As filed with the Securities and Exchange Commission on November 1, 2005

                                               Registration No. 333-126708


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C.  20549

                         POST-EFFECTIVE AMENDMENT NO. 1

                                       TO

                                    FORM SB-2

                        REGISTRATION STATEMENT UNDER THE
                             SECURITIES ACT OF 1933


                                GTC TELECOM CORP.
                       (Name of Registrant in Its Charter)


             NEVADA                    4813                      88-0318246
  (State or Other Jurisdiction (Primary Standard Industrial   (I.R.S. Employer
        of Incorporation        Classification Code Number)  Identification No.)
         or Organization)


      3151 AIRWAY AVE., SUITE P-3                          S. PAUL SANDHU
        COSTA MESA, CALIFORNIA                       3151 AIRWAY AVE., SUITE P-3
           (714) 549-7700                               COSTA MESA, CALIFORNIA
 (Address and telephone number of Principal                 (714) 549-7700
  Executive Offices and Principal Place                  (Name, address and
                                                      telephone number of agent
                                                             for service)
                                                             of Business)


                                   Copies To:

                             Brian A. Lebrecht, Esq.
                            The Lebrecht Group, APLC
                        22342 Avenida Empresa, Suite 220
                        Rancho Santa Margarita, CA  92688
                                 (949) 635-1240
                            Fax No.:  (949) 635-1244



APPROXIMATE  DATE  OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:  From time to
time  after  this  registration  statement  becomes  effective.



If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, please check the following box and list
the  Securities  Act  registration  statement  number  of  the earlier effective
registration  statement  for  the  same  offering. [  ]

If  this  Form is a post-effective amendment filed pursuant to Rule 462(c) under
the  Securities  Act,  check  the  following  box  and  list  the Securities Act
registration  statement  number  of the earlier effective registration statement
for  the  same  offering.  [  ]

If  this  Form is a post-effective amendment filed pursuant to Rule 462(d) under
the  Securities  Act,  check  the  following  box  and  list  the Securities Act
registration  statement  number  of the earlier effective registration statement
for  the  same  offering.  [  ]

If  any  of  the securities being registered on this Form are to be offered on a
delayed  or  continuous  basis  pursuant to Rule 415 under the Securities Act of
1933  check  the  following  box.  [ x ]

If  delivery  of  the  prospectus  is  expected to be made pursuant to Rule 434,
please  check  the  following  box.  [  ]











THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR DATES
AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL FILE
A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION STATEMENT
SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF THE
SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SECTION 8(A), MAY
DETERMINE.




The information in this prospectus is not complete and may be changed. We may
not sell these securities until the registration statement filed with the
Securities and Exchange Commission is effective. This prospectus is not an offer
to sell these securities and it is not soliciting an offer to buy these
securities in any state where the offer or sale is not permitted.


                  Subject to Completion, Dated November 1, 2005

                     UP TO 58,625,770 SHARES OF COMMON STOCK

                                GTC TELECOM CORP.



                               [GRAPHIC  OMITED]











     GTC Telecom is registering up to 5,000,000 shares of our common stock
already issued, 31,230,770 shares issuable by us upon conversion of convertible
notes and 22,395,000 shares issuable upon exercise of warrants all held by
existing shareholders.

     The selling shareholders may resell these shares, and resell the shares
issuable upon exercise of the warrants, using this prospectus. All of the common
stock registered by this prospectus will be sold by the selling shareholders at
the prevailing market price at the time they are sold.

     Our  common  stock  is  quoted  on the over-the-counter electronic bulletin
board  under  the  symbol  "GTCC."


          THE SECURITIES OFFERED HEREBY INVOLVE A HIGH DEGREE OF RISK.
                     SEE "RISK FACTORS" BEGINNING ON PAGE 3.

     NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR DETERMINED IF THIS
PROSPECTUS IS TRUTHFUL OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.







                  The date of this prospectus is ________, 2005





                               PROSPECTUS SUMMARY
                                GTC TELECOM CORP.

     We are a provider of various telecommunication services, including local
and long distance telephone services as well as a provider of Internet service
access.  We were organized on May 17, 1994 and are currently based in Costa
Mesa, California.  Our common stock is quoted on the over-the-counter electronic
bulletin board under the symbol "GTCC."

     Our principal office is located at 3151 Airway Ave., Suite P-3, Costa Mesa,
CA 92627, telephone number (714) 549-7700.  Our worldwide website is
www.gtctelecom.com.  Information contained on our website is not part of this
prospectus.

                                  THE OFFERING

     We are registering 5,000,000 shares for sale by existing shareholders, up
to 31,230,770 shares for sale by existing convertible note holders upon
conversion of their convertible notes, and up to 22,395,000 shares for sale by
existing warrant holders upon the exercise of their warrants.  All of the common
stock registered by this prospectus will be sold by the selling shareholders at
the prevailing market prices at the time they are sold.  We currently have
29,625,622 shares of common stock outstanding, and if all of the convertible
notes are converted and all the warrants are exercised, we will have 83,351,392
shares of common stock outstanding.










                                      -2-


                                  RISK FACTORS

     OUR COMPANY IS SUBJECT TO VARIOUS RISKS WHICH MAY MATERIALLY HARM OUR
BUSINESS, FINANCIAL CONDITION AND RESULTS OF OPERATIONS.  YOU SHOULD CAREFULLY
CONSIDER THE RISKS AND UNCERTAINTIES DESCRIBED BELOW AND THE OTHER INFORMATION
IN THIS FILING BEFORE DECIDING TO PURCHASE OUR COMMON STOCK.  THESE ARE NOT THE
ONLY RISKS AND UNCERTAINTIES THAT WE FACE.  IF ANY OF THESE RISKS OR
UNCERTAINTIES ACTUALLY OCCUR, OUR BUSINESS, FINANCIAL CONDITION OR OPERATING
RESULTS COULD BE MATERIALLY HARMED.  IN THAT CASE, THE TRADING PRICE OF OUR
COMMON STOCK COULD DECLINE AND YOU COULD LOSE ALL OR PART OF YOUR INVESTMENT.

     WE CURRENTLY DO NOT HAVE SUFFICIENT CASH FLOW FROM OPERATIONS TO MEET ALL
OF OUR MONTHLY OPERATING REQUIREMENTS.  Currently, billings from accounts
receivable are sufficient to meet our monthly operating requirements.  However,
the amounts actually collected from our customers is not sufficient to fully pay
all of our monthly operating expenses.   With our recent entry into the local
telephone market, an increasing number of our customers have elected to pay
their monthly bills by check.  Previously, the majority of our long distance
customers elected to pay their bills by credit card.  Payment by credit card
allows us to collect our billings within days of billing our customers.  Payment
by check, however, typically results in collection times in excess of thirty
days.  In addition, payment by credit card allows us to quickly determine
whether a customer is going to pay their bill whereas, with payment by check,
this determination can take in excess of thirty days.  As a result, we have
experienced a significant increase in the amount of bad debt associated with our
local product.

     In an effort to reduce this bad debt and increase collections, we have
recently begun implementing several corrective measures.  These include:
determining a customer's credit rating prior to provisioning service;
strengthening our internal and third-party collection efforts by increasing the
number of our collection employees and reducing the timeframe before collection
efforts are initiated; and reporting delinquent customers to the appropriate
credit bureaus.  We anticipate that these measures will increase our cash flows
from operating activities.  However, if we are unsuccessful in our efforts to
increase our cash collections or increase revenues and customers, we will not
have sufficient cash flows to fund our monthly operations as well as service our
debt obligations.

     WE MAY NOT HAVE SUFFICIENT CASH TO REPAY OUR DEBT OBLIGATIONS.  Recently,
we restructured approximately $7.7 million in accrued liabilities consisting of
notes payable, accrued interest and other outstanding accounts payable, into new
short and long term debt (see below) that resulted in the elimination of
approximately $6.9 million in accrued liabilities.  Beginning in September 2005,
we were required to begin making monthly principal and interest payments on
these new obligations.  Unless we are able to increase our revenues and increase
our cash collections, we may not have sufficient cash flow to fully support
daily operations and service our debt obligations and will need to increase
revenues and customers, decrease bad debt, or acquire alternate financing.

     WE ARE DEPENDENT ON A LIMITED NUMBER OF SUPPLIERS WHICH ARE REQUIRED FOR US
TO PROVIDE OUR SERVICES.  We do not own our own long distance network and
therefore currently depend primarily upon Sprint Communications LP to provide
for the transmission of long distance phone calls by our customers and to
provide the call detail records upon which we base our customer's billings.  We
also rely upon incumbent local exchange carriers such as BellSouth
Communications and SBC Communications to provide the underlying networks for the
provisioning of our local telephone service.  Additionally, our Internet
services are provided pursuant to agreements with various outside companies.
Although we believe that our relations with these companies are strong and
should remain so with continued contract compliance, the termination of our
contracts with these companies, the loss of services provided by them, or a
reduction in the quality of service we receive from them would likely harm our
business.  For additional details, please see Major Suppliers below.

     COMPETITION IN OUR MARKETS IS VERY INTENSE AND WE MAY NOT BE ABLE TO
COMPETE.  The local and long distance telecommunications industry is highly
competitive and affected by the introduction of new services by, and the market
activities of, major industry participants, including AT&T Corp., WorldCom,
Sprint Corporation, SBC, Verizon, and other national and regional local and
interexchange carriers.  Competition in the local and long distance business is
based upon pricing, customer service, billing services and perceived quality.
We compete against various national and regional carriers that are composed of
both facilities-based providers (those that carry traffic on their own
equipment) and switchless resellers (those that resell local and long distance
carried by facilities-based providers) offering essentially the same services as
we do.  Several of our competitors are substantially larger and have greater
financial, technical and marketing resources.  Although we believe that we have
the human and technical resources to pursue our strategy and compete effectively
in this competitive environment, our success will depend upon our continued
ability to profitably provide high quality, high value services at prices
generally competitive with, or lower than, those charged by our competitors.

                                      -3-


     We expect to encounter continued competition from major domestic and
international communications companies.  In addition, we may be subject to
additional competition due to the enactment of the Telecommunications Act of
1996, the development of new technologies and increased availability of domestic
and international transmission capacity.  A continuing trend toward business
combinations and alliances in the telecommunications industry may create
significant new competitors, which may have financial, personnel and other
resources significantly greater than ours.  Other potential competitors include
cable television companies, wireless telephone companies, electric utilities,
microwave carriers and private networks of large end users.

     The telecommunications industry is in a period of rapid technological
evolution, marked by the introduction of new product and service offerings and
increasing transmission capacity for services similar to those provided by us.
We cannot predict which of many possible future product and service offerings
will be important to maintain our competitive position or what expenditures will
be required to develop and provide such products and services.

     The market for Internet-based online services is relatively new, intensely
competitive and rapidly changing. Since the advent of commercial services on the
Internet, the number of Internet Service Providers and online services competing
for users' attention and spending has proliferated because of, among other
reasons, the absence of substantial barriers to entry, and we expect that
competition will continue to intensify.  Many of our current and potential
competitors such as Earthlink,  Yahoo, AOL, UUNET, and Microsoft Network have
longer operating histories, larger customer bases, greater brand recognition and
significantly greater financial, marketing and other resources.  These
competitors may be able to respond more quickly to new or emerging technologies
and changes in customer requirements and to devote greater resources to the
development, promotion and sale of their products and services than we are.

     AS OUR CUSTOMERS ARE FREE TO CHANGE THEIR TELECOMMUNICATION PROVIDER, OUR
REVENUES MAY DECREASE AT ANY TIME. The vast majority of our customers are not
obligated to purchase any minimum usage amount and can discontinue service,
without penalty, at any time.  Therefore, we cannot know if our customers will
continue to buy their local or long distance telephone service through us.  A
high level of customer attrition is inherent in the long distance industry, and
our revenues are affected by such attrition.  Attrition is attributable to a
variety of factors, including termination of customers by us for nonpayment and
the initiatives of existing and new competitors as they engage in, among other
things, national advertising campaigns, telemarketing programs and the issuance
of cash or other forms of incentives.

In the event that a significant portion of our customers decide to purchase
service from another provider, we do not know if we would be able to replace our
customer base from other sources.  Loss of a significant portion of our
customers would result in a corresponding reduction in our revenues.

     WE ARE SUBJECT TO EXTENSIVE GOVERNMENT REGULATION THAT MAY BE CHANGED IN
WAYS THAT HURT OUR BUSINESS.  We are subject to regulation by the FCC and by
various state public service and public utility commissions as a nondominant
provider of local and long distance services.  We are required to file tariffs
for interstate and international service with the FCC, which tariffs are
presumed lawful and become effective on one day's notice.  We are also required
to file tariffs or obtain approval for intrastate service provided in most of
the states in which we market local or long distance services.  By engaging in
direct marketing to end users, we will be subject to applicable regulatory
standards for marketing activities and the increased FCC and state attention to
certain marketing practices may become more significant to us.  Additionally,
certain marketing practices, including the methods and means to convert a
customer's telephone service from one carrier to another, have recently been
subject to increased regulatory review at both the federal and state levels.
This increased regulatory review could impede our possible future acquisition of
new business from other resellers.  Our marketing activities mandate compliance
with applicable state and federal regulations.  We are unable to predict the
effect of such increased regulatory review.

     YOU MAY BE UNABLE TO EFFECTIVELY EVALUATE THE BUSINESS OF OUR PERFEXA
SUBSIDIARY BECAUSE PERFEXA'S OUTSOURCED CALL CENTER AND INFORMATION TECHNOLOGY
SERVICE BUSINESS HAS EXISTED FOR ONLY A SHORT PERIOD OF TIME.  Perfexa-U.S. was
originally incorporated on October 3, 2000 as GTC Wireless, Inc. and was
inactive until September 13, 2002 when it changed its name to Perfexa Solutions,
Inc.  Perfexa-U.S. owns 99% of the issued and outstanding capital stock of
Perfexa Solutions Pvt. Ltd., a corporation formed under the laws of the Republic
of India.  Perfexa develops and markets offshore outsourced call center
solutions and information technology services to small and medium size companies
and does not have an established operating history.  Accordingly, you can
evaluate Perfexa's business, and therefore its future prospects, based only its
very limited operating history.  In addition, you must consider Perfexa's
prospects in light of the risks, expenses, and difficulties frequently
encountered in the establishment of a new business in a rapidly evolving market.

     PERFEXA WILL BE SUBJECT TO CERTAIN INHERENT RISKS ASSOCIATED WITH THE
REPUBLIC OF INDIA.  Perfexa's operating subsidiary, Perfexa Solutions Pvt. Ltd.,
is incorporated in the Republic of India, and substantially all of Perfexa's
assets and employees are located in India.  Consequently, Perfexa's financial
performance will be affected by political, social and economic developments
affecting India, Government of India policies, including taxation and foreign
investment policies, government currency exchange control, as well as changes in
exchange rates and interest rates.

                                      -4-


     Regional conflicts in South Asia could adversely affect the Indian economy,
disrupt Perfexa's operations and cause its business to suffer.  South Asia has
from time to time experienced instances of civil unrest and hostilities among
neighboring countries, including between India and Pakistan.  India's relations
with neighboring Pakistan, each a nuclear power, are tense. In April 1999, India
and Pakistan each conducted long-range missile tests.  Since May 1999, military
confrontations between India and Pakistan have occurred in the disputed
Himalayan region of Kashmir. India's relations with neighboring China are also
tense.  Events of this nature in the future could influence the Indian economy
and have a material adverse effect on Perfexa's business.  The potential for
such hostilities has recently increased as a result of terrorist attacks in the
U.S. and the recent attack on the Indian Parliament has increased tensions
between India and Pakistan.  Events of this nature in the future could influence
the Indian economy and could have a material adverse effect on Perfexa's
operations and on the market for Perfexa's services.

     Political instability or changes in the government in India could delay the
liberalization of the Indian economy and adversely affect economic conditions in
India generally, which could impact Perfexa's financial results and prospects.
Since 1991, successive Indian governments have pursued policies of economic
liberalization, including significantly relaxing restrictions on the private
sector.  Nevertheless, the role of the Indian central and state governments in
the Indian economy as producers, consumers and regulators has remained
significant.  The Government of India has changed several times over the past
decade.  The current Government of India, formed in 2004, has announced policies
and taken initiatives that support the continued economic liberalization
policies that have been pursued by previous governments.  There can be no
assurances that that these liberalization policies will continue in the future.
The rate of economic liberalization could change, and specific laws and policies
affecting technology companies, foreign investment, currency exchange and other
matters affecting investment in its securities could change as well.  A
significant change in India's economic liberalization and deregulation policies
could adversely affect business and economic conditions in India generally and
Perfexa's business in particular.

     PERFEXA'S BUSINESS IS SUBJECT TO FLUCTUATIONS IN FOREIGN CURRENCIES.
Perfexa's business is subject to fluctuations in the value of the Indian Rupee
against the U.S. dollar due to Perfexa's Indian subsidiary.  Operational costs
including labor, equipment, and facilities leases could fluctuate depending on
the value of the Rupee vis-a-vis the U.S. dollar.  With the recent decline in
the value of the dollar in relation to the Rupee, we have experienced a
corresponding increase in our operating costs.  In the future, Perfexa may also
sell its products and services in other currencies which would make the
management of currency fluctuations more difficult.

     OUR STOCK PRICE WILL FLUCTUATE AFTER THIS OFFERING, WHICH COULD RESULT IN
SUBSTANTIAL LOSSES FOR INVESTORS.  The market price for our common stock may
fluctuate significantly in response to a number of factors, some of which are
beyond our control. These factors include:

- -     Quarterly variations in operating results;
- -     Changes in financial estimates by securities analysts;
- -     Announcements by us or our competitors of new products, significant
       contracts, acquisitions or strategic relationships;
- -     Publicity about our company, management, products or our competitors;
- -     Additions or departures of key personnel;
- -     Any future sales of our common stock or other securities; and
- -     Stock market price and volume fluctuations of publicly traded companies.

                                      -5-


     These and other external factors have caused and may continue to cause the
market price and demand for our common stock to fluctuate substantially, which
may limit or prevent investors from readily selling their shares of common stock
and may otherwise negatively affect the liquidity of our common stock.

     In the past, securities class action litigation has often been brought
against companies following periods of volatility in the market price of their
securities. If securities class action litigation is brought against us it could
result in substantial costs and a diversion of our management's attention and
resources, which could hurt our business.

     CERTAIN SHARES OF OUR COMMON STOCK ARE RESTRICTED FROM IMMEDIATE RESALE.
THE LAPSE OF THOSE RESTRICTIONS, COUPLED WITH THE SALE OF THE RELATED SHARES IN
THE MARKET, OR THE MARKET'S EXPECTATION OF SUCH SALES, COULD RESULT IN AN
IMMEDIATE AND SUBSTANTIAL DECLINE IN THE MARKET PRICE OF OUR COMMON STOCK. A
substantial number of our shares of common stock are restricted from immediate
resale in the public market. The sale or resale of those shares in the public
market, or the market's expectation of such sales, may result in an immediate
and substantial decline in the market price of our shares. Such a decline will
adversely affect our investors, and make it more difficult for us to raise
additional funds through equity offerings in the future.

     BECAUSE WE ARE SUBJECT TO THE "PENNY STOCK" RULES, THE LEVEL OF TRADING
ACTIVITY IN OUR STOCK MAY BE REDUCED.  Our common stock may be deemed to be
"penny stock" as that term is defined in Rule 3a51-1 promulgated under the
Securities Exchange Act of 1934.  Penny stocks are stock:

     - With a price of less than $5.00 per share;

     - That are not traded on a "recognized" national exchange;

     - Whose prices are not quoted on the Nasdaq automated quotation system
     (Nasdaq listed stock must still have a price of not less than $5.00 per
     share); or

     - In issuers with net tangible assets less than $2.0 million (if the issuer
     has been in continuous operation for at least three years) or $5.0 million
     (if in continuous operation for less than three years), or with average
     revenues of less than $6.0 million for the last three years.

     Broker/dealers dealing in penny stocks are required to provide potential
investors with a document disclosing the risks of penny stocks. Moreover,
broker/dealers are required to determine whether an investment in a penny stock
is a suitable investment for a prospective investor. These requirements may
reduce the potential market for our common stock by reducing the number of
potential investors. This may make it more difficult for investors in our common
stock to resell shares to third parties or to otherwise dispose of them. This
could cause our stock price to decline.

     YOU MAY INCUR DILUTION IN THE FUTURE.  We may require additional funds to
support our working capital requirements or for other purposes, and will seek to
raise additional funds through public or private equity financing. Also, we may
acquire other companies or finance strategic alliances by issuing equity.  Any
capital raising transaction may result in additional dilution to our
shareholders.

SPECIAL  NOTE  ABOUT  FORWARD-LOOKING  STATEMENTS

     We have made forward-looking statements in this prospectus, including the
sections entitled "Management's Discussion and Analysis of Financial Condition
and Results of Operations" and "Business," that are based on our management's
beliefs and assumptions and on information currently available to our
management. Forward-looking statements include the information concerning our
possible or assumed future results of operations, business strategies, financing
plans, competitive position, industry environment, potential growth
opportunities, the effects of future regulation and the effects of competition.
Forward-looking statements include all statements that are not historical facts
and can be identified by the use of forward-looking terminology such as the
words "believe," "expect," "anticipate," "intend," "plan," "estimate" or similar
expressions. These statements are only predictions and involve known and unknown
risks and uncertainties, including the risks outlined under "Risk Factors" and
elsewhere in this prospectus.

     Although we believe that the expectations reflected in our forward-looking
statements are reasonable, we cannot guarantee future results, events, levels of
activity, performance or achievement. We are not under any duty to update any of
the forward-looking statements after the date of this prospectus to conform
these statements to actual results, unless required by law.



                                      -6-

                                USE OF PROCEEDS

     This prospectus relates to shares of our common stock that may be offered
and sold from time to time by certain selling shareholders. We will not receive
any proceeds from the sale of shares of common stock in this offering.  However,
we may receive proceeds from the exercise of warrants.  The weighted average
exercise price to acquire all of the shares of common stock included in this
prospectus underlying the exercise of warrants is $0.21 per share, and the
maximum proceeds to us upon the exercise of all the warrants is approximately
$4,672,500.

     These proceeds would be received from time to time as warrants are
exercised, and we will use these proceeds for working capital needs.

     Our allocation of proceeds represents our best estimate based upon the
expected exercise of warrants and the requirements of our proposed business and
marketing plan. If any of these factors change, we may reallocate some of the
net proceeds. The portion of any net proceeds not immediately required will be
invested in certificates of deposit or similar short-term interest bearing
instruments.












                                      -7-

                              SELLING SHAREHOLDERS


     The  following  table  provides  certain information with respect to shares
offered  by  the  selling  shareholders:



                                                                               
                                 PERCENTAGE OF
                                 OUTSTANDING     SHARES TO BE   PERCENTAGE OF
                                 SHARES          SHARES         ACQUIRED UPON   OUTSTANDING
                                 BENEFICIALLY    BENEFICIALLY   CONVERSION OF   SHARES TO BE  SHARES TO BE
SELLING                          OWNED BEFORE    OWNED BEFORE   CONVERTIBLE     SOLD IN THE   OWNED AFTER
STOCKHOLDER                      OFFERING        OFFERING(1)    NOTE(3)         OFFERING      THE OFFERING(4)

Alpha Capital                     7,647,059 (5)         21.19%(2)    9,185,520    15,565,611               0%
DCOFI Master                      9,176,471 (6)         24.54%(2)   11,022,624    18,678,733               0%
SCG Capital                       2,294,118 (7)          7.27%(2)    2,755,656     4,669,683               0%
Silver Oak                        3,823,529 (8)         11.64%(2)    4,592,760     7,782,805               0%
Ellis International               1,529,412 (9)          4.95%       1,837,104     3,113,122               0%
Bumper Fund, LP                   1,529,412(10)          4.95%       1,837,104     3,113,122               0%
Lance Baral                       1,250,000(11)          4.25%          N/A        1,250,000               0%
Blue Future, Inc.                    25,000(12)             *           N/A           25,000               0%
Hunter Wise Financial Group LLC     120,000(13)             *           N/A          120,000               0%


_________________________________________
*  Represents  less  than  1%  of  outstanding  shares.

(1)     Percentage  of  outstanding  shares  prior  to  offering  is  based  on
29,625,622  shares of common stock outstanding as of the date of this prospectus
plus the shares underlying warrants being registered for that particular selling
shareholder  in  this  offering.
(2)     Represents  the  total maximum percentage of shares that may be owned by
the  selling shareholder.  However, pursuant to a subscription agreement entered
into between us and the selling shareholder, the selling shareholder may not own
at  any  one  time,  more  than  4.99%  of  the  our  outstanding  common stock.
(3)     Reflects 175% of the number of shares that may be acquired by the
Selling Shareholder upon conversion of the principal plus interest underlying
the 12% Convertible Note at a conversion rate of $0.13 per share.
(4)     Percentage of outstanding shares is based on 29,625,622 shares of common
stock outstanding as of date of this prospectus, together with the 175% of the
shares of common stock that may be acquired from the conversion of the principal
amount and interest of the Convertible Notes at a the conversion rate of $0.13
per share, and 22,395,000 shares underlying warrants being registered in this
offering.
(5)     Includes  3,529,412  shares  underlying  Class  A Warrants and 2,941,176
Class  B  Warrants.
(6)     Includes  4,235,294  shares  underlying  Class  A Warrants and 3,529,412
Class  B  Warrants.
(7)     Includes  1,058,824 shares underlying Class A Warrants and 882,353 Class
B  Warrants.
(8)     Includes  1,764,706  shares  underlying  Class  A Warrants and 1,470,588
Class  B  Warrants.
(9)     Includes  705,882 shares underlying Class A Warrants and 855,235 Class B
Warrants.
(10)    Includes  705,882 shares underlying Class A Warrants and 855,235 Class B
Warrants.
(11)     Includes  250,000 shares underlying warrants to acquire common stock at
an  exercise  price  of  $0.11  per  share.
(12)     Reflects  number  of shares underlying warrants to acquire common stock
at  an  exercise  price  of  $0.17  per  share.
(13)     Reflects  number  of shares underlying warrants to acquire common stock
at  an  exercise  price  of  $0.20  per  share.

Material  Relationships  With  The  Selling  Shareholders

     Blue  Future,  Inc. has been retained by us to provide financial consulting
services.  Hunter  Wise  Financial  Group LLC has been retained by us to provide
investment  banking  services.  With  the exception of the above, we have had no
other material relationships with the selling shareholders during the past three
years.


                                      -8-

                              PLAN OF DISTRIBUTION

     The selling stockholders have advised us that the sale or distribution of
our common stock owned by the selling stockholders may be effected by the
selling stockholders as principals or through one or more underwriters, brokers,
dealers or agents from time to time in one or more transactions (which may
involve crosses or block transactions) (i) on the over-the-counter market or on
any other market in which the price of our shares of common stock are quoted or
(ii) in transactions otherwise than in the over-the-counter market or in any
other market on which the price of our shares of common stock are quoted.  Any
of such transactions may be effected at market prices prevailing at the time of
sale, at prices related to such prevailing market prices, at varying prices
determined at the time of sale or at negotiated or fixed prices, in each case as
determined by the selling stockholders or by agreement between the selling
stockholders and underwriters, brokers, dealers or agents, or purchasers.  If
the selling stockholders effect such transactions by selling their shares of
common stock to or through underwriters, brokers, dealers or agents, such
underwriters, brokers, dealers or agents may receive compensation in the form of
discounts, concessions or commissions from the selling stockholders or
commissions from purchasers of common stock for whom they may act as agent
(which discounts, concessions or commissions as to particular underwriters,
brokers, dealers or agents may be in excess of those customary in the types of
transactions involved).

     We will pay all expenses in connection with the registration and sale of
the common stock by the selling security holders, who may be deemed to be
underwriters in connection with their offering of shares. The estimated expenses
of issuance and distribution are set forth below:


Securities and Exchange Commission Registration Fee     $       1,128
Printing and Engraving Expenses                         $       1,000
Accounting Fees and Expenses                            $      10,000
Legal Fees and Expenses                                 $      50,000
Blue Sky Qualification Fees and Expenses                $       1,500
Miscellaneous                                           $       5,000
                                              TOTAL     $      68,628

     Under the securities laws of certain states, the shares of common stock may
be sold in such states only through registered or licensed brokers or dealers.
The selling stockholders are advised to ensure that any underwriters, brokers,
dealers or agents effecting transactions on behalf of the selling stockholders
are registered to sell securities in all fifty states. In addition, in certain
states the shares of common stock may not be sold unless the shares have been
registered or qualified for sale in such state or an exemption from registration
or qualification is available and we have complied with them. The selling
stockholders and any brokers, dealers or agents that participate in the
distribution of common stock may be considered underwriters, and any profit on
the sale of common stock by them and any discounts, concessions or commissions
received by those underwriters, brokers, dealers or agents may be considered
underwriting discounts and commissions under the Securities Act of 1933.

     In accordance with Regulation M under the Securities Exchange Act of 1934,
neither we nor the selling stockholders may bid for, purchase or attempt to
induce any person to bid for or purchase, any of our common stock while we or
they are selling stock in this offering. Neither we nor any of the selling
stockholders intends to engage in any passive market making or undertake any
stabilizing activity for our common stock. None of the selling stockholders will
engage in any short selling of our securities. We have been advised that under
the rules and regulations of the NASD, any broker-dealer may not receive
discounts, concessions, or commissions in excess of 8% in connection with the
sale of any securities registered hereunder.



                                      -9-

                                LEGAL PROCEEDINGS

     From time to time, we may be involved in various claims, lawsuits, disputes
with third parties, actions involving allegations of discrimination, or breach
of contract actions incidental to the operation of our business.  We are not
currently involved in any such litigation which we believe could have a
materially adverse effect on our financial condition or results of operations.

                              DIRECTORS, EXECUTIVE
                    OFFICERS, PROMOTERS AND CONTROL PERSONS

     The following table sets forth the names and ages of the current directors
and executive officers of the Company, the director nominees, and the principal
offices and positions with the Company held by each person and the date such
person became a director or executive officer of the Company. The executive
officers of the Company are appointed by the Board of Directors. The directors
serve one-year terms until their successors are elected. The executive officers
serve terms of one year or until their death, resignation or removal by the
Board of Directors. Unless described below, there are no family relationships
among any of the directors and officers, and none of our officers or directors
serves as a director of another reporting issuer.


Name               Age     Position(s)
- --------------------------------------------------------------------------------

Paul  Sandhu        44     Chief  Executive  Officer and Chairman of the Board

Eric  Clemons       34     Director,  President, Secretary and Treasurer

Gerald A. DeCiccio  47     Director  and  Chief  Financial  Officer

     PAUL SANDHU is currently our Chief Executive Officer and the Chairman of
our Board of Directors.  Mr. Sandhu has been with us since our inception.  Mr.
Sandhu has over fourteen years experience with start-up and emerging growth
companies.  Mr. Sandhu was Co-Founder, President and Co-Owner of Maximum
Security, a Security and surveillance company he started in 1992.  While at
Maximum, Mr. Sandhu actively managed a staff of over 200 employees.  In 1997 Mr.
Sandhu sold the business to his partner.  Mr. Sandhu graduated from the
University of Punjab in India with a degree in Engineering.

     ERIC CLEMONS is currently our President and a member of our Board of
Directors.  Mr. Clemons has been with us since our inception.  Mr. Clemons has
over twelve years experience with sales and marketing organizations.  Mr.
Clemons most recent position prior to joining the Company was as Vice President
of Marketing for Intelligent Electronic Communications managing a staff of 50
employees.

     GERALD A. DECICCIO joined us in January 1999 as Chief Financial Officer and
is currently a member of our Board of Directors. Mr. DeCiccio has over twenty
years experience in the financial and accounting field. Prior to joining us, Mr.
DeCiccio was the Vice President of Finance and Administration for National
Telephone & Communications, Inc., ("NT&C") a $150 million inter-exchange carrier
and provider of communications products and services. While at NT&C, Mr.
DeCiccio managed NT&C's finance, accounting, human resources and legal
departments. Between 1995 and 1997, Mr. DeCiccio was the Corporate Controller
for Newport Corporation, a $140 million multi-national manufacturer /
distributor of laser and optics products. Prior to that, Mr. DeCiccio was the
Director of Audit and Quality Systems for Sunrise Medical, Inc., a $750 million
multi-national manufacturer / distributor of health care products. From 1980 to
1984, Mr. DeCiccio was a Supervising Senior Accountant for Ernst and Young. Mr.
DeCiccio received his Bachelor of Science in Accounting from Loma Linda
University, and his Masters of Science in Finance and Systems Technology from
the University of Southern California. Mr. DeCiccio is a Certified Public
Accountant in the State of California.


                                      -10-

                               SECURITY OWNERSHIP
                  OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following table sets forth, as of September 30, 2005, certain information
with respect to the equity securities owned of record or beneficially by:

- -     each of our Officers and Directors;
- -     each person who owns beneficially more than 5% of each class of our equity
      securities; and
- -     all Directors and Executive Officers as a group.




                                                      COMMON STOCK PERCENT OF(1)
TITLE OF CLASS  NAME AND ADDRESS OF BENEFICIALOWNER   OUTSTANDING  OUTSTANDING
- --------------------------------------------------------------------------------
                                                         

                Paul Sandhu(2)
Common Stock    3151 Airway Avenue, Suite P-3
                Costa Mesa, CA 92626.                   4,187,715  13.81%
                --------------------------------------  ---------  ------

                Eric Clemons(3)
Common Stock    3151 Airway Avenue, Suite P-3
                Costa Mesa, CA 92626.                     882,522   2.92%
                --------------------------------------  ---------  ------

                Gerald A. DeCiccio(4)
Common Stock    3151 Airway Avenue, Suite P-3
                Costa Mesa, CA 92626.                     413,500   1.38%
                --------------------------------------  ---------  ------

                Reet Trust(5)
Common Stock    21520 Yorba Linda, Suite 6227
                Yorba Linda, CA 92887                   2,000,000   6.75%
                --------------------------------------  ---------  ------

                Rapaport Family Trust
Common Stock    584 Via Almar
                Palos Verde Peninsula, CA 90275         3,595,000  12.13%
                --------------------------------------  ---------  ------

Common Stock    All Directors and Officers as a Group
                (3 Persons in total)                    5,483,737  18.51%
                --------------------------------------  ---------  ------
<FN>

______________________________________

(1)     Percentage of outstanding shares is based on 29,625,622 shares of common
stock outstanding as of the date of this prospectus plus shares underlying
options exercisable within 60 days for that particular holder.

(2)     Includes 693,000 options to acquire shares of our common stock in
accordance with Mr. Sandhu's director compensation agreement and our employee
benefit plan.  Does not include an aggregate of 837,000 unvested options to
acquire shares of our common stock granted in accordance with our employee
benefit plan.

(3)     Includes 572,000 options to acquire shares of our common stock in
accordance with Mr. Clemons' director compensation agreement and our employee
benefit plan.  Does not include an aggregate of 573,000 unvested options to
acquire shares of our common stock in accordance with our employee benefit plan.

(4)     Includes an aggregate of 391,000 options to acquire shares of our common
stock in accordance with Mr. DeCiccio's employment and director compensation
agreements and our employee benefit plan.  Does not include an aggregate of
394,000 unvested options to acquire shares of our common stock in accordance
with our employee benefit plan.

(5)     The trustee of the Reet Trust is Teg Sandhu, father of S. Paul Sandhu.
However, S. Paul Sandhu disclaims any beneficial ownership to the shares held by
the Reet Trust.


     We believe that the beneficial owners of securities listed above, based on
information furnished by such owners, have sole investment and voting power with
respect to such shares, subject to community property laws where applicable.
Beneficial ownership is determined in accordance with the rules of the
Commission and generally includes voting or investment power with respect to
securities.  Shares of stock subject to options or warrants currently
exercisable, or exercisable within 60 days, are deemed outstanding for purposes
of computing the percentage of the person holding such options or warrants, but
are not deemed outstanding for purposes of computing the percentage of any other
person.

                                      -11-



                            DESCRIPTION OF SECURITIES

Authorized  Capital  Stock.
- ---------------------------

     The authorized capital stock of our company currently consists of
100,000,000 shares of common stock, par value $0.001 and 20,000,000 shares of
preferred stock, par value $0.001. As of July 15, 2005, we have 29,625,622
shares of common stock outstanding and no shares of preferred stock designated
or outstanding.

     Common Stock. Each share of common stock entitles the holder to one vote on
each matter submitted to a vote of our shareholders, including the election of
directors. There is no cumulative voting. Subject to preferences that may be
applicable to any outstanding preferred stock, shareholders are entitled to
receive ratably such dividends, if any, as may be declared from time to time by
the Board of Directors. Shareholders have no preemptive, conversion or other
subscription rights. There are no redemption or sinking fund provisions
available to the common stock. In the event of liquidation, dissolution or
winding up of our company, shareholders are entitled to share ratably in all
assets remaining after payment of liabilities, subject to prior distribution
rights of preferred stock, if any, then outstanding.

     Preferred Stock. The Board of Directors is authorized, subject to any
limitations prescribed by the Nevada Revised Statutes, or the rules of any
quotation system or national securities exchange on which stock of our company
may be quoted or listed, to provide for the issuance of shares of preferred
stock in one or more series; to establish from time to time the number of shares
to be included in each such series; and to fix the rights, powers, preferences,
and privileges of the shares of such series, without any further vote or action
by the shareholders. Depending upon the terms of the preferred stock established
by the Board of Directors, any or all series of preferred stock could have
preference over the common stock with respect to dividends and other
distributions and upon liquidation of our company or could have voting or
conversion rights that could adversely affect the holders of the outstanding
common stock. We have no present plans to issue any shares of preferred stock.

     12% Convertible Promissory Notes.
     ---------------------------------

     General Terms.  In May and July 2005, we issued an aggregate of $2,000,000
principal amount in 12% Convertible Promissory Notes.  This principal amount
reflects a original issue discount of 15%, which resulted in $1,700,000 in gross
proceeds to us.  The notes accrue simple interest at the rate of 12% per annum
and mature on November 23, 2006.  Under the terms of the notes, we are obligated
to make minimum payments beginning 120 days following the issuance of the notes.
The first three monthly minimum payments after the initial 120 day grace period,
will each equal 2.5 percent of the principal amount.  The next eleven monthly
minimum payments will each equal 5 percent of the principal amount.  Any
remaining outstanding principal or interest is then due upon maturity of the
note, which is November 23, 2006.

     Repayment in Stock.  Under the terms of the notes, subject to certain
limitations, we have the option of paying our minimum monthly payments with our
common stock.  Such common stock would be valued at a conversion rate equal to
the lessor of (i) $0.13 per share or (ii) 85% of the average of the five closing
bid prices of our common stock prior to the date we make our payment.  However,
unless waived by the noteholder, we may not pay the monthly minimum payment in
common stock if the amount the shares for such payment exceeds 35% of the
aggregate daily trading volume for our stock for the seven trading days prior to
our payment.  We may also not use this feature to the extent that doing so at
such time, will cause a noteholder to own more than 4.99% of out common stock.
Additionally, we may not exercise this option if an effective registration
statement covering these shares is not in place.  We have not decided whether to
make our minimum monthly payments in stock or cash.

     Provided that certain conditions exist, we may force the noteholders to
convert some or all of the then outstanding principal and unpaid interest into
shares of our common stock at the rate of $0.13 per share.  We may only exercise
this mandatory conversion option if the closing bid of our common stock is more
than $0.35 for each for the 10 trading days prior to our notice of a mandatory
conversion and then only for one day.  Also, the shares to be paid in a
mandatory conversion may not exceed 35% of the daily trading volume of our
common stock for the preceding seven trading days multiplied by our common
stock's volume weighted average price.

     Conversion Rights. The noteholder has the right, but not the obligation, to
convert all or any portion of the then aggregate outstanding principal amount
and any interest or fees then due, into shares of our common stock at the rate
of $0.13 per share. However, the noteholder may not exercise this option (unless
the noteholder waives this limitation upon 61 days prior notice) to the extent
that by doing so, it will own more than 4.99% of our outstanding shares of
common stock.


                                      -12-


     Default Provisions.  Upon the occurrence of certain conditions set forth in
the notes, the noteholders shall be entitled to declare all outstanding
principal amounts and unpaid interest immediately due and payable.  In the event
of a default, we may not pay a minimum monthly payment in stock and we may not
force a mandatory conversion.

     Registration of Underlying Common Stock.     To permit the purchasers to
resell the common shares underlying the convertible notes, we agreed to register
175% of the common shares issuable upon conversion of the convertible notes as
well as the shares underlying the Class A and Class B warrants described below.
To that end, we agreed that we will prepare and file such amendments and
supplements to the registration statement and the prospectus as may be necessary
in accordance with the Securities Act and the rules and regulations promulgated
thereunder, to keep it effective until the earliest of any of the following
dates:

- -     the date after which all of the common shares held by the purchasers or
which are issuable by the convertible notes or warrants, have been sold by the
purchasers pursuant to such registration statement;

- -     the date after which all of the common shares held by the purchasers or
which are issuable by the convertible notes or warrants that are covered by the
registration statement may be sold, in the opinion of our counsel, without
restriction under the Securities Act of 1933; or

     -     the date that is thirty-six (36) months from the effective date of
the registration statement.

     Class A and Class B Warrants
     ----------------------------

     In connection with the issuance of the 12% Convertible Promissory Notes, we
issued to the purchasers of the notes six Class A Warrants and five Class B
Warrants for each dollar amount of principal amount purchased.

     Class A Warrants

     The Class A Warrants entitle the holder to purchase our common stock for
$0.22 per share.  Class A warrants are exercisable up to four years from the
date of issuance.  If a registration statement covering the common stock
underlying the warrants is effective at the time of exercise, then the warrants
may only be exercised upon payment of cash.    If such registration statement is
not in effect, then the holder may elect to exercise the warrant via a cashless
exercise method.  Cashless exercise works in the following way.  At the time the
holder wishes to exercise their warrants, if the fair market value of our common
stock is greater than the exercise price, then in lieu of paying cash to satisfy
the exercise price, the holder can elect to pay the exercise price by reducing
the amount of common stock they'll receive by the number of shares multiplied by
the then fair market value necessary to exercise the warrants.

     For example, if a holder of 1,000 Class A Warrants wishes to exercise all
1,000 warrants, and at the time of exercise the fair market value of our common
stock is $0.44 per share, then instead of paying $220 to exercise their warrants
(1,000 shares x $0.22 exercise price), the holder would reduce the number of
shares they would receive by 500 ($220 divided by the fair market value of $0.44
per share).  The holder would then get 500 shares upon exercise of their 1,000
warrants.  The holders of the Class A Warrants are under no obligation to
exercise their warrants.

     Class B Warrants

     The Class B Warrants entitle the holder to purchase our common stock for
$0.20 per share.  Class B warrants are exercisable from the date of issuance
until 120 days following the day in which a registration statement covering the
shares underlying the Class B Warrants is effective.  During the period, the
warrants may only be exercised upon payment of cash.    If such registration
statement is not in effect, then the holder may elect to exercise the warrant
via a cashless exercise method.  The holders of the Class B Warrants are under
no obligation to exercise their warrants.

ANTI-TAKEOVER EFFECTS OF PROVISIONS OF THE ARTICLES OF INCORPORATION, BYLAWS AND
NEVADA LAW

     The following provisions of the Articles of Incorporation and Bylaws of our
company could discourage potential acquisition proposals and could delay or
prevent a change in control of our company. Such provisions may also have the
effect of preventing changes in the management of our company, and preventing
shareholders from receiving a premium on their common stock.


                                      -13-


     Authorized but Unissued Stock. The authorized but unissued shares of common
stock and preferred stock are available for future issuance without shareholder
approval. These additional shares may be utilized for a variety of corporate
purposes, including future public offerings to raise additional capital,
corporate acquisitions and employee benefit plans.

     Blank Check Preferred Stock. The existence of authorized but unissued and
unreserved shares of preferred stock may enable the Board of Directors to issue
shares to persons friendly to current management which would render more
difficult or discourage an attempt to obtain control of our company by means of
a proxy contest, tender offer, merger or otherwise, and thereby protect the
continuity of our company's management.

     Nevada Business Combination Law. The State of Nevada has enacted
legislation that may deter or frustrate takeovers of Nevada corporations. The
Nevada Business Combination Law generally prohibits a Nevada corporation from
engaging in a business combination with an "interested shareholder" (defined
generally as any person who beneficially owns 10% or more of the outstanding
voting stock of our company or any person affiliated with such person) for a
period of three years following the date that such shareholder became an
interested shareholder, unless the combination or the purchase of shares made by
the interested shareholder on the interested shareholder's date of acquiring
shares is approved by the board of directors of the corporation before that
date. A corporation may not engage in any combination with an interested
shareholder of the corporation after the expiration of three years after his
date of acquiring shares unless:

     - The combination or the purchase of shares made by the interested
     shareholder is approved by the board of directors of the corporation before
     the date such interested shareholder acquired such shares;

     - A combination is approved by the affirmative vote of the holders of stock
     representing a majority of the outstanding voting power not beneficially
     owned by the interested shareholder proposing the combination, or any
     affiliate or associate of the interested shareholder proposing the
     combination, at a meeting called for that purpose no earlier than three
     years after the interested shareholder's date of acquiring shares; or

     - The aggregate amount of cash and the market value, as of the date of
     consummation, of consideration other than cash to be received per share by
     all of the holders of outstanding common shares of the corporation not
     beneficially owned by the interested shareholder, satisfies the fair value
     requirements of Section 78.441 of Nevada Revised Statutes.

     Special Meetings of Shareholders. Special meetings of the shareholders of
our company may be called by our Board of Directors or other persons authorized
to do so under Nevada law. Under applicable Nevada law, shareholders do not have
the right to call a special meeting of the shareholders. This may have the
effect of discouraging potential acquisition proposals and could delay or
prevent a change in control of our company by precluding a dissident shareholder
from forcing a special meeting to consider removing the Board of Directors or
otherwise.

     Transfer Agent and Registrar.  Transfer On-line is the transfer agent and
registrar for our common stock.  Its address is 317 SW Alder Street, Portland,
Oregon, 97204.


                     INTERESTS OF NAMED EXPERTS AND COUNSEL

     The Lebrecht Group, APLC serves as our legal counsel in connection with
this offering. The Lebrecht Group and its employees are the owner of 900 shares
of our common stock. Additionally, pursuant to an agreement with the Lebrecht
Group, we are obligated to issue to them 50,000 shares of our common stock.

                      DISCLOSURE OF COMMISSION POSITION ON
                INDEMNIFICATION FOR SECURITIES ACT LIABILITIES

     Our articles of incorporation limit the liability of directors to the
maximum extent permitted by Nevada law.  This limitation of liability is subject
to exceptions including intentional misconduct, obtaining an improper personal
benefit and abdication or reckless disregard of director duties.  Our articles
of incorporation and bylaws provide that we may indemnify our directors,
officer, employees and other agents to the fullest extent permitted by law.  Our
bylaws also permit us to secure insurance on behalf of any officer, director,
employee or other agent for any liability arising out of his or her actions in
such capacity, regardless of whether the bylaws would permit indemnification.
We currently have an insurance policy for our officers and directors.


                                      -14-


     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to our directors, officers and controlling persons
pursuant to the foregoing provisions, or otherwise, we have been advised that in
the opinion of the Securities and Exchange Commission such indemnification is
against public policy as expressed in the Securities Act and is, therefore,
unenforceable.












                                      -15-

                            DESCRIPTION OF BUSINESS

OVERVIEW

     We are a provider of various services including, telecommunication services
such as local and long distance telephone services, Internet related services,
and business process outsourcing ("BPO") services.  We were organized as a
Nevada Corporation on May 17, 1994 and are currently based in Costa Mesa,
California.  Our common stock trades on the NASDAQ's OTC Bulletin Board under
the symbol "GTCC."

     Our services consist of the following:

TELECOMMUNICATIONS RELATED SERVICES

     We  are  currently licensed in every state (except Alaska) and the District
of  Columbia  to provide long distance telecommunications services. We primarily
service  small  and medium sized businesses and residential customers throughout
the United States and have positioned ourselves to be a low-cost provider in the
marketplace.  To  date, we have operated as a switchless(1), nonfacilities-based
reseller  of  long  distance  services.  By  committing  to purchase large usage
volumes  from national carriers such as Sprint, pursuant to contract tariffs(2),
we  have  been  able  to  procure  substantial  discounts  and  offer  low-cost,
high-quality  long  distance  services  to  our  customers  at rates at or below
current standard industry levels.

     We provide long distance telephone service under a variety of plans.  These
include outbound service, inbound toll-free 800 service and calling card
service.  We also provide local telephone service as a Competitive Local
Exchange Carrier ("CLEC") on a limited basis.  Recently, the Federal Court of
Appeals for the District of Columbia, overturned rules regulating rates which
incumbent local exchange carriers charge competitive local exchange carriers
such as the Company.  Consequently, incumbent local exchange carriers such as
SBC, Bellsouth and Verizon are no longer legally required to offer us certain
network elements which we require to offer local service.  Although we have
negotiated commercial agreements with several of the incumbent carriers for the
provisioning of such service, we have determined that our margins are
considerably lower than anticipated.  Therefore, we are currently assessing
whether we can continue offering our local service on a competitive basis.

INTERNET RELATED SERVICES

     We also operate as an Internet Service Provider, offering dial-up access at
speeds up to 56kps and Digital Subscriber Line (DSL) service.  These services
are available to both consumer and business users.  Our Internet related
services are billed using the same methods as those used for billing our
telecommunication services.  Our Internet related services are provided pursuant
to contracts with third-party providers, who remain competitors with us.  By
contracting with third-party providers to purchase large quantities of usage
volumes, we are able to secure significant discounts, which then allows us to
offer these services to our end-users at rates equal to or less than our
competitors.

BUSINESS PROCESS OUTSOURCING SERVICES

     In 2002 we began exploring various options to reduce our labor and overhead
costs as well as explore new markets.  We determined that by developing a call
center and Information Technology ("IT") development center in India, we could
take advantage of India's highly skilled but vastly lower labor and operating
costs thereby allowing for the reduction of a significant portion of our
operating overhead.  Despite significant start-up costs associated with the
development of our outsourcing subsidiary, we believe that these operations will
result in significant savings for us.  Additionally, our outsourcing operations
were designed to provide additional revenue opportunities for us in the Business
Process Outsourcing Services market (see below).  Our domestic outsourcing
operations are conducted through our majority owned subsidiary, Perfexa
Solutions, Inc., which we call Perfexa-U.S.  Perfexa-U.S.'s subsidiary, Perfexa
Solutions Private Limited, a corporation formed under the laws of the Republic
of India ("Perfexa-India") manages and operates our call center and IT
development center in New Delhi, India.  We will collectively refer to both
Perfexa-U.S. and Perfexa-India as Perfexa in this prospectus.

__________________________
(1)Switchless resellers of long distance services do not utilize any of their
own lines, or switching equipment.
(2)Contract tariffs are services and rates based on contracts negotiated with
individual customers, but also available to all customers.

                                      -16-


     Our Perfexa operations provide inbound, as well as outbound call center
management solutions, IT management solutions and business operations management
solutions.  Perfexa's solution is to: 1) capitalize on India's highly educated,
English speaking workforce; 2) utilize the inherent cost and labor availability
advantages within India; and 3) take advantage of the low employee turnover
rates in India, which will enable us to capitalize on our significant investment
in ongoing employee training and development programs which will dramatically
improve the quality of the customer care experience.  Future plans are to expand
into other low cost countries as business develops.

     Perfexa currently provides customer service for our approximately 93,000
telecommunication and Internet users.  Perfexa's IT group currently develops IT
solutions for our customer care needs and the integration of our customer care
system with those of Perfexa's New Delhi Center.  Perfexa has recently begun
offering its services to third parties and plans to focus on marketing its
outsourced call center services to U.S. based companies.  Perfexa's IT group
will work initially to ensure the integration of Perfexa's systems with those of
Perfexa's clients.  Subsequently, the IT group will develop customized software
solutions for third parties.

COMPETITION

Telecommunication Services

     The local and long distance telecommunications industry is highly
competitive and affected by the introduction of new services by, and the market
activities of, major industry participants, including AT&T Corp., Sprint, local
exchange carriers such as Verizon and SBC Communications, and other national and
regional carriers.  Competition in the telecommunications business is based upon
pricing, customer service, billing services and perceived quality.  We compete
against various national and regional carriers that are composed of both
facilities-based providers (those that carry local and long distance traffic on
their own equipment) and switchless resellers (those that resale long distance
carried by facilities-based providers or lease local telephone lines and
switching equipment from incumbent local carriers) offering essentially the same
services as us.  Several of our competitors are substantially larger and have
greater financial, technical and marketing resources.  We believe that we are
able to compete with these competitors by providing high quality service at the
lowest price possible.

     We believe that the pricing strategies and cost structures of the major
carriers have resulted historically in their charging higher rates to the
residential and small-to-medium sized business customer.  Smaller customers
typically are not able to make the volume commitments necessary to negotiate
reduced rates under individualized contracts.  By committing to large volumes of
traffic, we guarantee traffic to the major long distance carrier while relieving
the major long distance carrier of the administrative burden of qualifying and
servicing large numbers of small-to-medium-sized accounts.  To be successful, we
believe that we must have lower overhead costs and be able to efficiently market
the long distance product, process orders, verify credit and provide customer
service to a large number of accounts.  Although we believe we have human and
technical resources to pursue our strategy and compete effectively in this
competitive environment, our success will depend upon our continued ability to
profitably provide high quality, high value services at prices generally
competitive with, or lower than, those charged by our competitors.  There can be
no assurances that we will be able to compete successfully in these markets.

     Our long distance traffic is currently carried by Sprint Communications,
Inc. which provides our underlying long distance network.  Sprint remains a
competitor of ours for the provisioning of telecommunications services.

     The Telecommunications Act of 1996 is intended to introduce more
competition to U.S. telecommunications markets.  The legislation opens the local
services market by requiring local exchange companies to permit interconnection
to their networks and establishing, among other things, their obligations with
respect to access, resale, number portability, dialing parity, access to
rights-of-way and mutual compensation.  The legislation also codifies local
exchange carriers' equal access and nondiscrimination obligations and preempts
most inconsistent state regulation.  The legislation also contains special
provisions that eliminate restrictions on the Regional Bell Operating Companies
("RBOCs") providing long distance services, which means that we face competition
for providing long distance services from well capitalized, well known companies
that prior to this time could not compete in long distance service.


                                      -17-


Internet Related Services

     The market for Internet-based online services is relatively new, intensely
competitive and rapidly changing.  Since the advent of commercial services on
the Internet, the number of Internet Service Providers and online services
competing for users' attention and spending has proliferated because of, among
other reasons, the absence of substantial barriers to entry, and we expect that
competition will continue to intensify.  Many of our current and potential
competitors such as Earthlink, Yahoo, AOL, and Microsoft Network have longer
operating histories, larger customer bases, greater brand recognition and
significantly greater financial, marketing and other resources.  These
competitors may be able to respond more quickly to new or emerging technologies
and changes in customer requirements and to devote greater resources to the
development, promotion and sale of their products and services than us.

     We believe that our Internet Related Services are marketed at competitive
rates and provide quality and services comparable to our competitors.

Business Process Outsourcing Services

     IT Outsourcing.  Electronic Data Systems Corporation (EDS) is currently the
largest IT outsourcer.  According to IDC, EDS captured over 25% of the $25.7
billion IT outsourcing market in 2000.  Given the strength of the company's
competition, maintaining its sizable market share is not easily accomplished;
EDS's most formidable competitor in terms of revenue generation is IT
outsourcing giant IBM Global Services, which captured 14% of the segment's
market share in 2000.  Other competitors include Computer Sciences Corporation,
Unisys, Affiliated Computer Systems (ACS), CGI Group Inc. and Science
Applications International Corporation (SAIC).

     Perfexa's ability to obtain business is dependent upon its ability to offer
better strategic concepts and technical solutions, better value, a quicker
response, or a combination of these factors.  Many of these competitors have a
more substantial amount of resources and therefore have the greater ability to
obtain client contracts where large asset purchases or investments are required.
In order to sustain competitive prices, Perfexa must operate with efficient and
minimal overhead while building a stable client base.  India provides the
infrastructure to leverage low cost IT solutions.

     Call Center Outsourcing.  Convergys is a leading provider of outsourced
services within the billing services and software segment as well as the call
center services segment. The company handles more than one million customer
contacts daily through its 28,000 workstations and manages customer interactions
that range from initial product information requests, account activation and
product sales to service renewal, billing inquiries and complaint resolution.
Additional competitors include Exult, NCO Group, ProBusiness, SITEL Corporation,
Synhrgy, Teletech Holdings, Inc, West Corporation, and Peopleclick.

     Pricing strategies and cost structures of these major players are generally
built on labor rates, technical and operation capabilities, and industry and
process knowledge.  The required competency is optimization of the business
process at hand, and pricing models may be based on cost plus incentives, fixed
fee, or per transaction.  Perfexa's initial revenues will be derived from the
areas of call center and administrative outsourcing services.  Critical
competitive factors include the ability to measure the quality of job
performance and pricing and obtain a solid understanding of clients' specific
job requirements through consultative assessments.

     Value-added services is one of the key advantages that Perfexa expects to
have.  By leveraging a highly educated and cost-effective team in India, this
advantage is expected to reduce customers' business operating costs by 40% to
50% lower than onshore outsourcing providers.  To be successful, Perfexa will
offer a distinct value proposition to the client---significant savings by
converting fixed employee costs to flexible, variable costs while avoiding large
capital expenditures required to implement and maintain call center
technologies.  The challenge that Perfexa may face is whether they will be able
to provide high quality service at a cost savings while at the same time be both
profitable and lower-priced than their competitors.  There can be no assurances
that Perfexa will be able to compete successfully in these markets.

CUSTOMER ATTRITION

     We believe that a high level of customer attrition is a characteristic of
the domestic residential long distance, local and Internet related industries.
Attrition is attributable to a variety of factors, including the termination of
customers by us for non-payment and the initiatives of existing and new
competitors as they engage in, among other things, national advertising
campaigns, telemarketing programs and the issuance of cash or other forms of
incentives. Such attrition could have a material adverse effect upon our future
results of operations and financial conditions.


                                      -18-


DEPENDENCE ON KEY CUSTOMERS

     We are not dependent on any single customer for a significant portion of
our annual sales. Our customer base changes on a continuous basis, as new
customers are added or old customers removed.

MAJOR SUPPLIERS

     We do not own our own long distance network and currently depend upon
Sprint Communications Company L.P. to provide for the transmission of phone
calls by our customers and to provide the call detail records upon which we base
our customer's billings.  Pursuant to the terms of our agreement with Sprint, as
amended, we are obligated to a monthly minimum of $25,000 through July 26, 2006.
For any period during which we fail to meet our monthly minimum, we would be
liable for 25% of the difference between our actual usage and the stated
minimum.  We may terminate the agreement upon 90 days written notice provided
that we pay a termination fee equal to 50% of the aggregate minimum revenue
requirement for the remaining term of the contract if we terminate for
convenience or by default of us prior to the expiration date which was
approximately $194,000 as of June 30, 2005.  Sprint may terminate the agreement
upon 30 days written notice and then only in the event that we are in material
breach of the agreement.  However, in cases of nonpayment, Sprint may elect to
immediately terminate the Agreement.

     The termination of our contract with Sprint, the loss of telecommunications
services provided by Sprint, or a reduction in the quality of service we receive
from Sprint would materially harm our business. In addition, the accurate and
prompt billing of our customers is dependent upon the timeliness and accuracy of
call detail records provided to us by Sprint. Our business would be harmed if
Sprint's call detail records are inaccurate or are not timely delivered.

     In the event that the services provided by Sprint to us were discontinued,
we believe that we would be able to identify alternate suppliers that would be
able to provide us with sufficient levels of services at terms similar to those
of Sprint. Although we have the right to switch our current customers to an
alternate underlying carrier, our customers have the right to discontinue their
service with us at any time. Accordingly, the termination or non-renewal of our
contract tariffs with Sprint or the loss of telecommunications services from
Sprint may adversely effect our business.

     We do not have our own local telephone network.  We currently lease local
telephone lines and switching equipment from incumbent local exchange carriers
such as SBC..  Previously, these carriers were required by law to lease us local
lines and switching services at regulated rates.  Recently, court decisions and
FCC regulations have eliminated the local carriers' legal obligation to provide
us with switching services at regulated rates.  Consequently, we have entered
into multi-year contracts with SBC, Bellsouth & Verizon for the continued
provisioning of these services to us at negotiated rates.  In the event that the
services provided by these local exchange carriers were discontinued, we would
be unable, absent significant capital expenditures, to continue providing local
service.  Currently, these services do not comprise a material portion of our
operations.

     We do not have our own Internet Network. Currently, we provide our Internet
Service Provider Access services pursuant to agreements with third party
companies for the provisioning of our Internet Service Provider Access service.
We are not obligated to any monthly minimums under these agreements. Although we
believe that our relationship with our third-party providers is strong and
should remain so with continued contract compliance, the termination of our
contract with our underlying provider, the loss of Internet services provided by
this company, or a reduction in the quality of service we receive from this
company could have an adverse effect on our internet operations. In the event
that an underlying provider was to discontinue its service to us, we believe,
based upon discussions that we have had with other Internet service providers,
that we could negotiate and obtain contracts with Internet service providers at
comparable rates.

REGULATION

     The provisioning of our communications services is subject to extensive
government regulation.  Federal law regulates interstate and international
telecommunications, while states have jurisdiction over telecommunications that
originate and terminate within the same state.  Changes in existing policies or
regulations in any state or by the FCC could materially adversely affect our
financial condition or results of operations, particularly if those policies
make it more difficult for us to obtain service from Sprint or other long
distance companies at competitive rates, or otherwise increase the cost and
regulatory burdens of marketing and providing service.  There can be no
assurance that the regulatory authorities in one or more states or the FCC will
not take action having an adverse effect on our business or financial condition
or results of operations.


                                      -19-


Federal

     We are classified by the FCC as a nondominant carrier.  After the prior
reclassification of AT&T as nondominant, only the local exchange carriers are
classified as dominant carriers among domestic carriers.  The FCC generally does
not exercise direct oversight over charges for service of nondominant carriers,
although it has the statutory power to do so.  Nondominant carriers are required
by statute to offer interstate services under rates, terms, and conditions that
are just, reasonable and not unreasonably discriminatory.  The FCC has the
jurisdiction to act upon complaints filed by third parties, or brought on the
FCC's own motion, against any common carrier, including nondominant carriers,
for failure to comply with its statutory obligations.  Nondominant carriers are
required to publish and make available service agreements listing their rates,
terms and conditions of service.  The FCC also has the authority to impose more
stringent regulatory requirements on us and change our regulatory classification
from nondominant to dominant.  In the current regulatory atmosphere, we believe,
however, that the FCC is unlikely to do so.

     The FCC imposes only minimal reporting requirements on nondominant
resellers, although we are subject to certain reporting, accounting and
record-keeping obligations.

     At present, the FCC exercises its regulatory authority to set rates
primarily with respect to the rates of dominant carriers, and it has
increasingly relaxed its control in this area. Even when AT&T was classified as
a dominant carrier, the FCC most recently employed a "price cap" system, which
essentially exempted most of AT&T's services, including virtually all of its
commercial and 800 services, from traditional rate of return regulation because
the FCC believes that these services were subject to adequate competition.

State

     We are subject to varying levels of regulation in the states in which we
currently provide local or intrastate telecommunications services.  The vast
majority of the states require us to apply for certification to provide local or
intrastate telecommunications services, or at least to register or to be found
exempt from regulation, before commencing such service.  The vast majority of
states also require us to file and maintain detailed tariffs listing our rates
for local and intrastate service.  Many states also impose various reporting
requirements and/or require prior approval for transfers of control of certified
carriers, corporate reorganizations, acquisitions of telecommunications
operations, assignments of carrier assets, including subscriber bases, carrier
stock offerings and incurrence by carriers of significant debt obligations.
Certificates of authority can generally be conditioned, modified, canceled,
terminated or revoked by state regulatory authorities for failure to comply with
state law and the rules, regulations and policies of the state regulatory
authorities.  Fines and other penalties, including the return of all monies
received for intrastate traffic from residents of a state, may be imposed for
such violations.  In certain states, prior regulatory approval may be required
for acquisitions of telecommunications operations.

     As we expand our efforts to provide local and long distance services, we
will have to remain attentive to relevant federal and state regulations.  FCC
rules prohibit switching (also commonly known as "Slamming") of a consumer's
service provider without the consumer's consent and specify how that consent can
be obtained.  Most states have consumer protection laws that further define the
framework within which our marketing activities must be conducted.  We intend to
comply fully with all laws and regulations, and the constraints of federal and
state restrictions could impact the success of direct marketing efforts.

     We are not currently subject to any State or Federal regulation with
respect to our Internet related services.  However, there can be no assurances
that we will not be subject to such regulations in the future.  We are not aware
of any pending legislation that would have a material adverse effect on our
operations.

     Our domestic BPO operations are not currently subject to any State or
Federal regulations.  However, our Perfexa-India operations are regulated by the
policies of the Indian government.  Indian law regulates call center activities
requiring the registration of call centers with the Indian Department of
Telecommunications.  Our Perfexa-India subsidiary has obtained all required
permits and licenses to operate its call center.  Pursuant to such licenses,
however, we must notify and obtain permission from the Indian DOT prior to
expansion of our call center.  Additionally, in times of war, the Indian
government may have the power to appropriate Perfexa-India's facilities.

PATENTS, TRADEMARKS, LICENSES

     We have registered service marks for our Perfexa Solutions business.
However, we do not depend upon any other patents or trademarks to conduct our
business.  We are required to hold licenses with the Federal Communication
Commission for the operation of our telecommunication services.  We are also
required to hold licenses in the states in which we provide intrastate long
distance services.  Currently, we are licensed in every state (except Alaska)
and the District of Columbia to provide intrastate services and hold licenses in
nineteen states to provide local service.  Our federal and state
telecommunication licenses are of indefinite length and will remain effective so
long as we comply with all Federal and State regulations.


                                      -20-


COST OF COMPLIANCE WITH ENVIRONMENTAL REGULATIONS

     We currently have no costs associated with compliance with environmental
regulations.  However, there can be no assurances that we will not incur such
costs in the future.

NUMBER OF EMPLOYEES

     As of June 30, 2005, we employed approximately 25 people on a full time
basis in the United States and our subsidiary employs approximately 200 people
on a full time basis in India.















                                      -21-

                      MANAGEMENT'S DISCUSSION AND ANALYSIS

     The  following  discussion contains certain forward-looking statements that
are  subject  to  business  and economic risks and uncertainties, and our actual
results  could  differ  materially  from  those forward-looking statements.  The
following  discussion  regarding  our  financial  statements  should  be read in
conjunction  with  the  financial  statements  and  notes  thereto.

GENERAL OVERVIEW

     Our  principal  line  of business is to provide long distance telephone and
value-added  services  for  small  and  medium-sized  businesses and residential
customers  throughout  the  United  States.  Our  strategy  has  been to build a
subscriber  base without committing capital or management resources to construct
our own network and transmission facilities. This strategy has allowed us to add
customers  without  being  limited  by  capacity,  geographic  coverage,  or
configuration of any particular network that we might have developed.

     We also provide a number of Internet related services such as Internet
access via Dial-Up and Digital Subscriber Line.  Our services are marketed
nationwide, through sales affiliates, affinity groups, independent sales agents
and telemarketing.

     Our revenues consist of revenues from the sale of telecommunications,
Internet, and BPO services. Telecommunication revenues are generated primarily
from monthly recurring charges for local service and when customers make long
distance telephone calls from their business or residential telephones.
Internet related services are typically billed at a flat rate and are billed in
advance.  Revenues are recognized in the period earned.  BPO services revenues
are billed each month based on a client contract that provides for either a
dedicated or per minute rate as the services are rendered.

     Cost of sales consists of telecommunications service costs and the costs of
providing Internet access, and BPO services.  Local telecommunications service
costs are paid by us on a per line basis. Long distance telecommunications
service costs are based on our customers' long distance usage.  We pay our
carriers based on the type of call, time of call, duration of call, the
terminating telephone number, and terms of our contract in effect at the time of
the call.  BPO service cost of sales consists of labor and its related support
costs directly associated with a service contract.  General and administrative
expenses consist of the cost of customer acquisition (including costs paid for
third-party verification), customer service, billing, cost of information
systems and personnel required to support our operations and growth.

     Depending on the extent of our future growth, we may experience significant
strain on our management, personnel, and information systems.  We will need to
implement and improve operational, financial, and management information
systems.  In addition, we are implementing new information systems that will
provide better record keeping, customer service and billing.  However, there can
be no assurance that our management resources or information systems will be
sufficient to manage any future growth in our business, and the failure to do so
could have a material adverse effect on our business, results of operations and
financial condition.

RESULTS OF OPERATIONS OF THE COMPANY

FISCAL YEAR ENDED JUNE 30, 2005 COMPARED TO FISCAL YEAR ENDED JUNE 30, 2004

     REVENUES - Revenues decreased by $1,934,738 or 17.7% to $9,022,850 for the
year ended June 30, 2005 from $10,957,588 for the year ended June 30, 2004.  The
decrease was due primarily to a decrease in telecommunications revenues of
$1,845,088 and a decrease in Internet revenues of $191,315, offset partially by
the increase in BPO revenues of $101,665.  As of June 30, 2005, we had
approximately 89,033 telecommunications customers and 3,330 internet customers,
with usage of long distance services of approximately 106,045,000 minutes for
the year ended June 30, 2004 as compared with approximately 80,397
telecommunications customers and 5,666 internet customers, with usage of long
distance services of approximately 156,772,000 minutes for the year ended June
30, 2004.

     We believe that the reduction in minutes are a result of several recent
competitive pressures including: the increase in the number of low-priced long
distance calling plans currently available, the expansion of bundled local/long
distance services offered by Local Exchange Carriers and/or Competitive Local
Exchange Carriers, and the migration of traditional long distance usage to
cellular long distance and internet usage.  In addition, the difficulties we
recently experienced as a result of our change in underlying providers may have
contributed to this reduction in minutes (see Change In Primary Supplier below).
In an effort to increase revenue, we have stepped up our outbound telemarketing
campaigns and are exploring alternative markets such as providing wireless
telecommunication services.


                                      -22-


     Additionally, we are continuing to focus on developing third party revenue
for our Perfexa subsidiary.  During the year ended June 30, 2004, we began
widespread marketing of our BPO services to third parties and have begun
securing client contracts for these services.  Perfexa generated third-party
revenues of $180,309 and $78,644 for the year ended June 30, 2005 and 2004,
respectively.

     COST OF SALES - Cost of sales decreased by $771,438 or 16.0% to $4,064,939
for the year ended June 30, 2005 from $4,836,377 for the year ended June 30,
2004.  The decrease was primarily due to the decrease in carrier costs
associated with decreased telecommunications service revenues of $771,013,
offset partially by the increase in carrier costs associated with the increase
in our cost of providing telecommunications service of $316,265 (see Change In
Primary Supplier below and to our new local phone services which will have a
higher cost as compared to our long distance products) for the year ended June
30, 2005 (see Change In Primary Supplier below).  In addition, for the year
ended June 30, 2005, the costs associated with Internet services decreased
$377,151 and the costs associated with BPO services increased $60,461.  As a
percentage of revenue, cost of sales increased to 45.1% from 44.1% for the years
ended June 30, 2005 and 2004, respectively, primarily as a result of the
increase in telecommunications cost of sales as a percentage of
telecommunications revenues to 45.6% for the year ended June 30, 2005 from 41.8%
for the year ended June 30, 2004 (see Change In Primary Supplier below), offset
partially by the decrease in internet cost of sales as a percentage of internet
revenues to 30.5% for the year ended June 30, 2005 from 71.6% (due to monthly
minimum purchase requirements with MCI) for the year ended June 30, 2004.  This
results in a gross margin of 54.9% as compared to 55.9% for the years ended June
30, 2005 and 2004, respectively.

     Perfexa incurred third-party cost of sales of $119,700 and $59,239 for the
year ended June 30, 2005 and 2004, respectively.

     OPERATING EXPENSES - Operating expenses decreased by $198,027 or 3.0% to
$6,473,018 for the year ended June 30, 2005 from $6,671,045 for the year ended
June 30, 2004 primarily due to our shift of customer service and information
technology development to our Perfexa subsidiary.

     Operating expenses, individually net of Perfexa related costs, for the year
ended June 30, 2005 were comprised primarily of $923,195 in payroll and related
expenses paid to employees; billing related costs of $658,771; rent of $154,010;
bad debt of $717,233; depreciation expense of $108,983; amortization of
previously issued options to employees valued at $110,249; and $1,430,477 of
other operating expenses, primarily sales commissions, internal telephone usage,
consulting services, costs of third party verification for newly acquired
customers, internet support costs and audit and legal costs.

     Perfexa related operating expenses for the year ended June 30, 2005 were
comprised primarily of $1,373,835 in payroll and related expenses paid to
employees; rent of $251,136; depreciation expense of $194,484; and $550,645 of
other operating expenses, primarily office maintenance and supplies.

     Operating expenses, individually net of Perfexa related costs, for the year
ended June 30, 2004 were comprised primarily of $1,519,161 in payroll and
related expenses paid to employees; billing related costs of $709,824; rent of
$189,505; penalties and interest in connection with past due payroll taxes of
prior periods of $135,000; bad debt of $159,467; sales commissions of $132,770;
depreciation expense of $125,083; amortization of previously issued options to
employees valued at $110,250; and $7,580 of other operating expenses, primarily
investor relations, internal telephone usage, consulting services, costs of
third party verification for newly acquired customers, internet support costs
and audit and legal costs.

     Perfexa related operating expenses for the year ended June 30, 2004 were
comprised primarily of $1,338,258 in payroll and related expenses paid to
employees; rent of $244,449; depreciation expense of $172,973; and $1,826,725 of
other operating expenses, office maintenance and supplies.

     INTEREST EXPENSE - Net interest expense decreased by $139,941 to $1,122,756
for the year ended June 30, 2005 from $1,262,697 for the year ended June 30,
2004.  The decrease was primarily due to the interest owed on notes payable,
offset partially by the reduction in interest owed on outstanding balances due
to WorldCom.

     GAIN ON EXTINGUISHMENT OF DEBT - Gain on extinguishment of debt was
$6,301,935 due to a one-time credit of $6,934,411 resulting from our settlement
with MCI, offset partially by one-time charges of $632,476 resulting from the
restructuring of a note payable.

     NET INCOME - Net income increased $5,409,662 to $3,679,674, or $0.16
per share for the year ended June 30, 2005, from a net loss of $1,729,988, or
$(0.08) loss per share, for the year ended June 30, 2004, primarily as a result
of a gain on extinguishment of debt (see above).

                                      -23-


     ASSETS AND LIABILITIES - Assets increased by $46,663 to $1,631,149 at June
30, 2005 from $1,584,486 at June 30, 2004.  The increase was due to net
increases in accounts receivables of $155,771, and prepaid expenses of $12,905,
net of decreases in deposits of $36,765, property and equipment of $12,174; cash
of $73,072, and other assets of $2.  Liabilities decreased by $5,409,098 to
$3,928,571 at June 30, 2005 from $9,337,669 at June 30, 2004.  The decrease was
due to decreases in notes payable of $4,508,050, and accounts payable and
accrued expenses of $910,513, primarily as a result of our settlement with MCI,
and obligations under capital lease of $13,398 primarily due to purchase of
equipment, net of increase in accrued payroll and payroll related liabilities of
$22,863, associated with the decrease in telecommunications service costs,
Internet service provider access fees and customer service operations as a
result of the decrease in customers.

     STOCKHOLDERS' DEFICIT - Stockholders' deficit decreased by $(5,498,579) to
$2,297,422 at June 30, 2005 from $7,796,001 at June 30, 2004.  The decrease was
attributable to a net profit of $3,679,674 (see above) for the year ended June
30, 2005, amortization of compensation expense related to previously
issued/options to employees in the amount of $110,249, the fair market value of
stock and warrants issued pursuant to notes payable of $1,490,827, the issuance
of $60,000 of our restricted common stock, and a cumulative translation
adjustment of $162,829, net of the cancellation of previously issued stock of
$23,000.

CHANGE IN PRIMARY SUPPLIER

     As previously reported, on July 7, 2004 we initiated a system wide
conversion of our underlying long distance provider from MCI to Sprint (the
"Conversion").  As a result, we initially experienced an approximate 16%
reduction in our call volumes and corresponding revenues.  We believe that we
have resolved all outstanding technical issues relating to this conversion and
continue to market our services in order to re-acquire or add new customers.
There can be no assurances that we will be able to re-acquire or add sufficient
numbers of customers to compensate for the reduction incurred by the Conversion.

     Additionally, the cost of Sprint's services to us are higher than those of
MCI's and will affect our future gross margins.  We are attempting to
renegotiate more favorable pricing terms with Sprint.  Alternatively we are
re-examining the rates we charge our customers.  There can be no assurances that
we will be able to negotiate more favorable rates with Sprint.  Also, an
increase in our rates to end-users may have a detrimental effect in customer
acquisition and retention.

LIQUIDITY AND CAPITAL RESOURCES

     GENERAL - Currently, billings from accounts receivable are sufficient to
meet our monthly operating requirements.  However, the amounts actually
collected from our customers is not sufficient to fully pay all of our monthly
operating expenses (see "Cash Flows from Operating Activities" below).
Recently, we restructured approximately $7.7 million in accrued liabilities
consisting of notes payable, accrued interest and other outstanding accounts
payable, into new short and long term debt (see below) that resulted in the
elimination of approximately $6.9 million in accrued liabilities.  Consequently,
beginning in September 2005, we were required to begin making monthly
principal and interest payments on these new obligations where we previously did
not.  Although this financing reduced our overall debt, it did not materially
increase our cash flow.  As a result, we may not have sufficient cash flow to
fully support daily operations and service our debt obligations and will need to
increase revenues and customers as detailed above, as well as decrease bad debt,
or acquire alternate financing.

     CASH FLOWS FROM OPERATIONS ACTIVITIES - Net cash provided by operating
activities of $54,340 in fiscal year 2005 was primarily due to net income of
$3,697,674; offset partially by changes in operating assets and liabilities,
principally decreases in accounts receivable of $880,285, and prepaid expenses
of $12,905, offset partially by accounts payable and accrued expenses of
$2,335,314, accrued payroll and related taxes of $22,863, and deposits of $917;
amortization of previously issued options vesting to employees in the current
period of $110,249; the fair market value of stock issued in connection with a
note payable of $20,827; depreciation and amortization expense of $303,467; the
increase in bad debt expense related to accounts receivable of $724,514, and the
amortization of debt discount of $76,458, offset partially by the gain on
extinguishment of debt of $6,301,935, and minority interest of $42,818.

     With our recent entry into the local telephone market, an increasing number
of our customers have elected to pay their monthly bills by check.  Previously,
the majority of our long distance customers elected to pay their bills by credit
card.  Payment by credit card allows us to collect our billings within days of
billing our customers.  Payment by check, however, typically results in
collection times in excess of thirty days.  In addition, payment by credit card
allows us to quickly determine whether a customer is going to pay their bill
whereas, with payment by check, this determination can take in excess of thirty
days.  As a result, we have experienced a significant increase in the amount of
bad debt associated with our local product.

                                      -24-


     In an effort to reduce this bad debt and increase collections, we have
recently begun implementing several corrective measures.  These include:
determining a customer's credit rating prior to provisioning service;
strengthening our internal and third-party collection efforts by increasing the
number of our collection employees and reducing the timeframe before collection
efforts are initiated; and reporting delinquent customers to the appropriate
credit bureaus.  We anticipate that these measures will increase our cash flows
from operating activities.  However, if we are unsuccessful in our efforts to
increase our cash collections or increase revenues and customers, we will not
have sufficient cash flows to fund our monthly operations as well as service our
debt obligations.

     CASH FLOWS FROM INVESTING ACTIVITIES - Net cash used in investing
activities of $224,732 in fiscal year 2005 funded purchases of property and
equipment.

     CASH FLOWS FROM FINANCING ACTIVITIES - Net cash provided by financing
activities of $96,970 in fiscal year 2005 was primarily due to net borrowings on
notes payable of $945,000, and the proceeds from the sale of stock of $60,000,
offset partially by principal repayments on notes payable of $871,632, principal
repayments under capital lease obligations of $13,398, and the cancellation of
previously issued stock of $23,000.

     OUTSTANDING DEBT OBLIGATIONS AND RECENT DEBT RESTRUCTURINGS - In May and
July 2005, we entered into subscription agreements, as amended, with certain
third party investors for the sale of convertible notes, $2,000,000 principal
amount along with shares of our common stock and warrants, resulting in gross
proceeds of $1.7 million, less offering costs of $141,825.  The notes accrue
simple interest of 12% per annum and may be converted into shares of our common
stock.  Under the terms of the notes, we must begin repayment of principal and
interest beginning in September 2005.

     On June 7, 2005, the Company borrowed $20,000, bearing no interest, from an
employee of the Company for working capital purposes.  The borrowing was repaid
on July 22, 2005.

     In May 2005, we restructured $927,524 in amounts due on a past due note
payable and corresponding accrued interest and penalties into a new long term
note payable, principal amount $1,200,000.  The new note accrues simple interest
in the amount of 12% per annum.  We are obligated to pay accrued interest
monthly, but then only if, after deducting all then current obligations, we at
that time have at least $300,000 in available cash.

     In February 2005, we negotiated the settlement of all amounts due to MCI
WorldCom, our former underlying network provider, totaling approximately
$7,700,000 in exchange for the payment of $769,000.  On May 23, 2005, we paid
the settlement amount and satisfied the terms of the settlement agreement.

     On June 8, 2004, we borrowed $50,000 for working capital purposes from an
unrelated third party.  The note was originally to be repaid plus interest of
$7,500 on September 7, 2004.  On November 18, 2004, we restructured the note.
Under the new terms of the note, we are required to make monthly payments of
$5,000 plus simple interest of 10% until all principal and accrued interest is
repaid.  We are currently in discussions with the noteholder to restructure the
remaining payments.  As of the date of this filing, there remains $17,387
outstanding under the note.

     On December 9, 2003, we borrowed $200,000 for working capital purposes from
an unrelated third party.  The note was to be repaid plus interest of $21,333 on
April 8, 2004.  On May 17, 2004, the note, as amended, was extended to July 19,
2004.  On July 1, 2005, we agreed to resolve all outstanding amounts owed under
the note via the payment of $30,000 plus bi-weekly payments of $8,000.  The
outstanding principal and accrued interest, which, at the time of the agreement
totaled $167,000 will accrue simple interest at the rate of 10% per annum until
fully repaid.  As of the date of this report, we have made all payments as
required in the note.

     On October 2, 2002, we borrowed $100,000 for working capital purposes from
an unrelated third party.  All amounts owed, with the exception of $10,000 has
been repaid.  We currently are in the process of renegotiating payment terms.

     We maintain a revolving line of credit of $45,000 to finance the purchase
of computer equipment.  The revolving line of credit provides for us to make
monthly payments of $731, including interest at a rate of approximately 14.74%.
The total outstanding balance on the revolving line of credit was $27,110 and is
included in notes payable in the accompanying consolidated balance sheet at June
30, 2005.  As of the date of this report, we have made all payments as required
in the revolving line of credit.

                                      -25-


     EQUITY FINANCING - On December 28, 2004, we sold 1,000,000 shares of our
restricted common stock to an unrelated accredited third-party investor for
$60,000.  In addition, we agreed to issue to the third party, warrants to
purchase up to 250,000 shares of our common stock.  The warrants have an
exercise price of $0.11 per share.  The warrants vest immediately and are
exercisable for two (2) years from the date of issuance and contain piggy-back
registration rights.  No consulting expense was recognized due to the fact the
warrants were issued in connection with equity fund raising activities.

     INTERCOMPANY ACTIVITIES - Since inception, Perfexa-U.S. and its Indian
subsidiary Perfexa-India have relied upon us for funding and for administrative
services required in the development of their business plan.  Perfexa is
obligated to reimburse us for such advances and their share of such expenses.
As of June 30, 2005, we have advanced Perfexa-U.S. $5,259,851 in cash and
equipment, of which $661,504 was for the purchase of equipment and $4,598,347
for operating expenses.  In addition, we have allocated $2,080,503 of shared
administrative expenses to Perfexa-U.S.  Cash and equipment advances accrue
interest of 10% per annum and are due upon demand.  Shared administrative
expenses accrue no interest and are also due upon demand.

     Pursuant to a Master Services Agreement between Perfexa-US and us, Perfexa
provides call center and IT development services to us on a cost plus 5% basis.
As of June 30, 2005, Perfexa-U.S. has billed us $2,733,004 for such services.

     As of June 30, 2005, Perfexa-U.S. owes us $4,445,450, net of $161,900
repaid by Perfexa-U.S. from funds raised and $2,733,004 in amounts billed for
services rendered.

     STOCK PURCHASE AGREEMENT - Pursuant to a common stock purchase agreement
("Agreement") with Bluefire Capital, Inc. ("Bluefire"), we are entitled to issue
and sell common stock to Bluefire in the form of draws for up to an aggregate of
$20,000,000, as defined in the Agreement, from time to time during a three year
period beginning on the date of the filing of an effective registration
statement.  On November 20, 2001, we filed a registration statement under the
Securities Act with the Securities and Exchange Commission ("SEC") for
15,000,000 shares available to be issued to Bluefire under the Agreement should
we choose to draw down on these shares and on January 23, 2002, the registration
statement was declared effective.  Pursuant to the Agreement, we must draw a
minimum of $500,000 by January 23, 2005, or we shall be required to pay
liquidated damages equal to one-half of the amount not drawn-down.

     On December 14, 2004, Bluefire and us agreed to terminate the agreement.
In addition, Bluefire agreed to waive the Liquidated Damages in exchange for a
one time payment by us of $10,000, to be paid by January 17, 2005.  On January
17, 2005, we paid the $10,000 termination fee.

CAPITAL EXPENDITURES

     We expect to purchase approximately $200,000 of additional equipment on top
of the purchases already made in connection with the expansion of our business.
In addition, as previously discussed, we expanded our operations into the
Republic of India through our Perfexa subsidiary.  We expect to continue funding
this expansion with an additional $200,000 to Perfexa primarily for leasehold
improvements, equipment (computer and telephone), furniture and fixtures, and
deposits.  Because we presently do not have the capital for such expenditures,
we will have to raise these funds.  (See Financing in this section).

OFF-BALANCE SHEET ARRANGEMENTS

     We do not currently have any off-balance sheet arrangements.

SUBSIDIARIES

     We have formed four subsidiaries, of which only one is active (see below),
that offer different products and services.  They are managed separately because
each business requires different technology and/or marketing strategies.

     The four subsidiaries are: CallingPlanet.com, Inc., ecallingcards.com,
Inc., Curbside Communications, Inc., and Perfexa Solutions, Inc.

     CallingPlanet.com, Inc. was set up to offer international calling using a
PC to phone connection.  It is currently inactive.  ecallingcards.com, Inc.
offers prepaid calling cards purchased over the internet.  It is currently
inactive.  Curbside Communications, Inc., currently inactive, has been set up
for future strategic purposes which are currently in the planning process.
Perfexa Solutions, Inc. offers business process outsourcing services.

                                      -26-


GOING CONCERN

     Our independent certified public accountants have stated in their report
included in this Form 10-KSB, that we have incurred operating losses in the last
two years, and have a significant stockholders' deficit.  These conditions raise
substantial doubt about our ability to continue as a going concern.

INFLATION
     We believe that inflation has not had a material effect on our results of
operations.

CRITICAL ACCOUNTING POLICIES

     The preparation of financial statements and related disclosures in
conformity with accounting principles generally accepted in the United States of
America requires us to make judgments, assumptions and estimates that affect the
amounts reported in our consolidated financial statements and the accompanying
notes.  The amounts of assets and liabilities reported on our balance sheet and
the amounts of revenues and expenses reported for each of our fiscal periods are
affected by estimates and assumptions, which are used for, but not limited to,
the accounting for revenue recognition, accounts receivable, doubtful accounts,
deferred tax asset valuation allowances, and valuation of securities, options,
and warrants issued.  Actual results could differ from these estimates.  The
following critical accounting policies are significantly affected by judgments,
assumptions and estimates used in the preparation of the financial statements:

     USE OF ESTIMATES - The preparation of financial statements in conformity
with accounting principles generally accepted in the United States of America
requires us to make estimates and assumptions that affect the reported amounts
of assets and liabilities and disclosures of contingent assets and liabilities
at the date of the financial statements, as well as the reported amounts of
revenues and expenses during the reporting periods.  Actual results could differ
from those estimates.  Significant estimates made by us are, among others,
provisions for losses on accounts receivable, realizability of long-lived
assets, estimates for deferred income tax asset valuations, and valuation
estimates for securities, options, and warrants issued.

     REVENUE AND RELATED COST RECOGNITION - We recognize revenue during the
month in which services or products are delivered, as follows:

     TELECOMMUNICATIONS RELATED SERVICES

     Our telecommunications service revenues are generated primarily when
     customers make long distance telephone calls from their business or
     residential telephones for long distance service, monthly recurring charges
     for local service, or by using any of our telephone calling cards.

     Telecommunication services cost of sales consists of the cost of long
     distance service provided by Sprint based on usage and on a per line basis
     for local service.

     INTERNET RELATED SERVICES

     Internet service revenues consist of monthly fees charged to subscribers
     for Internet access and are recognized in the period service access is
     provided. Internet service cost of sales consists of the cost of providing
     Internet access.

     BPO SERVICES

     BPO service revenues consist of amounts billed each month based on a client
     contract that provides for either a dedicated or per minute rate as the
     services are rendered. BPO service cost of sales consists of labor and its
     related support costs directly associated with a service contract.

     In December 1999, the Securities and Exchange Commission issued Staff
Accounting Bulletin 101 ("SAB 101"), "Revenue Recognition," which outlines the
basic criteria that must be met to recognize revenue and provide guidance for
presentation of revenue and for disclosure related to revenue recognition
policies in financial statements filed with the Securities and Exchange
Commission.  SAB 101 was later superseded by SAB 104.  We believe our revenue
recognition policies conform to SAB 104.

                                      -27-


     STOCK-BASED COMPENSATION - We account for stock-based compensation issued
to employees using the intrinsic value based method as prescribed by Accounting
Principles Board Opinion No. 25 ("APB 25"), "Accounting for Stock Issued to
Employees."  Under the intrinsic value based method, compensation is the excess,
if any, of the fair value of the stock at the grant date or other measurement
date over the amount an employee must pay to acquire the stock.  Compensation,
if any, is recognized over the applicable service period, which is usually the
vesting period.

     SFAS No. 123 ("SFAS 123"), "Accounting for Stock-Based Compensation" if
fully adopted, changes the method of accounting for employee stock-based
compensation plans to the fair value based method.  For stock options and
warrants, fair value is determined using an option pricing model that takes into
account the stock price at the grant date, the exercise price, the expected life
of the option or warrant and the annual rate of quarterly dividends.
Compensation expense, if any, is recognized over the applicable service period,
which is usually the vesting period.

     SFAS No. 148 ("SFAS 148"), "Accounting for Stock-Based Compensation -
Transition and Disclosure, an amendment of FASB Statement No. 123," was issued
in December 2002 and is effective for fiscal years ending after December 15,
2002. SFAS 148 provides alternative methods of transition for a voluntary change
to the fair value method of accounting for stock-based employee compensation. In
addition, this Statement amends the disclosure requirements of SFAS 123 to
require prominent disclosures in both annual and interim financial statements
about the method of accounting for stock-based employee compensation and the
effect of the method used on reported results.

     The adoption of the accounting methodology of SFAS 123 is optional and we
have elected to continue accounting for stock-based compensation issued to
employees using APB 25; however, pro forma disclosures, as if we adopted the
cost recognition requirements under SFAS 123, are required to be presented.

     In December 2004, the FASB issued SFAS No. 123-R, "Share-Based Payment,"
which requires that the compensation cost relating to share-based payment
transactions (including the cost of all employee stock options) be recognized in
the financial statements.  That cost will be measured based on the estimated
fair value of the equity or liability instruments issued.  SFAS No. 123-R covers
a wide range of share-based compensation arrangements including share options,
restricted share plans, performance-based awards, share appreciation rights, and
employee share purchase plans.  SFAS No.123-R replaces SFAS No. 123, "Accounting
for Stock-Based Compensation," and supersedes Accounting Principles Board
("APB") Opinion No. 25, "Accounting for Stock Issued to Employees."  As
originally issued, SFAS No. 123 established as preferable a fair-value-based
method of accounting for share-based payment transactions with employees.
However, that pronouncement permitted entities to continue applying the
intrinsic-value model of APB Opinion 25, provided that the financial statements
disclosed the pro forma net income or loss based on the preferable fair-value
method.

     Small Business Issuers are required to apply SFAS No. 123-R in the first
annual reporting period that begins after December 15, 2005.  Thus, our
consolidated financial statements will reflect an expense for (a) all
share-based compensation arrangements granted after July 1, 2006 and for any
such arrangements that are modified, cancelled, or repurchased after that date,
and (b) the portion of previous share-based awards for which the requisite
service has not been rendered as of that date, based on the grant-date estimated
fair value.

     TRANSLATION OF FOREIGN CURRENCIES - We use the U.S. dollar as our
functional and reporting currency while our foreign subsidiary uses the Indian
Rupee as its functional currency.  Assets and liabilities of foreign
subsidiaries are translated into U.S. dollars at year-end exchange rates, and
revenues and expenses are translated at average rates prevailing during the year
or other period presented.  In accordance with SFAS No. 52, "Foreign Currency
Translation", net exchange gains or losses resulting from such translation are
excluded from net loss, but are included in comprehensive loss and accumulated
in a separate component of stockholders' deficit.


                                      -28-


                            DESCRIPTION OF PROPERTY

     We  lease a total of 5,137 square feet of office space for our headquarters
and  domestic customer service operations in Costa Mesa, California at a monthly
rental rate of $9,697 pursuant to a one-year lease agreement ending February 28,
2006.

     Effective October 1, 2002, Perfexa-India began leasing approximately 15,422
square feet of office space in Gurgaon, India, a suburb of New Delhi, at a
monthly rate of Rs. 524,348 (approximately $11,400) per month.  This facility
serves as Perfexa-India's call center, IT development center, and administrative
offices.  The lease is for a term of three years with an option to renew for an
additional three year term with an increase in the rental rate of 20%.
Effective October 1, 2002, Perfexa-India also entered into a maintenance
agreement for their New Delhi facility.  The maintenance agreement obligates
Perfexa-India to pay a monthly maintenance fee of Rs. 138,798 (approximately
$3,000) per month for the first twelve months.  Thereafter, the monthly fee will
be calculated based on the actual costs of maintenance (including electricity
and water) plus a 20% mark-up.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     As of March 31, 2005, we had net advances to Eric Clemons, our President,
of $60,306. The advances accrue interest at 10% (no interest income has been
recorded as of March 31, 2005) and are due on demand. We have reclassified the
note receivable as an increase to stockholders' deficit in the accompanying
condensed consolidated balance sheets at March 31, 2005. There have been no
additional advances since June 2001.

     In February, 2003, Perfexa-U.S. entered into a Master Services Agreement
with us whereby Perfexa-U.S. agreed to provide call center outsourcing and
Information Technology systems development for GTC.  Pursuant to the terms of
the Agreement, GTC has agreed to reimburse Perfexa-U.S. for such services on a
cost plus 5% basis.  Work on this agreement commenced May 1, 2003 upon
completion of the Perfexa call center.  As of March 31, 2005, Perfexa-U.S. has
billed us $2,274,766 for such services.

     Since inception, Perfexa-U.S. and their Indian subsidiary Perfexa-India has
relied upon us for funding and for administrative services required in the
development of their business plan. Perfexa is obligated to reimburse us for
such advances and their share of such expenses. As of March 31, 2005, the
Company has advanced Perfexa-U.S. $4,770,390 in cash and equipment, of which
$661,504 was for the purchase of equipment and $4,108,886 for operating
expenses. In addition, the Company has allocated $2,080,503 of shared
administrative expenses to Perfexa-U.S. Cash and equipment advances accrue
interest of 10% per annum and are due upon demand. Shared administrative
expenses accrue no interest and are also due upon demand.

     As of March 31, 2005, Perfexa-U.S. owes us $4,414,227 net of $161,900
repaid by Perfexa-U.S. from funds raised and $2,274,766 in amounts billed for
services rendered.









                                      -29-


                MARKET PRICE OF AND DIVIDENDS ON THE REGISTRANT'S
                  COMMON EQUITY AND OTHER SHAREHOLDER MATTERS

     The following table sets forth the high and low bid prices for shares of
our common stock for the periods noted, as reported by the National Daily
Quotation Service and the NASDAQ Bulletin Board.  Quotations reflect
inter-dealer prices, without retail mark-up, mark-down or commission and may not
represent actual transactions.

        CALENDAR                                        BID PRICES
          YEAR          PERIOD                     HIGH           LOW
- --------------------------------------------------------------------------------
          2002          First Quarter               0.27       0.17
                        Second Quarter              0.30       0.15
                        Third Quarter               0.25       0.15
                        Fourth Quarter              0.22       0.13

          2003          First Quarter               0.23       0.13
                        Second Quarter              0.24       0.14
                        Third Quarter               0.19       0.13
                        Fourth Quarter              0.14       0.09

          2004          First Quarter               0.13       0.07
                        Second Quarter              0.18       0.07
                        Third Quarter               0.08       0.03
                        Fourth Quarter              0.16       0.03

          2005          First Quarter               0.23       0.07
                        Second Quarter              0.20       0.15
                        Third Quarter               0.18       0.10

     On September 30, 2005, the last sales price per share of our common stock,
as reported by the Nasdaq Over-The-Counter Electronic Bulletin Board, was $0.13.

NUMBER OF SHAREHOLDERS

     The number of beneficial holders of record of our common stock as of the
close of business on September 30, 2005 was approximately 400. Many of the
shares of our common stock are held in "street name" and consequently reflect
numerous additional beneficial owners.




SECURITIES AUTHORIZED FOR ISSUANCE UNDER EQUITY COMPENSATION PLANS


                               EQUITY COMPENSATION PLANS AS OF JUNE 30, 2005


                                                                       
                                     (A)                         (B)                              (C)
                           ---------------------------  ----------------------  --------------------------------------
                                                                                NUMBER OF SECURITIES
                           NUMBER OF SECURITIES         WEIGHTED-AVERAGE        REMAINING AVAILABLE FOR FUTURE
                           TO BE ISSUED UPON EXERCISE   EXERCISE PRICE OF       ISSUANCE UNDER EQUITY COMPENSATION
                           OF OUTSTANDING OPTIONS,      OUTSTANDING OPTIONS,    PLANS (EXCLUDING SECURITIES REFLECTED
                           WARRANTS AND RIGHTS          WARRANTS AND RIGHTS     IN COLUMN (A))
PLAN CATEGORY                        (#)                         ($)                              (#)
- -------------------------  ---------------------------  ----------------------  --------------------------------------
Equity compensation plans
approved by security
holders                            4,171,200(1)                $ 0.27                           1,552,000(2)
- -------------------------  ---------------------------  ----------------------  --------------------------------------
Equity compensation plans
not approved by security
holders                           13,100,585                   $ 0.21                                   0
- -------------------------  ---------------------------  ----------------------  --------------------------------------
Total                             17,271,785                   $ 0.23                           1,552,000

</FN>

(1)  consists  of  723,200  options  issued under the 1999 Stock Option Plan and
3,448,000  options  issued  under  the  2001  Stock  Incentive  Plan
(2)  does  not include any ungranted options under the 1999 Omnibus Stock Option
Plan  as  this  plan  was  terminated.


                                      -30-


DIVIDEND POLICY

     To date, we have declared no cash dividends on our common stock, and we do
not expect to pay cash dividends in the next term.  We intend to retain future
earnings, if any, to provide funds for operation of our business.

                             EXECUTIVE COMPENSATION

     The Summary Compensation Table below shows certain compensation information
for  services  rendered  in  all  capacities for the fiscal years ended June 30,
2005,  2004,  and  2003.  Other than as set forth herein, no executive officer's
salary  and  bonus  exceeded  $100,000  in  any  of  the  applicable years.  The
following  information includes the dollar value of base salaries, bonus awards,
the  number  of  stock  options  granted and certain other compensation, if any,
whether  paid  or  deferred.





                                                             SUMMARY COMPENSATION TABLE

                                          ANNUAL  COMPENSATION                          LONG  TERM  COMPENSATION
                                         ----------------------                         AWARDS           PAYOUTS
                                                                                    -------------------------------
                                                                OTHER        RESTRICTED  SECURITIES                 ALL
NAME AND                                                        ANNUAL         STOCK     UNDERLYING    LTIP        OTHER
PRINCIPAL                          SALARY        BONUS       COMPENSATION      AWARDS     OPTIONS     PAYOUTS   COMPESATION
POSITION               YEAR         ($)           ($)            ($)            ($)       SARS (#)      ($)         ($)
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                        
Paul Sandhu           2005
(CEO)                (6/30)     $  169,400        -0-              -0-          -0-        925,000      -0-         -0-

                      2004
                     (6/30)     $  184,800        -0-            5,000(1)       -0-          -0-        -0-        7,108(2)

                      2003
                     (6/30)        184,800        -0-           40,000(1)       -0-          -0-        -0-         -0-

- ---------------------------------------------------------------------------------------------------------------------------
Eric Clemons          2005
(President)          (6/30)        160,233        -0-              -0-          -0-        600,000      -0-         -0-

                      2004
                     (6/30)        167,200        -0-              -0-          -0-          -0-        -0-         -0-

                      2003
                     (6/30)        160,233        -0-              -0-          -0-          -0-        -0-         -0-

- ---------------------------------------------------------------------------------------------------------------------------
Gerald DeCiccio       2005
(CFO)                (6/30)        145,200        -0-              -0-          -0-        400,000      -0-         -0-

                      2004
                     (6/30)        158,400        -0-              -0-          -0-          -0-        -0-         -0-

                      2003
                     (6/30)        158,400        -0-              -0-          -0-          -0-        -0-        6,092(2)

- ---------------------------------------------------------------------------------------------------------------------------
<FN>

(1)Amounts paid on deferred salary from prior years
(2)Amounts paid for vacation



                                      -31-




                                   OPTION/SAR GRANTS IN LAST FISCAL YEAR
                                            (INDIVIDUAL GRANTS)


                  NUMBER OF SECURITIES      PERCENT OF TOTAL
                       UNDERLYING         OPTIONS/SAR'S GRANTED
                 OPTIONS/SAR'S GRANTED   TO EMPLOYEES IN FISCAL    EXERCISE OF BASE PRICE
NAME                      (#)                     YEAR                     ($/SH)           EXPIRATION DATE
                 ----------------------  -----------------------  ------------------------  ---------------
                                                                                
Paul Sandhu                    925,000                       40%  $                   0.11        12/21/14
                 ----------------------  -----------------------  ------------------------  ---------------
Eric Clemons                   600,000                       26%  $                   0.10        12/21/14
                 ----------------------  -----------------------  ------------------------  ---------------
Gerald DeCiccio                400,000                       17%  $                   0.10        12/21/14
                 ----------------------  -----------------------  ------------------------  ---------------






                                   AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR
                                               AND FY-END OPTION/SAR VALUES


                                                                   NUMBER OF UNEXERCISED        VALUE OF UNEXERCISED IN
                                                                   SECURITIES UNDERLYING        THE-MONEY OPTION/SARS
                   SHARES ACQUIRED ON             VALUE            OPTIONS/SARS AT FY-END (#)        AT FY-END ($)
NAME                  EXERCISE (#)             REALIZED ($)        EXERCISABLE/UNEXERCISABLE   EXERCISABLE/UNEXERCISABLE
                 ----------------------  ------------------------  --------------------------  --------------------------
                                                                                   

Paul Sandhu                           0                       n/a           693,000 / 837,000          9,250 / 37,000
Eric Clemons                          0                       n/a           572,000 / 573,000          7,200 / 28,800
Gerald DeCiccio                       0                       n/a           391,000 / 394,000          4,800 / 19,200





1999  STOCK  OPTION  PLAN

     On September 20, 1999, our Board of Directors approved the GTC Telecom
Corp. Omnibus Stock Option Plan (the "1999 Plan"), effective October 1, 1999.
The 1999 Plan was approved and ratified by the shareholders on December 13, 1999
at our 1999 annual shareholder's meeting.  Under the terms of the 1999 Plan, the
Board has the sole authority to determine which of the eligible persons shall
receive options, the number of shares which may be issued upon exercise of an
option, and other terms and conditions of the options granted under the 1999
Plan to the extent they don't conflict with the terms of the 1999 Plan.

     Upon implementation of our 2001 Stock Incentive Plan (as described below),
we closed the 1999 Plan.  As of the end of the fiscal year ended June 30, 2004,
a total of 723,600 options, previously issued to employees, exercisable at a
weighted average of $0.94 per share remain outstanding.

2001 STOCK INCENTIVE PLAN

     On October 17, 2001, our Board approved the GTC Telecom Corp. 2001 Stock
Incentive Plan (the "SIP Plan"), effective January 1, 2002.  The SIP Plan was
approved and ratified by the stockholders on December 13, 2001 at our 2001
annual stockholder's meeting.  The SIP Plan provides for the grant of various
types of equity-based incentives, including stock options, stock appreciation
rights ("SARs"), restricted stock, and cash and stock bonuses, on a current or
deferred basis, collectively "Awards."  We may settle Awards in cash or shares
of our Common Stock ("Shares").

     Number of Shares Available.  The maximum number of Shares that may be
issued under the SIP Plan is 5,000,000 shares of our Common Stock.  The Internal
Revenue Code requires a fixed limit on the number of Shares that may be covered
by options and SARs granted to any one individual in any one calendar year and a
fixed limit on the number of Shares that may be covered by all Awards granted to
any one individual in any one calendar year.  These limits are each 1,000,000
shares.

     Plan Administration.  The SIP Plan may be administered by the Board or by a
committee appointed by the Board (the "Committee").  Currently the SIP Plan is
administered by the full Board of Directors.  Subject to the express terms of
the SIP Plan, the SIP Plan administrator will have broad power to administer,
construe, and interpret the SIP Plan.


                                      -32-


     Consideration for Awards and Shares.  Awards may be issued for services
rendered or to be rendered.  Shares also may be issued for any lawful
consideration, including cash, other securities or rights.  The administrator
may authorize loans from us to participants in the amount necessary for
participants to pay the withholding taxes due in connection with the exercise or
vesting of Awards.

     Eligibility.  All of our directors, officers, consultants, and employees
and our subsidiaries are eligible for Award grants.  Only persons actually
selected by the administrator will be granted Awards.

     During the fiscal year ended June 30, 2004, we issued options to certain
employees to purchase an aggregate of 56,000 shares of common stock at a
weighted average exercise price of $0.12 per share pursuant to the SIP Plan
(each issuance priced at the estimated fair market value of our common stock on
the date of grant). The options vest over five years from the date of grant and
are exercisable through December 2013. Subsequently, due to the departure of the
employees, these options were forfeited.

     During the year ended June 30, 2004, we issued options pursuant to the SIP
Plan to certain board of directors and an employee to purchase an aggregate of
30,000 shares of common stock, at a weighted average exercise price of $0.12 per
share (each issuance priced at the estimated fair market value of our common
stock on the date of grant). The options vested on the date of grant and are
exercisable through April 2006. Subsequently, due to the departure of the
directors, these options were forfeited.

     On December 21, 2004, our Board granted, pursuant to the SIP Plan,
Incentive Stock Options (as defined by the SIP Plan), to purchase an aggregate
of 1,375,000 shares of our common stock at an exercise price of $0.10 per share
(the fair market value of our common stock on the day of grant), to certain of
our employees. In addition, on December 21, 2004, our Board granted to our CEO,
pursuant to the SIP Plan, options to purchase 925,000 shares of our common stock
at an exercise price equal to 110% of the fair market value on the date of grant
($0.11 per share). The options vest equally over a period of five years from the
date of grant and are exercisable through December 2013.

NON-PLAN  ISSUANCES

     On April 12, 2004, we entered into an agreement with an outside consultant
for investor relations services.  Pursuant to the agreement, we agreed, in
addition to certain cash consideration, to issue to the investor relations
company, warrants to purchase up to 500,000 shares of our common stock.  The
warrants have an exercise price of $0.13 per share.  The warrants are valued at
approximately $65,000 (based on the Black Scholes pricing model) which we
recorded to consulting expense in April 2004.  The warrants vest immediately and
are exercisable for a period of three years from the date of issuance.

BONUS  POOL  PLAN

     On  January 5, 2005, our Board of Directors approved the establishment of a
bonus pool plan to incentivize our executive officers and employees in an effort
to  increase  our  profitability  and productivity.  Pursuant to the bonus plan,
upon  reaching  revenue  goal  milestones as set forth below, our executives and
employees  would  be  entitled  to  share  in  the  corresponding  bonus  pool.
Individual  distributions  from  the  pool,  if any, would be recommended by our
officers,  subject  to  final  approval  by  the  Board  of  Directors.


                    Bonus  Pool  Amount

Quarter                      Revenue Goal   Executives   Non-Executives
- ---------------------------  -------------  -----------  --------------
1st Quarter ending 3/31/05   $ 2.5  Million $    30,000  $30,000
2nd Quarter ending 6/30/05   $ 3.15 Million $    45,000  $45,000
3rd Quarter ending 9/30/05   $ 4.0  Million $    60,000  $60,000
4th Quarter ending 12/31/05  $ 5.0  Million $    75,000  $75,000

As  of  the date of this report, no distributions have been made pursuant to the
bonus  pool  plan.

EXECUTIVE EMPLOYMENT AGREEMENTS

     On December 1, 1998, we entered into an Employment Agreement with Paul
Sandhu, our Chief Executive Officer. The Agreement was approved by our Board of
Directors. On September 6, 2001, the Compensation Committee of the Board agreed
to revise the Agreement increasing Mr. Sandhu's salary to $184,800. The
Agreement continues for an indefinite term but may be canceled at any time by
either Mr. Sandhu or us. However, if we terminate the Agreement without cause,
as defined in the Agreement, we shall be obligated to pay Mr. Sandhu 25% of his
then annual salary as severance.


                                      -33-


     On December 1, 1998, we entered into an Employment Agreement with Eric
Clemons, our President. The Agreement was approved by our Board of Directors. On
September 6, 2001, the Compensation Committee of the Board agreed to revise the
Agreement increasing Mr. Clemon's salary to $167,200. The Agreement continues
for an indefinite term but may be canceled at any time by either Mr. Clemons or
us. However, if we terminate the Agreement without cause, as defined in the
Agreement, we shall be obligated to pay Mr. Clemons 25% of his then annual
salary as severance.

     On December 1, 1998, we entered into an Employment Agreement with Gerald
DeCiccio, our Chief Financial Officer. The Agreement was approved by our Board
of Directors. On September 6, 2001, the Compensation Committee of the Board
agreed to revise the Agreement increasing Mr. DeCiccio's salary to $158,400. The
Agreement continues for an indefinite term but may be canceled at any time by
either Mr. DeCiccio or us. However, if we terminate the Agreement without cause,
as defined in the Agreement, we shall be obligated to pay Mr. DeCiccio 25% of
his annual salary as severance.

COMPENSATION OF DIRECTORS

     Our current directors do not receive compensation for their services as our
directors.


                  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
                     ON ACCOUNTING AND FINANCIAL DISCLOSURE

     None

                                    EXPERTS

          Our balance sheet as of June 30, 2005 and the related statements of
operations, stockholders deficit and cash flows for the fiscal years ended June
30, 2005 and 2004 appearing in this prospectus have been audited by Squar,
Milner Reehl & Williamson, LLP, independent registered public accountants, as
stated in their report therein, and are included herein in reliance upon the
report of such firm given their authority as experts in accounting and auditing.
There have been no disagreements between Squar, Milner Reehl & Williamson, LLP
and Management since the date of their engagement.

                                  LEGAL MATTERS

     The validity of the shares of common stock offered hereby will be passed
upon for us by The Lebrecht Group, APLC, Rancho Santa Margarita, California.
The Lebrecht Group and its employees are the owner of 900 shares of our common
stock.  Additionally, pursuant to an agreement with the Lebrecht Group, we are
obligated to issue to them 50,000 shares of our common stock.

                              AVAILABLE INFORMATION

     For further information with respect to us and the securities offered
hereby, reference is made to the Registration Statement, including the exhibits
thereto. Statements herein concerning the contents of any contract or other
document are not necessarily complete, and in each instance reference is made to
such contract or other statement filed with the Securities and Exchange
Commission or included as an exhibit, or otherwise, each such statement, being
qualified by and subject to such reference in all respects.

     Reports, registration statements, proxy and information statements, and
other information filed by us with the Securities and Exchange Commission can be
inspected and copied at the public reference room maintained by the Securities
and Exchange Commission at Judiciary Plaza, 450 Fifth Street, N.W., Room 1024,
Washington, D.C. 20549, and at their regional offices located at 500 West
Madison Street, Suite 1400, Chicago, Illinois 60661. Copies of these materials
may be obtained at prescribed rates from the Public Reference Section of the
Securities and Exchange Commission at 450 Fifth Street, N.W., Room 1024,
Washington, D.C. 20549. The Securities and Exchange Commission maintains a site
on the World Wide Web (http://www.sec.gov) that contains reports, registration
statements, proxy and information statements and other information. You may
obtain information on the Public Reference Room by calling the Securities and
Exchange Commission at 1-800-SEC-0330.


                                      -34-


Report of Independent Registered Public Accounting Firm          F-1

Consolidated balance sheet at June 30, 2005 and 2004
 -As Restated                                                    F-2

Consolidated statements of operations and comprehensive
 loss for the years ended June  30, 2005 and 2004                F-3
 -As Restated

Consolidated statements of stockholders' deficit for
 the years ended June 30, 2005 and 2004-As Restated              F-4

Consolidated statements of cash flows for the years ended
 June 30, 2005 and 2004-As Restated                              F-5

Notes to consolidated financial statements                       F-7

All other schedules are omitted as the required information is not present or is
not present in amounts sufficient to require submission of the schedule, or
because the information required is included in the financial statements or
notes thereto.




                                      -35-



REPORT  OF  INDEPENDENT  REGISTERED  PUBLIC  ACCOUNTING  FIRM

To  the  Board  of  Directors  and  Shareholders  of
GTC  Telecom  Corp.

We have audited the accompanying consolidated balance sheets of GTC Telecom
Corp. (the "Company") and subsidiaries as of June 30, 2005 and 2004, and the
related consolidated statements of operations, comprehensive loss, stockholders'
deficit and cash flows for each of the years in the two-year period ended June
30, 2005. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audits 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 financial statements referred to above present fairly, in
all material respects, the consolidated financial position of GTC Telecom Corp.
and subsidiaries at June 30, 2005 and 2004 and the consolidated results of their
operations and their cash flows for each of the years in the two-year period
ended June 30, 2005, in conformity with accounting principles generally accepted
in the United States of America.

The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. As disclosed in Note 1, the Company
has incurred losses in the last several years, has a negative working capital of
approximately $1,700,000, an accumulated deficit of approximately $13,300,000,
and a stockholders' deficit of approximately $2,300,000 at June 30, 2005. These
factors, among others, raise substantial doubt about the Company's ability to
continue as a going concern. Management's plans in regard to these matters are
described in Note 1. The consolidated financial statements do not include any
adjustments that may result from the outcome of this uncertainty.

As discussed in Note 14 to the accompanying consolidated financial statements,
subsequent to September 28, 2005, management discovered a mathematical error in
the consolidation process relating to the financial statements of the Company's
foreign subsidiary, Perfexa-India, which resulted in the inadvertent elimination
of certain of Perfexa-India's expenses for the years ended June 30, 2005 and
2004. Accordingly, the accompanying statements of operations for years ended
June 30, 2005 and 2004, have been retroactively adjusted by approximately
$1,436,000 and $1,178,000, respectively, as more fully described in Note 14.


/s/ SQUAR, MILNER, REEHL & WILLIAMSON, LLP



Newport  Beach,  California
August 25, 2005, except for paragraph 5 of this report and Note 14, as to which
the date is October 31, 2005

                                      F-1






                                    GTC TELECOM CORP. AND SUBSIDIARIES
                                CONSOLIDATED BALANCE SHEETS - AS RESTATED


                                                                                      
                                                                                June 30,       June 30,
                                                                                  2005           2004
                                                                             -------------  -------------
ASSETS
  Cash                                                                       $        500   $     73,572
  Accounts receivable, net of allowance for doubtful accounts of
   approximately $111,000                                                         847,520        691,749
  Deposits                                                                         20,822         57,587
  Prepaid expenses                                                                 77,804         64,899
                                                                             -------------  -------------
    Total current assets                                                          946,646        887,807
                                                                             -------------  -------------

Property and equipment, net                                                       608,297        620,471
Other assets                                                                       76,206         76,208
                                                                             -------------  -------------

    Total assets                                                             $  1,631,149   $  1,584,486
                                                                             =============  =============
LIABILITIES AND STOCKHOLDERS' DEFICIT
Current liabilities:
  Accounts payable and accrued expenses                                      $  2,274,505   $  3,185,018
  Accrued payroll and related taxes                                               233,860        210,997
  Obligation under capital leases                                                  10,381         13,394
  Notes payable, net of discounts totaling $894,486                                91,138      5,868,597
  Deferred income                                                                   4,560          4,560
                                                                             -------------  -------------
    Total current liabilities                                                   2,614,444      9,282,566
                                                                             -------------  -------------

Long-term liabilities:
  Obligation under capital leases, net of current portion                          21,153         31,538
  Notes payable, net of current portion, net of discounts totaling $302,290     1,292,974         23,565
                                                                             -------------  -------------

    Total liabilities                                                           3,928,571      9,337,669
                                                                             -------------  -------------
Commitments and contingencies

Minority interest in consolidated subsidiary                                           --         42,818

Stockholders' deficit:
  Preferred stock, $0.001 par value; 10,000,000 shares authorized;
    none issued and outstanding                                                        --             --
  Common stock, $0.001 par value; 100,000,000 shares authorized;
    27,802,092 shares issued and outstanding                                       27,802         22,107
  Additional paid-in-capital                                                   10,841,159      9,208,778
  Note receivable officer                                                         (60,306)       (60,306)
  Accumulated deficit                                                         (13,280,899)   (16,978,573)
  Accumulated other comprehensive loss                                            174,822         11,993
                                                                             -------------  -------------
    Total stockholders' deficit                                                (2,297,422)    (7,796,001)
                                                                             -------------  -------------

    Total liabilities and stockholders' deficit                              $  1,631,149   $  1,584,486
                                                                             =============  =============



           See accompanying notes to consolidated financial statements



                                      F-2





                       GTC TELECOM CORP. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                  AND COMPREHENSIVE INCOME/(LOSS) - AS RESTATED


                                                                           Years Ended June 30,
                                                                             2005         2004

                                                                                
Revenues:
  Telecommunications                                                    $ 8,257,994   $10,103,082
  Internet services                                                         584,547       775,862
  BPO services                                                              180,309        78,644
                                                                        ------------  ------------
    Total revenues                                                        9,022,850    10,957,588
                                                                        ------------  ------------

Cost of sales:
  Telecommunications                                                      3,767,061     4,221,809
  Internet services                                                         178,178       555,329
  BPO services                                                              119,700        59,239
                                                                        ------------  ------------
    Total cost of sales                                                   4,064,939     4,836,377
                                                                        ------------  ------------

Gross profit                                                              4,957,911     6,121,211

Operating expenses
  Payroll and related                                                     2,297,030     2,857,419
  Selling, general, and administrative                                    4,175,988     3,813,626
                                                                        ------------  ------------
    Total operating expenses                                              6,473,018     6,671,045
                                                                        ------------  ------------

Operating loss                                                           (1,515,107)     (549,834)

Interest expense, net                                                    (1,122,756)   (1,262,697)
Gain on extinguishment of debt                                            6,301,935            --
Loss on sale of equipment                                                        --       (10,392)
                                                                        ------------  ------------

Income (loss) before provision for income taxes and minority interest     3,664,072    (1,822,923)

Provision for income taxes                                                    9,216        13,751
                                                                        ------------  ------------

Income (loss) before minority interest                                    3,654,856    (1,836,674)

Minority interest in loss of consolidated subsidiaries                       42,818       106,686
                                                                        ------------  ------------

Net income (loss) available to common shareholders                        3,697,674    (1,729,988)

Foreign currency translation adjustment                                     162,829         1,983
                                                                        ------------  ------------

Comprehensive income (loss)                                             $ 3,860,503   $(1,728,005)
                                                                        ============  ============

Net income (loss) available to common shareholders per common share:
  Basic                                                                 $      0.16   $     (0.08)
                                                                        ============  ============
  Diluted                                                               $      0.15   $     (0.08)
                                                                        ============  ============

Weighted average common shares outstanding:
  Basic                                                                  23,320,094    21,096,423
                                                                        ============  ============
  Diluted                                                                24,322,594    21,096,423
                                                                        ============  ============



           See accompanying notes to consolidated financial statements

                                      F-3




                                               GTC TELECOM CORP. AND SUBSIDIARIES
                                  CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT-AS RESTATED
                                           FOR THE TWO-YEAR PERIOD ENDED JUNE 30, 2005



                                                                                                       Accumulated
                                                                  Additional   Note                    Other          Total
                                               Common Stock       Paid-in      Receivable Accumulated  Comprehensive  Stockholders'
                                            Shares     Amount     Capital      Officer    Deficit      Income (Loss)  Deficit

                                                                                               
BALANCE AT JUNE 30, 2003                 20,714,122    20,714     8,885,200    (60,306)   (15,248,585)     10,010    (6,392,967)

Estimated fair market value of
 stock and warrants issued in
 connection with notes payable            1,390,000     1,390       148,305         --             --          --       149,695
Estimated fair market value of
 warrants granted to
 consultants for services
 rendered                                        --        --        65,000         --             --          --        65,000
Estimated fair market value of
 vested options granted to
 employees for compensation                      --        --       110,251         --             --          --       110,251
Exercise of stock options by
 officers                                     2,500         3            22         --             --          --            25
Net loss                                         --        --            --         --     (1,729,988)         --    (1,729,988)
Cumulative foreign currency
 translation adjustment                          --        --            --         --             --      (1,983)       (1,983)
                                         ---------------------------------------------------------------------------------------

BALANCE AT JUNE 30, 2004                 22,106,622    22,107     9,208,778    (60,306)   (16,978,573)    (11,993)   (7,796,001)
                                         ---------------------------------------------------------------------------------------


Estimated fair market value of
 stock and warrants issued in
 connection with notes payable            4,896,470     4,896     1,485,931         --             --          --     1,490,827

Cancellation of previously issued stock    (201,000)     (201)      (22,799)        --             --          --       (23,000)
Estimated fair market value of
 vested options granted to
 employees for compensation                      --        --       110,249         --             --          --       110,249

Issuance of restricted common stock       1,000,000     1,000        59,000         --             --          --        60,000
Net income                                       --        --            --         --      3,697,674          --     3,697,674
Cumulative foreign currency
 translation adjustment                          --        --            --         --             --     162,829       162,829
                                         ---------------------------------------------------------------------------------------

BALANCE AT JUNE 30, 2005                 27,802,092   $27,802   $10,841,159   $(60,306)  $(13,280,899)   $174,822   $(2,297,422)
                                         =======================================================================================




           See accompanying notes to consolidated financial statements

                                      F-4



                       GTC TELECOM CORP. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS-AS RESTATED

                                                                                      Years Ended June 30,
                                                                                  --------------------------
                                                                                       2005          2004
                                                                                  --------------------------
                                                                                          
Cash Flows From Operating Activities:
Net income (loss)                                                                 $ 3,697,674   $(1,729,988)
Adjustments to reconcile net income (loss) to net cash provided
by (used in) operating activities:
  Estimated fair market value of options granted
    to employees for compensation                                                     110,249       110,251
  Estimated fair market value of stock
    issued in connection with notes payable                                            20,827       149,695
  Gain on extinguishment of debt                                                   (6,301,935)           --
  Bad debt expense                                                                    724,514       159,467
  Depreciation and amortization                                                       303,467       298,056
  Amortization of debt discount                                                        76,458       199,500
  Minority interest in loss of consolidated subsidiaries                              (42,818)     (106,686)
  Estimated fair market value of options and warrants
    granted to consultants for services rendered                                           --        65,000
  Loss on sale of equipment                                                                --        11,392
  Changes in operating assets and liabilities:
    Accounts receivable and other current assets                                     (892,273)      137,314
    Accounts payable and accrued expenses                                           2,335,314     1,663,439
    Accrued payroll and related taxes                                                  22,863      (188,472)
    Deferred income                                                                        --         1,315
                                                                                  ------------   -----------

Net cash provided by operating activities                                              54,340       770,283
                                                                                  ------------   -----------

Cash Flows From Investing Activities:
Purchases of property and equipment                                                  (224,732)     (171,425)
Proceeds from sale of equipment                                                            --            --
                                                                                  ------------   -----------

Net cash used in investing activities                                                (224,732)     (171,425)
                                                                                  ------------   -----------
Cash Flows From Financing Activities:
Principal repayments on notes payable                                                (871,632)   (1,893,330)
Principal borrowings on notes payable, net of fees of
  $1,196,777 and $202,000, respectively                                               945,000     1,305,341
Proceeds from issuance of stock                                                        60,000            --
Proceeds from issuance of stock of subsidiary, net of
  offering costs of $6,000                                                                 --        69,000
Principal payments under capital lease obligations                                    (13,398)       (8,805)
Cancellation of previously issued stock                                               (23,000)           --
Proceeds from exercise of stock options                                                    --            25
                                                                                  ------------   -----------

Net cash provided by (used in) financing activities                                    96,970      (527,769)

Effect of exchange rate on cash                                                           350         1,983

Net increase/(decrease) in cash                                                       (73,072)       73,072

Cash at beginning of year                                                              73,572           500
                                                                                  ------------   -----------
Cash at end of year                                                               $       500   $    73,572
                                                                                  ============   ===========


                                      F-5




                       GTC TELECOM CORP. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (CONTINUED)


Supplemental disclosure of cash flow information:

                                                                                    Years Ended June 30,
                                                                                      2005          2004
                                                                                  ------------------------
                                                                                              
  Cash paid during the year for:
   Interest                                                                       $    11,214    $ 577,986



During the fiscal year ended June 30, 2005, the Company financed the purchase of
equipment totaling $66,561 with notes payable.

During the year ended June 30, 2005, the Company converted a $725,000 short term
note and accrued interest of $202,524 into a long term note with a principal
amount of $1,200,000.  In addition, the Company issued 2,400,000 shares of
restricted common stock pursuant to the conversion of the note payable.

During the year ended June 30, 2005, the Company issued 2,176,470 shares of
restricted common stock pursuant to the issuance of a note payable with a
principal amount of $1,088,235.

During the year ended June 30, 2005, the Company converted $67,000 of accrued
interest into a short term note.

During the fiscal year ended June 30, 2004, the Company financed the purchase of
equipment totaling $146,404, including $39,538 of capital leases and $107,866 of
notes payable.

During  the  fiscal  year  ended  June  30, 2004, Perfexa issued 8,152 shares of
restricted  common  stock  pursuant to the conversion of interest payable in the
amount  of  $4,076.

See accompanying notes to consolidated financial statements for additional
non-cash investing and financing activities.



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







                                      F-6

                       GTC TELECOM CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   FOR THE YEARS ENDED JUNE 30, 2005 AND 2004
________________________________________________________________________________

NOTE 1 ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

GTC - GTC Telecom Corp. and subsidiaries (the "Company" or "GTC") provide
various services including, telecommunication services, which includes long
distance and local telephone, and calling card services, Internet related
services including Internet service provider access, and business process
outsourcing ("BPO") services.  GTC Telecom Corp. was organized as a Nevada
Corporation on May 17, 1994 and is currently based in Costa Mesa, California.
The Company is quoted on the Over-The-Counter Bulletin Board under the symbol
"GTCC".

The Company has formed four wholly owned subsidiaries, of which only one is
active (see below), that offer different products and services.  They are
managed separately because each business requires different technology and/or
marketing strategies.

The  four  subsidiaries  are:  CallingPlanet.com, Inc., ecallingcards.com, Inc.,
Curbside  Communications,  Inc.,  and  Perfexa  Solutions,  Inc.

CallingPlanet.com,  Inc. was set up to offer international calling using a PC to
phone connection.  It is currently inactive.  ecallingcards.com, Inc. was set up
to  offer  prepaid  calling  cards purchased over the internet.  It is currently
inactive.  Curbside  Communications,  Inc.,  currently inactive, has been set up
for  future  strategic  purposes  which the Company is currently in the planning
process.

PERFEXA - Perfexa Solutions, Inc. ("Perfexa" or "Perfexa-U.S."), a majority
owned subsidiary of the Company, currently provides customer service for the
Company's telecommunication and Internet users.  Perfexa's Information
Technology ("IT") group currently develops IT solutions for GTC's customer care
needs and the integration of GTC's customer care system with those of Perfexa's
New Delhi Center.  Additionally, Perfexa offers outsourced call center and IT
development services to third parties.

GOING CONCERN - The accompanying consolidated financial statements have been
prepared assuming the Company will continue as a going concern, which
contemplates, among other things, the realization of assets and satisfaction of
liabilities in the normal course of business.  At June 30, 2005, the Company has
a negative working capital of $1,667,798, an accumulated deficit of $13,280,899,
and a stockholders' deficit of $2,297,422, and the Company is in default on
several notes payable, (see Note 5).  In addition, through June 30, 2005, the
Company historically had losses from operations and a lack of profitable
operational history, among other matters, that raise substantial doubt about its
ability to continue as a going concern.  The Company hopes to continue to
increase revenues from additional revenue sources and/or increase profit margins
through continued negotiations with Sprint (see Note 10) and other cost cutting
measures.  In the absence of significant increases in revenues and margins, the
Company intends to fund operations through additional debt and equity financing
arrangements.  The successful outcome of future activities cannot be determined
at this time and there are no assurances that if achieved, the Company will have
sufficient funds to execute its intended business plan or generate positive
operating results.

These circumstances raise substantial doubt about the Company's ability to
continue as a going concern.  The accompanying consolidated financial statements
do not include any adjustments that might result from the outcome of this
uncertainty.

PRINCIPLES OF CONSOLIDATION - The accompanying consolidated financial statements
include the accounts of GTC Telecom Corp. and its subsidiaries,
CallingPlanet.com, Inc., ecallingcards.com, Inc., Curbside Communications, Inc.,
and Perfexa Solutions, Inc.  All significant intercompany balances and
transactions have been eliminated in consolidation.

MINORITY INTEREST - Minority interest represents the minority stockholders'
proportionate share of the equity of Perfexa Solutions, Inc.  At June 30, 2005
and 2004, the Company owned approximately 97% of Perfexa Solutions, Inc.'s
common stock.  The Company's controlling interest requires that Perfexa
Solutions, Inc.'s operations be included in the consolidated financial
statements of the Company.  The 3% equity interest of Perfexa Solutions, Inc.
that is not owned by the Company at June 30, 2005 and 2004, respectively, is
shown as minority interest in consolidated subsidiary in the accompanying
consolidated financial statements.



                                      F-7


                       GTC TELECOM CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   FOR THE YEARS ENDED JUNE 30, 2005 AND 2004
________________________________________________________________________________

USE OF ESTIMATES - The preparation of financial statements in conformity with
accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosures of contingent assets and
liabilities at the date of the financial statements, as well as the reported
amounts of revenues and expenses during the reporting periods.  Actual results
could differ from those estimates.  Significant estimates made by management
are, among others, the provision for losses on accounts receivable,
realizability of long-lived assets, estimates for income tax valuations, and
valuation of securities options, and warrants issued.

RISKS AND UNCERTAINTIES - The Company operates in a highly competitive industry
that is subject to intense competition, government regulation and rapid
technological changes.  The Company has limited operating history and is subject
to the substantial business risks and uncertainties inherent to such an entity,
including financial, operational, technological, regulatory and other risks
including the potential risk of business failure.  Additionally, the Company's
operations in India are subject to various political, economic, and other risks
and uncertainties inherent in such country.

CONCENTRATION OF CREDIT RISK - The Company currently maintains substantially all
of its cash with one major financial institution.  At times, cash balances may
be in excess of the amounts insured by the Federal Deposit Insurance Corporation
("FDIC").

The Company sells its telephone and network services to individuals and small
businesses throughout the United States and does not require collateral.  The
Company performs periodic credit evaluations of its customers.  The Company
maintains reserves for potential credit losses based upon the Company's
historical experience related to credit losses which management believes are
sufficient.  Although the Company expects to collect amounts due, actual
collections may differ from the estimated amounts.

ALLOWANCE FOR DOUBTFUL ACCOUNTS - The Company establishes an allowance for
doubtful accounts based on a qualitative and quantitative review of credit
profiles of customers, contractual terms and conditions, current economic trends
and historical payments.  The Company assesses the allowance for doubtful
accounts each period.  If the Company made different judgments or utilized
different estimates for any period, material differences in the amount and
timing of revenue recognized could result.

DEPENDENT ON KEY CUSTOMERS - The Company is not dependent on any single customer
or groups of affiliated customers for a significant portion of its annual sales.
The Company's customer base changes on a continuous basis as customers are added
or removed.

MAJOR SUPPLIERS - The Company does not own its own long distance network and
currently depends primarily upon Sprint to provide for the transmission of phone
calls by its customers and to provide the call detail records upon which the
Company bases its customer's billings.  See Note 10 for details of the Company's
agreement with Sprint.

In the event that the services provided by Sprint to the Company were
discontinued, the Company believes that it would be able to identify alternate
suppliers which would be able to provide it with sufficient levels of services
at terms similar to those of Sprint.  Although the Company has the right to
switch its current customers to an alternate underlying carrier, the Company's
customers have the right to discontinue their service with the Company at any
time.  Accordingly, the termination or non-renewal of the Company's contract
tariffs with Sprint or the loss of telecommunications services from Sprint may
have a material adverse effect on the Company's results of operations and
financial condition.

The Company provides its Internet Service Provider Access services pursuant to
an agreement with an outside company for the provisioning of the Company's
Internet Service Provider Access service.  See Note 10 for details of the
Company's agreement with its Internet service provider.

PROPERTY AND EQUIPMENT - Property and equipment is stated at cost.  Depreciation
is computed using the straight-line method over the estimated useful lives of 3
to 5 years.  Leasehold improvements are amortized using the straight-line method
over the shorter of the lease term or the estimated useful life of the related
asset.  During the years ended June 30, 2005 and 2004, total depreciation
expense was $303,467 and $298,056, respectively.




                                      F-8


                       GTC TELECOM CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   FOR THE YEARS ENDED JUNE 30, 2005 AND 2004
________________________________________________________________________________

Betterments, renewals, and extraordinary repairs that extend the lives of the
assets are capitalized; other repairs and maintenance charges are expensed as
incurred.  The cost and related accumulated depreciation applicable to assets
retired are removed from the accounts, and the gain or loss on disposition is
recognized in current operations.


LONG-LIVED ASSETS - In July 2001, the Financial Accounting Statements Board
("FASB") issued Statement of Financial Accounting Standards ("SFAS") No. 144
("SFAS 144"), "Accounting for the Impairment of Long-Lived Assets and for
Long-Lived Assets to be Disposed Of."  SFAS 144 addresses financial accounting
and reporting for the impairment of disposal of long-lived assets.  SFAS 144
requires that long-lived assets be reviewed for impairment whenever events or
changes in circumstances indicate that their carrying amounts may not be
recoverable.  If the cost basis of a long-lived asset is greater than the
projected future undiscounted net cash flows from such asset (excluding
interest), an impairment loss is recognized.  Impairment losses are calculated
as the difference between the cost basis of an asset and its estimated fair
value.    As of June 30, 2005, management has determined that no such impairment
exists and therefore, no adjustments have been made to the carrying values of
long-lived assets.  There can be no assurance, however, that market conditions
or demand for the Company's products or services will continue which could
result in impairment of long-lived assets in the future.

SFAS 144 also requires companies to separately report discontinued operations
and extends that reporting requirement to a component of an entity that either
has been disposed of (by sale, abandonment or a distribution to owners) or is
classified as held for sale.  Assets to be disposed of are reported at the lower
of the carrying amount or the estimated fair value less costs to sell.  The
Company adopted SFAS 144 on July 1, 2002.  The provisions of this statement for
assets held for sale or other disposal generally are required to be applied
prospectively after the adoption date to newly initiated commitments to plan to
sell or dispose of such assets by management.  As a result, the Company cannot
determine the potential effects that adoption of SFAS 144 will have on the
financial statements with respect to future disposal decisions, if any.

REVENUE AND RELATED COST RECOGNITION - The Company recognizes revenue during the
month in which services or products are delivered, as follows:

     TELECOMMUNICATIONS RELATED SERVICES

     The Company's telecommunications service revenues are generated when
     customers make long distance telephone calls from their business or
     residential telephones for long distance service, monthly recurring charges
     for local service, or by using any of the Company's telephone calling
     cards.

     Telecommunication services cost of sales consists of the cost of long
     distance service provided by Sprint based on usage and on a per line basis
     for local service.

     INTERNET RELATED SERVICES

     Internet service revenues consist of monthly fees charged to subscribers
     for Internet access and are recognized in the period service access is
     provided. Internet service cost of sales consists of the cost of providing
     Internet access.

     BPO SERVICES

     BPO service revenues consist of amounts billed each month based on a client
     contract that provides for either a dedicated or per minute rate as the
     services are rendered. BPO service cost of sales consists of labor and its
     related support costs directly associated with a service contract.

In December 1999, the Securities and Exchange Commission issued Staff Accounting
Bulletin 101 ("SAB 101"), "Revenue Recognition," which outlines the basic
criteria that must be met to recognize revenue and provide guidance for
presentation of revenue and for disclosure related to revenue recognition
policies in financial statements filed with the Securities and Exchange
Commission.  SAB 101 was amended and superceded by SAB 104.  Management believes
the Company's revenue recognition policies conform to SAB 104.


                                      F-9


                       GTC TELECOM CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   FOR THE YEARS ENDED JUNE 30, 2005 AND 2004
________________________________________________________________________________

DEFERRED INCOME - Deferred income represents proceeds from prepaid telephone
calling cards which are recorded as deferred income when the cash is received.
The Company recognizes the revenue in the statement of operations as the
telephone service is utilized or when the calling card expires.


ADVERTISING COSTS - Advertising costs are expensed as incurred.  Advertising
expense was approximately $22,000 and $30,000 for fiscal 2005 and 2004,
respectively.

INCOME TAXES - The Company accounts for income taxes under SFAS No. 109 ("SFAS
109"), "Accounting for Income Taxes."  Under SFAS 109, deferred tax assets and
liabilities are recognized for the future tax consequences attributable to
differences between the financial statement carrying amounts of existing assets
and liabilities and their respective tax bases.  Deferred tax assets and
liabilities are measured using enacted tax rates expected to apply to taxable
income in the years in which those temporary differences are expected to be
recovered or settled.  A valuation allowance is provided for significant
deferred tax assets when it is more likely than not that such assets will not be
recovered.

STOCK-BASED COMPENSATION - The Company accounts for stock-based compensation
issued to employees using the intrinsic value based method as prescribed by
Accounting Principles Board Opinion No. 25 ("APB 25"), "Accounting for Stock
Issued to Employees."  Under the intrinsic value based method, compensation is
the excess, if any, of the fair value of the stock at the grant date or other
measurement date over the amount an employee must pay to acquire the stock.
Compensation, if any, is recognized over the applicable service period, which is
usually the vesting period.

SFAS No. 123 ("SFAS 123"), "Accounting for Stock-Based Compensation," if fully
adopted, changes the method of accounting for employee stock-based compensation
plans to the fair value based method.  For stock options and warrants, fair
value is determined using an option pricing model that takes into account the
stock price at the grant date, the exercise price, the expected life of the
option or warrant and the annual rate of quarterly dividends.  Compensation
expense, if any, is recognized over the applicable service period, which is
usually the vesting period.

SFAS No. 148 ("SFAS 148"), "Accounting for Stock-Based Compensation - Transition
and Disclosure, an amendment of FASB Statement No. 123," was issued in December
2002 and is effective for fiscal years ending after December 15, 2002. SFAS 148
provides alternative methods of transition for a voluntary change to the fair
value method of accounting for stock-based employee compensation. In addition,
this Statement amends the disclosure requirements of SFAS 123 to require
prominent disclosures in both annual and interim financial statements about the
method of accounting for stock-based employee compensation and the effect of the
method used on reported results.

The adoption of the accounting methodology of SFAS 123 is optional and the
Company has elected to continue accounting for stock-based compensation issued
to employees using APB 25; however, pro forma disclosures, as if the Company
adopted the cost recognition requirements under SFAS 123, are required to be
presented.

In December 2004, the FASB issued SFAS No. 123-R, "Share-Based Payment," which
requires that the compensation cost relating to share-based payment transactions
(including the cost of all employee stock options) be recognized in the
financial statements.  That cost will be measured based on the estimated fair
value of the equity or liability instruments issued.  SFAS No. 123-R covers a
wide range of share-based compensation arrangements including share options,
restricted share plans, performance-based awards, share appreciation rights, and
employee share purchase plans.  SFAS No.123-R replaces SFAS No. 123, "Accounting
for Stock-Based Compensation," and supersedes Accounting Principles Board
("APB") Opinion No. 25, "Accounting for Stock Issued to Employees."  As
originally issued, SFAS No. 123 established as preferable a fair-value-based
method of accounting for share-based payment transactions with employees.
However, that pronouncement permitted entities to continue applying the
intrinsic-value model of APB Opinion 25, provided that the financial statements
disclosed the pro forma net income or loss based on the preferable fair-value
method.

Small  Business Issuers are required to apply SFAS No. 123-R in the first annual
reporting  period  that  begins  after  December  15, 2005.  Thus, the Company's
consolidated  financial  statements  will  reflect  an  expense  for  (a)  all
share-based  compensation  arrangements  granted  after July 1, 2006 and for any
such  arrangements that are modified, cancelled, or repurchased after that date,
and  (b)  the  portion  of  previous  share-based awards for which the requisite
service has not been rendered as of that date, based on the grant-date estimated
fair  value.


                                      F-10


                       GTC TELECOM CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   FOR THE YEARS ENDED JUNE 30, 2005 AND 2004
________________________________________________________________________________

At June 30, 2005, the Company has two stock-based employee compensation plans
(see Note 6). For fixed awards with pro-rata vesting, the Company recognizes
compensation cost ratably over the vesting period. Stock-based employee
compensation cost totaling $110,249 and $110,251 is reflected in net income
(loss) for the years ended June 30, 2005 and 2004, respectively, as certain
options granted under those plans had an exercise price less than the market
value of the underlying common stock on the date of grant. The following table
illustrates the effect on net income and earnings per share if the Company had
applied the fair value recognition provisions of SFAS 123 to stock-based
employee compensation.




                                                                     Years Ended June 30
                                                                      2005         2004
                                                                   -----------  -----------
                                                                          
Net income (loss)                                                  $3,697,674   $(1,729,988)
    As reported
    Add: stock-based employee compensation incurred
         Determined under intrinsic value based menthod               110,249       110,251

    Deduct: total stock-based employee compensation expense
         Determined under fair value based method for all awards     (219,200)     (237,507)
                                                                   -----------  ------------

    Pro-forma                                                      $3,588,723   $(1,857,244)
                                                                   ===========  ============

Basic and diluted net income (loss) per share:
Basic
    As reported                                                    $     0.16   $     (0.08)
                                                                   ===========  ============
    Pro-forma                                                      $     0.15   $     (0.08)
                                                                   ===========  ============
Diluted
    As reported                                                    $     0.15   $     (0.08)
                                                                   ===========  ============
    Pro-forma                                                      $     0.15   $     (0.09)
                                                                   ===========  ============



EARNINGS (LOSS) PER SHARE - Statement of Financial Accounting Standards ("SFAS")
No. 128 ("SFAS 128"), "Earnings Per Share," requires basic earnings per share to
be computed by dividing income available to common shareholders by the
weighted-average number of common shares outstanding during the period of
computation.  Diluted earnings per share is computed similar to basic earnings
per share except that the denominator is increased to include the number of
additional common shares that would have been outstanding if the potential
common shares had been issued and if the additional common shares were dilutive
(see Note11).  Pro forma per share data has been computed using the weighted
average number of common shares outstanding during the periods.  For the year
ended June 30, 2004, because the Company had incurred net losses, basic and
diluted loss per share are the same as additional potential common shares would
be anti-dilutive (see Note 11).

FAIR VALUES OF FINANCIAL INSTRUMENTS - SFAS 107, "Disclosures About Fair Value
of Financial Instruments," requires disclosure of fair value information about
financial instruments when it is practicable to estimate that value.  The
carrying amount of the Company's cash, accounts receivables, trade payables,
accrued expenses, and notes payables approximates their estimated fair values
due to the short-term maturities of those financial instruments.  The fair value
of long term debts approximates its carrying value because their rates of
interest approximate current market rates.  In the opinion of management, the
fair value of the note receivable from officer cannot be estimated without
incurring excessive costs; for that reason, the Company has not provided such
disclosure.  Other information about such related-party receivable (such as the
carrying amount, the interest rate, and maturity) is provided elsewhere in these
notes to consolidated financial statements.

COMPREHENSIVE INCOME - SFAS 130, "Reporting Comprehensive Income," establishes
standards for reporting and display of comprehensive income and its components
in a full set of general-purpose financial statements.  Total comprehensive loss
represents the net change in stockholders' equity during a period from sources
other than transactions with stockholders and as such, includes net earnings.
For the Company, the components of other comprehensive loss are the changes in
the cumulative foreign currency translation adjustments and are recorded as
components of stockholders' deficit.


                                      F-11


                       GTC TELECOM CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   FOR THE YEARS ENDED JUNE 30, 2005 AND 2004
________________________________________________________________________________

SEGMENTS OF AN ENTERPRISE AND RELATED INFORMATION - SFAS No. 131, "Disclosures
about Segments of an Enterprise and Related Information," changes the way public
companies report information about segments of their business in their annual
financial statements and requires them to report selected segment information in
their annual reports issued to shareholders.  It also requires entity-wide
disclosures about the products and services an entity provides, the material
countries in which it holds assets and reports revenues and its major customers
(see Note 12).

TRANSLATION OF FOREIGN CURRENCIES - GTC uses the U.S. dollar as its functional
and reporting currency while the Company's foreign subsidiary uses the Indian
Rupee as its functional currency.  Assets and liabilities of foreign subsidiary
are translated into U.S. dollars at year-end exchange rates, and revenues and
expenses are translated at average rates prevailing during the year or other
period presented.  In accordance with SFAS No. 52, "Foreign Currency
Translation", net exchange gains or losses resulting from such translation are
excluded from net loss, but are included in comprehensive loss and accumulated
in a separate component of stockholders' deficit.  For the years ended June 30,
2005 and 2004, the Company recorded a foreign translation gain of $162,829 and
$1,983, respectively.

CASH AND CASH EQUIVALENTS - The Company considers all highly liquid financial
instruments with an original maturity of three months or less to be cash
equivalents.  The Company had no cash equivalents at June 30, 2005.

SIGNIFICANT RECENT ACCOUNTING PRONOUNCEMENTS

In January 2003, the FASB issued FIN No. 46, "Consolidation of Variable Interest
Entities, an Interpretation of ARB 51." The primary objectives of FIN No. 46 are
to provide guidance on the identification of entities for which control is
achieved through means other than voting rights (variable interest entities, or
"VIEs") and how to determine when and which business enterprise should
consolidate the VIE. This new model for consolidation applies to an entity for
which either: (1) the equity investors do not have a controlling financial
interest; or (2) the equity investment at risk is insufficient to finance that
entity's activities without receiving additional subordinated financial support
from other parties. In addition, FIN No. 46 requires that both the primary
beneficiary and all other enterprises with a significant variable interest in a
VIE make additional disclosures. As amended in December 2003, the effective
dates of FIN No. 46 for public entities that are small business issuers, as
defined ("SBIs"), are as follows: (a) For interests in special-purpose entities
("SPEs"): periods ended after December 15, 2003; and (b) For all other VIEs:
periods ended after December 15, 2004. The December 2003 amendment of FIN No. 46
also includes transition provisions that govern how an SBI which previously
adopted the pronouncement (as it was originally issued) must account for
consolidated VIEs. Management has concluded that the Company does not have an
interest in any SPEs, and is evaluating the other effects of FIN No. 46 (as
amended) on its future consolidated financial statements.

In November 2004, the FASB issued SFAS No. 151, "Inventory Costs - an amendment
of ARB No. 43, Chapter 4," which clarifies the accounting for abnormal amounts
of idle facility expense, freight, handling costs and wasted material. In
Chapter 4 of ARB 43, paragraph 5 previously stated that " under some
circumstances, items such as idle facility expense, excessive spoilage, double
freight, and re-handling costs may be so abnormal as to require treatment as
current period charges" SFAS No. 151 requires that such items be recognized as
current-period charges, regardless of whether they meet the criterion of so
abnormal (an undefined term). This pronouncement also requires that allocation
of fixed production overhead to the costs of conversion be based on the normal
capacity of the production facilities. SFAS No. 151 is effective for inventory
costs incurred in years beginning after June 15, 2005.

In December 2004, the FASB issued SFAS No. 123-R, "Share-Based Payment," which
requires that the compensation cost relating to share-based payment transactions
(including the cost of all employee stock options) be recognized in the
financial statements. That cost will be measured based on the estimated fair
value of the equity or liability instruments issued. SFAS No. 123-R covers a
wide range of share-based compensation arrangements including share options,
restricted share plans, performance-based awards, share appreciation rights, and
employee share purchase plans. SFAS No.123-R replaces SFAS No. 123, "Accounting
for Stock-Based Compensation," and supersedes Accounting Principles Board
("APB") Opinion No. 25, "Accounting for Stock Issued to Employees."  As


                                      F-12


                       GTC TELECOM CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   FOR THE YEARS ENDED JUNE 30, 2005 AND 2004
________________________________________________________________________________

originally issued, SFAS No. 123 established as preferable a fair-value-based
method of accounting for share-based payment transactions with employees.
However, that pronouncement permitted entities to continue applying the
intrinsic-value model of APB Opinion 25, provided that the financial statements
disclosed the pro forma net income or loss based on the preferable fair-value
method. Small Business Issuers are required to apply SFAS No. 123-R in the first
interim or annual reporting period for the first fiscal year that begins after
December 15, 2005. Thus, the Company's consolidated financial statements will
reflect an expense for (a) all share-based compensation arrangements granted
after July 1, 2006 and for any such arrangements that are modified, cancelled,
or repurchased after that date, and (b) the portion of previous share-based
awards for which the requisite service has not been rendered as of that date,
based on the grant-date estimated fair value.

Other recent accounting pronouncements issued by the FASB (including its
Emerging Issues Task Force), the American Institute of Certified Public
Accountants, and the Securities and Exchange Commission did not or are not
believed by Management to have a material impact on the Company's present or
future financial statements.

NOTE  2  PROPERTY  AND  EQUIPMENT

Property and equipment consist of the following at June 30, 2005:

Computer equipment                 $657,266
Furniture and office equipment      204,398
Telephone equipment                 363,156
Leasehold Improvements              249,003
Automobiles                         267,062
                                 -----------
                                  1,740,885
Less accumulated depreciation    (1,132,588)
                                 -----------
                                   $608,297
                                 ===========

NOTE  3  OBLIGATION  UNDER  CAPITAL  LEASES

The Company is a lessee of certain property and equipment under capital lease
obligations that expire on various dates through August 2008. The terms of the
capital lease obligations provide for monthly lease payments ranging from
approximately $200 to $865. The assets and liabilities under capital leases are
recorded at the lower of the present value of the minimum lease payments or the
fair market value of the related asset. The assets are depreciated over the
shorter period of the lease term or the estimate useful life.

Future minimum annual commitments under lease arrangements are as follows:

   Years  Ending
     June  30,

       2006                                       $  13,647
       2007                                          11,859
       2008                                          10,380
       2009                                           1,730
                                                  ---------

Total minimum future lease payments                  37,616

Less: Amounts representing interest                  (6,076)
                                                  ---------

Present value of net minimum lease payments       $  31,534
                                                  =========



                                      F-13


                       GTC TELECOM CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   FOR THE YEARS ENDED JUNE 30, 2005 AND 2004
________________________________________________________________________________

The  following is an analysis of the leased equipment under capital leases as of
June  30,  2005,  which  is  included  in  property  and  equipment  (Note  2).

                  Computer equipment              $  24,536
                  Telephone equipment                48,180
                                                  ---------
                                                     72,716
                  Less: Accumulated depreciation    (53,192)
                                                  ---------
                                                  $  19,524
                                                  =========

Interest incurred pursuant to the capital lease obligations was $4,694 and
$3,600 for fiscal years 2005 and 2004, respectively.

NOTE  4  RELATED  PARTY  TRANSACTIONS

NOTE RECEIVABLE OFFICER

As of June 30, 2005, the Company has net advances to an officer of $60,306. The
advances were made prior to enactment of the Sarbanes-Oxley Act of 2002. The
advances accrue interest at 10% (no interest income has been recorded as of June
30, 2005) and are due on demand. The Company has reclassified the note
receivable as an increase to stockholders' deficit in the accompanying
consolidated balance sheet at June 30, 2005.

Other  related  party transactions are discussed elsewhere in these notes to the
consolidated  financial  statements.

NOTE  5  NOTES  PAYABLE

In May 2005, the Company entered into subscription agreements, as amended, with
certain third party investors for the sale of convertible notes, $1,088,235
principal amount along with 2,176,470 shares of our common stock (see Note 8)
and 11,970,585 warrants (see Note 7), resulting in gross proceeds of $925,000,
less offering costs of $78,563. The notes accrue simple interest of 12% per
annum and may be converted into shares of our common stock at $0.135 per share.
Such conversion price was deemed to be a beneficial conversion feature ("BCF"),
as defined in Emerging Issues Task Force ("EITF") Issue No. 98-5. "Accounting
for Convertible Securities with Beneficial Conversion Features or Contingently
Adjustable Conversion Ratios," and EITF No. 00-27, "Application of Issue No.
98-5 to Certain Convertible Instruments." As such, the proceeds of the notes
were allocated, based on relative fair values, as follows: approximately $95,000
to the common shares issued; approximately $480,000 to the warrants granted; and
approximately $350,000 to the BCF, resulting in a debt discount to such notes of
$925,000. Under the terms of the notes, the Company must begin repayment of
principal and interest in September 2005 and all unpaid principal and interest
are due on November 23, 2006. In July 2005, the Company entered into additional
subscription agreements with the same investors for principal of $911,765. Such
borrowings have terms that are substantially the same as those described above
and included the issuance of 1,823,530 shares of the Company's common stock to
the lenders.

On June 7, 2005, the Company borrowed $20,000, bearing no interest, from an
employee of the Company for working capital purposes.  The borrowing was repaid
on July 22, 2005.

In August 2004, the Company restructured $725,000 in total principle on two past
due notes payable plus corresponding interest into a new short term note
payable, principal of $816,395. Such note required principal plus interest of
$73,350 be repaid by November 30, 2004, and the Company issued 250,000 shares of
its restricted common stock to the lender, valued at approximately $17,000
(based on the grant date fair value). In May 2005, the Company restructured such
$816,395 past-due note payable plus corresponding accrued interest and penalties
into a new long term note payable, principal amount $1,200,000. In connection
with the new debt, the Company issued 2,400,000 shares of restricted common
stock to the lender. The new note accrues simple interest in the amount of 12%
per annum. The Company is obligated to pay accrued interest monthly, but then
only if, after deducting all then current obligations, the Company at that time
has at least $300,000 in available cash. The $1,200,000 debt is convertible at
$0.13 per share, which resulted in a BCF of $185,000, which will be amortized
over the life of the debt. In accordance with EITF No. 96-19, "Debtor's
Accounting for a Modification or Exchange of Debt Instruments," the $816,395
debt was considered extinguished in this restructuring, and a loss on
extinguishment of approximately $670,000 was recorded


                                      F-14


                       GTC TELECOM CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   FOR THE YEARS ENDED JUNE 30, 2005 AND 2004
________________________________________________________________________________

In February 2005, the Company negotiated the settlement of all amounts due to
MCI WorldCom, its former underlying network provider, totaling approximately
$7,700,000 in exchange for the payment of $769,000.  On May 23, 2005, the
Company paid the settlement amount and satisfied the terms of the settlement
agreement.

On June 8, 2004, the Company borrowed $50,000 for working capital purposes from
an unrelated third party.  The note was originally to be repaid plus interest of
$7,500 on September 7, 2004.  On November 18, 2004, the Company restructured the
note.  Under the new terms of the note, the Company is required to make monthly
payments of $5,000 plus simple interest of 10% until all principal and accrued
interest is repaid.  The Company is currently in discussions with the noteholder
to restructure the remaining payments.  As of June 30, 2005, there remains
$22,124 outstanding under the note.

On December 9, 2003, the Company borrowed $200,000 for working capital purposes
from an unrelated third party.  The note was to be repaid plus interest of
$21,333 on April 8, 2004.  On May 17, 2004, the note, as amended, was extended
to July 19, 2004.  On July 1, 2005, the Company agreed to resolve all
outstanding amounts owed under the note via the payment of $30,000 plus
bi-weekly payments of $8,000.  The outstanding principal and accrued interest,
which, at the time of the agreement totaled $167,000 will accrue simple interest
at the rate of 10% per annum until fully repaid.

On October 2, 2002, the Company borrowed $100,000 for working capital purposes
from an unrelated third party.  As of June 30, 2005, all amounts owed, with the
exception of $25,000 has been repaid.  The Company currently is in the process
of renegotiating payment terms.

The Company maintains a revolving line of credit of $45,000 to finance the
purchase of computer equipment. The revolving line of credit provides for us to
make monthly payments of $731, including interest at a rate of approximately
14.74%. The total outstanding balance on the revolving line of credit was
$27,110 and is included in notes payable in the accompanying consolidated
balance sheet at June 30, 2005. As of the date of this report, the Company has
made all payments as required in the revolving line of credit.

The Company from time to time borrows funds from the Company's Chief Executive
Officer ("CEO") for working capital purposes. Amounts accrue no interest and are
payable on demand. On April 15, 2004, the Company borrowed $12,000 from its CEO.
As of June 30, 2005, the Company has repaid $11,000 of the amount borrowed.

Future minimum principal payments on notes payable approximate the following for
the years ending June 30:


                               2006           $   985,624
                               2007             1,595,264
                                              -----------
                                              $ 2,580,888

NOTE  6  STOCK  OPTIONS

From  time  to  time,  the  Company  issues  stock  options  pursuant to various
agreements  and  other compensatory arrangements to employees and third parties.



                                      F-15


                       GTC TELECOM CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   FOR THE YEARS ENDED JUNE 30, 2005 AND 2004
________________________________________________________________________________

2001 Stock Incentive Plan

On October 17, 2001, the Company's Board approved the GTC Telecom Corp. Stock
Incentive Plan (the "SIP Plan"), effective January 1, 2002.  The SIP Plan was
approved and ratified by the shareholders on December 13, 2001 at the Company's
2001 annual shareholder's meeting.  The SIP Plan provides for the grant of
various types of equity based incentives, including qualified and non-qualified
stock options, stock appreciation rights, restricted stock, bonuses, and other
awards.  A maximum of 5,000,000 shares of the Company's common stock may be
issued pursuant to the SIP Plan.  The SIP plan is administered by the Board of
Directors.

On December 21, 2004, the Company's Board granted, pursuant to the SIP Plan,
Incentive Stock Options (as defined by the SIP Plan), to purchase an aggregate
of 1,375,000 shares of the Company's common stock at an exercise price of $0.10
per share (the fair market value of the Company's common stock on the day of
grant), to certain employees of the Company.  In addition, on December 21, 2004,
the Company's Board granted to the Company's CEO, pursuant to the SIP Plan,
options to purchase 925,000 shares of the Company's common stock at an exercise
price equal to 110% of the fair market value on the date of grant ($0.11 per
share). The options vest equally over a period of five years from the date of
grant and are exercisable through December 2013.

No employee compensation expense was recognized under APB 25 for options issued
to employees under the SIP Plan during the year ended June 30, 2005.

1999 Stock Option Plan

On September 20, 1999, the Company's Board approved the GTC Telecom Corp. 1999
Omnibus Stock Option Plan, effective October 1, 1999. The exercise price for
each option shall be equal to 25% to 100% of the fair market value of the common
stock on the date of grant, as defined, and shall vest over a five-year period.
Upon the approval and ratification of the SIP Plan, the Company elected to
terminate the 1999 Omnibus Stock Option Plan.

Non-Plan Issuances

The  Company  recorded compensation expense for the vesting of previously issued
"in the money" fixed options to employees of $110,249 and $110,251 in the fiscal
years  ended  June  30,  2005  and  2004,  respectively.

A following is a status of the stock options outstanding at June 30, 2005 and
2004 and the changes during the years then ended:



                                                   2005                          2004
                                        -------------------------------------------------------------

                                                    Weighted Average                Weighted Average
                                         Options     Exercise Price      Options     Exercise Price
                                        -------------------------------------------------------------
                                                                        
Outstanding, beginning of year          2,264,000   $            0.62   3,356,900   $            0.80
       Granted                          2,300,000                0.10      86,000                0.12
       Exercised (see Note 8)                  --                  --      (2,500)               0.01
       Expired/Forfeited                 (342,800)               1.30  (1,176,400)               0.57
                                        ----------  -----------------  -----------  -----------------
Outstanding, end of year                4,221,200   $            0.28   2,264,000   $            0.62
                                        ==========  =================  ===========  =================
Exercisable at end of year              1,962,560   $            0.46   1,477,560   $            0.75
                                        ==========  =================  ===========  =================
Wtd avg fair value of options granted               $            0.10               $            0.10
                                                    -----------------               -----------------





                                      F-16

                       GTC TELECOM CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   FOR THE YEARS ENDED JUNE 30, 2005 AND 2004
________________________________________________________________________________

The  following table summarizes information concerning currently outstanding and
exercisable  options  at  June  30,  2005:




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

0.01 - $1.00    3,780,200        7.28 years  $    0.18    1,521,560  $    0.25
1.01 - $2.00      432,000        4.28 years  $    1.15      432,000  $    1.15
    2.94            9,000        4.30 years  $    2.94        9,000  $    2.94
               -----------                               -----------
                4,221,200        6.04 years  $    0.28    1,962,560  $    0.46
               ===========                               ===========



Other Information:

The fair market value of each option granted in 2005 and 2004 is estimated using
the  Black-Scholes  option  pricing  model  per  SFAS  123.  The  Black-Scholes
option-pricing  model  used  the  following weighted average assumptions for the
years ended June 30, 2005 and 2004, respectively: (i) no dividend yield for each
year,  (ii)  volatility  of  341  percent  and  287 percent, respectively, (iii)
risk-free interest rate of 4.15 percent and 3.00 percent, respectively, and (iv)
expected  life  of  5.0  years  and  5.0  years,  respectively.

NOTE 7 WARRANTS

From time to time, the Company issues warrants pursuant to various consulting
agreements.

In May 2005, in connection with certain subscription agreements (See Note 5),
the Company granted Class A and Class B warrants to acquire 6,529,410 and
5,441,175 shares, respectively, of the Company's common stock.  The Class A
warrants are immediately exercisable, have a term of four years, and have an
exercise price of $0.22 per share.  The Class B warrants are immediately
exercisable, have a term of 120 days, and have an exercise price of $0.20 per
share. Additionally, the broker involved with such subscription agreements was
granted warrants to acquire 65,000 shares of the Company's common stock.  Such
warrants are immediately exercisable, have a term of five years, and have an
exercise price of $0.20 per share.

In July 2005, pursuant to additional subscription agreements with the same
investors for $911,765 in note principal under the same terms and conditions of
the original subscription agreements, the Company issued an additional 5,470,590
Class A warrants and 4,558,825 Class B warrants.

In December 2004, the Company issued warrants to purchase up to 250,000 shares
of the Company's restricted common stock in connection with the sale of
1,000,000 shares of Company's restricted common stock (see Note 8).

In April 2004, the Company entered into an agreement with an outside consultant
for investor relations services. Pursuant to the agreement, the Company agreed
to pay $10,000 per month for services and following an initial term of twelve
(12) months, the agreement shall automatically terminate. In addition, the
Company agreed to issue to the investor relations company, warrants to purchase
up to 500,000 shares of the Company's common stock. The warrants have an
exercise price of $0.13 per share and are valued at approximately $65,000 (based
on the Black Scholes pricing model) which the Company recorded to consulting
expense in April 2004, since management believes the services were substantially
provided in the Company's fourth quarter. The warrants vest immediately and are
exercisable for a period of three years from the date of issuance.


                                      F-17

                       GTC TELECOM CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   FOR THE YEARS ENDED JUNE 30, 2005 AND 2004
________________________________________________________________________________

The following represents a summary of the warrants outstanding at June 30, 2005
and 2004 and changes during the years then ended:




                                                      2005                         2004
                                                    Weighted                     Weighted
                                                     Average                      Average
                                    Warrants     Exercise Price   Warrants    Exercise Price
                                                                  
                                    -----------  ---------------  ----------  ---------------
Outstanding, beginning of year       1,040,000   $          0.22    640,000   $          0.45
                                    -----------  ---------------  ----------  ---------------
       Granted                      12,285,585              0.21    500,000              0.13
       Exercised                            --                --         --                --
       Expired/Forfeited              (275,000)             0.39   (100,000)             1.02
                                    -----------  ---------------  ----------  ---------------
Outstanding, end of year            13,050,585   $          0.21  1,040,000   $          0.22
                                    ===========  ===============  ==========  ===============
Exercisable at the end of the year  13,050,585   $           021  1,040,000   $          0.22
                                    ===========  ===============  ==========  ===============


The outstanding and exercisable warrants above have prices ranging between $0.11
and $0.28, with a weighted average remaining contractual life of 2.2 years.

The  fair  value of each warrant granted during 2005 and 2004 is estimated using
the  Black-Scholes option-pricing model on the date of grant.  The Black-Scholes
option-pricing  model  used  the  following weighted average assumptions for the
years ended June 30, 2005 and 2004, respectively: (i) no dividend yield for each
year,  (ii)  volatility  of  362  percent  and  306 percent, respectively, (iii)
risk-free  interest rate of 3.73 percent and 1.5 percent, respectively, and (iv)
expected  life  of  2.3  years  and  3.0  years,  respectively.

NOTE  8  COMMON  STOCK  ISSUANCES

On May 12, 2005, the Company issued 2,400,000 shares of the Company's restricted
common stock in connection with the issuance of a convertible note (see Note 5).

In December 2004, the Company sold 1,000,000 shares of restricted common stock
to an unrelated accredited third-party investor for $60,000.  In addition, the
Company agreed to issue to the third party, warrants to purchase up to 250,000
shares of the Company's common stock.  The warrants have an exercise price of
$0.11 per share.  The warrants vest immediately and are exercisable for two (2)
years from the date of issuance and contain piggy-back registration rights.  No
consulting expense was recognized due to the fact the warrants were issued in
connection with equity fund raising activities.

During  the years ended June 30, 2005 and 2004, the Company issued 2,496,470 and
1,390,000  shares,  respectively,  of  the  Company's restricted common stock in
connection  with  notes  payable  (see  Note  5).

In February 2004, the Company's Chief Financial Officer exercised options
(previously granted pursuant to his director compensation plan) to purchase a
total of 2,500 shares of the Company's common stock for $25.






                                      F-18

                       GTC TELECOM CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   FOR THE YEARS ENDED JUNE 30, 2005 AND 2004
________________________________________________________________________________

NOTE  9  INCOME  TAXES

The  tax effects of temporary differences that give rise to deferred taxes as of
June  30,  2005  are  as  follows:

Deferred  tax  asset:

      Net  operating  loss  carryforward     $8,240,000
      Allowance  for  doubtful  accounts         44,000
                                             ----------

      Total  gross  deferred  tax  asset      8,284,000

      Less  valuation  allowance             (8,284,000)

      Net  deferred  tax  asset              $       --

There  is no significant provision for income taxes for the years ended June 30,
2005  and  2004  since  the Company fully offset taxable income in 2005 with net
operating  losses  from  prior  years  and  incurred  taxable  losses  in  2004.

The  provision for income taxes for fiscal 2005 and 2004 differs from the amount
computed  by  applying  the  U.S.  Federal income tax rate of 34% to loss before
income  taxes  as  a  result  of  the  following  for  the  year  ending:

                                                                June  30,

                                                              2005       2004

Computed tax benefit at federal statutory rate            $1,257,000  $(588,000)
     State  income  tax  benefit, net of federal effect      222,000   (104,000)
     Change in valuation allowance                        (1,438,000)   645,000
     Other                                                   (31,783)    60,753
                                                          ----------  ---------
                                                          $    9,217  $  13,753

As of June 30, 2005, the Company had tax net operating loss carryforwards of
approximately $20,600,000 and $6,500,000 for federal and state income tax
reporting purposes, respectively, which begin expiring in 2014 and 2005,
respectively. Effective September 11, 2002, pursuant to California revenue and
tax code section 24416.3, no net operating loss deduction would be allowed for
any taxable year beginning on or after January 1, 2002, and before January 1,
2004. For any suspended losses, the carryover period would be extended by one
year for losses incurred in tax years beginning on or after January 1, 2002, and
before January 1, 2003; and by two years for losses incurred in taxable years
beginning before January 1, 2002.

In 2005 and 2004, the Company concluded that a full valuation allowance against
its net deferred tax assets was appropriate. SFAS 109 requires that a valuation
allowance must be established when it is more likely than not that all or a
portion of deferred tax assets will not be realized. In making such
determination, a review of all available positive and negative evidence must be
considered, including scheduled reversal of deferred tax liabilities, projected
future taxable income, tax planning strategies, and recent financial
performance. Accounting guidance further states that forming a conclusion that a
valuation allowance is not needed is difficult when there is negative evidence
such as cumulative losses in recent years. As a result of the Company's recent
cumulative losses prior to the gain on extinguishment of debt, the Company
concluded that a full valuation allowance should be recorded in 2005 and 2004.
As of June 30, 2005, the Company has provided a valuation allowance of
$8,284,000 to fully reduce the deferred tax assets. The net change in the
valuation allowance for fiscal year 2005 was a decrease of $1,438,000.

On October 22, 2004, the American Jobs Creation Act of 2004 ("AJCA") was signed
into law. The AJCA provides several incentives for US multinational corporations
and US manufacturers. Subject to certain limitations, the incentives include an
85% dividend received deduction for certain dividends from controlled foreign
corporations that repatriate accumulated income abroad, and a deduction for



                                      F-19

                       GTC TELECOM CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   FOR THE YEARS ENDED JUNE 30, 2005 AND 2004
________________________________________________________________________________


domestic qualified production activities taxable income. The US Treasury
Department is expected to issue additional guidance with regards to these
provisions. In December 2004, the FASB issued FSP 109-2, "Accounting and
Disclosure Guidance for the Foreign Repatriation Provision within the American
Jobs Creation Act of 2004." FSP 109-2 states that an enterprise is allowed time
beyond the financial reporting period of enactment to evaluate the effect of the
Act on its plan for reinvestment or repatriation of foreign earnings for the
purposes of applying FASB Statement No. 109.We are in the process of analyzing
whether to take advantage of this opportunity or the potential impact on our
income tax provision, if any.

In the event the Company was to experience a greater than 50% change in
ownership as defined in Section 382 of the Internal Revenue Code, the
utilization of the Company's net operating loss carryforwards could be severely
restricted.

NOTE  10  COMMITMENTS  AND  CONTINGENCIES

STOCK PURCHASE AGREEMENT - Pursuant to a common stock purchase agreement
("Agreement") with Bluefire Capital, Inc. ("Bluefire"), the Company is entitled
to issue and sell common stock to Bluefire in the form of draws for up to an
aggregate of $20,000,000, as defined in the Agreement, from time to time during
a three year period beginning on the date of the filing of an effective
registration statement. On November 20, 2001, the Company filed a registration
statement under the Securities Act with the Securities and Exchange Commission
("SEC") for 15,000,000 shares available to be issued to Bluefire under the
Agreement should the Company choose to draw down on these shares and on January
23, 2002, the registration statement was declared effective. Pursuant to the
Agreement, the Company must draw a minimum of $500,000 by January 23, 2005, or
the Company shall be required to pay liquidated damages equal to one-half of the
amount not drawn-down.

On  December  14,  2004,  the  Company  and  Bluefire  agreed  to  terminate the
agreement.  In  addition,  Bluefire  agreed  to  waive the Liquidated Damages in
exchange for a one time payment by the Company of $10,000, to be paid by January
17,  2005.  On  January  17, 2005, the Company paid the $10,000 termination fee.

OPERATING LEASES - The Company leases a total of 5,137 square feet of office
space for its headquarters and customer service operations in Costa Mesa,
California at a monthly rental rate of $9,697 pursuant to a one-year lease
agreement ending February 28, 2006.

Effective October 1, 2002, Perfexa-U.S.'s Indian subsidiary, Perfexa Solutions
Pvt. Ltd. ("Perfexa-India"), began leasing approximately 15,422 square feet of
office space in Gurgaon, India, a suburb of New Delhi, at a monthly rate of Rs.
524,348 (approximately $12,100) per month.  This facility serves as
Perfexa-India's call center, IT development center, and administrative offices.
The lease is for a term of three years with an option to renew for an additional
three year term with an increase in the rental rate of 20%.  Effective October
1, 2002, Perfexa-India also entered into a maintenance agreement for its New
Delhi facility.  Pursuant to the terms of the agreement, Perfexa-India is
obligated to pay a monthly maintenance fee of Rs. 138,798 (approximately $3,200)
per month for the first twelve months.  Thereafter, the monthly fee will be
calculated based on the actual costs of maintenance (including electricity and
water) plus a 20% mark-up.

Future  minimum  annual  commitments under long-term facility lease and supplier
arrangements  (see  below)  approximate  the  following:


                     Facility Leases
   Years Ending      and Other       Telecom
   June 30,          Commitments     Supplier         Total
   ------------      ---------------------------------------
   2006              $ 168,000     $  162,000     $  330,000
   2007                  7,000         50,000         57,000
                     ---------------------------------------
                     $ 175,000     $  212,000     $  387,000
                     =======================================

Rent  expense for the fiscal years ended June 30, 2005 and 2004 was $405,145 and
$433,953,  respectively.


                                      F-20

                       GTC TELECOM CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   FOR THE YEARS ENDED JUNE 30, 2005 AND 2004
________________________________________________________________________________

CONTRACTS AND AGREEMENTS - The Company does not own its own long distance
network and currently depends upon third parties to provide for the transmission
of phone calls by its customers and to provide the call detail records upon
which the Company bases its customer's billings.  Previously, the Company
contracted with MCI WorldCom Network Services, Inc. ("MCI") as its underlying
carrier.  On July 1, 2004, the Company received notice from MCI that it was in
default of the terms of its Promissory Note with MCI as well as the
Telecommunications Services Agreement and Data Services Agreement ("TSA")
between MCI and GTC.  The total outstanding balance due MCI was approximately
$7,739,261 at May 23, 2005, including $4,925,437 due on the Promissory Note,
$1,186,875 of accrued interest on the Promissory Note, and $1,626,949 owed on
the TSA which have been included in accounts payable.  As discussed in Note 5,
on March 6, 2005, the Company negotiated a settlement with MCI providing for the
full satisfaction of all amounts due MCI in exchange for payment of $750,000 on
or before March 31, 2005 (the "Settlement Amount").  Subsequently, MCI agreed to
extend the deadline for the payment of the Settlement Amount provided that the
Company pay an additional $10,0000 and that the Settlement Amount accrue
interest in the amount of $187.50 per day until paid.  On May 23, 2005, the
Company paid MCI $769,000 which represented full satisfaction of the Settlement
Amount and accrued interest.  The difference of $6,970,261 was recorded as a
gain on the extinguishment of debt in the accompanying consolidated statement of
operations.

On July 7, 2004, the Company transferred its customer accounts to its alternate
supplier, Sprint Communications Company L.P. ("Sprint").  Pursuant to the terms
of its agreement with Sprint, as amended, the Company is obligated to a monthly
minimum of $25,000 through July 26, 2006.  For any period during which the
Company fails to meet its monthly minimum, the Company would be liable for 25%
of the difference between the Company's actual usage and the stated minimum. The
Company may terminate the agreement upon ninety (90) days written notice
provided that the Company pays a termination fee equal to 50% of the aggregate
minimum revenue requirement for the remaining term of the contract if the
Company terminates for convenience or by default of the Company prior to the
expiration date which was $162,000 as of June 30, 2005.  Sprint may terminate
the agreement upon thirty (30) days written notice and then only in the event
that the Company is in material breach of the agreement.  However, in cases of
nonpayment, Sprint may elect to immediately terminate the Agreement.

GTC does not currently have its own Internet Network.  Currently, the Company
provides its Internet Service Provider Access services pursuant to an agreement
with a third party company for the provisioning of the Company's Internet
Service Provider Access service.  The Company is not obligated to any monthly
minimums under its agreement with its underlying Internet service provider.

BONUS  POOL  PLAN

On January 5, 2005, the Board of Directors approved the establishment of a bonus
pool plan (the "Bonus Plan") to incentivize its executive officers and employees
in an effort to increase the Company's profitability and productivity.  Pursuant
to the Bonus Plan, upon reaching revenue goal milestones as set forth below,
executives and employees of the Company would be entitled to share in the
corresponding bonus pool.  Individual distributions from the pool, if any, would
be recommended by the officers of the Company, subject to final approval by the
Board of Directors.

     Bonus  Pool  Amount
     Quarter                          Revenue  Goal   Executives  Non-Executives
- --------------------------------------------------------------------------------

     1st  Quarter  ending  3/31/05     $2.5 Million   $30,000     $30,000
     2nd  Quarter  ending  6/30/05     $3.15Million   $45,000     $45,000
     3rd  Quarter  ending  9/30/05     $4.0 Million   $60,000     $60,000
     4th  Quarter  ending 12/31/05     $5.0 Million   $75,000     $75,000

As of the date of this report, no bonuses have been accrued or distributions
have been made pursuant to the Bonus Pool Plan.


                                      F-21


                       GTC TELECOM CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   FOR THE YEARS ENDED JUNE 30, 2005 AND 2004
________________________________________________________________________________

NOTE  11  EARNINGS  PER  SHARE

The following is a reconciliation of the number of shares used in the
calculation of basic earnings per share and diluted earnings per share for the
years ended June 30, 2005 and 2004:



                                                                     2005         2004
                                                                 ------------------------
                                                                        
Net income (loss)                                                $ 3,697,674  $(1,729,988)
                                                                 ===========  ===========

Weighted average number of common shares outstanding              23,320,094   21,096,423
Incremental shares from the assumed exercise of dilutive stock
    options and warrants                                           1,002,500           --
                                                                 -----------  -----------
Dilutive potential common shares                                  24,322,594   21,096,423
                                                                 ===========  ===========

Net loss per share:
Basic                                                            $      0.16  $     (0.08)
                                                                 ===========  ===========
Diluted                                                          $      0.15  $     (0.08)
                                                                 ===========  ===========


For the year ended June 30, 2004, potentially dilutive incremental shares were
not included in the computation of diluted net loss per share because the
Company had a net loss, which would make their inclusion antidilutive.  Options
and warrants to purchase 14,010,645 and 3,304,000 shares of the Company's common
stock that were outstanding at June 30, 2005 and 2004, respectively, were not
considered potentially dilutive because the exercise price of the options and
warrants was greater than the average market price of the common shares and,
therefore, the effect of their inclusion would be antidilutive.

NOTE  12  BUSINESS  SEGMENT  INFORMATION

Segment and geographical information is assigned by region based upon management
responsibility for such items. The following table presents information about
the Company's operations by geographical area for the years ended June 30, 2005
and 2004.




                                            2005          2004
                                      -----------  ------------
                                             
Revenues
- --------

    Telecommunications and Internet  $ 8,842,541   $10,878,944
    BPO
       Perfexa-U.S.                      180,309        78,644
       Perfexa-India                          --            --
                                     ------------  ------------
         Total                       $ 9,022,850   $10,957,588
                                     ============  ============

Cost of Sales
- -------------

    Telecommunications and Internet  $ 3,945,239   $ 4,777,138
    BPO
       Perfexa-U.S.                      119,700        59,239
       Perfexa-India                          --            --
                                     ------------  ------------
         Total                       $ 4,064,939   $ 4,836,377
                                     ============  ============

Operating Loss
- -----------------------

    Telecommunications and Internet  $   794,384   $ 3,013,166
    BPO
       Perfexa-U.S.                     (952,842)   (2,396,369)
       Perfexa-India                  (1,356,649)   (1,166,631)
                                     ------------  ------------
         Total                       $(1,515,107)  $  (549,834)
                                     ============  ============

                                      F-22


                       GTC TELECOM CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   FOR THE YEARS ENDED JUNE 30, 2005 AND 2004
________________________________________________________________________________

Capital Expenditures
- --------------------

    Telecommunications and Internet  $    43,733   $   146,181
    BPO
       Perfexa-U.S.                        1,293         7,864
       Perfexa-India                     217,839       163,784
                                     ------------  ------------
         Total                       $   262,865   $   317,829
                                     ============  ============


Identifiable assets are assigned by region based upon management responsibility.
The following table presents information about the Company's identifiable assets
by geographic region:




                                               
                                     June 30, 2005   June 30, 2004
Assets
- ------

    Telecommunications and Internet  $      996,406  $    1,002,223
    BPO
       Perfexa-U.S.                          25,416          28,549
       Perfexa-India                        609,327         553,714
                                     --------------  --------------
         Total                       $    1,631,149  $    1,584,486
                                     ==============  ==============



NOTE  13  SUBSEQUENT  EVENTS (UNAUDITED)

In August 2005, the Company's foreign subsidiary, Perfexa Solutions Private
Limited, completed a private offering of 530,000 shares of its common stock to
third-party investors at the price of 2 Rupees per share, resulting in gross
proceeds of $24,400.

In September 2005, the Company's foreign subsidiary, Perfexa Solutions Private
Limited, initiated a private offering of its common stock to third-party
investors at a price of 12 Rupees per share.  As of the date of this report,
250,000 shares have been sold, resulting in gross proceeds of $69,000.

Other unaudited subsequent events are discussed elsewhere in these notes to the
consolidated financial statements.

NOTE 14 RESTATEMENT

Subsequent to September 28, 2005 and after the Company had filed its Annual
Report on Form 10-KSB for the fiscal year ended June 30, 2005, Management
discovered a mathematical error in the consolidation process relating to the
financial statements of the Company's foreign subsidiary, Perfexa-India, which
resulted in the inadvertent elimination of certain of Perfexa-India's operating
expenses for the years ended June 30, 2005 and 2004. Accordingly, the
accompanying statements of operations for the periods described in the preceding
sentence have been retroactively adjusted as summarized below:





                                                             
Effect of Inadvertent Elimination of  As Previously    Retroactive
Expenses In Consolidation Process     Reported         Adjustment     As Restated
- ------------------------------------  ---------------  -------------  -------------
Fiscal Year 2005
  -  Net Income                       $    5,134,123   $ (1,436,449)  $  3,697,674
  -  Diluted Earnings Per Share       $         0.21   $      (0.06)  $       0.15

Fiscal Year 2004
  - Net Loss                          $     (552,267)  $ (1,177,721)  $ (1,729,988)
  - Loss Per Share                    $        (0.03)  $      (0.05)         (0.08)


















                                      F-23


Prospectus Summary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Risk Factors . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Use Of Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
Selling Shareholders . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Plan Of Distribution . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Legal Proceedings    . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10
Directors, Executive Officers, Promoters And Control Persons . . . . . . . . 10
Security Ownership Of Certain Beneficial Owners And Management . . . . . . . 11
Description Of Securities  . . . . . . . . . . . . . . . . . . . . . . . . . 12
Interests Of Named Experts And Counsel . . . . . . . . . . . . . . . . . . . 14
Disclosure Of Commission Position On Indemnification For Securities Act
 Liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14
Description Of Business  . . . . . . . . . . . . . . . . . . . . . . . . . . 16
Management's Discussion And Analysis Or Plan Of Operation  . . . . . . . . . 22
Description Of Property  . . . . . . . . . . . . . . . . . . . . . . . . . . 29
Certain Relationships And Related Transactions . . . . . . . . . . . . . . . 29
Market Price Of And Dividends On The Registrant's  . . . . . . . . . . . . . 30
Executive Compensation . . . . . . . . . . . . . . . . . . . . . . . . . . . 31
Changes In And Disagreements With Accountants On
 Accounting And Financial Disclosure . . . . . . . . . . . . . . . . . . . . 34
Experts  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 34
Legal Matters  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 34
Available Information  . . . . . . . . . . . . . . . . . . . . . . . . . . . 34
Index To Financial Statements. . . . . . . . . . . . . . . . . . . . . . . . 35



                                    58,625,770
                                      SHARES

                                GTC TELECOM CORP.



                                [GRAPHIC OMITED]




                            -------------------------
                                   PROSPECTUS
                            -------------------------

                                  _______, 2005










                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

Section 78.751 of Nevada Revised Statutes provides, in effect, that any person
made a party to any action by reason of the fact that he is or was a director,
officer, employee or agent of our company may and, in certain cases, must be
indemnified by our company against, in the case of a non-derivative action,
judgments, fines, amounts paid in settlement and reasonable expenses (including
attorneys' fees) incurred by him as a result of such action, and in the case of
a derivative action, against expenses (including attorneys' fees), if in either
type of action he acted in good faith and in a manner he reasonably believed to
be in or not opposed to the best interests of our company and in any criminal
proceeding in which such person had reasonable cause to believe his conduct was
lawful.  This indemnification does not apply, in a derivative action, to matters
as to which it is adjudged that the director, officer, employee or agent is
liable to our company, unless upon court order it is determined that, despite
such adjudication of liability, but in view of all the circumstances of the
case, he is fairly and reasonably entitled to indemnification for expenses.

As authorized by Section 78.037 of Nevada Revised Statutes, our Articles of
Incorporation eliminate or limit the personal liability of a director to our
company or to any of its shareholders for monetary damage for a breach of
fiduciary duty as a director, except for:

- -     Acts or omissions which involve intentional misconduct, fraud or knowing
      violation of law; or
- -     The payment of distributions in violation of Section 78.300 of Nevada
      Revised Statutes.

Our Articles of Incorporation provide for indemnification of officers and
directors to the fullest extent permitted by Nevada law.  Such indemnification
applies in advance of the final disposition of a proceeding.

We maintain an insurance policy that provides protection, within the maximum
liability limits of the policy and subject to a deductible amount for certain
claims, to our company.

At present, there is no pending litigation or proceeding involving any director
or officer as to which indemnification is being sought, nor are we aware of any
threatened litigation that may result in claims for indemnification by any
director or officer.

ITEM 25.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

The following table sets forth estimated expenses expected to be incurred in
connection with the issuance and distribution of the securities being
registered.

Securities and Exchange Commission Registration Fee     $       1,128
Printing and Engraving Expenses                         $       1,000
Accounting Fees and Expenses                            $      10,000
Legal Fees and Expenses                                 $      50,000
Blue Sky Qualification Fees and Expenses                $       1,500
Miscellaneous                                           $       5,000
                                              TOTAL     $      68,628

ITEM 26.  RECENT SALES OF UNREGISTERED SECURITIES

DURING THE PRIOR THREE YEARS, WE ISSUED THE FOLLOWING UNREGISTERED SECURITIES:

     On July 11, 2005, we issued to an unrelated third party the following
unregistered securities: (i) $117,647 principal amount of our convertible
promissory notes; (ii) two shares of our common stock for each dollar of note
principal; (iii) six Class A warrants for each dollar of note principal to
purchase shares for $0.22 per share; and (iv) five Class B warrants for each one
dollar of note principal to purchase shares for $0.20 per share, exercisable
until a registration statement covering the warrants has been effective for a
period of 120 days.  The notes bear simple interest of twelve (12%) per annum
and may be converted into shares of our common stock pursuant to the terms of
the note.  The issuance was an isolated transaction not involving a public
offering conducted without general solicitation to "accredited investors"
pursuant to Rule 506 and Section 4(2) of the Securities Act of 1933.


                                      II-1


     On July 5, 2005, we amended a previously entered into subscription
agreement (see below) to issue an additional $794,118 principal amount of our
convertible promissory notes; (ii) two shares of our common stock for each
dollar of note principal; (iii) six Class A warrants for each dollar of note
principal to purchase shares for $0.22 per share; and (iv) five Class B warrants
for each one dollar of note principal to purchase shares for $0.20 per share,
exercisable until a registration statement covering the warrants has been
effective for a period of 120 days.  The notes bear simple interest of twelve
(12%) per annum and may be converted into shares of our common stock pursuant to
the terms of the note.  The issuance was an isolated transaction not involving a
public offering conducted without general solicitation to "accredited investors"
pursuant to Rule 506 and Section 4(2) of the Securities Act of 1933.

     In conjunction with above amendment agreement, we issued warrants as
compensation to Hunter Wise Financial Group, LLC, to purchase 55,000 shares of
our common stock, at an exercise price of $0.20 per share, exercisable for a
period of five (5) years from the date of issuance.  The issuance was an
isolated transaction not involving a public offering conducted pursuant to
Section 4(2) of the Securities Act of 1933.

     On May 23, 2005, we issued to five unrelated third parties, the following
unregistered securities: (i) $1,088,235 principal amount of our convertible
promissory notes; (ii) two shares of our common stock for each dollar of note
principal; (iii) six Class A warrants for each dollar of note principal to
purchase shares for $0.22 per share; and (iv) five Class B warrants for each one
dollar of note principal to purchase shares for $0.20 per share, exercisable
until a registration statement covering the warrants has been effective for a
period of 120 days.  The notes bear simple interest of twelve (12%) per annum
and may be converted into shares of our common stock pursuant to the terms of
the note.  The issuance was an isolated transaction not involving a public
offering conducted without general solicitation to "accredited investors"
pursuant to Rule 506 and Section 4(2) of the Securities Act of 1933.

     In conjunction with above subscription agreement, we issued warrants as
compensation to Hunter Wise Financial Group, LLC, to purchase 65,000 shares of
our common stock, at an exercise price of $0.20 per share, exercisable for a
period of five (5) years from the date of issuance.  The issuance was an
isolated transaction not involving a public offering conducted pursuant to
Section 4(2) of the Securities Act of 1933.

     On May 12, 2005, we issued the following unregistered securities an
unrelated third party: (i) $1,200,000 principal amount of our convertible note
and 2,400,000 shares of our common stock.  The note bears simple interest of
twelve (12%) per annum with a term of eighteen months.  The note may, at the
election of the holder, on the date of the note's maturity, be converted into
shares of our common stock at the rate of $0.13 per share.  The issuance was an
isolated transaction not involving a public offering conducted without general
solicitation to "accredited investors" pursuant to Rule 506 and Section 4(2) of
the Securities Act of 1933.

     On November 18, 2004, we amended a previously issued note payable of
$50,000.  Pursuant to the restructuring, we agreed to begin repayment of the
note, beginning January 22, 2005 at the rate of $5,000 per month until all
principal and accrued interest are repaid. The outstanding portions of the note
shall continue to accrue simple interest at the rate of 10% per annum. In
exchange for the restructuring, we agreed to issue the noteholder twenty-five
thousand (25,000) shares of the our common stock. The issuance was an isolated
transaction not involving a public offering pursuant to Section 4(2) of the
Securities Act of 1933.

     On December 28, 2004, we agreed to issue to an unrelated "accredited"
third-part investor (i) One Million shares of our common stock; and (ii)
warrants to purchase up to two hundred and fifty thousand (250,000) shares of
common stock at an exercise price of $0.11 per share, in exchange for $60,000.
The issuance was an isolated transaction not involving a public offering
pursuant to Section 4(2) of the Securities Act of 1933.

     On August 18, 2004, two notes, as amended, were combined into one note
totaling $816,395, incorporating all principal and interest owed, and extended
to November 30, 2004.  In consideration of the extension, we agreed to pay an
additional $73,350 in interest and issue an additional 250,000 shares of our
restricted common stock.  The issuance was an isolated transaction not involving
a public offering pursuant to Section 4(2) of the Securities Act of 1933.

     On July 21, 2004, a note payable of $45,000, as amended, was extended to
allow for payments of $20,000 due on July 21, 2004, $15,000 due on August 21,
2004, and $10,000 due on September 21, 2004.  In consideration of the extension,
we agreed to issue an additional 45,000 shares of our common stock.  The
issuance was an isolated transaction not involving a public offering pursuant to
Section 4(2) of the Securities Act of 1933.


                                      II-2


     On June 8, 2004, in connection with a note payable for $50,000, we issued
50,000 shares of our common stock to a third-party accredited investor.  The
issuance was an isolated transaction not involving a public offering pursuant to
Section 4(2) of the Securities Act of 1933.

     On May 17, 2004, a note payable of $200,000, as amended, was extended to
July 19, 2004. In consideration of the extension, we agreed to pay an additional
$18,667 in interest and issue an additional 200,000 shares of our common stock.
The issuance was an isolated transaction not involving a public offering
pursuant to Section 4(2) of the Securities Act of 1933.

     On April 15, 2004, we borrowed $25,000, bearing no interest, from one of
our employees for working capital purposes.  The borrowing was repaid on April
26, 2004.  In addition, we issued to the employee 25,000 shares of our common
stock.  The issuance was an isolated transaction not involving a public offering
pursuant to section 4(2) of the Securities Act of 1933.

     On April 12, 2004, we entered into an agreement with an outside
consultant for investor relations services. Pursuant to the agreement, we
agreed, in addition to certain cash consideration, to issue to the investor
relations company, warrants to purchase up to 500,000 shares of our common
stock. The warrants have an exercise price of $0.13 per share. The issuance was
an isolated transaction not involving a public offering pursuant to section 4(2)
of the Securities Act of 1933.

     On April 1, 2004, we renegotiated and amended a prior note, dated
October 2, 2002, due to an unrelated third party into a new note payable. The
previous note had an outstanding balance of $45,000 on the date of
renegotiation. The new note, as amended, pays simple interest of 12% per annum
with principal and interest due upon maturity at May 21, 2004. In addition, we
issued to the third party 45,000 shares of our restricted common stock. The
issuance was an isolated transaction not involving a public offering pursuant to
section 4(2) of the Securities Act of 1933.

     On February 12, 2004, we issued a promissory note in the amount of
$450,000 for working capital purposes from an unrelated third party. In
conjunction with the note issuance, we issued to the third party 150,000 shares
of our common stock. On May 5, 2004, the note, as amended, was extended to July
15, 2004. In consideration of the extension, we agreed to pay an additional
$13,280 in interest and issue an additional 300,000 shares of our restricted
common stock. The issuances were isolated transactions not involving a public
offering pursuant to Section 4(2) of the Securities Act of 1933.

     On December 9, 2003, we borrowed $200,000 for working capital purposes from
an unrelated third party.  In conjunction with the note issuance, we issued to
the third party 40,000 shares of our common stock.  The issuance was an isolated
transaction not involving a public offering pursuant to Section 4(2) of the
Securities Act of 1933.

     On November 5, 2003, we issued a promissory note in the amount of $350,000
for working capital purposes from an unrelated third party maturing at March 5,
2004.  In conjunction with the note, we issued the noteholder 20,000 shares of
our common stock.  On March 5, 2004, we defaulted on the note and issued 100,000
shares of our common stock in accordance with the default terms of the note.  In
conjunction with the renegotiation of the note, we issued to the third party
275,000 shares of our common stock.  On May 5, 2004, we amended the note again,
extending the note until July 15, 2004.  In consideration of the extension, we
issued an additional 100,000 shares of our common stock valued.  The issuance
was an isolated transaction not involving a public offering pursuant to Section
4(2) of the Securities Act of 1933.

     On October 9, 2003, we borrowed $300,000 for working capital purposes from
an unrelated third party.  The note is to be repaid plus interest of $32,000
upon maturity at February 17, 2004.  In conjunction with the note issuance, we
issued to the third party 60,000 shares of our common stock.  The issuance was
an isolated transaction not involving a public offering pursuant to Section 4(2)
of the Securities Act of 1933.

     In September 2003, we borrowed $25,000 for working capital purposes from a
third party.  In conjunction with the note issuance, we issued to the third
party 25,000 shares of our common stock.  The issuance was an isolated
transaction not involving a public offering pursuant to Section 4(2) of the
Securities Act of 1933.

     Previously, in August 2002, pursuant to an agreement with an outside
consultant for investor and public relations services, we issued warrants to
purchase up to 100,000 shares of our common stock at an exercise price of $0.17
per share.  The warrants vest 25,000 upon execution of the agreement and 25,000
every three months thereafter, so long as we retained the outside consultant.
On May 31, 2003 the final 25,000 of the warrants vested.  The warrants are
exercisable for a period of three years from the date of issuance.  The issuance
was an isolated transaction not involving a public offering pursuant to Section
4(2) of the Securities Act of 1933.


                                      II-3


     In March 2003, pursuant to an agreement with an outside consultant for
investor services, we issued warrants to purchase up to 40,000 shares of our
common stock at an exercise price of $0.25 per share.  The warrants vest in
April 2003 and are exercisable for a period of two years from the date of
issuance.  The issuance was an isolated transaction not involving a public
offering pursuant to Section 4(2) of the Securities Act of 1933.

     During the fourth quarter of the fiscal year ended June 30, 2003, in
connection with a note payable, we issued 30,000 shares of our common stock to a
third-party accredited investor.  The issuance was an isolated transaction not
involving a public offering pursuant to Section 4(2) of the Securities Act of
1933.

     On December 5, 2002, in conjunction with the issuance of a note with a
third party, we issued 10,000 shares of our common stock to an unrelated
accredited investor.  The issuance was an isolated transaction not involving a
public offering pursuant to Section 4(2) of the Securities Act of 1933.

     On October 2, 2002, pursuant to a note with an accredited third party, we
issued 25,000 shares of our common stock and granted warrants to purchase 25,000
shares of our common stock at an exercise price of $0.25 per share.  The
issuance was an isolated transaction not involving a public offering pursuant to
Section 4(2) of the Securities Act of 1933.

     In September 2002, pursuant to an agreement with an outside consultant for
investor and public relations services, we issued warrants to purchase up to
25,000 shares of our common stock at an exercise price of $0.20 per share.  The
warrants vested immediately and are exercisable for a period of three years from
the date of issuance and contain piggyback registration rights.  The issuance
was an isolated transaction not involving a public offering pursuant to Section
4(2) of the Securities Act of 1933.

     In April 2002, we entered into an agreement with a third party for
investment banking services.  Pursuant to the agreement, we issued to the
investment banking firm 100,000 shares of our common stock and granted warrants
valued at approximately $14,000 to purchase 100,000 shares of our common stock
at an exercise price of $0.50 per share.  The warrants vested immediately and
are exercisable through April 2005.  The agreement also provides for us to issue
the investment banking firm on a monthly basis 25,000 shares of restricted
common stock over the term of the agreement.  During the year ended June 30,
2002, we issued an additional 50,000 shares of restricted common stock.  During
the period ended September 30, 2002, we issued an additional 50,000 shares of
our common stock, pursuant to the investment banking agreement.

DURING THE PRIOR THREE YEARS, OUR SUBSIDIARY, PERFEXA-U.S. ISSUED THE FOLLOWING
UNREGISTERED SECURITIES:

     In October 2003, Perfexa issued 15,000 shares of restricted common stock,
resulting in net proceeds to Perfexa of $15,000, to an accredited investor at a
price of $1.00 per share.  The issuance was an isolated transaction not
involving a public offering pursuant to Section 4(2) of the Securities Act of
1933.

     In June 2003, Perfexa-U.S. initiated a private placement offering of
2,000,000 shares of its common stock at a price of $1.00 per share. A total of
60,000 shares were issued to three investors pursuant to the offering. The
issuances were conducted without general solicitation to "accredited investors"
pursuant to Rule 506 of Regulation D of the Securities Act of 1933.

     On April 23, 2003, Perfexa-U.S. issued a short-term convertible note,
principal amount of $125,000, to an unrelated third-party investor.  The note
bears simple interest of 10% per annum, interest and principal due upon maturity
on July 31, 2003.  Pursuant to the terms of the note, the note is convertible
(prior to maturity) at the election of the holder into shares of Perfexa-U.S.'s
common stock at the rate of $0.50 per share.  In August 2003, we repaid $100,000
of the principal balance and issued 8,152 shares of Perfexa-U.S. common stock.
The issuance was an isolated transaction not involving a public offering
pursuant to Section 4(2) of the Securities Act of 1933.

     On March 1, 2003, Perfexa-U.S. issued 50,000 shares of its common stock to
an unrelated "accredited" third-party investor at a price of $0.50 per share,
resulting in cash of $22,500, net of offering costs of $2,500.  The issuance was
an isolated transaction not involving a public offering pursuant to Section 4(2)
of the Securities Act of 1933.

     In May 2003, Perfexa-U.S. issued an aggregate of 160,000 shares of its
common stock to two "accredited" unrelated third-party investors at a price of
$0.50 per share, resulting in cash of $70,400, net of offering costs of $9,600.
The issuance was an isolated transaction not involving a public offering
pursuant to Section 4(2) of the Securities Act of 1933.



                                      II-4


ITEM 27.       EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

     (a)     The following exhibits are filed as part of this registration
statement:

Exhibit No.     Description

3.1     Amendment to Articles of Incorporation filed with the Nevada Secretary
        of State on June 21, 2005 increasing the authorized shares of common
        stock from 50,000,000 to 100,000,000.

3.2*    Restated Articles of Incorporation filed with the Nevada Secretary of
        State on January 4, 2001 (incorporated by reference to Exhibit 3.1 in
        the Company's 2000 Proxy Statement filed on November 15, 2000).

3.2*    Restated Bylaws of GTC Telecom Corp. adopted on September 20, 1999
        (incorporated by reference to Exhibit 3.5 in the Company's Annual Report
        on Form 10-KSB for the year ended June 30, 1999 filed on October 13,
        1999).

4.1*    Form of 12% Convertible Promissory Note issued pursuant to Subscription
        Agreement dated May 23, 2005(incorporated by reference to Exhibit 4.1 in
        the Company's Registration Statement on Form SB-2 filed on July 19,
        2005).

4.2*    Form of Class A Warrant -- Exhibit A1 to Subscription Agreement dated
        May 23, 2005 (incorporated by reference to Exhibit 10.1.1 of the
        Company's Form 8-K filed on May 24, 2005).

4.3*    Form of Class B Warrant -- Exhibit A2 to Subscription Agreement dated
        May 23, 2005 (incorporated by reference to Exhibit 10.1.2 of the
        Company's Form 8-K filed on May 24, 2005).

5.1     Opinion of Counsel

10.1*   Subscription Agreement by and between GTC Telecom Corp. and
        Bumper Fund, LP dated July 11, 2005 (incorporated by reference to
        Exhibit 10.1 of the Company's Form 8-K filed on July 15, 2005).

10.2*   Amendment Agreement by and between GTC Telecom Corp. and Alpha Capital
        Alpha Capital Aktiengesellschaft, DCOFI Master LDC, SCG Capital, LLC,
        Silver Oak Investments, Inc., and Ellis International Ltd. dated June
        28, 2005 (incorporated by reference to Exhibit 10.1 of the Company's
        Form 8-K filed on July 11, 2005).

10.3*   Subscription Agreement by and between GTC Telecom Corp. and Alpha
        Capital Alpha Capital Aktiengesellschaft, DCOFI Master LDC, SCG Capital,
        LLC, Silver Oak Investments, Inc., and Ellis International Ltd. dated
        May 23, 2005 (incorporated by reference to Exhibit 10.1 of the Company's
        Form 8-K filed on May 23, 2005).

10.3.1* Escrow Agreement -- Exhibit B to Subscription Agreement dated May 23,
        2005 (incorporated by reference to Exhibit 10.1.3 of the Company's Form
        8-K filed on May 23, 2005).

10.3.2* Security Agreement by GTC Telecom Corp. -- Exhibit C1 to Subscription
        Agreement dated May 23, 2005 (incorporated by reference to Exhibit
        10.1.4 of the Company's Form 8-K filed on May 23, 2005).

10.3.3* Collateral Agent Agreement -- Exhibit D to Subscription Agreement
        dated May 23, 2005. (incorporated by reference to Exhibit 10.1.5 of the
        Company's Form 8-K filed on May 23, 2005).

10.4*   Lease dated March 1, 2005 by and between the Company and Southern
        California Sunbelt Developers, Inc. for Suite P-3, Costa Mesa, CA 92626
        (incorporated by reference to Exhibit 10.1 of the Company's Form 10-QSB
        filed on May 16, 2005).

10.5*   Lease dated March 1, 2005 by and between the Company and Southern
        California Sunbelt Developers, Inc. for Suite K-103, Costa Mesa, CA
        92626 (incorporated by reference to Exhibit 10.2 of the Company's Form
        10-QSB filed on May 16, 2005).


                                      II-5


10.6*   Addendum No. 1 to Subscription Agreement dated May 12, 2005 by and
        between the Company and the Rapaport Family Trust (incorporated by
        reference to Exhibit 10.1.5 of the Company's Form 8-K filed on May 23,
        2005).


10.7*   Subscription Agreement dated May 13, 2005 by and between the Company
        and the Rapaport Family Trust (incorporated by reference to Exhibit 10.3
        of the Company's Form 10-QSB filed on May 16, 2005).

10.8*   Wholesale Solutions Switched Services Agreement by and between the
        Company and Sprint Communications Company L.P. dated July 26, 2002
        (incorporated by reference to Exhibit 10.9 of the Company's Form 10-KSB
        filed on September 28, 2004).

10.9*   Employment Agreement by and between GTC Telecom Corp., a Nevada
        corporation and Eric Clemons, dated December 1, 1998 (incorporated by
        reference to Exhibit 10.6 in the Company's Form 10 SB/A filed April 2,
        1999).

10.10*  Employment Agreement by and between GTC Telecom Corp., a Nevada
        corporation and Jerry DeCiccio, dated December 1, 1998 (incorporated by
        reference to Exhibit 10.7 in the Company's Form 10 SB/A filed April 2,
        1999).

10.11*  Employment Agreement by and between GTC Telecom Corp., a Nevada
        corporation and Paul Sandhu, dated December 1, 1998 (incorporated by
        reference to Exhibit 10.8 in the Company's Form 10 SB/A filed April 2,
        1999).

21.1*   Subsidiaries of the Registrant (incorporated by reference to Exhibit
        21.1n the Company's Registration Statement on Form SB-2 filed on Ju
        ly 19, 2005)

23.1    Consent of Registered Public Accounting Firm

- ------------------------------
* Previously filed and incorporated by reference as indicted.










                                      II-6


ITEM 28.  UNDERTAKINGS

     The  undersigned  registrant  hereby  undertakes:

     (1)     To file, during any period in which it offers or sells securities,
a post-effective amendment to this registration statement to:

          (i) Include any prospectus required by Sections 10(a)(3) of the
          Securities Act (the "Act");

          (ii) To reflect in the prospectus any facts or events arising after
          the effective date of the Registration Statement (or the most recent
          post-effective amendment thereof) which, individually or in the
          aggregate, represent a fundamental change in the information set forth
          in the Registration Statement. Notwithstanding the foregoing, any
          increase or decrease in volume of securities offered (if the total
          dollar value of securities offered would not exceed that which was
          registered) and any deviation from the low or high end of the
          estimated maximum offering range may be reflected in the form of
          prospectus filed with the Commission pursuant to Rule 424(b) if, in
          the aggregate, the changes in volume and price represent no more than
          20 percent change in the maximum aggregate offering price set forth in
          the "Calculation of Registration Fee" table in the effective
          registration statement;

          (iii) To include any material information with respect to the plan of
          distribution not previously disclosed in the Registration Statement or
          any material change to such information in the Registration Statement;

     (2)     That, for the purpose of determining any liability under the Act,
each such post-effective amendment shall be deemed to be a new registration
statement relating to the securities offered therein, and the offering of such
securities at that time shall be deemed to be a bona fide offering thereof.

     (3) To remove from registration by means of a post-effective amendment any
of the securities being registered which remain unsold at the termination of the
offering.

     The  undersigned registrant hereby undertakes to provide to the underwriter
at  the  closing  specified  in the underwriting agreements certificates in such
denominations  and  registered  in  such names as required by the underwriter to
permit  prompt  delivery  to  each  purchaser.

     Insofar as indemnification for liabilities arising under the Act may be
permitted to directors, officers and controlling persons of the small business
issuer pursuant to the foregoing provisions, or otherwise, the small business
issuer has been advised that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore, unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the small business issuer of
expenses incurred or paid by a director, officer or controlling person of the
small business issuer in the successful defense of any action, suit or
proceeding) is asserted by such director, officer or controlling person in
connection with the securities being registered, the small business issuer will,
unless in the opinion of its counsel the matter has been settled by controlling
precedent, submit to a court of appropriate jurisdiction the question whether
such indemnification by it is against public policy as expressed in the Act and
will be governed by the final adjudication of such issue.

     The  undersigned  registrant  hereby  undertakes  that:

     (1)     For purposes of determining any liability under the Act, the
information omitted from the form of prospectus filed as part of this
Registration Statement in reliance upon Rule 430A and contained in a form of
prospectus filed by the Company pursuant to Rule 424(b)(1) or (4) or 497(h)
under the Act shall be deemed to be part of this Registration Statement as of
the time it was declared effective.

     (2) For the purpose of determining any liability under the Act, each
post-effective amendment that contains a form of prospectus shall be deemed to
be a new registration statement relating to the securities offered therein, and
the offering of such securities at that time shall be deemed to be the bona fide
offering thereof.




                                      II-7

                                   SIGNATURES

     In  accordance  with  the  requirements  of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of  the  requirements  for  filing on Form SB-2 and authorized this registration
statement  to  be  signed on our behalf by the undersigned, in the City of Costa
Mesa,  California,  on  November 1, 2005.



                                                GTC TELECOM CORP.


                                                /s/ S. Paul Sandhu
                                                By: Name: S. Paul Sandhu
                                                Title: Chief Executive Officer


                                                By:/s/ Gerald A. DeCiccio
                                                Name: Gerald A DeCiccio
                                                Title: Chief Financial Officer
                                                and Principal Accounting Officer


Pursuant  to  the  requirements of the Securities Act of 1933, this Registration
Statement  has been signed by the following persons in the capacities and on the
dates  stated.

SIGNATURE                  TITLE                                  DATE

/s/ S. Paul Sandhu
____________________       Chief Executive Officer and Director  November 1,2005
S. Paul Sandhu

/s/ Eric A. Clemons
____________________       President, Secretary and Director     November 1,2005

Eric A. Clemons

/s/ Gerald A. DeCiccio
____________________       Chief Financial Officer and Director  November 1,2005
Gerald A. DeCiccio

















                                      II-8