  United  States
District  Court for  Connecticut  against  Messrs.  Geller and Harris and others
seeking to obtain a judicial  reversal of their removal from office.  Because of
the uncertainty as to the  individuals  who could conduct  business on behalf of
the Company  during the time from  November  26, 1999 to the  resolution  of the
dispute,  the  Company's  bank  stopped  honoring  checks and froze all funds on
deposit. In addition, a creditor notified the Company that it would not tender a
$2,000,000 payment otherwise due and payable until the dispute among current and
former directors was resolved or settled.

The legal  action was  resolved on or about  January 21, 2000 with a  Settlement
Agreement whereby the Company agreed, among other things, to: (a) pay to Messrs.
Tulloch and Carlin an aggregate amount of $2,500,000 in three equal installments
to be  completed  within  six  months of the date of the  settlement;  (b) allow
Messrs.  Tulloch and Carlin to submit  documented  requests for reimbursement of
previously   un-reimbursed   business   expenses;   (c)  review/revise   payment
information submitted to the Internal Revenue Service with respect to the nature
of payments  previously made to Mr. Carlin; (d) give Messrs.  Tulloch and Carlin
the authority to exercise  previously  issued options to acquire an aggregate of
1,000,000  shares of the Company's common stock and to cause the Company to file
a Registration  Statement  with respect to the options and underlying  shares of
common stock; (e) indemnify the former officers and directors who participate in
the Settlement  Agreement to the full extent of applicable law and to the extent
of officers' and directors' liability under the existing Company policy; and (f)
reimburse  Messrs.  Tulloch and Carlin for the costs of health  insurance  for a
period of 18 months.

                                      F-10

                                              RMS TITANIC, INC. AND SUBSIDIARIES

                                                   NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

Messrs.  Tulloch  and Carlin  agreed,  among  other  things,  to: (a) accept the
$2,500,000  as full monetary  payment  (with the  exception of previously  noted
un-reimbursed  business  expenses) for any claims  against the Company,  Messrs.
Geller  and  Harris  and  others in  connection  with this  action  and  amounts
otherwise due them in  connection  with their roles as officers and directors of
the  Company;   (b)  send   appropriate   letters  to  the  Company's  bank  and
aforementioned  creditor to "unfreeze"  corporate funds and to allow operational
cash flow to  resume;  (c) enter into an  18-month  standstill  agreement  which
precludes them from interfering in Company management without the prior approval
of the board of directors and  shareholders;  (d)  discontinue  their efforts to
have the Titanic  determined  to be a monument  and to  restrict  the removal of
materials from the Titanic wreck site; (e) return all the Company's  property in
their  possession,  including  records and files, and provide a complete list of
Company  Artifacts which are located anywhere in the world;  (f) provide,  for a
three-month period, cooperation in effecting a professional management transfer;
(g) return all monies held in Mr. Carlin's  attorney trust account along with an
accounting of such; and (h)  discontinue  access to the Company's  Internet site
and to sell back to the Company,  at cost,  another Web site  utilizing the name
"Titanic."

At February 29, 2000, accounts payable and accrued liabilities include a balance
of  $1,608,000  payable to  Messrs.  Tulloch  and Carlin  under the terms of the
Settlement Agreement.  At February 28, 2002, there were no amounts due under the
terms of the  Settlement  Agreement.  During the year ended  February  29, 2000,
$1,672,000  was  charged  to  operations  in  connection  with  this  Settlement
Agreement.

The Company has  indemnified  all  defendants in the legal action brought by the
removed  officers and directors from all legal fees and expenses and other costs
associated with the action.

The Company has not  properly  filed fully  executed  Form 10-Ks for each of the
years ended  February 28, 1997 and 1998. As a result of the Company's  principal
accounting officer and a majority of the board of directors declining to execute
the Company's Form 10-K for the year ended February 28, 1997, the Company filed,
as an exhibit to its Form 8-K, the form of Form 10-K that had been  approved for
filing by Mr. Tulloch, the Company's principal executive officer and a director.
It is believed that the Company's  principal  accounting  officer and certain of
its directors refused to execute the Form 10-K because they were uncertain as to
whether  the  Form  10-K  reflected  all  necessary   disclosures  or  contained
disclosures   that  were  materially   inaccurate  or  misleading  or  otherwise
inappropriate.  Similarly,  for the year ended  February 28,  1998,  the Company
filed,  as an  exhibit  to its Form  8-K,  the form of Form  10-K  that had been
approved for filing by Mr. Tulloch.

                                      F-11

                                              RMS TITANIC, INC. AND SUBSIDIARIES

                                                   NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

3. PROPERTY AND EQUIPMENT:

Property and equipment, at cost, consists of the following:



                                            February 28,    February 28,       Estimated
                                                2001            2002           Useful Life
- -------------------------------------------------------------------------------------------------

                                                                        
Exhibitry equipment                         $1,378,000      $1,378,000           5 years
Office equipment                               175,000         188,000           5 years
Furniture and fixtures                         164,000         188,000           5 years
- -------------------------------------------------------------------------------------------------
                                             1,717,000       1,754,000
Less accumulated depreciation                  936,000       1,210,000
- -------------------------------------------------------------------------------------------------
                                           $   692,000       $ 544,000
=================================================================================================



4. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES:

Accounts payable and accrued liabilities consist of the following:

                                                    February 28,    February 28,
                                                        2001            2002
- --------------------------------------------------------------------------------

Amounts payable for professional and consulting fees    492,000        $ 413,000
Other miscellaneous liabilities                         211,000          296,000
- --------------------------------------------------------------------------------
                                                       $938,000        $ 709,000
================================================================================

5. INCOME TAXES

The provision for income taxes consists of the following components:


                                  February 29,            February 28,        February 28,
Year ended                            2000                   2001                 2002
- -------------------------------------------------------------------------------------------------
                                                                 
Current:
   Federal                          $      -              $(257,000)         $(2,720,000)
   State and local                  $ 46,000                (35,000)            (786,000)
- -------------------------------------------------------------------------------------------------
                                      46,000               (292,000)          (3,506,000)
- -------------------------------------------------------------------------------------------------
Less: Tax effect
        of impairment charge                                                   1,954,000

Deferred:
  Federal                            (86,000)               257,000            1,230,000
  State and local                     40,000                 35,000              322,000
- -------------------------------------------------------------------------------------------------
                                     (46,000)               292,000            1,552,000
- -------------------------------------------------------------------------------------------------
Provision for income taxes         $     -0-              $     -0-           $      -0-
- -------------------------------------------------------------------------------------------------



                                      F-12

                                              RMS TITANIC, INC. AND SUBSIDIARIES

                                                   NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

The total  provision  for income  taxes  differs from that amount which would be
computed by applying the U.S. federal income tax rate to income before provision
for income taxes. The reasons for these differences are as follows:



                                            February 29,      February 28,       February 28,
Year ended                                      2000             2001                2002
- -------------------------------------------------------------------------------------------------
                                                                     

Statutory federal income tax rate             (34.0)%            (34.0)%           (34.0)%
Effect of federal graduated tax
 rates                                      -(293.6)              (5.2)                -
State income taxes, net of federal
 benefit                                      327.6                6.0              (6.0)%
Net Operating Loss Carry-forward                  -                  -              21.0%
Impairment Charge -                               -                  -              19.0%
Other, net                                        -               33.2                 -

- --------------------------------------------------------------------------------------------------
      Effective income tax rate                 -0-%               -0-%              -0-%
==================================================================================================


The net deferred income tax asset consists of the following:

                                               February 28,         February 28,
                                                  2001                  2002
- --------------------------------------------------------------------------------
Net Operating loss carry-forward                                     $1,552,000
Deferred tax asset - expenses not currently
 deductible                                       $303,000              294,000
Deferred tax liability - depreciation              (72,000)                   -
Valuation allowance for doubtful tax assets                          (1,846,000)
- --------------------------------------------------------------------------------
 Net deferred tax                                 $231,000                 $-0-


The net operating loss  carry-forward  of  approximately  $3,900,000  expires in
2022. A valuation  allowance  of 100% of the deferred  income tax asset has been
provided at February 28, 2002 because of the  uncertainties  as to the amount of
taxable  income that will be  generated  in the future  years as a result of the
determination  by the federal court of appeals that the Company does not own the
Titanic artifacts. During the years ended February 28, 1999 through February 28,
2001, the Company had no valuation allowance.

6. STOCKHOLDERS' EQUITY:

Prior to the  acquisition  of TVLP's assets,  the Company  initiated an exchange
agreement  with the  holders of certain  Class B warrants  in which the  holders
would receive shares of the Company's common stock in exchange for certain Class
B warrants.  Through  February 28, 2002, the Company had received 20,700 Class B
warrants to be exchanged  for 20,700  shares of common stock of the Company,  of
which  16,500  shares  still  remain to be issued.  There  were  5,556  warrants
outstanding as of February 28, 2002.

During the year ended  February 28, 2001,  the Company  issued 100,000 shares of
common stock to a third party as settlement of certain litigation.

During the year ended  February 28, 2002,  the Company  issued 333,767 shares of
common stock as compensation.

                                      F-13

                                              RMS TITANIC, INC. AND SUBSIDIARIES

                                                   NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

In April 2000, the Company  acquired certain  intangible  assets in exchange for
600,000  shares of its common  stock valued at $900,000  after giving  effect to
certain  restrictions  placed on such common  stock.  Concurrently,  the Company
entered into an agreement  for the services of an individual to January 3, 2003.
Since the  individual  was  primarily  responsible  in assisting  the Company in
exploiting the intangible assets acquired,  the assets were being amortized over
the term of the individual's service agreement. The assets are included in other
assets in the  accompanying  balance  sheet.  Amortization  expense for the year
ended  February  28, 2001 and  accumulated  amortization  at  February  28, 2001
amounted  to  approximately  $285,000.  Amortization  expense for the year ended
February  28,  2002  amounted  to  approximately  $60,000.  In May of 2001 these
intangibles  were  exchanged  in a  transaction  for  the  ownership  of the RMS
Carpathia as discussed below.

In May 2001, the Company  acquired the rights to the shipwreck the RMS Carpathia
(the "Carpathia").  The Carpathia was the vessel that rescued the survivors from
the  Titanic.  The value that was  assigned  to this asset  ($1,374,000)  is the
un-amortized  value of other intangible assets purchased by the Company in April
2000 from this same entity  ($555,000),  plus the fair market value of 1,104,545
newly issued shares of common stock ($819,000).

On April 2, 2002, the Company entered into a Purchase  Agreement for the sale of
the common stock,  representing 100% ownership,  of its Danepath Ltd. subsidiary
to Argosy International Ltd. The purchase price, as amended by Agreement on June
1, 2002,  was $1.5  million.  Danepath's  principal  asset is the  research  and
recovery  vessel "SV Explorer".  Under the terms of the Purchase  Agreements the
Company  received  $100,000  upon  execution  and an obligation of $1.4 million,
bearing  interest  at 8% per annum  that will be paid  within six  months.  This
obligation  is  collateralized  with both a first  mortgage  on the  vessel  "SV
Explorer",  the principal  asset owned by Danepath,  and all the common stock of
the Company owned by Argosy International,  Ltd. On March 6, 2002, in a separate
agreement, the Company sold to Argosy International,  for minimal consideration,
its 100%  ownership  interest  in White Star  Marine  Recovery,  Ltd.  That sale
terminated its obligation under an agreement with Argosy  International  for the
consulting  services  of Graham  Jessop.  At the time of this  sale,  White Star
Marine Recovery had no assets other than this consulting contract.


                                      F-14

                                              RMS TITANIC, INC. AND SUBSIDIARIES

                                                   NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

7. STOCK OPTIONS:

Transactions relating to stock options are as follows:



                                                                                                              Weighted-
                                                           Number of              Average
                                                          Shares and             Exercise
                                                            Options                Price
                                                          Exercisable            per Share
- -------------------------------------------------------------------------------------------------
                                                                    
Balance at March 1, 1999                                    830,000                $1.33
Expired                                                    (330,000)               $1.46
Granted                                                     500,000                $2.00
- -------------------------------------------------------------------------------------------------
Balance at February 29, 2000                              1,000,000                $1.63
Canceled                                                   (500,000)               $1.15
Granted                                                   2,150,000                $1.79
- -------------------------------------------------------------------------------------------------
Balance at February 28, 2001                              2,650,000                $1.60
Canceled                                                         -0-                 -0-
Granted                                                   1,350,000                $0.48
- -------------------------------------------------------------------------------------------------
Balance at February 28, 2002                              4,000,000                $1.22
=================================================================================================


In January 1999, the Company  extended the expiration date from April 6, 1999 to
April 6, 2004 of an immediately exercisable option to purchase 500,000 shares of
the  Company's  common  stock at a price  of  $1.25  per  share.  For  financial
reporting  purposes,  this  has  been  treated  as a new  option  grant  and the
cancellation of an existing option.

In July 1999, the Company granted to its President  options to purchase  500,000
shares of common stock.  The options are  exercisable at $2.00 per share through
May 26,  2004.  Compensation  expense of $133,000 was charged to  operations  in
connection with these options.

During the year ended  February  28,  2001,  the Company  granted to an employee
options, expiring March 31, 2003, to acquire: (a) 83,333 shares of the Company's
common stock at an exercise  price of $3.00 per share;  (b) 83,333 shares of the
Company's  common stock at an exercise price of $4.00 per share;  and (c) 83,334
shares of the Company's common stock at an exercise price of $5.00 per share.

In April 2000, the Company  adopted an incentive  stock option plan (the "Plan")
under which options to purchase  3,000,000 shares of common stock may be granted
to certain key employees,  directors or consultants.  The exercise price will be
based on the fair  market  value of such  shares as  determined  by the board of
directors  at the date of the grant of such  options.  As of February  28, 2002,
options to purchase 3,000,000 shares of common stock have been granted under the
Plan.

In April  2000,  the  Company  granted  an  officer/director  a stock  option to
purchase  300,000 shares of the Company's  common stock at a price of $1.625 per
share,  which was the market value of the stock at the time of grant. The option
expires in 10 years.

                                      F-15

                                              RMS TITANIC, INC. AND SUBSIDIARIES

                                                   NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

In June 2000,  the Company  granted an option to purchase  500,000 shares of the
Company's  common stock at $1.75 per share to its President and Chief  Executive
Officer. This option has a 10-year maturity.

In June 2000,  the Company  granted an option to purchase  500,000 shares of the
Company's  common  stock  at  $1.75  per  share  to  an  officer  and  director.
Subsequently, this option was cancelled.

In January  2001,  options  were issued to employees  and  directors to purchase
600,000  shares of common  stock at $1.15 per share.  The  options  expire in 10
years.

In May 2001,  the Company  granted an option to purchase  250,000  shares of the
Company's  common stock at $0.88 per share to its Vice President and Director of
Operations. This option has a 5-year maturity.

In February  2002, the Company  granted an option to purchase  500,000 shares of
the  Company's  common stock at $0.40 per share to its Vice  President and Chief
Financial Officer. This option has a 10-year maturity.

In February  2002, the Company  granted an option to purchase  500,000 shares of
the  Company's  common  stock at $0.40  per  share to its  President  and  Chief
Executive Officer. This option has a 10-year maturity.

In  February  2002,  the  Company  reset the  option  strike  price for  300,000
outstanding options owned by its directors to $0.40.

The following table summarizes the information  about stock options  outstanding
at February 28, 2002:

                                Options Outstanding and Exercisable
                        ------------------------------------------------------
                                             Weighted-
                                              Average           Weighted-
                                             Remaining           Average
     Range of              Number           Contractual         Exercise
  Exercise Price        Outstanding         Life (Years)           Price
- --------------------------------------------------------------------------------
      $0.40             1,400,000               9.92                $0.40
      $0.88               250,000               9.25                $0.88
      $1.15               300,000               8.83                $1.15
      $1.25               500,000               2.10                $1.25
      $1.63               300,000               8.17                $1.63
      $1.75               500,000               8.33                $1.75
      $2.00               500,000               2.24                $2.00
  $3.00 - $5.00           250,000               1.00                $4.00
- --------------------------------------------------------------------------------
  $0.40 - $5.00         4,000,000                                   $1.28
================================================================================

                                      F-16

                                              RMS TITANIC, INC. AND SUBSIDIARIES

                                                   NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

The Company has elected,  in accordance  with the provisions of SFAS No. 123, to
apply the  current  accounting  rules  under  APB  Opinion  No.  25 and  related
interpretations in accounting for stock options and, accordingly,  has presented
the disclosure-only  information as required by SFAS No. 123. If the Company had
elected to  recognize  compensation  cost based on the fair value of the options
granted at the grant date as  prescribed  by SFAS No.  123,  the  Company's  net
income and income per common share for the years ended  February 28 (29),  2000,
2001 and 2002 would approximate the pro forma amounts shown in the table below:

                          February 29,        February 28,       February 28,
 Year ended                   2000               2001                2002
- --------------------------------------------------------------------------------

Reported net income (loss)     $(21,000)      $     (21,000)   $     (6,784,000)
================================================================================

Pro forma net income (loss) $(1,261,000)        $(2,896,000)   $     (6,784,000)
================================================================================
Reported net income (loss)
 per common share           $     - 0 -       $       - 0 -    $           (.38)

Pro forma net income (loss)
 per common share           $      (.08)      $        (.17)   $           (.38)
================================================================================
The fair value of options granted (which is amortized to expense over the option
vesting period in determining  the pro forma impact) is estimated on the date of
grant  using  the   Black-Scholes   option-pricing   model  with  the  following
weighted-average assumptions:

- --------------------------------------------------------------------------------
                          February 29,        February 28,    February 28,
Year ended                     2000                2001           2002
- --------------------------------------------------------------------------------
Expected life of options          5 years          9.07 years       9.07 years
================================================================================
Risk-free interest rate           5.75%            5.85%            4.75%
================================================================================
Expected volatility of RMS
Titanic, Inc.                   113.3%             116.7%          100.0%
================================================================================
Expected dividend yield on
RMS Titanic, Inc.               $ - 0 -          $ - 0 -           $ - 0 -
================================================================================

The  weighted-average  fair  value of  options  granted  during  the years is as
follows:

                            February 29,      February 28,       February 28,
Year ended                      2000              2001               2002
- --------------------------------------------------------------------------------
Fair value of each
 option granted           $       1.87   $          1.38        $         .16
Total number of
 options granted               500,000         2,150,000            1,350,000
- --------------------------------------------------------------------------------
Total fair value of all
 options granted          $    937,500   $     2,962,000        $     212,600
================================================================================

In  accordance  with SFAS No.  123,  the  weighted-average  fair  value of stock
options granted is based on a theoretical  statistical model using the preceding
Black-Scholes assumptions. In actuality,  because the Company's stock options do
not trade on a secondary exchange,  employees can receive no value or derive any
benefit from holding stock options under these arrangements  without an increase
in the market  price of the  Company.  Such an  increase  in stock  price  would
benefit all stockholders commensurately.


                                      F-17

                                              RMS TITANIC, INC. AND SUBSIDIARIES

                                                   NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

8. LITIGATION:

The United States  Department of State and the National  Oceanic and Atmospheric
Administration  of the United  States  Department  of Commerce  (the "NOAA") are
working together to implement an International  Agreement (the "Agreement") with
entities in the United  Kingdom,  France and Canada that would  diminish  and/or
divest the Company of its  salvor-in-possession  rights to the Titanic which had
been awarded by the Federal  District Court for the Eastern District of Virginia
(the "District Court"). The Company has raised numerous objections to the United
States  Department  of State  regarding  the  actions  of the  United  States to
participate in efforts to reach an agreement governing salvage activities of the
Titanic.  The Agreement,  as drafted,  does not recognize the existing rights of
the Company in the Titanic that have been  reaffirmed in the District  Court and
affirmed  by the Court of Appeals of the Fourth  Circuit and  provides  that the
Agreement enters into force when any two of the party states sign it. The United
States  Department of Justice has represented that the United States believed it
had  complied  with  the RMS  Titanic  Memorial  Act in the  development  of the
international  guidelines to implement the Agreement, but would solicit comments
from the public at large  regarding the draft  international  guidelines and the
NOAA will  consider  the  comments,  and then  publish  the final  international
guidelines.  On April 3,  2000,  the  Company  filed a  motion  for  declaratory
judgment   asking  that  the  District   Court  declare   unconstitutional   and
inappropriate  the  efforts  of the  United  States  to reach  an  international
agreement  with the other  parties  and that it be  precluded  from  seeking  to
implement  such an agreement.  On September 15, 2000, in a decision by the Court
it was ruled that the  Company's  motion was not ripe for  consideration  at the
present  time,  and  that  the  Company  may  renew  its  motion  when and if an
international Agreement is agreed to and signed by the parties to the Agreement,
final guidelines are drafted, and Congress passes implementing legislation.  The
Company  expects,  that  whatever the outcome of this  matter,  there will be no
impact on artifacts it already owns.

The  Company  was a  defendant  in  an  action  brought  by  Suarez  Corporation
Industries ("SCI") in the United States District Court for the Southern District
of New York.  Between  October 1995 and March 1997,  the Company and SCI entered
into various  agreements  providing for the  exploitation of artifacts and other
merchandise  and  arranging  for a cruise and  ancillary  events  including  the
financing and sharing of the division of  contractual  defined  profits all with
respect to the 1996  expedition  of the  Titanic  by the  Company.  SCI  brought
various  claims  that  included  co-salvor  status  and breach of  contract.  On
February 8, 2001, the Company, as defendant, was granted a judgment in its favor
as the  lawsuit was not timely  filed and was  time-barred  from  consideration.
Suarez did not appeal this judgment within the prescribed time.

On September 7, 2000,  Mr. G. Michael  Harris,  a former officer and director of
the Company,  filed suit in the Circuit Court of the Sixth  Judicial  Circuit in
and for Pinellas County,  Florida,  Civil Division. In that suit, Mr. Harris has
alleged that the Company breached an employment  agreement  entered into between
him and the Company, and that he has been damaged by the breach. The Company has
responded  to this  complaint,  denying the  validity or  enforceability  of the
employment  agreement  and setting  forth the  Company's  position that it acted

                                      F-18

                                              RMS TITANIC, INC. AND SUBSIDIARIES

                                                   NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

appropriately  and  within  its  rights.  Moreover,  the  Company  has  filed  a
counter-suit against Mr. Harris and others to recover $84,000 of monies that the
Company  believes  were  misappropriated  and a  complaint  has been made to the
appropriate law enforcement authorities in Pinellas County, Florida. The Company
is continuing the  investigation  of Mr. Harris'  conduct during his tenure with
the Company.  The outcome of these  matters is uncertain at the present time and
the effect  they may have on the  Company's  financial  position  and results of
operations is not currently determinable.

On January 16, 2001, the Securities and Exchange  Commission (the  "Commission")
authorized its staff to conduct a formal order of investigation.  The Commission
has requested various documents  relating to, among other things,  the change in
control of the Company that occurred  during  November 1999;  any  solicitations
that may have been  made  without a written  proxy  statement  or a filing;  the
purchase of the Company's common stock by certain shareholders;  the accuracy of
the Company's financial  statements;  information about the Company's accounting
procedures and controls; documents about its subsidiaries; and other information
about consulting agreements, communications with certain individuals, employment
of its officers,  and other Company matters. The Company is cooperating with the
investigation  and has  produced  documents  requested  by the  Commission.  The
Company is unable to predict the outcome of this matter.

On January  27,  2001,  the  Company  was served  with a lawsuit by  Oceaneering
International, Inc. ("Oceaneering") for monies purportedly owed under a June 27,
2000  contract for maritime  services in  association  with the  Company's  2000
expedition.  The Company filed an answer that included a setoff for damages that
it  sustained  and  continues to sustain as a result of  Oceaneering's  acts and
omissions.  On May 8, 2002,  this case was dismissed  with  prejudice  with each
party paying its own legal expenses and executing a  confidentiality  agreement.
The Company did not pay any additional consideration for this settlement.

On May 3, 2001,  the Company was served with a lawsuit in Superior  Court in the
State of California  which later was removed to the United States District Court
for the Central District of California by Westgate Entertainment  Corporation, a
California  corporation,  and  its  wholly  owned  subsidiary,  Weyland  & Chase
Engineering,  NV, a Netherlands Antilles corporation.  The complaint claims that
on January 18, 2000, the plaintiffs  entered into oral five year,  "pay or play"
contracts of $200,000 per year for Westgate  Entertainment and $100,000 per year
for Weyland & Chase. Westgate Entertainment further claims the Company agreed to
pay or provide  other  additional  considerations.  The Central  District  Court
entered an order denying the Company's motion for summary judgment.  Thereafter,
in March of 2002,  the Central  District  Court  denied the  Company's  right to
appeal  its  interlocutory  order  denying  the  Company's  motion  for  summary
judgment.  The trial is scheduled in the District  Court for the summer of 2002.
The eventual outcome of this matter is uncertain at the present time.

On April 12, 2002,  the United  States  Court of Appeals for the Fourth  Circuit
(the "Fourth  Circuit")  affirmed two orders of the United States District Court
for the Eastern District of Virginia,  Norfolk Division. R.M.S. Titanic, Inc. v.
The  Wrecked and  Abandoned  Vessel . . ., 2002 U.S.  App.  LEXIS 6799 (4th Cir.
2002).  Dated September 26, 2001 and October 19, 2001,  these orders  restricted

                                      F-19

                                              RMS TITANIC, INC. AND SUBSIDIARIES

                                                   NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

the sale of artifacts  recovered by the Company from the RMS Titanic wreck site.
In rendering its opinion, the Fourth Circuit reviewed and declared ambiguous the
June 7, 1994 order of the  District  Court  that had  awarded  ownership  to the
Company of all items then  salvaged from the wreck of the Titanic as well as all
items  to be  salvaged  in the  future  by the  Company  so long as the  Company
remained  salvor-in-possession  of the  Titanic.  Having  found the June 7, 1994
order  ambiguous,  the Fourth  Circuit  reinterpreted  the order to convey  only
possession,  not title,  pending  determination of a salvage award. This opinion
conflicts with previous  rulings that were rendered by both the Fourth  Circuit,
R.M.S.  Titanic,  Inc.  v.  Haver,  et al, 171 F.3d 943 (4th Cir.  1999) and the
District  Court,  all of which the Company had relied upon in the conduct of its
business.  Furthermore, based on a June 7, 1994 Order of the District Court, the
Company  believed  it was the  exclusive  owner of the  artifacts.  The  Company
intends to petition the United  States  Supreme  Court to hear its appeal of the
April 12, 2002 decision of the Fourth Circuit.

On April 25, 2002, the Company was served with notice of litigation initiated by
Lawrence D'Addario,  et al v. Arnie Geller, G. Michael Harris, Joe Marsh, Gerald
Couture,  Nick Cretan, Doug Banker and the Company in the United States District
Court for the Eastern District of Virginia, Norfolk Division Case No. 2:02cv250.
The suit alleges  fraud,  self-dealing,  mismanagement,  diversion  and waste of
corporate  assets by the  individuals  in their  capacity  as  directors  and/or
officers  of the Company and for Joe Marsh,  as a principal  shareholder  of the
Company.  The Company  intends to vigorously  defend itself and its officers and
directors in this matter.  No  determination  can be made at this time as to the
likely outcome of this matter or what the consequences could be for the Company.

The Company is involved in various claims and other legal actions arising in the
ordinary  course of  business.  Management  is of the opinion  that the ultimate
outcome  of these  matters  would  not have a  material  adverse  impact  on the
financial position of the Company or the results of its operations.

9. COMMITMENTS AND CONTINGENCIES:

Compensation  amounting  to $120,000 was charged to  operations  during the year
ended February 28, 1999,  pursuant to a certain  employment-related  arrangement
with an individual who was the former President and former Chairman of the Board
of Directors  of the Company and  $430,000 for the year ended  February 29, 2000
for  that  individual  and  another  individual  who was a  former  officer  and
director. Additionally, accounts payable and accrued liabilities include amounts
payable to these  individuals in the aggregate amount of $-0- and  approximately
$1,196,000  at  February  28,  2001 and  February  29,  2000,  respectively,  in
connection with these arrangements.

During the year ended February 28, 2002, the Company entered into agreements for
the services of two individuals for an annual aggregate amount of $600,750. Each
individual,  at his option,  may elect to receive his  compensation in shares of
the Company's common stock. For this purpose, the common stock will be valued at
50% of its closing bid price as of the date of the election.

On February 2, 2002, the Company  executed a revised  employment  agreement with
its President and Chief  Executive  Officer.  The employment  agreement is for a
five-year term and provides for annual base salaries of $330,750 per year,  with
annual 5% increases.

                                      F-20

                                              RMS TITANIC, INC. AND SUBSIDIARIES

                                                   NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

On February 2, 2002, the Company  executed a revised  employment  agreement with
its Vice President and Chief Financial Officer.  The employment agreement is for
a four-year  term and  provides  for annual base  salaries of $270,000 per year,
with annual 5% increases.

On May 6, 2001, the Company entered into a three-year  employment agreement with
an individual  as Vice  President  and Director of  Operations,  providing for a
salary of $130,000,  $143,000, and $157,850  respectively,  for each year of the
three-year  term.  In addition,  this  individual  received  options to purchase
250,000 share of common stock at an exercise price of $.88 per share. Subsequent
to year-end, on March 22, 2002, this individual resigned his position and became
a consultant to the Company.

The Company has non-cancelable operating leases for office space. The leases are
subject to  escalation  for the  Company's  pro rata share of  increases in real
estate  taxes and  operating  costs.  During the fiscal year ended  February 28,
2002, the Company entered into another non-cancelable operating lease for office
space and vacated one of its  previously  used offices.  Subsequent to year-end,
the Company  entered  into an agreement to lease  certain  office and  warehouse
space through December 31, 2004.

Future  minimum lease  payments for leases in effect as of February 28, 2002 and
entered into subsequent to that date are as follows:

 Year ending February 28(29),

          2003                                $  195,000
          2004                                   150,000
          2005                                   144,000
          2006                                     7,000
          2007                                       -0-
- ----------------------------------------------------------------
                                                $496,000
================================================================

Rent expense  charged to operations  amounted to $84,000,  $147,000 and $167,000
for the years ended, February 29, 2000, February 28, 2001, and February 28, 2002
respectively.

On January 27, 2001, the Company  entered into an agreement  with  International
Institute of Oceanographic  Exploration,  LLC ("IIOE"), a British Virgin Islands
company,  to  search,  identify,  and  salvage  shipwrecks  located  in  certain
territorial  waters in the Pacific Ocean.  The President of the Company holds an
equity  interest  in IIOE.  IIOE has an  agreement  with a foreign  governmental
agency to conduct  marine  survey  operations  that  includes  searching for and
recovering shipwrecks and their contents. The Company agreed to finance a marine
survey operation with its personnel up to a maximum of $250,000.  The Company is
entitled  to recover its cash outlay  prior to any  distribution  of proceeds by
IIOE from these  ventures,  and then is entitled to receive 22% of the  contents
recovered from the shipwrecks salvaged. As of February 28, 2002, the Company had
expended  approximately  $157,000 toward this agreement.  Due to the uncertainty
regarding  the  recoverability  of the  amounts  expended on this  project,  the
Company  has  charged  "expedition  costs"  in  the  accompanying  statement  of
operations  for the full amount  expended.  The agreement has a term of eighteen
months.

During the year ended  February 28, 2001, the Company  borrowed  $250,000 from a
nonaffiliated  party.  This obligation had an interest rate of 12% per annum and
was secured with the Company's pending income tax refunds.  The lender will also
receive $25,000 worth of restricted common stock as consideration for this loan.
On September 30, 2000, this loan was repaid with interest.

                                      F-21

                                              RMS TITANIC, INC. AND SUBSIDIARIES

                                                   NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

10. OTHER RELATED PARTY TRANSACTIONS:

Included in prepaid  expenses and other current assets at February 29, 2000 were
loans to the Company's former president in the aggregate amount of $73,000. Such
amount was discharged as a result of the settlement  agreement discussed in Note
2.

Included in accounts  payable and accrued  liabilities  at February 28, 2001 and
February 28, 2002 is $25,000 due to certain partners of TVLP.

11. EXHIBITIONS:

During the three-year period ended February 28, 2002 and subsequent to year-end,
the  Company  has  presented,  through  licensing  arrangements  exhibitions  of
Titanic's Artifacts and other Titanic memorabilia.

In  March  1999,  the  Company   entered  into  an  agreement  with   Magicworks
Entertainment,  Inc., a direct  subsidiary  of PACE  Entertainment,  Inc. and an
indirect subsidiary of SFX Entertainment,  Inc.  (collectively  "SFX"), in which
the Company granted SFX an exclusive  worldwide license to exhibit the Company's
Titanic  artifacts for a minimum payment of $8,500,000,  annually.  This license
agreement had an initial term of one year,  commencing  September 15, 1999, with
SFX  having the  option to extend  the term for up to four  additional  one-year
periods.  All obligations of Magicworks  Entertainment,  Inc. under this license
agreement were guaranteed by SFX Entertainment,  Inc. The original agreement was
amended on September 18, 2000 by the Company and SFX Family Entertainment, Inc.,
successor to Magicworks  Entertainment,  Inc. Another amendment was agreed to on
May 7, 2001 which  extended  the  agreement  to  December  31,  2002.  The first
amendment  required a minimum  annual  payment of  $2,000,000  that was received
during  fiscal  year ended  February  28,  2001.  Upon  execution  of the second
amendment,  an  additional  payment of $750,000  was  received.  Pursuant to the
license  agreement,  as amended,  the Company will receive twenty percent of the
ticket,  merchandise,  and sponsorship and ancillary  revenues over $10,000,000.
Furthermore,  two additional  extensions have been granted which now extends the
agreement to December 31, 2003.  Each  amendment  required a guaranteed  minimum
annual payment of $2,000,000.  For the amendment period ended November 31, 2001,
the Company  received  payments of $616,000 over the  guaranteed  minimum annual
payments  pursuant to the revenue  sharing  provisions  of the  agreement.  Upon
execution of the fourth amendment in May 2002, the Company received a payment of
$750,000.  The most  recent  amendment  was  with  Clear  Channel  Entertainment
Exhibits, Inc. ("CCEE"), formerly known as SFX Family Entertainment, Inc.


12. SUBSEQUENT EVENTS:

On April 2, 2002, the Company entered into a Purchase  Agreement for the sale of
the common stock,  representing 100% ownership,  of its Danepath Ltd. subsidiary
to Argosy International Ltd. The purchase price, as amended by Agreement on June
1, 2002,  was $1.5  million.  Danepath's  principal  asset is the  research  and
recovery  vessel "SV Explorer".  Under the terms of the Purchase  Agreements the
Company  received  $100,000  upon  execution  and an obligation of $1.4 million,
bearing  interest  at 8% per annum  that will be paid  within six  months.  This
obligation  is  collateralized  with both a first  mortgage  on the  vessel  "SV
Explorer",  the principal  asset owned by Danepath,  and all the common stock of
the Company owned by Argosy International,  Ltd. On March 6, 2002, in a separate
agreement, the Company sold to Argosy International,  for minimal consideration,
its 100%  ownership  interest  in White Star  Marine  Recovery,  Ltd.  That sale
terminated its obligation under an agreement with Argosy  International  for the
consulting  services  of Graham  Jessop.  At the time of this  sale,  White Star
Marine Recovery had no assets other than this consulting contract.

                                      F-22

                                              RMS TITANIC, INC. AND SUBSIDIARIES

                                                   NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

On April 12, 2002,  the United  States  Court of Appeals for the Fourth  Circuit
(the "Fourth  Circuit")  affirmed two orders of the United States District Court
for the Eastern District of Virginia,  Norfolk Division. R.M.S. Titanic, Inc. v.
The Wrecked and Abandoned  Vessel,  2002 U.S. App.  LEXIS 6799 (4th Cir.  2002).
Dated September 26, 2001 and October 19, 2001, these orders  restricted the sale
of  artifacts  recovered  by the  Company  from the RMS Titanic  wreck site.  In
rendering its opinion,  the Fourth Circuit  reviewed and declared  ambiguous the
June 7, 1994 order of the  District  Court  that had  awarded  ownership  to the
Company of all items then  salvaged from the wreck of the Titanic as well as all
items  to be  salvaged  in the  future  by the  Company  so long as the  Company
remained  salvor-in-possession  of the  Titanic.  Having  found the June 7, 1994
order  ambiguous,  the Fourth  Circuit  reinterpreted  the order to convey  only
possession,  not title,  pending  determination of a salvage award. This opinion
conflicts with previous  rulings that were rendered by both the Fourth  Circuit,
R.M.S.  Titanic,  Inc.  v.  Haver,  et al, 171 F.3d 943 (4th Cir.  1999) and the
District  Court all of which the  Company  had relied upon in the conduct of its
business.  Furthermore, based on a June 7, 1994 Order of the District Court, the
Company  believed  it was the  exclusive  owner of the  artifacts.  The  Company
intends to petition the United  States  Supreme  Court to hear its appeal of the
April 12, 2002 decision of the Fourth Circuit.

On April 25, 2002, the Company was served with notice of litigation initiated by
Lawrence D'Addario, et al vs. Arnie Geller, G. Michael Harris, Joe Marsh, Gerald
Couture,  Nick Cretan, Doug Banker and the Company in the United States District
Court for the Eastern District of Virginia, Norfolk Division Case No. 2:02cv250.
The suit alleges  fraud,  self-dealing,  mismanagement,  diversion  and waste of
corporate  assets by the  individuals  in their  capacity  as  directors  and/or
officers  of the Company and for Joe Marsh,  as a principal  shareholder  of the
Company.  The Company  intends to vigorously  defend itself and its officers and
directors in this matter.  No  determination  can be made at this time as to the
likely outcome of this matter or what the consequences could be for the Company.

                                      F-23


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

(Mark One)

[X]  Quarterly report pursuant to Section 13 or 15(d) of the Securities
     Exchange Act of 1934

     For the quarterly period ended November 30, 2002

[ ]  Transition report pursuant to Section 13 or 15(d) of the Securities
     Exchange Act of 1934

     For the transition period from            to

                       Commission file number: 000-24452

                                RMS TITANIC, INC.
                                ----------------
             (Exact name of registrant as specified in its charter)


           Florida                                        59-2753162
           -------                                        ----------
(State or other jurisdiction of                (IRS Employer Identification No.)
incorporation or organization)

3340 Peachtree Road, Suite 1225, Atlanta, GA             30326
- --------------------------------------------             -----
  (Address of principal executive offices)            (Zip Code)

Registrant's telephone number, including area code: (404) 842-2600


     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes    No X
                                             ---   ---

     The  number of  shares  outstanding  of the  registrant's  common  stock on
January 13, 2003 was 18,550,847.





                                                                         PAGE
                                                                         NUMBER
                                                                         ------
                                     PART I

                              FINANCIAL INFORMATION

Item 1.  Consolidated Financial Statements                                 1

Item 2.  Management's Discussion and Analysis of
         Financial Condition and Results of Operations                     6

Item 3.  Controls and Procedures                                           9

                                     PART II

                                OTHER INFORMATION

Item 1.  Legal Proceedings                                                 10

Item 2.  Changes in Securities                                             10

Item 3.  Defaults Upon Senior Securities                                   10

Item 4.  Submission of Matters to a Vote of Security Holders               10

Item 5.  Other Information                                                 10

Item 6.  Exhibits and Reports on Form 8-K                                  10

Signatures                                                                 12






                                     PART I

                              FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS.

The  consolidated  financial  statements  of RMS Titanic,  Inc.  and  subsidiary
(collectively,  the "Company"),  included  herein were prepared,  without audit,
pursuant to rules and  regulations of the  Securities  and Exchange  Commission.
Because certain information and notes normally included in financial  statements
prepared in accordance  with  accounting  principles  generally  accepted in the
United  States of America were  condensed or omitted  pursuant to such rules and
regulations,  these financial  statements should be read in conjunction with the
financial  statements  and  notes  thereto  included  in the  audited  financial
statements  of the Company as included in the  Company's  Form 10-K for the year
ended February 28, 2002.








                                                                         RMS TITANIC, INC. AND SUBSIDIARY

                                                                               CONSOLIDATED BALANCE SHEET
=========================================================================================================

                                                                         NOVEMBER 30,        FEBRUARY 28,
                                                                            2002                 2002
                                                                        ------------         ------------
                                                                         (unaudited)

                                                                                  
ASSETS

Current Assets:
  Cash and cash equivalents                                             $     54,000         $    146,000
  Accounts receivable                                                         86,000               40,000
  Prepaid and Refundable income taxes                                      2,133,000            2,261,000
  Prepaid expenses and other current assets                                   59,000               70,000
  Net assets of discontinued operations                                                         1,221,000
                                                                        ------------         ------------
      TOTAL CURRENT ASSETS                                                 2,332,000            3,738,000

Artifacts owned, at cost                                                   4,486,000            4,495,000
Salvor's lien                                                                  1,000                1,000

Property and Equipment, net of accumulated depreciation
 of $1,425,000 and $1,209,000, respectively                                  330,000              544,000

Other Receivable                                                           1,000,000                   --
Other Assets                                                                  45,000               61,000
                                                                        ------------         ------------
      TOTAL ASSETS                                                      $  8,194,000         $  8,839,000
                                                                        ============         ============

LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
  Accounts payable and accrued liabilities                              $  1,018,000         $    709,000
  Deferred revenue                                                         1,200,000              788,000
                                                                        ------------         ------------
      TOTAL CURRENT LIABILITIES                                            2,218,000            1,497,000
                                                                        ------------         ------------
Commitments and Contingencies

Stockholders' Equity:
  Common stock - $.0001 par value; authorized 30,000,000 shares,
   issued and outstanding 18,675,047 and 18,550,047 shares,
   respectively                                                                2,000                2,000
  Additional paid-in capital                                              16,650,000           16,615,000
  Accumulated comprehensive income                                               --               (31,000)
  Accumulated deficit                                                    (10,676,000)          (9,244,000)
                                                                        ------------         ------------
      STOCKHOLDERS' EQUITY                                                 5,976,000            7,342,000
                                                                        ------------         ------------
      TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                        $  8,194,000         $  8,839,000
                                                                        ============         ============




                        See Notes to Consolidated Financial Statements


                                       2






                                                                                          RMS TITANIC, INC. AND SUBSIDIARY
                                                                                          CONSOLIDATED STATEMENT OF INCOME
                                                                                                                (UNAUDITED)
===========================================================================================================================
                                                 THREE-MONTH       THREE-MONTH         NINE-MONTH            NINE-MONTH
                                                 PERIOD ENDED      PERIOD ENDED        PERIOD ENDED          PERIOD ENDED
                                                 NOVEMBER 30,      NOVEMBER 30,        NOVEMBER 30,          NOVEMBER 30,
                                                    2002               2001               2002                   2001
- ---------------------------------------------------------------------------------------------------------------------------

                                                                                             
Revenue:
  Exhibitions and related
          merchandise sales                   $     483,000       $     693,000       $   1,501,000       $   2,076,000
  Licensing fees                                         --                  --                  --              26,000
  Merchandise and other                              16,000              34,000              98,000             102,000
  Sale of coal                                       26,000               2,000              71,000              49,000
- ---------------------------------------------------------------------------------------------------------------------------
Total revenue                                       525,000             729,000           1,670,000           2,253,000
- ---------------------------------------------------------------------------------------------------------------------------
Expenses:
  Cost of coal sold                                  10,000                  --              24,000               5,000
  Cost of merchandise sold                            2,000              13,000              34,000              76,000
  Expedition expense                                     --                  --                  --              38,000
  General and administrative                        628,000             657,000           2,512,000           2,130,000
  Depreciation and amortization                      72,000              80,000             215,000             298,000
  Impairment charge on receivable                   363,000                                 363,000
- ---------------------------------------------------------------------------------------------------------------------------
Total expenses                                    1,075,000             750,000           3,148,000           2,547,000
- ---------------------------------------------------------------------------------------------------------------------------

Income (loss) from
    continuing operations                          (550,000)            (21,000)         (1,478,000)           (294,000)

Interest income                                       1,000               1,000              45,000               6,000
- ---------------------------------------------------------------------------------------------------------------------------

Income (loss) before provision
   for income taxes                                (549,000)            (20,000)         (1,433,000)           (288,000)

Provision for income taxes                               --                  --                  --                  --
- ---------------------------------------------------------------------------------------------------------------------------
Net income (loss) from continuing
 Operations before discontinued
  Operations                                       (549,000)            (20,000)         (1,433,000)           (288,000)
===========================================================================================================================
Discontinued Operations;
 Loss from operations of Danepath
   subsidiary disposed of:                               --            (129,000)                 --             (90,000)
===========================================================================================================================
Net Income (loss)                            $     (549,000)      $    (149,000)     $   (1,433,000)     $     (378,000)
- ---------------------------------------------------------------------------------------------------------------------------
Net income (loss)  for basic and
 diluted common  shares from
 continuing operations:                      $        ( .03)      $          --      $         (.08)     $         (.02)
Net income (loss)  for basic and
 diluted common  shares from
 discontinued operations:                    $           --       $         .01      $           --      $           --
Earnings (loss) per common share,
   basic and diluted:                        $        ( .03)      $         .01      $         (.08)     $         (.02)
===========================================================================================================================
Weighted-average number
 of common shares outstanding                    18,675,047          17,896,728          18,596,343          17,896,728
===========================================================================================================================



                 See Notes to Consolidated Financial Statements

                                       3





                                                                                  RMS TITANIC, INC. AND SUBSIDIARY

                                                                              CONSOLIDATED STATEMENT OF CASH FLOWS

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

                  NINE-MONTH PERIOD ENDED NOVEMBER 30,                                 2002                 2001
                                                                                   -----------          -----------
                                                                                   (UNAUDITED)          (UNAUDITED)
                                                                                               
Cash flows from operating activities:
Net income (loss)                                                                 $ (1,433,000)         $ (378,000)

Less: income from discontinued operations                                                   --             (90,000)
                                                                                   -----------         -----------
Net income (loss) from continuing operations                                        (1,433,000)           (288,000)
  Adjustments to reconcile net income to net cash provided by
    (used in) operating activities:
    Depreciation and amortization                                                      215,000             298,000
    Reduction in artifacts                                                               9,000             105,000
    Issuance of stock for services                                                      35,000             344,000
    Changes in operating assets and liabilities:
     (Increase) decrease in accounts receivable                                        (46,000)           (138,000)
      Decrease in prepaid and refundable income taxes                                  128,000             420,000
     (Increase) decrease in prepaid expenses
         and other current assets                                                       11,000               7,000
      Decrease(increase) in other assets                                               237,000            (255,000)
      Increase in accounts payable and accrued liabilities                             340,000            (290,000)
      Increase (decrease) in deferred revenue                                          412,000               9,000
                                                                                   -----------         -----------
        TOTAL ADJUSTMENTS                                                            1,342,000             500,000
                                                                                   -----------         -----------
        NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES                           (91,000)             212,000
                                                                                   -----------         -----------
Cash flows used in investing activities:
    Purchases of property and equipment                                                (1,000)             (13,000)
                                                                                   -----------         -----------
        NET CASH USED IN INVESTING ACTIVITIES                                          (1,000)             (13,000)
                                                                                   -----------         -----------
Net (decrease) increase in cash                                                       (92,000)             199,000

Cash and cash equivalents at beginning of period                                      146,000              611,000
                                                                                   -----------         -----------
Cash and cash equivalents at end of period                                          $  54,000          $   810,000
                                                                                   ===========         ===========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

Cash paid during the nine-month period for income taxes                            $       --          $       --
                                                                                   ===========         ===========

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING ACTIVITIES:

Common stock issued to acquire assets                                              $       --          $  819,000

Artifacts acquired in conversion of intangible assets                              $       --          $  555,000
                                                                                   ===========         ===========




                 See Notes to Consolidated Financial Statements

                                       4



                        RMS TITANIC, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

Note  1  -     RMS  Titanic,  Inc.  formed a wholly  owned  foreign  subsidiary,
               Danepath  Ltd,   ("Danepath")  during  June  2001.  The  Danepath
               subsidiary  was sold in April to Argosy  International,  Ltd. for
               consideration  of  $1.5  million.  The  principal  asset  of this
               subsidiary was ownership of the research and recovery vessel,  SV
               Explorer.

Note 2 -       The  accompanying   consolidated   financial  information  as  of
               November  30, 2002 and 2001 is  unaudited  and, in the opinion of
               management, all adjustments,  consisting only of normal recurring
               adjustments  considered  necessary for a fair  presentation  have
               been included.  Operating  results for any interim period are not
               necessarily  indicative  of the  results  for any  other  interim
               period or for an entire year.

Note 3 -       Basic earnings (loss) per common share ("EPS") is computed as net
               earnings (loss) divided by the weighted-average  number of common
               shares  outstanding for the period.  Diluted EPS representing the
               potential  dilution that could occur from common shares  issuable
               through   stock-based   compensation   including  stock  options,
               restricted   stock   awards,   warrants  and  other   convertible
               securities  is not  presented for the three and six month periods
               ended  November  30,  2002 and 2001 since  there was no  dilutive
               effect of potential  common shares or the dilutive  effect is not
               material.

Note 4 -       In May  2002,  the  Company  commenced  negotiations  with SFX to
               modify its licensing agreement for an exclusive worldwide license
               to exhibit the Company's Titanic Artifacts. An extension to renew
               the existing agreement has been granted until December 31, 2003.

Note 5 -       On September 14, 2002, the Board of Directors of the  Corporation
               unanimously adopted a Corporate Resolution providing that (1) the
               Company  has  completed  the salvage  service  that it intends to
               perform  on the  wreck  of the  TITANIC;  (2) the  Company  shall
               voluntarily surrender its status as  salvor-in-possession  of the
               wreck of the TITANIC;  (3) the Company  shall proceed to move the
               United  States  District  Court  for  the  Eastern   District  of
               Virginia,  Norfolk Division, (the "District Court") for the entry
               of a full and final salvage  award  pursuant to the ruling of the
               United  States Court of Appeals for the Fourth  Circuit;  and (4)
               should  the  United  States  Supreme  Court  grant the  Company's
               pending Petition for Certiorari and ultimately  modify or reverse
               the ruling of the Court of Appeals,  the Company shall proceed to
               perfect its ownership  interest in the items  recovered  from the
               TITANIC in accordance with the direction of the Supreme Court. On
               October  7, 2002,  the United  States  Supreme  Court  denied the
               Company's Petition for Certiorari

Note 6 -       During the quarter  ended  August 31, 2002,  the Company  settled
               litigation with Westgate Entertainment  Corporation and Wayland &
               Chase  Engineering  NV for the payment by the Company of $388,000
               over  a  thirty  month  period  and  the  exchange  of  releases,
               restrictive covenants, and other considerations.

Note 7 -       During the  quarter  ended  August 31 2002,  the  Company  issued
               125,000  shares of common  stock to a  conservator  for  services
               valued at $35,000 or $0.28 per share.

Note 8 -       The note  receivable in the principal  amount of $1,223,000  plus
               accrued  interest  that was received in the sale of Danepath Ltd.
               to Argosy  International  Ltd.  was not paid at its  maturity  on
               October  2,  2002.  As  a  consequence  the  Company  received  a
               cancellation  fee in the form of a note with a one year  maturity
               and the sale of the vessel,  the SV Explorer,  and certain marine
               equipment to a wholly owned UK  subsidiary  of the Company.  As a
               result of this  transaction the Company  recognized an impairment
               charge of $363,000 for the quarter ended November 30, 2002.


                                       5


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

The following  discussion provides information to assist in the understanding of
the Company's financial condition and results of operations,  and should be read
in  conjunction  with the  financial  statements  and  related  notes  appearing
elsewhere herein.

                              RESULTS OF OPERATIONS

FOR THE QUARTER ENDED  NOVEMBER 30, 2002 VERSUS THE QUARTER  ENDED  NOVEMBER 30,
2001

FOR THE NINE  MONTHS  ENDED  NOVEMBER  30,  2002  VERSUS THE NINE  MONTHS  ENDED
NOVEMBER 30, 2001

During the third  quarter and the first nine months of its 2003 fiscal year (the
"2003 fiscal year"),  the Company's  revenues  decreased  approximately 28% from
$729,000 to $525,000 and 26% from  $2,253,000 to  $1,670,000,  respectively,  as
compared to the third  quarter and the first nine months of its 2002 fiscal year
(the "2002  fiscal  year").  These  changes  were  principally  attributable  to
decreases in  exhibition  and related  merchandise  sales of  approximately  30%
during the third  quarter  and 27% during  first nine  months of the 2003 fiscal
year,  as compared to the  corresponding  periods of the 2002 fiscal  year.  The
present  level of these  revenues  reflect the current  licensing  agreement  in
effect that has lower guaranteed payments with a revenue sharing provision.

Merchandise  and other  revenue  decreased  approximately  53% from  $34,000  to
$16,000,  during the third  quarter of the 2003  fiscal  year as compared to the
third  quarter of the 2002  fiscal  year,  and  decreased  4%, to  $98,000  from
$102,000 during the first nine months of the 2003 fiscal year as compared to the
first nine months of the 2002 fiscal year.  This decrease is attributed to lower
sales this fiscal year of Titanic merchandise at the current year exhibits.

The Company's  sale of coal increased to $26,000 from $2,000,  or  approximately
1300% during the third  quarter of the 2003 fiscal year as compared to the third
quarter of the 2002 fiscal  year,  and 45% from  $49,000 to  $71,000,during  the
first nine  months of the 2003  fiscal year as compared to the first nine months
of the 2002 fiscal year.  This increase is attributed to higher exhibit sales of
coal and coal related  jewelry which has been introduced this fiscal year at the
exhibits.

The Company's  general and  administrative  expenses  decreased to $628,000 from
$657,000,  or  approximately 4% during the third quarter of the 2003 fiscal year
as  compared to the third  quarter of the 2002 fiscal  year,  and  increased  to
$2,512,000 from $2,130,000, or approximately 18% during the first nine months of
the 2003  fiscal  year as  compared  to the first nine months of the 2002 fiscal
year.  For the  quarter,  management  continued  to  reduce  operating  expenses
although  this trend is unlikely  to  continue in light of the heavy  litigation
expense burden the Company is encountering.  For the nine-months  ended November
30, 2002,  the  litigation  settlement  for $388,000 was the primary cause of an
increase  as  compared  to  the  corresponding   year  ago  period.   Legal  and
professional fees were reduced 12% to $214,000 and 5% to $830,000, respectively,
over the  comparable  year ago periods  for the quarter and nine months  periods
ended November 30, 2002. A significant  reduction in consulting fees occurred of
approximately   $113,000  for  the  quarter   ended   November  30,  2002,   but
unfortunately  these were offset by an  approximately  $60,000 increase in legal
expenses for the recent quarter. Legal expenses continue to burden the Company.

The Company's  depreciation  and amortization  expenses  decreased $8,000 or 10%
from $80,000 to $72,000,  and $83,000,  or 28% from $298,000 to $215,000  during
the third  quarter and first nine months of the 2003 fiscal year,  respectively,
as  compared  to the  corresponding  periods  of the  2002  fiscal  year.  These
decreases primarily reflect the elimination of amortization expense during these
periods as a result of the  acquisition of the Carpathia  rights in exchange for
the intangible assets of potential wreck sites that were being amortized.

                                       6


The Company realized an impairment charge Of $363,000 relating to the obligation
in the sale of Danepath to Argosy  International,  Ltd. The charge  reflects the
difference in the note obligation that was owed the Company from the purchase of
Danepath  and the assets,  namely the vessel,  the SV  Explorer,  and the marine
equipment that was included in that sale transaction,  and the cancellation note
of $250,000 that the Company will receive.

Interest  income was $1,000 and $45,000 for the third  quarter and nine  months,
respectively, of the Company's 2003 fiscal year as compared to $1,000 and $6,000
for the  corresponding  year ago periods.  This increase in interest  income had
represented the obligation from the sale of Danepath Ltd., the Company's  former
subsidiary,  which bears  interest  at 8% per annum until the recent  impairment
charge that was incurred to reflect the default on that obligation.

The  Company's  loss  from  continuing  operations  increased  substantially  to
$549,000  from  $20,000  during  the third  quarter of the 2003  fiscal  year as
compared to the same period in fiscal year 2002.  This  significant  increase is
attributed  both to lower  revenues  coupled with an impairment  charge as noted
above.  During  the  first  nine  months  of the 2003  fiscal  year the  Company
experienced a loss from  continuing  operations of $1,478,000,  as compared to a
loss of  $294,000 in the  corresponding  period of the 2002  fiscal  year.  This
higher loss is also  attributed to lower  revenues  obtained in the licensing of
Titanic  artifacts  during the current fiscal year, the settlement of litigation
and the recent impairment charge.

For the prior  year  periods,  the  Company  incurred  a loss from  discontinued
operations of $129,000 and $90,000,  respectively  for the third quarter and the
first nine months of its 2002 fiscal year.  These losses are  attributed  to the
Danepath operation that were sold in the Argosy transaction.

The net loss was  $549,000  for the three  months  ended  November  30,  2002 as
compared  to a net loss of $ 149,000 in the prior year  period.  In the year ago
period ended November 30, 2001 there was a loss from discontinued  operations of
$129,000.  During  the first nine  months of the 2003  fiscal  year the  Company
experienced a net loss of  $1,433,000,  as compared to a loss of $378,000 in the
corresponding period of the 2002 fiscal year.  Similarly,  there was a loss from
discontinued  operations  of $90,000  for the  nine-month  period of a year ago.
Basic income  (loss) per common share for the three months and nine months ended
November  30, 2002 were  ($0.03) and  ($0.08),  respectively,  and the  weighted
average shares outstanding were 18,675,047 and 18,596,343, respectively.


                         LIQUIDITY AND CAPITAL RESOURCES

Net cash used in  operating  activities  was $91,000  for the nine months  ended
November 30, 2002 as compared to $212,000 cash provided in operating  activities
in the same prior year period ended  November 30,  2001.  This  decrease in cash
provided in operating activities for the current year is primarily attributed to
a decrease in other  assets  coupled  with  increases  in  accounts  payable and
accrued liabilities and deferred revenues.

For the nine months ended November 30, 2002,  cash used in investing  activities
were $1,000 for furniture and equipment as compared to  expenditures  of $13,000
in the year ago period.

The Company's  net working  capital and  stockholders'  equity were $114,000 and
$5,976,000,  respectively  at November  30, 2002 as compared to  $2,244,000  and
$7,342,000,  respectively,  at February 28, 2002. The Company's  working capital
ratio was 1.1 at November 30, 2002.

The  Company  continues  to  develop  plans  for a  recovery  expedition  to the
Carpathia.  When the expedition  schedule is completed,  management will make an
announcement.

On September  14, 2002,  the Board of Directors of the  Corporation  unanimously
adopted a Corporate  Resolution providing that (1) the Company has completed the
salvage service that it intends to perform on the wreck of the TITANIC;  (2) the
Company shall voluntarily  surrender its status as  salvor-in-possession  of the

                                       7


wreck of the TITANIC;  (3) the Company  shall  proceed to move the United States
District  Court for the Eastern  District of Virginia,  Norfolk  Division,  (the
"District  Court") for the entry of a full and final salvage  award  pursuant to
the ruling of the United States Court of Appeals for the Fourth Circuit; and (4)
should the United States Supreme Court grant the Company's  pending Petition for
Certiorari and ultimately  modify or reverse the ruling of the Court of Appeals,
the  Company  shall  proceed  to perfect  its  ownership  interest  in the items
recovered  from the  TITANIC in  accordance  with the  direction  of the Supreme
Court.

Among the  considerations  that were reviewed prior to the decision of the Board
of  Directors  of the  Company  were the opinion of the United  States  Court of
Appeals for the Fourth  Circuit  ruling on April 12, 2002 that the Company  does
not own any of the  artifacts  that  it has  recovered  from  the  wreck  of the
TITANIC, but, instead, holds only an inchoate lien in said artifacts;  and that,
unless the Company  intends to seek periodic  awards,  it cannot seek to enforce
its lien against the artifacts until it has completed all of the salvage service
that it intends to perform  and its  salvage  award has been  determined  by the
District  Court;  and that the Company can only obtain title to the artifacts it
has recovered if, in the discretion of the District Court, the salvage award due
the Company cannot be satisfied by sale of the artifacts; and the District Court
has expressly forbidden the Company from cutting into the wreck or detaching any
part of the wreck since July 28,  2000;  and further  there is an  international
convention  pending that will  designate the TITANIC an  international  maritime
memorial and restrict all future  salvage of the wreck.  At the present time the
Company has a  representative  sample of artifacts from the Titanic debris field
and  furthermore,  has more  artifacts  than are  required for  exhibitions.  In
addition, the maintenance of the Company's  salvor-in-possession status requires
periodic  expeditions  to the Titanic wreck site that would require  substantial
further investment on behalf of the Company and uncertainties  surround what the
District Court may decide is an appropriate financial return for the Company for
any future  expenditures.  Furthermore,  obtaining a salvage  award at this time
would be a prudent  business  decision to provide the Company's  shareholders  a
financial return on their investment.

On  October 7,  2002,  the United  States  Supreme  Court  denied the  Company's
Petition  for  Certiorari,  and  consequently  the Company  will  proceed to the
District Court for its salvage  award.  According to counsel for the Company the
length of time  necessary to complete this process is uncertain and involves may
factors and  considerations.  A monetary award that may be granted for a salvage
lien is subject to, at the very least, the  consideration by a maritime court of
the "Blackwall  factors" which impart  substantial  uncertainty as to the amount
and appropriateness of the award to be granted. These Blackwall factors include:
(1) the labor  expended by salvors in  rendering  the salvage  service;  (2) the
promptitude, skill, and energy displayed in the rendering the service and saving
the property;  (3) the value of the property employed by the salvor in rendering
the service,  and the danger to which such  property  was exposed;  (4) the risk
incurred by the salvor in securing the property  from the impending  peril;  (5)
the  value of the  property  saved.  (6) the  degree of  danger  from  which the
property was rescued.

The Company is presently confronted with substantial risks and uncertainties.  A
determination has to be made with respect to the Company's  salvor-in-possession
status  before a salvage  award can be granted.  Management  is  uncertain  what
financial outcome may be achieved for a salvage award.

Furthermore,  the  lawsuits in which the Company is now involved  contribute  to
uncertainties regarding the Company's future prospects. Should an adverse ruling
or verdict  occur and if the Company is without  additional  sources of revenue,
the Company may be forced to utilize the protections afforded within the Federal
Bankruptcy Code. In addition, management has consulted with bankruptcy attorneys
to determine if a beneficial  result can be achieved  should the Company seek to
utilize a bankruptcy  action.  The Company has expended  more than $550,000 this
year for the services of attorneys, and in the recent quarter ended November 30,
2002, legal expenses were more than $180,000, which is a higher expenditure rate
than in the recent past.  Management  expects  greater legal  expenditures  will
occur over the next six months.  An evaluation of the Company's  legal situation
is ongoing.  With the  uncertainties  confronting  the Company in both seeking a
salvage  award and its  various  litigations,  a  shareholder  is  cautioned  to
recognize the substantial risks associated with the Company.

                                       8


Except for historical  information  contained  herein,  this Quarterly Report on
Form 10-Q contains forward-looking  statements within the meaning of the Private
Securities  Reform Act of 1995 which  involve  certain  risks and  uncertainties
including,  without  limitation,  the Company's  needs,  as discussed  above, to
obtain  additional  financing in order to achieve its objectives and plans.  The
Company's   actual  results  or  outcomes  may  differ   materially  from  those
anticipated.  Important  facts  that  the  Company  believes  might  cause  such
differences  are  discussed  in  the  cautionary  statements   accompanying  the
forward-looking  statements  as well as in the  risk  factors  discussed  in the
Company's  Annual  Report on Form 10-K.  Although the Company  believes that the
assumptions  underlying  the  forward-looking  statements  contained  herein are
reasonable, any of the assumptions could be inaccurate, and therefore, there can
be no assurance  that the  forward-looking  statements  contained in this Report
will prove to be accurate. In light of the significant uncertainties inherent in
the   forward-looking   statements   included  herein,  the  inclusion  of  such
information  should not be  regarded as a  representation  of the Company or any
other such person that the objectives and plans of the Company will be achieved.

Item 3.  Controls and Procedures

Within 90 days prior to the date of filing of this  report,  we  carried  out an
evaluation,  under  the  supervision  and with the  participation  of our  Chief
Executive Officer and the Chief Financial  Officer,  of the design and operation
of our disclosure controls and procedures.  Based on this evaluation,  our Chief
Executive  Officer and the Chief Financial Officer concluded that our disclosure
controls and procedures  are effective for  gathering,  analyzing and disclosing
the  information  that we are  required to disclose in the reports we file under
the Securities  Exchange Act of 1934,  within the time periods  specified in the
SEC's  rules and forms.  Our Chief  Executive  Officer  and the Chief  Financial
Officer also concluded that our disclosure controls and procedures are effective
in timely alerting them to material information relating to our company required
to be included in our periodic SEC filings. In connection with the new rules, we
are in the process of further reviewing and documenting our disclosure  controls
and  procedures,  including our internal  controls and  procedures for financial
reporting,  and may from time to time make  changes  designed  to enhance  their
effectiveness  and to ensure that our systems  evolve with our  business.  There
have been no  significant  changes in our internal  controls or in other factors
that could significantly affect internal controls subsequent to the date of this
evaluation.

                                       9


                                     PART II

                                OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS.

         On  October  7,  2002,  the United  States  Supreme  Court  denied the
         Company's Petition for Certiorari.

         In the litigation  initiated by G. Michael Harris,  vs. the Company, a
         trial has been now scheduled to begin April 14, 2003.

         There have been no other  material  changes  in the legal  proceedings
         discussed  in the  Company's  Annual  Report on Form 10-K for the year
         ended February 28, 2002.


ITEM 2.  CHANGES IN SECURITIES.

         None.

ITEM 3.  DEFAULT 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

10.42 Form of Settlement  Agreement  between  Argosy  International  Ltd and the
Company.

10.43 Form of Stock Pledge Agreement  between Argosy  International  Ltd and the
Company.

10.44 Form of Promissory Note of Argosy International Ltd.

Exhibit  99.1 is the  certification  of the CEO  and the CFO as  required  under
Section 906 of the  Sarbanes-Oxley Act of 2002 (Corporate Fraud Bill), which was
signed into law on July 30, 2002 by President George Bush.


   b)     REPORTS ON FORM 8-K


          Form 8-K filed on September 24, 2002 regarding the resolution  adopted
          by the  Board of  Directors  of the  Company  to  voluntarily  end its
          salvor-in-possession status among other items.

                                       10


          Form 8-K filed on November 4, 2002 regarding  shareholder  support for
          the  resolution  adopted by the Board of  Directors  of the Company to
          voluntarily end its salvor-in-possession status.

          Form 8-K filed on November 25, 2002 indicating that the relinquishment
          of the  Company's  salvor-in-possession  status  over the wreck of the
          Titanic will be put to a vote of shareholders.


                                       11



                                   SIGNATURES

         Pursuant to 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.

                                  RMS TITANIC, INC.
                                  (Registrant)



Dated:   January 21, 2003         By:  /s/ Arnie Geller
                                  -------------------------------------------
                                  Arnie Geller, President


                                       12