As filed with the Securities and Exchange Commission on June 13, 2005
                                                      Registration No. 333-
- --------------------------------------------------------------------------------
                                  United States
                       Securities and Exchange Commission
                             Washington, D.C. 20549

                                    FORM SB-2
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

                                 TECHEDGE, INC.
                 (Name of Small Business Issuer in its Charter)



                                                                                 
             Delaware                                   4813                                04-3703334
    (State or Jurisdiction of       (Primary Standard Industrial Classification          (I.R.S. Employer
  Incorporation or Organization)                    Code Number)                       Identification No.)


                   33 Wood Avenue South, 7F, Iselin, NJ 08830
                                 (732) 632-9896
          (Address and Telephone Number of Principal Executive Offices
                        and Principal Place of Business)
                                ----------------
                       Peter Wang, Chief Executive Officer
                            33 Wood Avenue South, 7F
                                Iselin, NJ 08830
                                 (732) 632-9896
            (Name, Address and Telephone Number of Agent for Service)
                                ----------------
                                 With a copy to:

                             Steven E. Siesser, Esq.
                              Lowenstein Sandler PC
                              65 Livingston Avenue
                           Roseland, New Jersey 07068
                                 (973) 597-2500
                                 ---------------

      Approximate  date of proposed sale to the public:  From time to time after
this registration statement becomes effective.

      If this Form is filed to register securities for an offering to be made on
a continuous or delayed basis, check the following box. [X]

      If this Form is filed to register  additional  securities  for an offering
pursuant to Rule 462(b) 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(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 delivery of the prospectus is expected to be made pursuant to Rule 434,
check the following box. [ ]



                         CALCULATION OF REGISTRATION FEE
==================================================================================================================================
                                               Amount             Proposed Maximum            Proposed
       Title of Each Class of                  to be             Aggregate Offering      Maximum Aggregate         Amount of
     Securities to be Registered             Registered          Price Per Security        Offering Price       Registration Fee
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Common Stock ($.0001 par value)        2,794,118 shares(1)(2)         $0.725 (3)           $2,025,735.55              $238.43
==================================================================================================================================


(1) Includes the registration for resale of (i) 2,000,000 shares issued or to be
issued  pursuant  to a  Subscription  Agreement,  dated as of April 29, 2005 and
amended as of May 27, 2005 (as amended, the "Purchase Agreement"),  (ii) 694,118
shares  issuable upon  exercise of warrants  issued or to be issued to investors
pursuant to the Purchase Agreement and (iii) 100,000 shares issued pursuant to a
Consulting Services Agreement dated as of March 15, 2005.

(2)  Pursuant to Rule 416 under the  Securities  Act of 1933,  as  amended,  the
Registrant is also registering such additional indeterminate number of shares as
may  become  necessary  to  adjust  the  number of shares as a result of a stock
split,  stock dividend or similar  adjustment of the outstanding common stock of
Techedge, Inc.

(3) Estimated  solely for the purpose of  calculating  the  registration  fee in
accordance with Rule 457(c) under the Securities Act of 1933, as amended,  based
on the average of the closing bid and asked prices on June 8, 2005,  as reported
by the OTC Bulletin Board.

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 said 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 JUNE 13, 2005

PRELIMINARY PROSPECTUS

                                2,794,118 SHARES

                                 TECHEDGE, INC.

                                  COMMON STOCK

      This  prospectus  relates to the  resale by the  selling  stockholders  of
Techedge,  Inc.  identified in this prospectus of 2,794,118 shares of our common
stock,  certain  of which  stockholders  purchased  or have  agreed to  purchase
2,000,000 shares of our common stock in a private offering and 694,118 shares of
our common  stock are  issuable  upon the  exercise of warrants  issued or to be
issued in  connection  with such  offering  and  certain  of which  stockholders
received  100,000  shares of our common stock in exchange  for the  provision of
consulting  services.  No securities are being offered or sold by us pursuant to
this prospectus.  We will not receive any of the proceeds from the sale of these
shares by the selling stockholders.

      The selling stockholders identified in this prospectus, or their pledgees,
donees, transferees or other  successors-in-interest,  may offer the shares from
time to time through public or private transactions at prevailing market prices,
at prices related to prevailing market prices or at privately negotiated prices.
We do not know when or in what  amounts a selling  stockholder  may offer shares
for sale.  The  selling  stockholders  may sell some,  all or none of the shares
offered by this prospectus.

      Our common stock is quoted on the OTC Bulletin Board  ("OTCBB")  under the
trading  symbol  "TEDG." The last reported bid price for our common stock on the
OTCBB on June 10, 2005, was $0.65 per share.

      Investing in our common stock involves risk. You should carefully consider
the risk factors beginning on page 4 of this prospectus before purchasing shares
of our common stock.

      Neither the  Securities and Exchange  Commission nor any state  securities
commission has approved or  disapproved  of these  securities or passed upon the
adequacy or accuracy of this prospectus. Any representation to the contrary is a
criminal offense.

                The date of this prospectus is             , 2005


                                TABLE OF CONTENTS

                                                                            Page

PROSPECTUS SUMMARY............................................................1
RISK FACTORS..................................................................4
YOU SHOULD NOT RELY ON FORWARD-LOOKING STATEMENTS BECAUSE THEY ARE
  INHERENTLY UNCERTAIN.......................................................10
USE OF PROCEEDS..............................................................11
PRICE RANGE OF OUR COMMON STOCK..............................................11
DIVIDEND POLICY..............................................................11
MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION....................12
BUSINESS.....................................................................17
MANAGEMENT...................................................................23
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT...............31
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS...............................33
DESCRIPTION OF CAPITAL STOCK.................................................34
SELLING STOCKHOLDERS.........................................................36
VALIDITY OF COMMON STOCK.....................................................39
EXPERT.......................................................................39
DISCLOSURE OF COMMISSION POSITION ON INDEMNIFICATION FOR
  SECURITIES ACT LIABILITIES.................................................39
WHERE YOU CAN FIND ADDITIONAL INFORMATION....................................39
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULE.....................F-1

             This prospectus contains service marks, trademarks and
                          tradenames of Techedge, Inc.


                                      -i-


                               PROSPECTUS SUMMARY

      This summary  highlights  material  information about us that is described
more  fully  elsewhere  in  this  prospectus.  It  may  not  contain  all of the
information  that you find  important.  You should  carefully  read this  entire
document,  including  the "Risk  Factors"  section  beginning  on page 4 and our
financial  statements  and their  related  notes to those  statements  appearing
elsewhere in this  prospectus  before  making a decision to invest in our common
stock.  Unless otherwise  indicated in this prospectus or the context  otherwise
requires,  references to "we," "us" or "our company" refer to Techedge, Inc. and
its subsidiaries and not to the selling stockholders.

Overview

      Techedge, Inc. is a mobile voice over Internet protocol, or VoIP, solution
provider.  We have developed  network  services for carriers  combining  matured
wireless  products with advanced VoIP  technology.  We are primarily  focused on
providing  low cost mobile VoIP  products  and  services  and carving a niche in
providing  enabling  technology to communications  service  providers  targeting
underserved  markets in the United  States.  Our goal is to help  communications
service providers in these markets minimize infrastructure investment and create
new sources of revenue with products that are easy to deploy,  scalable and cost
effective.

      We have developed an IP-PCS product,  consisting of hardware and software,
that uses Personal  Handyphone  System,  or PHS, mobile telephone  technology on
unlicensed  Personal  Communication  Service,  or PCS,  frequencies,  1920MHz to
1930MHz,   to  wirelessly   transmit   phone  calls  and  other  data.  We  have
substantially  completed  development  of our IP-PCS  product and are engaged in
efforts to commercialize this product. We are in the development stage, and have
not yet initiated sales of our principal product, IP-PCS systems and solutions.

      In addition,  through our  subsidiary,  Quantum  Communications  Inc.,  we
provide  limited  VoIP  and  value-added   communications   services,   such  as
long-distance service,  toll-free service,  conferencing service, virtual number
service, to selected business and residential customers,  using the platform and
network  developed  for our IP-PCS  product.  These  services have been marketed
primarily  to  Chinese  commercial  and  residential  users in the  U.S.  and to
U.S.-based businesses with Chinese operations.

Company History

      Techedge  was  incorporated  in  Delaware  in July  2002 to  serve  as the
successor to the business and interests of BSD  Development  Partners,  LTD., or
BSD. BSD was a Delaware  limited  partnership  formed in 1997 for the purpose of
investing in the  intellectual  property of emerging and established  companies.
BSD realized net proceeds of $1,319,500  from a private  placement to accredited
investors in early 1998.  In December  2000,  BSD's  partnership  agreement  was
amended to permit the general partner, in its sole discretion, to merge BSD into
a corporation.  BSD merged with Techedge in September  2002. From September 2002
until June 2004, Techedge endeavored to continue the business of BSD.

      On June 9, 2004,  we acquired all of the issued and  outstanding  stock of
China  Quantum  Communications,  Ltd.,  or CQCL,  pursuant  to a share  exchange
agreement  dated  as of  that  date,  by  and  among  Techedge,  certain  of our
stockholders,  CQCL  and its  shareholders,  to whom we  refer  to as the  "CQCL
shareholders".  Pursuant to the share exchange  agreement,  we issued 72,000,000
shares of our common stock to the CQCL  shareholders  in exchange for all of the
capital stock of CQCL held by them,  thereby  increasing  our total  outstanding
shares of common stock from 8,000,000 shares to 80,000,000  shares.  As a result
of  the  exchange,  the  CQCL  shareholders  acquired  90%  of  our  issued  and
outstanding shares of common stock on a post-exchange basis.


                                      -1-


      As part of this  transaction,  our then  existing  directors  and officers
resigned as directors  and  officers of Techedge and were  replaced by directors
and officers  designated by CQCL.  Following the closing of the share  exchange,
our current directors were appointed.

      Following the  acquisition  of CQCL, we refocused our business  efforts on
developing and providing our IP-PCS product.  We have continued operating CQCL's
communications   service   business   through   CQCL  and  CQCL's   wholly-owned
subsidiaries,  China Quantum  Communications Inc., a Delaware  corporation,  and
Guang Tong Wang Luo (China) Co. Ltd.  (or Quantum  Communications  (China)  Co.,
Ltd.), a Chinese company.

      As a  result  of the  share  exchange,  although  Techedge  is the  parent
company, the financial information included in this prospectus for periods prior
to the share  exchange  relates  to CQCL as it is the  acquirer  for  accounting
purposes.

Principal Executive Office

      Our principal  executive  offices are located at 33 Wood Avenue South, 7F,
Iselin,  New  Jersey  08830.  Our  telephone  number  at that  address  is (732)
632-9896.  Our principal corporate website is  www.techedgeinc.net.  Information
contained on or accessed  through our website is not intended to constitute  and
shall not be deemed to constitute part of this prospectus.


                                      -2-


                                  The Offering

Common stock being offered by selling
stockholders..........................  2,794,118 shares

OTCBB Symbol..........................  TEDG

Risk factors..........................  The securities offered by this
                                        prospectus are speculative and involve a
                                        high degree of risk and investors
                                        purchasing securities should not
                                        purchase the securities unless they can
                                        afford the loss of their entire
                                        investment. See "Risk Factors" beginning
                                        on page 4.


                                      -3-


                                  RISK FACTORS

      An  investment  in our common  stock is  speculative  and  involves a high
degree  of risk  and  uncertainty.  You  should  carefully  consider  the  risks
described  below,   together  with  the  other  information  contained  in  this
prospectus, including the consolidated financial statements and notes thereto of
our company,  before deciding to invest in our common stock. The risks described
below are not the only ones facing our company.  Additional  risks not presently
known to us or that we presently  consider  immaterial may also adversely affect
our company.  If any of the  following  risks  occur,  our  business,  financial
condition and results of  operations  and the value of our common stock could be
materially and adversely affected.

                          Risks Related to Our Business

We have reported losses from operations in every year of our operating history.

      We have never generated  profits from operations in any year. At March 31,
2005,  we  had  an  accumulated  deficit  of  $6.0  million.  We  will  need  to
significantly increase our annual revenue to achieve  profitability.  We may not
be able to do so. Even if we do achieve profitability, we cannot assure you that
we will be able to sustain or increase  profitability  on a quarterly  or annual
basis in the future.

      We have  incurred  significant  expenses in the past.  For example for the
twelve months ended December 31, 2004, we incurred  research and development and
general and administrative  expenses of $1.51 million. We incurred approximately
$636,000 of additional  research and development and general and  administrative
expenses  during the three  months  ended  March 31,  2005.  Although  we cannot
quantify  the  amount,  we expect  expenses  to  continue  to  increase  for the
remainder of 2005 and to continue to incur losses.

We may not be able to obtain sufficient funds to grow our business.

      We are a development stage company. Due to the nature and the stage of our
company, we require additional capital to fund some or all of the following:

      o     Commercialization of our IP-PCS products and services;

      o     Marketing and sales expenses targeting urban ethnic and rural market
            segments;

      o     IP-PCS system upgrade and enhancement;

      o     Working capital;

      o     Unanticipated opportunities;

      o     Strategic alliances;

      o     Potential acquisitions;

      o     Changing business conditions; and

      o     Unanticipated competitive pressures.


                                      -4-


      There can be no  assurance  that we will be able to raise such  capital on
favorable terms or at all. If we are unable to obtain such  additional  capital,
we may be  required  to reduce  the scope of our  business,  which  could have a
material  adverse  effect on our  business,  financial  condition and results of
operations.

      If our  customers  are  unable to  generate  sales of  services  using our
products and to manage delivery of these services to their customers,  we may be
unable to sell our products.

      Our future success depends,  in part, on wireless  communications  service
providers,  which are our customers,  generating revenue from the sale of mobile
telephone services delivered using our products. Sales of our IP-PCS product may
decline or be delayed if our customers do not successfully  introduce commercial
services  derived  from our mobile  VoIP  service  delivery  platform  or if our
customers do not generate  revenue from these services  sufficient to realize an
attractive  return on their  investment  in our IP-PCS  product.  Our ability to
generate future revenue also depends on whether wireless  communications service
providers  successfully  sell and deliver  services  using our IP-PCS product to
their customers.

If our IP-PCS  product does not rapidly  achieve  market  acceptance,  we may be
unable to achieve profitability.

      Our  IP-PCS  product  offers  a  new  approach  for  delivering   wireless
communications  services by  companies  which may not  perceive  our products as
being superior to existing  wireless  communications  technologies.  If wireless
communications  service  providers  do not accept our  IP-PCS  service  delivery
platform as a method for delivering mobile VoIP communications services to their
customers,  our ability to  increase  our  revenue,  achieve  profitability  and
continue operations would be harmed.

Our products are technically  complex and may contain errors or defects that are
not found until our  products  are put to full use by our  customers.  Errors or
defects in our products  could  seriously harm our reputation and our ability to
sell our products

      Our products are more complicated than most networking products.  They can
be  adequately  tested  only  when put to full  use in very  large  and  diverse
networks  with high  amounts of  traffic.  Because no  customer  has yet put our
products  to full use,  we are  currently  unable to assess  the  likelihood  or
magnitude of this risk. Errors or defects in our products could result in:

      o     Loss of  customers  and failure to attract new  customers or achieve
            market acceptance; and

      o     Increased service and warranty costs.

A failure of our contract  manufacturers  or our sole source and limited  source
suppliers  to meet our needs  would  seriously  harm our  ability to timely fill
customer orders.

      We use third-party  contract  manufacturers  to produce our IP-PCS service
delivery product. If any of these manufacturers terminates its relationship with
us or is unable to produce  sufficient  quantities  of our  products in a timely
manner and at satisfactory  quality levels,  our ability to fill customer orders
on time,  our reputation  and our operating  results would suffer.  Our contract
manufacturers  do not have a  long-term  obligation  to supply  products  to us.
Qualifying  new  contract   manufacturers  and  starting  volume  production  is
expensive and time consuming and would disrupt our business.

      We purchase key  components  for our IP-PCS  product,  including  PHS base
stations and  handsets,  VAS Servers,  IP gateways,  WiMax,  pre-WiMax and other
broadband  networking  devices,  from  third-party  suppliers.  We do  not  have
long-term  supply  contracts  for  these  components.  If our  supply  of  these
components is interrupted, we may be unable to locate an alternative source in a
timely  manner or at favorable  prices.  Interruption  or delay in the supply of
these  components  could  cause  us to lose  sales  to  existing  and  potential
customers.


                                      -5-


Our  business  may be  affected  by rate cuts and  increased  usage of  cellular
telephones.

      Our regional mobile VoIP solution,  IP-PCS,  is expected to enable service
providers  to  offer   competitive   prepaid  wireless  rates  and  direct  dial
international rates, as compared to those offered by cellular service operators.
Significant   cuts  in  cellular   telephone   rates,   including   direct  dial
international  rates,  could result in more cellular  customers,  and increasing
usage of cellular  services by existing users,  thereby  reducing or eliminating
the need for these customers to purchase IP-PCS services from IP-PCS  operators.
We cannot  predict how this  development  would impact our  business.  If IP-PCS
rates and service  enabled by our products are not attractive  enough to compete
with cellular telephone usage, our business,  financial condition and results of
operations may be materially and adversely affected.

If any of our significant  suppliers were to terminate their  relationships with
us or compete against us, our revenue and market share will likely be reduced.

      Many of our  suppliers  also have  significant  development  and marketing
relationships with our competitors and have significantly  greater financial and
marketing  resources  than we do. If they  develop  and market  products  in the
future in  competition  with us,  or form or  strengthen  arrangements  with our
competitors, our revenue and market share will likely be reduced.

Our compliance with the  Sarbanes-Oxley  act and SEC rules  concerning  internal
controls may be time consuming, difficult and costly for us.

      Although  individual members of our management have experience as officers
of publicly-traded  companies, that experience came prior to the adoption of the
Sarbanes-Oxley  Act of 2002. It may be time consuming,  difficult and costly for
us to develop and  implement  the  internal  controls and  reporting  procedures
required by the  Sarbanes-Oxley  Act. We may need to hire  additional  financial
reporting,  internal  controls and other  finance  staff in order to develop and
implement  appropriate  internal  controls and reporting  procedures.  If we are
unable to comply with the internal controls  requirements of the  Sarbanes-Oxley
Act, we may not be able to obtain the independent accountant certifications that
the Sarbanes-Oxley Act requires publicly-traded companies to obtain.

If we do not effectively manage our growth,  integrate newly hired key personnel
and hire additional personnel, our operations will suffer.

      The growth of our operations places a significant strain on our management
systems and resources.  If we do not  effectively  manage our growth and improve
our financial and managerial  controls and systems,  we may be unable to provide
adequate service and support to our customers and our operations will suffer. We
plan to hire  additional  employees  this year, but we may be unable to hire and
retain the type and number that we need.

The long sales cycle for our IP-PCS  product,  as well as the  expectation  that
customers  will  sporadically  place  large  orders,  may cause our  revenue and
operating results to vary significantly  from quarter to quarter,  and the price
of our stock to decline.

      A  customer's   decision  to  purchase  our  IP-PCS  product   involves  a
significant  commitment of its resources and a lengthy  evaluation,  testing and
product  qualification  process.  Communications  service  providers  and  other
customers  with  complex   networks  usually  expand  their  networks  in  large
increments on a periodic basis.  We may receive  purchase orders for significant
dollar amounts on an irregular and unpredictable  basis.  These events may cause
our revenue and operating  results to vary  significantly  and unexpectedly from
quarter to quarter, which could cause our stock price to decline.


                                      -6-


                          Risks Related to Our Industry

Competition could reduce our market share and decrease our revenue and margin.

      The market  for  telecommunications  services  is  extremely  competitive.
Mobile VoIP is an emerging  technology  that is attracting  many new entrants as
our  potential  competitors.  These  entrants  are  using  a range  of  wireless
technologies, including PCS, Wi-Fi, and other wireless technologies. Many of our
competitors have a superior presence in the overall  telecommunications  markets
that  we  serve,  are  larger  than  Techedge  and  have  substantially  greater
financial, technical, distribution and marketing resources than Techedge. We may
not be able to compete  successfully with these companies.  If we do not succeed
in competing with these  companies,  we will lose customers and our revenue will
be substantially  reduced, and our business,  financial condition and results of
operations may be materially and adversely affected.

      Some of our larger competitors have pre-existing relationships involving a
range of product lines with the wireless service providers who are the principal
potential  customers for our IP-PCS product.  These competitors may offer vendor
financing,  which we do not offer, undercut our prices or use their pre-existing
relationships with our customers to induce them not to use our IP-PCS product.

Pricing  pressures and increasing use of VoIP or wireless  technology may lessen
our product's competitive pricing advantage.

      The success of our future  operations will depend,  in part, on our IP-PCS
product's ability to provide low cost local and long distance telephone services
and achieve cost savings by using VoIP technology, as compared to carrying calls
over traditional  networks.  In recent years, the price of telephone service has
fallen to historic lows. The price of telephone service may continue to fall for
various   reasons,   including  the  adoption  of  VoIP  technology  by  various
communications  carriers.  Some providers of traditional long distance  services
are offering  unlimited or nearly unlimited use of some of their services for an
attractive monthly rate. This development may reduce the price of local and long
distance  calls to a point where our customers no longer have a price  advantage
when using our solutions. We would then have to rely on factors other than price
to differentiate  our product and service  offerings,  such as regional wireless
access and  mobility.  The  decrease in pricing  power and gross margin from our
customers may  materially and adversely  affect our solutions'  competitiveness,
and affect our sales and margin.

We may  not be able  to  keep  pace  with  rapid  technological  changes  in the
communications industry.

      The  market  for  wireless  infrastructure  equipment  is subject to rapid
technological  change,  the  adoption  of new  standards,  frequent  new product
introductions  and  changes in  customer  and end user  requirements.  We cannot
predict the effect of technological  changes on our business. We expect that new
services and technologies  will emerge in the market in which we compete.  These
new services and  technologies  may be superior to the products and technologies
that we use, or these new  services  may render our  products  and  technologies
obsolete.  To be  successful,  we must adapt to our rapidly  changing  market by
continually  improving  and  expanding  the  scope of  products  we offer and by
developing new products and  technologies  to meet customer  needs.  Our success
will depend,  in part, on our ability to respond to  technological  advances and
emerging  industry  standards on a cost  effective and timely  basis.  If we are
unable to do so, our business, financial condition and results of operations may
be materially and adversely affected.


                                      -7-


Unauthorized  use of our  intellectual  property by third parties may damage our
brand.

      We rely on  trademark  and  copyright  law,  trade secret  protection  and
confidentiality agreements with our employees, customers, partners and others to
protect our  intellectual  property rights.  Despite our precautions,  it may be
possible for third parties to obtain and use our  intellectual  property without
authorization.  Furthermore,  the laws of some foreign countries may not protect
intellectual  property  rights to the same  extent as do the laws of the  United
States.  It may be  difficult  for us to  enforce  certain  of our  intellectual
property  rights  against  third  parties  who may  have  acquired  intellectual
property  rights by filing  unauthorized  applications  in foreign  countries to
register  the  trademarks  that we use  because  of their  familiarity  with our
operations.  Since Internet  related  industries such as ours are exposed to the
intellectual  property laws of numerous  foreign  countries and trademark rights
are  territorial,  there  is  uncertainty  in the  enforceability  and  scope of
protection of our trademarks.  The unauthorized use of our intellectual property
by third parties may damage our brand and may have a material  adverse effect on
our business, financial condition and results of operations.

Defending against intellectual  property  infringement claims could be expensive
and could disrupt our business.

      We cannot be certain  that our  products  and  services do not or will not
infringe  upon  valid  patents,  trademarks,  copyrights  or other  intellectual
property  rights  held or claimed by third  parties.  We may be subject to legal
proceedings and claims from time to time relating to the  intellectual  property
of  others in the  ordinary  course of our  business.  We may incur  substantial
expenses in defending against those third-party infringement claims,  regardless
of  their  merit.  Successful  infringement  claims  against  us may  result  in
substantial  monetary  liability  or may  materially  disrupt the conduct of our
business.

Federal and state regulations may be passed that could harm our business.

      Use of the Internet and private IP networks providing voice communications
services is a relatively recent market phenomena. Although the provision of such
services is largely unregulated in the United States, the United States Congress
is considering  several bills that would,  if passed,  impose new and additional
regulations on providers of VoIP services,  including customers using our IP-PCS
solutions  to  deliver  mobile  VoIP  services.  Our  ability  to  provide  VoIP
communications  solutions with attractive  rates to service  providers arises in
large part from the fact that VoIP  services  are  currently  not subject to the
same regulation as traditional  telephony.  Because their services are currently
not regulated to the same extent as  traditional  telephony,  VoIP providers are
currently avoiding paying charges that traditional telephone companies must pay.
Local exchange carriers are lobbying the Federal Communications  Commission,  or
FCC, and the states to regulate VoIP on the same basis as traditional  telephone
services. The FCC and several states are examining this issue. If the FCC or any
state  determines  to  regulate  VoIP,  they  may  impose  surcharges,  taxes or
additional  regulations upon providers of Internet  telephony.  These surcharges
could include  access charges  payable to local  exchange  carriers to carry and
terminate traffic, contributions to the Universal Service Fund or other charges.
Regulations  requiring  compliance  with the  Communications  Assistance for Law
Enforcement  Act, or  provision of the same type of 911 services as required for
traditional  telecommunications  providers could also place a significant burden
on  us  depending  on  the  technical   changes   required  to  accommodate  the
requirements  from our customers.  The imposition of any such  additional  fees,
charges,  taxes and regulations on IP  communications  services could materially
limit or eliminate for our customers the perceived competitive pricing advantage
delivered by our IP-PCS products and services.

      Our ability to provide  cost-effective IP-PCS products to wireless service
providers  also may be  affected  by FCC  regulations  on the use of  previously
unlicensed PCS spectrums, which our products use.


                                      -8-


      More  aggressive  regulation  of the  Internet  in general,  and  Internet
telephony  providers and services  specifically,  could  increase our customers'
costs of doing  business and prevent our products  from  delivering  the desired
services profitably over the Internet, which could adversely affect our customer
base and our revenue.

                     Risks Related to Our Capital Structure

Insiders  have  substantial  control  over us, and they could delay or prevent a
change in our  corporate  control  even if our other  stockholders  wanted it to
occur.

      Our executive officers,  directors, and principal stockholders who hold 5%
or more of the outstanding common stock and their affiliates  beneficially owned
as of May 31,  2005,  in the  aggregate,  approximately  81% of our  outstanding
common stock.  These stockholders will be able to exercise  significant  control
over all matters  requiring  stockholder  approval,  including  the  election of
directors and approval of significant corporate  transactions.  This could delay
or prevent an outside party from  acquiring or merging with us even if our other
stockholders wanted it to occur.

The market price of our common stock may be volatile.

      The market price of our common stock has been and will likely  continue to
be highly  volatile,  as is the stock market in general,  and the market for OTC
Bulletin  Board  quoted  stocks  in  particular.  Some of the  factors  that may
materially  affect the market  price of our common stock are beyond our control,
such as changes in  financial  estimates by industry  and  securities  analysts,
conditions  or  trends  in the  VoIP  and  wireless  communications  industries,
announcements  made by our  competitors  or sales  of our  common  stock.  These
factors may  materially  adversely  affect the market price of our common stock,
regardless of our performance.

      In addition,  the public stock markets have experienced  extreme price and
trading volume volatility. This volatility has significantly affected the market
prices of securities of many companies for reasons  frequently  unrelated to the
operating performance of the specific companies. These broad market fluctuations
may adversely affect the market price of our common stock.

Our common stock may be considered a "penny stock" and may be difficult to sell.

      The SEC has adopted  regulations which generally define a "penny stock" to
be an equity security that has a market price of less than $5.00 per share or an
exercise price of less than $5.00 per share, subject to specific exemptions. The
market price of our common stock is less than $5.00 per share and, therefore, it
may be designated as a "penny stock"  according to SEC rules.  This  designation
requires  any broker or dealer  selling  these  securities  to disclose  certain
information  concerning  the  transaction,  obtain a written  agreement from the
purchaser  and determine  that the purchaser is reasonably  suitable to purchase
the  securities.  These rules may  restrict the ability of brokers or dealers to
sell our  common  stock and may affect the  ability of  investors  to sell their
shares.

Future sales of our common stock may depress our stock price.

      Sales of a substantial  number of shares of our common stock in the public
market  could cause a decrease in the market price of our common  stock.  At May
31, 2005, we had 81,455,000  shares of common stock  outstanding.  Substantially
all of our  outstanding  shares  either  are  eligible  for resale to the public
without  restriction  pursuant to Rule 144(k) or are  eligible for resale to the
public  pursuant to Rule 144.  At May 31,  2005,  options to purchase  4,266,684
shares of our common stock were outstanding of which 4,122,685 were vested,  and
warrants or other  rights to purchase  639,118  shares of our common  stock were
outstanding. We may also issue additional shares of stock in connection with our
business and may grant  additional  stock  options to our  employees,  officers,
directors  and  consultants  under our stock  option  plans or warrants to third
parties.  If a  significant  portion  of these  shares  were sold in the  public
market, the market value of our common stock could be adversely affected.


                                      -9-


       YOU SHOULD NOT RELY ON FORWARD-LOOKING STATEMENTS BECAUSE THEY ARE
                              INHERENTLY UNCERTAIN

      This prospectus,  including the sections  entitled  "Prospectus  Summary,"
"Risk  Factors,"  "Management's  Discussion  and Analysis or Plan of Operation,"
"Business,"   and  elsewhere  in  this   prospectus   contains   forward-looking
statements.  These  statements  relate to future events or our future  financial
performance and involve known and unknown risks, uncertainties and other factors
that may  cause  our or our  industry's  actual  results,  levels  of  activity,
performance or achievements to be materially  different from any future results,
levels of activity,  performance  or  achievements  expressed or implied by such
forward-looking  statements.  Such factors  include,  among other things,  those
listed under "Risk Factors" and elsewhere in this prospectus. In some cases, you
can identify  forward-looking  statements by  terminology  such as  "indicates,"
"may," "should,"  "expects," "plans,"  "anticipates,"  "believes,"  "estimates,"
"predicts,"  "potential,"  or  "continue" or the negative of such terms or other
comparable terminology. These statements are only predictions.  Actual events or
results may differ materially.

      Although we believe that the expectations reflected in the forward-looking
statements  are  reasonable,  we  cannot  guarantee  future  results,  levels of
activity, performance or achievements. Moreover, neither we nor any other person
assumes responsibility for the accuracy and completeness of such statements.  We
caution you not to place undue reliance on these statements, which speak only as
of the  date of this  prospectus.  We are  under  no duty to  update  any of the
forward-looking  statements  after the date of this  prospectus  to conform such
statements to actual results.


                                      -10-


                                 USE OF PROCEEDS

      All of the net proceeds  from the sale of the shares  offered  pursuant to
this prospectus will go to the stockholders who offer and sell them. We will not
receive  any  proceeds  from the sale of shares by the selling  stockholders.  A
portion of the shares offered  pursuant to this prospectus are issuable upon the
exercise of warrants.  If these  warrants are fully  exercised,  we will receive
gross  proceeds  of  approximately  $520,589,  which  will be used  for  general
corporate purposes, including working capital. The actual allocation of proceeds
realized  from the  exercise of these  warrants  will depend upon the amount and
timing of such exercises,  our operating revenues and cash position at such time
and our working capital requirements. There can be no assurances that any of the
outstanding warrants will be exercised.

                        PRICE RANGE OF OUR COMMON STOCK

      Since June 17,  2004,  our common stock has been listed on the OTCBB under
the trading  symbol "TEDG." On June 10, 2005, the last reported bid price of our
common  stock on the OTCBB was $0.65 per  share.  On April 8,  2005,  there were
approximately 133 holders of record of our common stock. High and low bid prices
of our common stock since June 17, 2004,  as reported on the OTCBB are set forth
in the table below:

Fiscal Year Ended December 31, 2004:
                                                     HIGH           LOW
                                                     ----           ---

       First Quarter..............................   N/A            N/A

       Second Quarter.............................   $1.15          $1.01

       Third Quarter..............................   $1.50          $0.35

       Fourth Quarter.............................   $1.01          $0.51

Fiscal Year Ended December 31, 2005:

       First Quarter..............................   $1.15          $0.74

       Second Quarter
       through June 10, 2005).....................   $1.04          $0.35

Such quotations reflect inter-dealer prices without retail markup,  markdown, or
commission, and may not necessarily represent actual transactions.

                                 DIVIDEND POLICY

      To date,  we have not paid any dividends on our common stock and we do not
intend to pay dividends for the foreseeable future, but intend instead to retain
earnings,  if any, for use in our business operations.  The payment of dividends
in the future,  if any, will be at the sole discretion of our board of directors
and will  depend  upon our debt and equity  structure,  earnings  and  financial
condition,  need for capital in connection with possible future acquisitions and
other factors,  including economic conditions,  regulatory  restrictions and tax
considerations.  We cannot  guarantee  that we will pay  dividends or, if we pay
dividends, the amount or frequency of these dividends.


                                      -11-


                  MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN
                                  OF OPERATION

      The following discussion contains forward-looking  statements and involves
numerous risks and uncertainties, including, but not limited to, those described
in the "Risk  Factors"  section of this  prospectus.  Actual  results may differ
materially from those contained in any forward-looking statements. The following
discussion should be read in conjunction with our financial statements and notes
thereto included elsewhere in this prospectus.

OVERVIEW

Techedge is a mobile voice over Internet protocol,  or VoIP,  solution provider.
Techedge has developed network services for carriers  combining matured wireless
products  with  advanced  VoIP  technology.  Techedge  is  primarily  focused on
providing  low cost mobile VoIP  products  and  services  and carving a niche in
providing  enabling  technology to communications  service  providers  targeting
underserved  markets in the United States. We are in the development  stage, and
have not yet initiated  sales from our  principal  product,  IP-PCS  systems and
solutions.  We have substantially  completed  development of our initial product
offering  and are  engaged  in  efforts to  initiate  commercialization  of this
product.  We are headquartered in New Jersey,  with research and development and
support centers in both the United States and China.

On June 9, 2004,  Techedge  acquired all of the issued and outstanding  stock of
CQCL pursuant to a share exchange  agreement dated as of that date, by and among
Techedge, certain of its stockholders, CQCL and the CQCL shareholders.  Pursuant
to the share exchange agreement, Techedge issued 72,000,000 shares of its common
stock to the CQCL shareholders in exchange for all of the capital stock of CQCL,
thereby  increasing  Techedge's  total  outstanding  shares of common stock from
8,000,000  shares to 80,000,000  shares.  As a result of the exchange,  the CQCL
shareholders  acquired 90% of Techedge's issued and outstanding shares of common
stock on a post-exchange basis.

For accounting  purposes,  because  Techedge had become a shell company prior to
the share  exchange,  the share  exchange was treated as a  recapitalization  of
CQCL. As such, the historical financial  information prior to the share exchange
is  that of CQCL  and its  subsidiaries.  Historical  share  amounts  have  been
restated to reflect the effect of the share exchange.

The  following  discussion  should  be read in  conjunction  with our  condensed
consolidated financial statements and the notes thereto:

CRITICAL ACCOUNTING POLICIES

See "Summary of Significant  Accounting  Policies" in the Notes to  Consolidated
Financial  Statements  December 31, 2004 appearing  elsewhere in this prospectus
for  our  critical   accounting   policies.   These  policies   include  revenue
recognition,   determining  our  allowance  for  doubtful  accounts  receivable,
accounting for cost of revenue,  valuation of long-lived assets and research and
development costs. No significant  changes in our critical  accounting  policies
have occurred since December 31, 2004.

RESULTS OF OPERATIONS

      In these  discussions,  most  percentages  and  dollar  amounts  have been
rounded to aid presentation. As a result, all such figures are approximations.


                                      -12-


Three Months Ended March 31, 2005,  Compared to the Three Months Ended March 31,
2004

Revenues

Current  revenues are from limited sales of VoIP and value added  communications
services  to  business  and  residential   customers.   Such  revenues  are  not
significant  as we  continue  to focus on the  commercialization  of our initial
IP-PCS product and development of additional IP- PCS systems and solutions.

Revenue  decreased to $66,503 in the 1st quarter of 2005 from $79,179 in the 1st
quarter  of 2004.  The  decrease  in VoIP  service  revenues  is due to  reduced
marketing  and  sales  activities,  and  significant  rate cuts in  response  to
continued price reductions among competitors.

No customer  represented more than 10% of our total revenues for the 1st quarter
of 2005 or 2004.

Comprehensive Loss

Comprehensive  loss  increased  to  $(625,373)  in the 1st  quarter of 2005 from
$(261,435) in the 1st quarter of 2004.  The increase in loss is due to decreased
revenues,  and an increase  in legal,  accounting,  finance,  and  research  and
development expenses.

Cost of Revenues and Gross Margin

The cost of service revenues consists of costs primarily associated with network
operations and related personnel, telephony origination and termination services
provided by third-party carriers, and indirect costs associated with purchasing,
scheduling and quality assurance.

The cost of revenues was $36,887 in the 1st quarter of 2005, compared to $36,138
in the 1st quarter of 2004.

Gross  margins  decreased  to $29,616 in the 1st quarter of 2005 from $43,041 in
the 1st quarter of 2004,  primarily due to a temporary increase in variable cost
including termination cost as revenues decreased.

Research and Development Expenses

Research and development  ("R&D")  expenses  consist  primarily of personnel for
system design, implementation,  and testing, and equipment costs associated with
IP-PCS systems and solutions development.  R&D expenses increased to $198,024 in
the 1st  quarter  of 2005 from  $83,146 in the 1st  quarter of 2004.  R&D costs,
including software  development costs and system integration costs, are expensed
as incurred.

General and Administrative Expenses

General and  administrative  ("G&A") expenses consist primarily of personnel and
related overhead costs for sales, marketing, finance, legal, human resources and
general  management.  Such costs also  include  sales  commissions,  trade show,
advertising and other marketing and promotional expenses.

G&A expenses  increased to $438,060 in the 1st quarter of 2005 from  $195,968 in
the 1st  quarter  of 2004.  We  experienced  a  significant  increase  in legal,
accounting, finance, and Securities and Exchange Commission, or SEC, filing fees
associated  with  becoming  a  publicly  traded  firm as a result of  Techedge's
acquisition of China Quantum Communications, Ltd., or CQCL, in June 2004, offset
by a significant  decrease in marketing and sales  expenses.  We anticipate that
G&A expenses will increase as we seek to  commercialize  our IP-PCS  systems and
solutions.


                                      -13-


Other Income (Expense)

Other income was $167 in the 1st quarter of 2005 compared to a loss of $(709) in
the 1st quarter of 2004.

Income Taxes

No tax  provision  has  been  recorded  for 2005 or  2004,  as a  result  of the
cumulative operating losses we have generated.

Year Ended  December 31, 2004 (Fiscal 2004)  Compared to Year Ended December 31,
2003 (Fiscal 2003)

Revenues

Current  revenues are from limited sales of VoIP and value added  communications
services  to  business  and  residential   customers.   Such  revenues  are  not
significant  as we  continue  to focus on the  commercialization  of our initial
IP-PCS product and development of additional IP-PCS systems and solutions.

Revenue  decreased  to $312,899 in 2004 from  $437,361 in 2003.  The decrease in
VoIP service  revenues is due to reduced  marketing  and sales  activities,  and
significant   rate  cuts  in  response  to  continued  price   reductions  among
competitors.

No customer represented greater than 10% of our total revenues for 2004 or 2003.

Comprehensive Loss

Comprehensive  loss increased to $(1,448,884) in 2004 from $(1,066,997) in 2003.
The increase in loss is due to decreased  revenues,  and an increase in research
and development expenses.

Cost of Revenues and Gross Margin

The cost of service revenues consists of costs primarily associated with network
operations and related personnel, telephony origination and termination services
provided by third-party carriers, and indirect costs associated with purchasing,
scheduling and quality assurance.

The cost of  revenues  decreased  to  $156,676  in 2004 from  $180,981  in 2003,
primarily  due to  decrease in variable  cost as revenues  decreased,  including
telephony origination and termination cost.

Gross margins decreased to $156,223 in 2004 from $256,380 in 2003.

Research and Development Expenses

R&D expenses consist  primarily of personnel for system design,  implementation,
and testing,  and equipment  costs  associated with IP-PCS systems and solutions
development. R&D expenses were $432,144 in 2004 and $386,775 in 2003. R&D costs,
including  software  development and system  integration  costs, are expensed as
incurred.


                                      -14-


General and Administrative Expenses

G&A  expenses  consist  primarily of personnel  and related  overhead  costs for
sales, marketing,  finance, legal, human resources and general management.  Such
costs  also  include  sales  commissions,  trade  show,  advertising  and  other
marketing and promotional expenses.

G&A  expenses  increased  to  $1,081,465  in 2004  from  $861,422  in  2003.  We
experienced a  significant  increase in legal,  accounting,  and SEC filing fees
associated  with  becoming  a  publicly  traded  firm as a result of  Techedge's
acquisition of CQCL in June 2004, offset by a significant  decrease in marketing
and sales expenses.  We anticipate that G&A expenses will increase as we seek to
commercialize our IP-PCS systems and solutions.

Other Income (Expense)

Other income decreased to $(12,291) in 2004 from $1,977 in 2003. The decrease is
primarily due to a decrease in interest income caused by lower cash on hand.

Income Taxes

No tax  provision  has  been  recorded  for 2004 or  2003,  as a  result  of the
cumulative operating losses we have generated.

LIQUIDITY AND CAPITAL RESOURCES

Cash and cash equivalents; working capital deficit. As of March 31, 2005, we had
cash  and  cash  equivalents  of  $37,532  and  a  working  capital  deficit  of
$(1,121,611), as compared to $54,876 and $(1,094,470), respectively, at December
31, 2004.  The increase in our working  capital  deficit  reflects a decrease in
current assets and an increase in current  liabilities.  Our current liabilities
of  $1,619,319  include  $1,001,942  in  non-secured  loans  from  and  deferred
compensation due to our officers which are payable on demand.

Net cash provided by operating activities. Net cash used in operating activities
was  $388,181  in the 1st quarter of 2005,  as compared to net cash  provided of
$48,599 in the 1st quarter of 2004.

Net cash used in investing activities. Net cash used in investing activities was
$16,663 in the 1st  quarter of 2005,  as compared to $182,801 in the 1st quarter
of 2004.

Net cash  provided by  financing  activities.  Net cash  provided  by  financing
activities was $387,500,  including  $260,000  through issuance of common stock,
and $127,500 from officers'  advances in the 1st quarter of 2005, as compared to
$70,085 net cash used in financing activities in the 1st quarter of 2004.

Capital stock transactions. On May 6, 2004, the CQCL board of directors approved
the purchase and cancellation of 4,320,000  ordinary shares from a related party
for an aggregate  price of $432. On June 4, 2004,  CQCL sold 2,520,000  ordinary
shares in a  private  placement  for  proceeds  of  $504,000.  On June 9,  2004,
Techedge acquired CQCL through a share exchange.  Pursuant to the share exchange
agreement, the shareholders of CQCL exchanged all of their outstanding preferred
shares  and  ordinary  shares  (5,013,600  and  49,308,800,   respectively)  for
72,000,000 shares of Techedge's common stock, representing  approximately 90% of
the Company's outstanding shares of common stock following the share exchange.

In February 2005,  Techedge  completed a private  placement of 260,000 shares of
common stock aggregating $260,000 at a price of $1.00 per share.


                                      -15-


Currency  exchange  fluctuations.  For the purpose of funding  operations of our
Chinese  subsidiary,   we  have  implemented  simple  currency  hedging  against
fluctuations in the Chinese Renminbi to United States dollar exchange rate.

Need for  current  financing.  Our  ability to  continue  as a going  concern is
dependent upon our ability to raise capital in the near term to: (1) satisfy our
current  obligations,  and (2)  continue  our mobile  VoIP  system and  solution
development and commercialization efforts.  Furthermore, our future success will
depend on our ability to  successfully  market and sell our IP-PCS  products and
solutions.  We do not have  sufficient  capital  to fund our  operations  at the
current  level unless we receive  additional  capital  either  through  external
independent  or related  party  funding,  revenues from sales,  further  expense
reductions or some combination thereof.

SUBSEQUENT EVENTS

In April 2005, we completed a private placement of 95,000 shares of common stock
at a purchase price of $1.00 per share,  or gross proceeds of $95,000,  and, for
no additional consideration, a cashless 2-year warrant to purchase an additional
95,000 shares at an exercise price of $1.50 per share. A value of $36,770 of the
proceeds has been allocated to the warrant.

In April 2005, we completed a private placement (the "April Investor Placement")
of 367,647  of common  stock at a  purchase  price of $0.68 per share,  or gross
proceeds of $250,000,  and, for no additional  consideration,  a cashless 5-year
warrant to purchase an additional  147,059  shares at an exercise price of $1.10
per share. A value of $71,470 of the proceeds has been allocated to the warrant.

In May 2005, we completed a private placement (the "May Investor  Placement") of
367,647  of  common  stock at a  purchase  price of $0.68  per  share,  or gross
proceeds of $250,000,  and, for no additional  consideration,  a cashless 5-year
warrant to purchase an additional  147,059  shares at an exercise price of $1.10
per share. A value of $68,240 of the proceeds has been allocated to the warrant.

On May 27,  2005,  we  entered  into an  amendment  regarding  the  subscription
agreement governing the April Investor Placement and the May Investor Placement.
Pursuant to the terms of the amended subscription agreement,  the per share sale
price of our common  stock was  reduced  to $0.50 per  share,  such that we sold
500,000  shares in each of the April  Investor  Placement  and the May  Investor
Placement for an aggregate purchase price of $250,000 in each instance,  and the
exercise  price of the  warrants  that we had  previously  issued was reduced to
$0.75 per share. Under the amended  subscription  agreement the investor in each
of the April Investor Placement and May Investor Placement agreed to purchase at
a second  closing an  additional  500,000  shares of common stock for a purchase
price of $0.50 per share, or $250,000 in the aggregate, and warrants to purchase
an additional  200,000  shares of common stock at an exercise price of $0.75 per
share,  which  warrants  will be  exercisable  at any time  through the close of
business on the fifth anniversary of their date of issue.

OFF-BALANCE SHEET ARRANGEMENTS

We do not have any off-balance  sheet  arrangements  that have or are reasonably
likely to have a current or future effect on our financial condition, changes in
financial  condition,  revenues or expenses,  results of operations,  liquidity,
capital expenditures or capital resources that is material to investors.

RECENT ACCOUNTING PRNOUCEMENTS

In December  2004,  the FASB issued SFAS  Statement  No.  123(R) on  Share-Based
Payments  which  is a  revision  of  FASB  Statement  No.  123,  Accounting  for
Stock-Based   Compensation.   This  Statement   establishes  standards  for  the
accounting for transactions in which an entity exchanges its equity  instruments
for goods or services. It also addresses  transactions in which an entity incurs
liabilities  in exchange for goods or services  that are based on the fair value
of the  entity's  equity  instruments  or that may be settled by the issuance of
those equity  instruments.  This Statement  focuses  primarily on accounting for
transactions in which an entity obtains employee services in share-based payment
transactions. This statement is effective for public entities that file as small
business  issuers as of the beginning of the first  interim or annual  reporting
period that begins after December 15, 2005.


                                      -16-


                                    BUSINESS

Business Overview

      Techedge  is a mobile  voice over  Internet  protocol,  or VoIP,  solution
provider.  We have developed  network  services for carriers  combining  matured
wireless  products with advanced VoIP  technology.  We are primarily  focused on
providing  low cost mobile VoIP  products  and  services  and carving a niche in
providing  enabling  technology to communications  service  providers  targeting
underserved  markets in the United States. We are in the development  stage, and
have not yet initiated  sales from our  principal  product,  IP-PCS  systems and
solutions.  We have substantially  completed  development of our initial product
offering  and are  engaged  in  efforts to  initiate  commercialization  of this
product.  We are headquartered in New Jersey,  with research and development and
support centers in both the United States and China.

Company History

      Techedge  was  incorporated  in  Delaware  in July  2002 to  serve  as the
successor to the business and interests of BSD  Development  Partners,  LTD., or
BSD. BSD was a Delaware  limited  partnership  formed in 1997 for the purpose of
investing in the  intellectual  property of emerging and established  companies.
BSD realized net proceeds of $1,319,500  from a private  placement to accredited
investors in early 1998.  In December  2000,  BSD's  partnership  agreement  was
amended to permit the general partner, in its sole discretion, to merge BSD into
a corporation.  BSD merged with Techedge in September  2002. From September 2002
until June 2004, Techedge endeavored to continue the business of BSD.

      On June 9, 2004,  we acquired all of the issued and  outstanding  stock of
China  Quantum  Communications,  Ltd.,  or CQCL,  pursuant  to a share  exchange
agreement  dated  as of  that  date,  by  and  among  Techedge,  certain  of our
stockholders,  CQCL  and its  shareholders,  to whom we  refer  to as the  "CQCL
shareholders".  Pursuant to the share exchange  agreement,  we issued 72,000,000
shares of our common stock to the CQCL  shareholders  in exchange for all of the
capital stock of CQCL held by them,  thereby  increasing  our total  outstanding
shares of common stock from 8,000,000 shares to 80,000,000  shares.  As a result
of  the  exchange,  the  CQCL  shareholders  acquired  90%  of  our  issued  and
outstanding shares of common stock on a post-exchange basis.

      As part of this  transaction,  our then  existing  directors  and officers
resigned as directors  and  officers of Techedge and were  replaced by directors
and officers  designated by CQCL.  Following the closing of the share  exchange,
our current directors were appointed.

      Following the  acquisition  of CQCL, we refocused our business  efforts on
developing and providing our IP-PCS product.  We have continued operating CQCL's
communications   service   business   through   CQCL  and  CQCL's   wholly-owned
subsidiaries,  China Quantum  Communications Inc., a Delaware  corporation,  and
Guang Tong Wang Luo (China) Co. Ltd.  (or Quantum  Communications  (China)  Co.,
Ltd.), a Chinese company.

Market Overview

      Despite being the world's largest telecom market,  cellular penetration in
the U.S.  continues to trail penetration in Europe and the rest of the developed
world.  Experts predict that the majority of future voice communications will be
conducted wirelessly. Fulfilling this demand represents a huge market potential.
Furthermore,  it is estimated  that the majority of new wireless  subscribers in
the  United  States  between  2004 and 2009 are going to use  prepaid  or hybrid
plans, comprising about 14% of total mobile telephone revenue by 2009.


                                      -17-


      A large percentage of cellular telephone users, especially those in ethnic
communities  and  tourists  from  foreign  countries  or states,  often  spend a
significant  portion of their time  within a single  region or  community,  with
little  need for them to pay extra fees for roaming and  coverage  outside  that
region.  These  users  would  greatly  benefit  from a low cost,  feature  rich,
wireless  phone that works within their region and offers very low long distance
rates.

Prepaid Wireless and Prepaid Calling Card Market

      For years,  carriers have been concentrating their efforts on the postpaid
wireless  services  market  because of the relatively  high average  revenue per
unit, or ARPU, and the fact that customers are locked in through contracts. With
the increasing  saturation in the postpaid  wireless  services  market,  prepaid
wireless  services are presenting  phone service carriers with a way to grow and
diversify  their  revenue  base.  On a  revenue-per-user  basis,  prepaid  users
typically  bring in only  about  one-third  the  revenue  of  "post-paid"  ones,
according to research firm IDC. By  concentrating  on contracts,  U.S.  wireless
telecommunications  companies have largely ignored a huge market segment:  those
who are credit  challenged,  cannot afford,  or are not interested in, post-paid
billing.  Between the second  quarter of 2003 and the same  period in 2004,  the
average  U.S.  wireless  carrier  increased  its  customer  base by just 10%. In
contrast,  TracFone,  one of the first prepaid wireless service providers in the
U.S.,  increased  its customer  base by 44% to reach 3.6 million  users.  A more
recent prepaid entrant, Virgin Mobile USA more than doubled its customer base to
2.1  million.  The prepaid  wireless  market  today is $11.8  billion  including
calling card and wireless.  The U.S. prepaid wireless market had over 18 million
subscribers  by the end of 2003.  TracFone,  Virgin Mobile USA, and other mobile
virtual  network  operators,  or MVNOs,  have executed  their  prepaid  wireless
strategies  with great  success,  tapping into  previously  underserved  markets
including youth, credit-challenged,  immigrants and infrequent users. An MVNO is
a mobile phone  service  operator that does not own its own spectrum and usually
does not have its own network  infrastructure.  Instead,  the MVNO has  business
arrangements with traditional mobile operators to buy minutes of use for sale to
their own  customers.  Because these MVNOs buy wholesale  minutes from incumbent
carriers, they are forced to charge a relatively high rate to remain profitable.
Techedge's  IP-PCS  solution is designed to allow these  providers  to eliminate
their spectrum costs,  lower usage costs by using an IP-backhaul and still offer
value-added  features such as short text messaging and information  distribution
services.

      Prepaid Wireless Market.  The market for pay-as-you-go  wireless telephone
service market is expected to grow to 24% of the total wireless  market by 2008,
according to the Yankee Group. The number of wireless subscribers is expected to
grow to 31.4  million by 2008.  Frost & Sullivan  expects  the number of prepaid
wireless  subscribers to reach 29 million by 2007.  Prepaid wireless is an easy,
convenient way for millions of people,  including immigrants that lack credit or
bank accounts or foreign tourists who are in the United States  temporarily,  to
obtain  wireless  service.  Currently,  about  50% of  post-paid  cellular  plan
applicants  are turned down due to credit issues,  especially  members of ethnic
groups  such  as  Hispanics,   Asians  and  African   Americans.   According  to
Atlantic-ACM  Research,  40% of new cell  phone  users  are  expected  to choose
prepaid plans.

      Prepaid  calling-card  Market. The U.S. prepaid  calling-card  industry is
projected to grow at 9.7%  annually to reach $6.4 billion by 2008,  according to
Prepaid  Calling  Cards:  Market  Dynamics and Forecast  2003-2008,  a report by
telecommunications  industry  research firm  Atlantic-ACM.  Despite the expected
growth of the prepaid calling card market,  competition is growing and providers
of prepaid telephone  services are looking for additional sources of revenue and
new business  strategies to  differentiate  themselves  from their  competitors.
Techedge's  low-cost  IP-PCS  solution  will allow  wireless  telephone  service
providers to offer additional  capabilities that can translate to new sources of
revenue.


                                      -18-


Our Competitive Advantages

      Techedge's IP-PCS solution focuses on providing low-cost wireless services
to ethnic  minorities,  tourists,  and campus  environments,  which are frequent
users of long distance calling services.  Routing international calls through an
IP backbone significantly reduces long distance charges.

Significant expected advantages of our IP-PCS solutions include:

      o     Low Capital Expenditure per Subscriber:

            -     Network  infrastructure and handsets are significantly cheaper
                  than digital  cellular  telephone  systems using code division
                  multiple  access,   or  CDMA,  or  global  system  for  mobile
                  communications, or GSM, technologies.

            -     No frequency license cost.

      o     Ease of deployment

            -     Unlicensed radio spectrum is available nationwide.

            -     IP connections are ubiquitous.

            -     Low power base stations have fewer zoning  restrictions and do
                  not require tower construction.

            -     High reuse of radio spectrum, allowing traffic densities of up
                  to 15,000 subscribers per square kilometer.

      o     Long Handset Battery Life

            -     Low  power  consumption  (10mW/hr.   compared  with  200mW/hr.
                  required for standard CDMA handset)

            -     Battery  life is 3 to 4 times  that  of  high  power  wireless
                  handsets

      o     Better Voice Quality

            -     Provides 4 times the erlang capacity, or traffic density, of a
                  cellular network.

            -     10  subscribers  per channel  compared to 40  subscribers  per
                  channel for cellular networks.

      o     Environmentally Friendly

            -     PHS phones generally emit 90% fewer electromagnetic waves than
                  mobile phones

            -     In  Japan,  hospitals  and  similar  institutions  prefer  PHS
                  handsets because of the fear of  electromagnetic  interference
                  with medical equipment

Marketing and Sales

      Techedge is targeting  telecommunication service providers serving ethnic,
youth,  budget  conscious and other markets,  the members of which are likely to
choose prepaid plans.  Techedge's  IP-PCS product focuses on providing  low-cost
wireless  services that can be offered as prepaid plans in niche markets such as
ethnic minorities, tourists, and campus environments.  Ethnic groups, especially
new immigrants,  are the single largest  segment  purchasing  prepaid  products.
Another  large  potential  market  segment for  prepaid  wireless  services  are
low-income  Americans.  Since many of these  simply  cannot  afford a  locked-in
contract for their phones,  it makes much more sense for them to choose  prepaid
calling  services  that  allow  them to  purchase  services  for which  they can
currently pay. IP-PCS's expected cost advantage makes it an attractive  solution
for this market segment. For the traditional  cellular carriers,  the break-even
period for a prepaid customer can be as much as two years more than for contract
customers,  according to consulting firm Adventis.  IP-PCS allows the carrier to
spend less money to reach and service prepaid users and expand coverage areas as
market demands require.


                                      -19-


      Techedge intends to initially approach selected tier 2 and tier 3 carriers
or Internet service  providers,  or ISPs,  including MVNOs, to deploy its IP-PCS
solution in niche markets.  Techedge also plans to offer its IP-PCS  solution to
selected players in the prepaid calling card market,  especially to ones looking
for additional  sources of revenue.  Both wireless  carriers and prepaid calling
card providers have broad distribution networks and multiple  relationships with
diverse groups of retailers including convenience stores, gas stations,  grocery
stores, check cashers, money-transfer companies, and electronics stores.

      Techedge  has hired  people or entered  into  commercial  agreements  with
companies  that have  strong  relationships  with  regional  carriers  or ethnic
communities.  Techedge will continue to seek to develop  relationships with ISPs
and  cable  companies  to  market  its  products.  Techedge  plans  to  actively
participate  in trade shows,  associations  and cross  marketing  campaigns with
equipment   suppliers  to  promote  its   technologies.   Techedge's   equipment
manufacturing suppliers are well known in the telecommunications industry, which
will  allow  the  Company  to  capitalize  on the  strength  of the names of its
equipment manufacturers to market Techedge's products to carriers.

Key Suppliers

      We  purchase  from  selected  telecommunications  equipment  manufacturers
system  components  used in our products and to deliver our services,  including
PHS  base  stations  and  handsets,   VAS  Servers,   IP  gateways,   WiMax,   a
standards-based   wireless  technology  that  provides  high-capacity  broadband
connections  over  long  distances,  pre-WiMax  and other  broadband  networking
devices.    We   have   formed   strategic    alliances   with   leading   Asian
telecommunications   equipment  vendors,  such  as  ZTE,  UTStarcom,   and  Show
Engineering, to manufacture the IP base stations.

Competition

      The market for telecommunications services is extremely competitive.

      In the wireless infrastructure business, we compete with large established
wireless  equipment  manufacturers  such as Motorola,  Nokia,  Siemens,  Lucent,
Nortel,  Ericsson,  Alcatel, Samsung and NEC. These companies offer a wide range
of range of wireless  network  systems that use competing  technologies.  Mobile
VoIP is an  emerging  technology  that is  attracting  many new  entrants as our
potential   competitors.   These   entrants   are  using  a  range  of  wireless
technologies,  including PCS, Wi-Fi, and other wireless technologies. We believe
that we are a market leader in using IP-PCS  technology  to provide  mobile VoIP
services.

      Our phone service operations face significant competition from traditional
telecommunications  providers, as well as wireless, cable and other providers of
telecommunications  services.  We compete for  customers  based  principally  on
service offerings, price and customer service.

      The success of our future  operations will depend,  in part, on our IP-PCS
product's ability to enable low cost local and long distance  telephone services
and achieve cost savings by using VoIP  technology as compared to carrying calls
over traditional  networks.  In recent years, the price of traditional telephone
service has fallen to historic lows. The price of telephone service may continue
to fall for  various  reasons,  including  the  adoption of VoIP  technology  by
various  communications  carriers.  Some providers of traditional  long distance
services  are  offering  unlimited  or  nearly  unlimited  use of some of  their
services for an attractive monthly rate. These developments may reduce the price
of local and long distance  calls to a point where our customers  will no longer
have a price advantage when using our products and services.  We would then have
to rely on factors  other than price to  differentiate  our  product and service
offerings,  such as  regional  wireless  access and  mobility.  The  decrease in
pricing power and gross margin from our customers may  materially  and adversely
affect our products' competitiveness, and affect our sales and margin.


                                      -20-


Research and Development

      We operate  research and  development  facilities in the United States and
China,  where our employees are involved in research and development and related
activities.  These employees have technical  expertise in areas such as software
and  hardware   development,   system  integration,   wireless   communications,
switching,  protocols, web applications,  PC development,  firewalls and network
address translations,  engineering real-time online transactions,  billing, call
management, and network monitoring. This staff is devoted to the improvement and
enhancement  of our existing  product and service  offerings,  as well as to the
development  of new products and services.  Our future  success will depend,  in
part, on our ability to improve existing  technology,  to retain the services of
talented employees and to develop new products and services that incorporate the
leading technologies.

      Software development and system integration costs are our primary research
and development  expenditures.  Such costs totaled $432,144 in 2004 and $386,775
in 2003.

Intellectual Property

      We  regard  copyrights,   trademarks,   trade  secrets,   patents,  patent
applications,  and similar intellectual  property as critical to our success and
we  rely  on  trademark  and  copyright   law,   trade  secret   protection  and
confidentiality  and/or  license  agreements  with  our  employees,   customers,
suppliers, and others to protect our proprietary rights.

Government Regulation

      Our ability to provide IP-PCS solutions to certain service providers using
unlicensed spectrums may be affected by FCC regulations on the use of unlicensed
PCS spectrums.

Employees

      As of December 31, 2004, we employed 50  individuals  in the United States
and China.  Our employees are not represented by a labor union,  and we consider
our employee relations to be good.

Properties

      We are  headquartered at 33 Wood Avenue South, 7F, Iselin,  New Jersey. We
also have research and development and support centers in both the United States
and China.

      A summary of the  material  leased  facilities  where we conduct  business
operations is as follows:

Locations                     Sq. Ft.   Description      Lease Expiration Date
- ---------                     -------   ------------     ---------------------
Iselin, New Jersey              2000    Headquarter           April, 2008
New York, New York              1400    IP-PCS Trial        Month to month
Hang Zhou, China                4057    R&D, Support         Year to Year

      In addition to the facilities listed above, we have obtained telephony and
Internet  collocation  space in special  dedicated  facilities to house Internet
routing and related  equipment,  as well as general real estate  spaces to house
wireless base stations and antennas. We believe that our facilities are suitable
and adequate for our current  business  needs and that  suitable  additional  or
alternative  space will be  available in the future on  commercially  reasonable
terms.


                                      -21-


      We do not own any real property for use in our operations or otherwise.

Legal Proceedings

      We are not a party to, and none of our  property  is the  subject  of, any
pending legal  proceedings  other than routine  litigation that is incidental to
our business. To our knowledge,  no governmental  authority is contemplating any
such proceedings.


                                      -22-


                                   MANAGEMENT

Directors and Executive Officers

      Set forth below is  information  concerning  our  directors  and executive
officers. Our board of directors currently consists of three directors.

Name                Age                   Position(s)
- --------------     -------     -----------------------------------------------
Peter Wang          51         Chairman and Chief Executive Officer
Ya Li               35         Chief Financial Officer, Director and Secretary
Charles Xue         52         Director
Eugene Chen         46         Chief Operating Officer
Steve Lam           52         Chief Technology Officer

      The terms of office of each  executive  officer and director  expires upon
the election of their respective  successors.  Executive officers of the Company
are appointed at the  discretion  of the Board of Directors  with no fixed term.
There are no family relationships between or among any of the executive officers
or directors of the Company.  The following  biographical  information about our
directors and executive  officers is based solely on information  provided to us
by them.

Peter Wang, 50, has served as the Director and Chief  Executive  Officer of CQCL
since  September  2000, and our Chairman and Chief  Executive  Officer since our
acquisition of CQCL in June 2004. Mr. Wang  co-founded  and  successfully  built
Unitech Telecom (renamed UTStarcom) as well as several other  technology/service
ventures. Mr. Wang has more than 20 years of experience in the telecommunication
equipment  and  services  industry  and has  held  management,  operations,  and
research  and  development  positions  in  companies  such as AT&T Bell Labs and
Racal-Milgo Information System.

Ya Li, 35,  has served as the Chief  Operating  Officer  and a Director  of CQCL
since  March  2002,  our  Chief  Financial  Officer  and a  Director  since  our
acquisition of CQCL in June 2004, and our Chief Operating Officer from June 2004
to March 2005. From August 1998 to March 2000, Mr. Li was the Chairman and Chief
Executive  Officer  of Global  Villager  Inc.,  which he  founded  and which was
acquired by Startec Global  Communications  Inc., a  telecommunications  carrier
focused on ethnic markets,  in March 2000. Mr. Li has a B.S. in engineering from
the University of Science & Technology of China, a M.S. in computer science from
Temple  University,  and  completed  the  two-year  Management  Program from the
University of Pennsylvania's Wharton School of Business.  From 1994 to 1999, Mr.
Li worked in the information,  telecommunications,  and financial industries for
Bell  Atlantic,  Donaldson  Lufkin and  Jenrette,  Lehman  Brothers,  and Morgan
Stanley.  Mr. Li has  served as a  Director  for the  Chinese  Finance  Society,
Council on U.S.-China Affairs, and China Chamber of Commerce in the U.S.

Charles Xue, 52, has served as a Director of CQCL since May 2002, and one of our
Directors  since our  acquisition of CQCL in June 2004.  Since 2001, Mr. Xue has
served as Chairman of PRCEDU.com,  one of the largest online education companies
in China. Mr. Xue co-founded Unitech Telecom, which was renamed UTStarcom, Inc.,
and served as its Chairman from 1990 to 1996 and as its Vice-Chairman  from 1996
to 2002. Mr. Xue founded 8848.net,  a leading  e-commerce site in China, and has
served as its Chairman since 1998. Education??

Eugene Chen,  46, has served as our Chief  Operating  Officer  since March 2005.
From January 2005 until March 2005, Mr. Chen served as our Senior Vice President
for  Business  Operations.  Prior to joining  Techedge,  Mr. Chen worked at AT&T
Corp. for over 21 years in various management and technical positions, including
Director of Business  Support Systems for its fixed wireless  service.  Mr. Chen
also  held a key  management  position  in AT&T  Solution's  system  integration
practice which was responsible for deploying advanced data networking  solutions
for  large  enterprise  customers.  Most  recently,  Mr.  Chen  served as AT&T's
Director - Signature  Client  Group  Billing  Operations  responsible  for large
enterprise accounts from November 2002 to December 2004. Mr. Chen has a Bachelor
of Science  and a Masters  of  Science  degree in  Electrical  Engineering  from
Columbia University of New York.


                                      -23-


Steve Lam, 51, has served as our Chief  Technology  Officer  since January 2005.
From  March,  2000  to  November,   2004,  Mr.  Lam  worked  for  UTStarcom,   a
telecommunication  equipment  manufacturer.  He held a number  of  positions  in
UTStarcom including director of 3G architecture,  SoftSwitch  architecture,  and
Broadband Product Management. In 1998, Mr. Lam co-founded World PCS, a developer
of PCS products for  wireless  local loop.  Mr. Lam has over 20 years of diverse
research and development  experience in the areas of 2G and 3G mobile  networks,
soft-switches,  cable  television,  and consumer  electronics.  Mr. Lam has held
various positions with Plessey  Telecommunication  PLC and STC Telecommunication
PLC  in  the  United  Kingdom  and  Siemens,  SBC  Technologies,  and  Panasonic
Technologies  in  the  United  States.  Mr.  Lam  holds  a  B.S.  in  Electronic
Engineering  from the Chinese  University  of Hong Kong,  an M.S. in  Electronic
Engineering  and a  Diploma  of  Management  Sciences  from  the  University  of
Manchester, Institute of Science and Technology in the in the United Kingdom.

Board of Directors

      We  currently  do not have any  standing  committees.  The entire Board of
Directors  assumes the duties that would be delegated to an audit  committee,  a
compensation committee and a nominating committee.  We intend to expand the size
of our Board of Directors,  seek additional independent directors, and create an
audit committee,  a compensation  committee,  and a nominating  committee in the
future. The Board of Directors has 1 member,  Charles Xue, who is independent as
defined in The Nasdaq Stock Market listing standards currently in effect.

Director Compensation

      Directors do not receive cash  compensation  from us for the services they
provide as directors, although all of the Company's directors are reimbursed for
out-of-pocket expenses relating to attendance at board and committee meetings.

Executive Compensation

      The following table sets forth all cash compensation paid or to be paid by
the Company, as well as certain other compensation paid or accrued,  during each
of the Company's last three fiscal years to each Named Executive Officer.


                                      -24-


                           Summary Compensation Table



                                                Annual                   Long-Term
                                             Compensation           Compensation Awards
                                             ------------           -------------------
 Name and Principal                                                Securities Underlying
     Position                    Year       Salary       Bonus           Options (1)
     --------                    ----       ------       -----           -----------
                                                                
Peter Wang(2)                    2004         --(3)    $    --             662,700
Chief Executive Officer          2003         --            --                --
                                 2002         --            --                --

Ya Li (2)                        2004    $81,667(4)    $    --             662,700
Chief Financial Officer          2003         --            --                --
                                 2002         --            --                --

Gregory A. Konesky (5)           2004    $    --       $    --                --
Former Chief Executive           2003         --            --                --
Officer                          2002         --            --                --


- -------------
(1)  Represents  shares of our common stock issuable upon exercise of options to
purchase CQCL ordinary  shares that we assumed as a result of our acquisition of
CQCL in June 2004.

(2) Began employment with Techedge in June 2004.

(3) Prior to the  commencement  of  employment  with  Techedge,  Mr. Wang earned
$20,000 in salary from CQCL during 2004, the payment of which has been deferred.
Mr. Wang earned  $80,000 in salary from CQCL during  2003,  the payment of which
has been deferred,  and $120,000 in salary from CQCL during 2002, the payment of
which has been deferred.

(4) Includes $71,667 of salary the payment of which has been deferred.  Prior to
the  commencement of employment  with Techedge,  Mr. Li earned $58,333 in salary
from CQCL during  2004,  the payment of which has been  deferred.  Mr. Li earned
$146,667 in salary from CQCL  during  2003,  the payment of $81,278 of which has
been  deferred,  and  $126,155 in salary from CQCL during  2002,  the payment of
$47,308 of which has been deferred.

(5) Mr. Konesky served as our Chief  Executive  Officer and President  until his
resignation in June 2004 in connection with our acquisition of CQCL. Mr. Konesky
did not receive any  compensation  during the years indicated since Techedge had
been a shell company with no operations prior to the acquisition of CQCL in June
2004.


                                      -25-


Option Grants in Fiscal 2004

      The  following  table  contains  information  regarding the grant of stock
options to the Named Executive Officers during the year ended December 31, 2004.
In addition,  in accordance  with rules adopted by the  Securities  and Exchange
Commission (the "SEC"), the following table sets forth the hypothetical gains or
"options spreads" that would exist for the respective  options assuming rates of
annual compound price  appreciation in the Company's  common stock of 5% and 10%
from the date the options were granted to their final expiration date.



                                               Options/SAR Grants in Last Fiscal Year
                      -----------------------------------------------------------------------------------------
                                          Individual Grants
                      -----------------------------------------------------------------------------------------
                            Number of         % of Total
                           Securities        Options/SARs
                           Underlying         Granted to
                          Options/SARs       Employees in    Exercise or   Expiration         Grant Date
     Name                 Granted(#)(1)       Fiscal Year    Base Price       Date           Market Value (2)
     ----                 -------------       -----------    ----------       ----           ----------------
                                                                                 
Peter Wang                   662,700            15.53%      $    0.20        5/3/07             $0.81
Ya Li                        662,700            15.53%           0.20        5/3/12             $0.81
Gregory A. Konesky              --                --              --           --                 --


- -------------

(1)  Represents  shares of our common stock issuable upon exercise of options to
purchase CQCL ordinary  shares that we assumed as a result of our acquisition of
CQCL in June 2004.

(2)  Represents the closing bid price of our common stock on August 2, 2004, the
date that we assumed the outstanding CQCL option grants.

Employment Contracts and Termination of Employment, and Change-in-Control

      On March 10, 2005,  the Board of Directors  of Techedge,  Inc.,  appointed
Eugene K. Chen as its Chief Operating Officer. Mr. Chen was hired by Techedge on
an at-will basis in accordance  with the terms set forth in Techedge's  original
offer letter to him which he accepted in December  2004 and in  accordance  with
Techedge's  standard  employee  policies and procedures.  In accordance with the
offer letter,  Mr. Chen receives an annual salary of $180,000 and other benefits
consistent with Techedge's standard employee benefit package,  including health,
dental and life  insurance,  three weeks annual paid  vacation and seven company
holidays.  The offer letter requires that Techedge's management recommend to the
board of  directors  that Mr. Chen receive a  combination  of a stock option and
restricted  stock with respect to 3,250,000  shares of Techedge's  common stock.
The  recommended  stock option would be to purchase  Techedge  common stock at a
price to be determined by the board of directors and would vest over a four-year
period with 10% vesting at the end of the first three months of  employment  and
monthly vesting thereafter. The recommended restricted stock would be subject to
the terms of  Techedge's  2005  Equity  Compensation  Plan and would vest over a
four-year period with 25% vesting at the end of the first year of employment and
annual vesting thereafter.  To date, Techedge's board of directors has not acted
on this  recommendation.  The offer letter  provides  that in the event that Mr.
Chen's  employment  with  Techedge  is  terminated  by reason of an  Involuntary
Termination  then he will be entitled to receive one year's base  salary,  to be
paid in  accordance  with  Techedge's  normal  payroll  practices and subject to
applicable  withholding taxes,  provided he delivers a general release of claims
in form and  substance  satisfactory  to  Techedge.  For  purposes  of the offer
letter,  "Involuntary  Termination"  means any  termination  by  Techedge of Mr.
Chen's employment other than as a result of death, Disability or Termination for
Cause.  "Disability"  means Mr. Chen's inability to perform the normal and usual
duties of his  position  with  Techedge  by reason of any  physical  or  medical
impairment  that is  expected  to  result in death or  continue  for a period of
twelve consecutive months or more.  "Termination for Cause" means the occurrence
of any of the following actions by Mr. Chen: (i) commission of any act of fraud,
embezzlement or dishonesty;  (ii) unauthorized use or disclosure of confidential
information or trade secrets of Techedge, (iii) intentional misconduct which has
an adverse effect upon Techedge's business or reputation, (iv) continued failure
to perform the major  duties,  functions  and  responsibilities  of his position
after  written  notice  from  Techedge   identifying  the  deficiencies  in  his
performance  and a  reasonable  cure  period  of not less  than 30 days or (v) a
material breach of his fiduciary duties as an officer of Techedge.


                                      -26-


Equity Compensation Plan Information

      The following table gives  information as of December 31, 2004,  about our
common  stock that may be issued upon the  exercise of options and rights  under
our 2003  Non-Statutory  Stock  Option Plan and the CQCL 2001 Stock Plan.  These
plans were our only equity  compensation  plans in  existence as of December 31,
2004. In April 2005, the board of directors adopted our 2005 Equity Compensation
Plan,  which  adoption was ratified by our  stockholders  on May 20, 2005.  As a
result of the ratification of the 2005 Equity  Compensation  Plan, the CQCL 2001
Stock was terminated with respect to future option grants.  No options have been
granted  under the 2003  Non-Statutory  Stock Option  Plan,  and  subsequent  to
December 31,  2004,  the Board of Directors  terminated  the 2003  Non-Statutory
Stock Option Plan.



                                                                                             (c)
                                                                                    Number of Securities
                                                                                     Remaining Available
                                         (a)                                         For Future Issuance
                                 Number Of Securities              (b)                  Under Equity
                                  To Be Issued Upon          Weighted-Average        Compensation Plans
                                     Exercise Of             Exercise Price Of      (Excluding Securities
                                 Outstanding Options,      Outstanding Options,         Reflected In
       Plan Category             Warrants and Rights        Warrants and Rights          Column (a))
       -------------             -------------------        -------------------      --------------------
                                                                                 
Equity Compensation Plans
Approved by Stockholders .......              --                    $ --                             --

Equity Compensation Plans
Not Approved by Stockholders ...      4,266,684(1)                $0.20                   9,290,804(2)
                                      ---------                   -----                   ---------

TOTAL                                 4,266,684                   $0.20                   9,290,804
                                      =========                   =====                   =========


- -------------
(1)  Represents  shares of our common stock issuable upon exercise of options to
purchase CQCL ordinary  shares that we assumed as a result of our acquisition of
CQCL in June 2004.

(2) Represents  7,290,804  shares of Techedge common stock that remain available
for future  issuance under the CQCL 2001 Stock Plan,  and 2,000,000  shares that
were available for future issuance under the Techedge 2003  Non-Statutory  Stock
Option Plan as of December  31, 2004.  Because the Board of Directors  has since
terminated the 2001 CQCL Stock Plan with respect to future option grants and the
2003  Non-Statutory  Stock Option Plan,  no shares  remain  available for future
issuance under these plans.


                                      -27-


Description of the CQCL 2001 Stock Plan

      Adoption  and  Shares  Reserved.  Our  board  of  directors  approved  the
assumption  of the CQCL 2001 Stock Plan in August  2004 in  connection  with our
acquisition  of CQCL.  The 2001 Stock Plan  provided  for the grant of incentive
stock options to our employees,  and for the grant of nonstatutory stock options
to our employees, directors and consultants.

      The 2001 Stock Plan provided that the maximum  aggregate  number of shares
that may be  subject  to  option  and sold  pursuant  to the plan is  11,557,488
shares. As a result of the stockholders ratification of the adoption of the 2005
Equity  Compensation  Plan, the 2001 Stock Plan has been terminated with respect
to future  option  grants.  We are required to reserve and keep  available  such
number of shares to satisfy the outstanding  but  unexercised  options that have
been granted under the 2001 Stock Plan.

      Administration.  Our  board  of  directors  or a  committee  of our  board
administers the 2001 plan. The administrator has the power to determine the fair
market value of the shares,  select the  employees,  directors or consultants to
whom options are to be granted, the terms of the options granted,  including the
exercise  price,  the  number  of  shares  covered  by  each  option,   form  of
consideration,  terms of exercisability of the options and vesting  acceleration
or waiver of forfeiture  restrictions;  however,  no additional  options will be
granted under the 2001 plan.

      Exercise Price. The administrator determines the exercise price of options
granted  under the 2001 plan,  subject to the  following  requirements:  (i) the
exercise price of incentive stock options shall be no less than 100% of the fair
market value per share, and for incentive stock options granted to employees who
own  greater  than 10% of the voting  power of all  classes  of our  stock,  the
exercise  price shall be no less than 110% of the fair  market  value per share;
and (ii) the exercise price of nonstatutory  stock options shall be no less than
85% of the fair  market  value per share,  and for  nonstatutory  stock  options
granted to employees,  directors or consultants  who own greater than 10% of the
voting power of all classes of stock,  the exercise  price shall be no less than
110% of the fair market value per share. The term of an option may not exceed 10
years  from the date of grant,  except in the case of  incentive  stock  options
granted to  employees  owning  more than 10% of the  voting  power of all of our
classes of stock, in which case the term shall be no more than 5 years.

      Termination  of  Employment.  After  termination  of one of our employees,
directors or  consultants,  that person may exercise an option for the period of
time stated in the option  agreement.  In the case of  termination of one of our
employees,  directors or consultants due to death or disability, the option will
remain exercisable for 6 months following the date of termination.  In all other
cases, in the absence of a period of time in the option agreement, to the extent
the option is vested the option will remain  exercisable  for 30 days  following
the date of  termination.  To the extent that an option is not exercised  within
the applicable time period,  the unexercised  option is reverted to the plan. If
on the date of termination, the option is not fully vested, the unvested portion
of the option is reverted to the plan.

      Non-Transferability of Options. Our 2001 plan generally does not allow for
the  transfer  of options,  except by will or the laws of descent,  and only the
holder of an option may exercise the option during the holder's lifetime.

      Adjustments  upon Merger or Asset Sale.  Our 2001 plan  provides  that the
Administrator  may allow holders to exercise  options in the event of a proposed
dissolution  or  liquidation  of the company.  The plan also provides that if we
merge with another corporation, sell all or substantially all of our assets, the
successor  corporation  will assume or provide a substitute for each option.  If
the  outstanding  options are not  assumed or  substituted,  the  options  shall
terminate as of the date of the merger or asset sale.


                                      -28-


      Amendment and Termination.  Our 2001 plan has been terminated with respect
to future  option  grants.  Our board of directors  has the  authority to amend,
suspend or terminate the plan  provided it does not adversely  affect any option
previously granted under it.

Description of the 2005 Equity Compensation Plan

The following  description of the principal  terms of the 2005 Plan is a summary
and is qualified in its entirety by the full text of the 2005 Plan.

      Administration.  The 2005 Plan will be  administered  by a duly authorized
committee appointed by the Board of Directors and charged with administration of
the 2005  Plan.  The  Committee  may grant  options  to  purchase  shares of the
Company's  common stock,  stock purchase  rights and restricted or  unrestricted
stock  awards  ("awards")  of  shares  of common  stock to  eligible  employees,
directors and  consultants,  determine the terms and  conditions of each option,
stock purchase right or award and adopt, amend and rescind rules and regulations
for the  administration  of the 2005 Plan. No options,  stock purchase rights or
awards may be made under the Plan after April 14, 2015,  but the 2005 Plan shall
continue  thereafter while previously granted options,  stock purchase rights or
awards remain subject to the 2005 Plan.

      Employees, Directors and Consultants Eligible to Receive Options or Awards
Under the 2005 Plan. Persons eligible to receive options,  stock purchase rights
or awards under the 2005 Plan are those employees,  directors and consultants of
Techedge and its  subsidiaries  who, in the opinion of the  Committee,  are in a
position to make a significant contribution to our success.

      Shares Subject to the 2005 Plan.  Subject to adjustments  set forth in the
2005 Plan, the aggregate number of shares of common stock available for issuance
under the 2005 Plan will be  8,500,000,  subject to  customary  adjustments  for
stock splits,  stock dividends or similar  transactions.  If any option or stock
purchase  right  granted  under the 2005 Plan  terminates  without  having  been
exercised in full or if any award is  forfeited,  the number of shares of common
stock as to which such option, stock purchase right or award was forfeited shall
be available  for future grants  within  certain  limits under the 2005 Plan. No
director,  employee or consultant may receive awards of or relating to more than
4,000,000 shares of Techedge's common stock in the aggregate in any year.

      Terms and  Conditions of Options.  The Committee  determines  the exercise
price of options  granted under the 2005 Plan.  The exercise  price of incentive
stock  options,  however,  must be at least equal to the fair  market  value per
share of common  stock (or 110% of fair  market  value in the case of  incentive
options  granted to a  ten-percent  stockholder)  issuable  upon exercise of the
option  at  the  time  the  incentive  option  was  granted.  No  option  may be
exercisable  for more than ten  years  (five  years in the case of an  incentive
option  granted to a ten-percent  stockholder)  from the date of grant.  Options
issued  under  the 2005 Plan  will be  exercisable  at such time or times as the
Committee  prescribes at the time of grant.  Unless otherwise  determined by the
Committee,  options will  generally be  exercisable as to 12.5% of the shares of
common stock underlying such option 6th months after the date of grant and as to
1/42 of the remaining shares subject to the option each month thereafter.

      Generally, the option price may be paid (a) in cash or by certified check,
bank draft or money order, (b) through delivery of shares of common stock having
a fair market value equal to the purchase  price,  or (c) a combination of these
methods.  The  Committee is also  authorized  to  establish a cashless  exercise
program.

      No option may be transferred  other than by will or by the laws of descent
and distribution,  and during a recipient's  lifetime an option may be exercised
only by the recipient.  Unless  otherwise  determined by the Committee,  options
that are  exercisable  at the time of a recipient's  termination of service with
Techedge will continue to be exercisable  for three months (twelve months if the
optionee terminates service due to death or disability).


                                      -29-


      Terms and Conditions of Stock Purchase  Rights.  Stock purchase rights may
be issued  either  alone,  or in tandem with,  options or other awards under the
2005 Plan.  A stock  purchase  right  allows a recipient  to purchase a share of
common stock at a price  determined by the Committee.  The Company will have the
right to  repurchase  the shares of common  stock that are  subject to the award
upon the recipient's  termination of service. Unless otherwise determined by the
Committee,  the  Company's  right of  repurchase  will  lapse as to 12.5% of the
purchased  shares 6 months  after the date of grant and will lapse as to 1/42 of
the remaining purchased shares each month thereafter.

      Terms and  Conditions of Restricted  Stock Awards.  The Committee may also
grant a restricted stock award to any eligible employee, director or consultant.
Under a restricted  stock award,  shares of common stock that are the subject of
the award are  generally  subject to forfeiture to the extent that the recipient
terminates  service with the Company  prior to the award having  vested.  Unless
otherwise  determined  by the  Committee,  12.5%  of  the  shares  subject  to a
restricted stock award will vest 6 months after the date of grant and as to 1/42
of the remaining shares each month  thereafter.  Unless otherwise  determined by
the  Committee,  holders of  restricted  shares will have the right to vote such
shares  and to  receive  any cash  dividends  with  respect  thereto  during the
restriction period. Any stock dividends will be subject to the same restrictions
as the underlying shares of restricted stock.

      Terms and Conditions of Unrestricted Stock Awards. The Committee may grant
unrestricted  stock awards to any  eligible  employee,  director or  consultant.
Unrestricted  shares do not  require any  payment by the  recipient  and are not
subject to forfeiture.

      In the event of a  consolidation  or merger in which  Techedge  is not the
surviving  corporation or which results in the acquisition of substantially  all
Techedge's  outstanding  stock by a single  person  or  entity  or by a group of
persons  and/or  entities  acting  in  concert,  or in the  event of the sale or
transfer of substantially all Techedge's assets, the 2005 Plan provides that all
outstanding  options and stock purchase rights will become  exercisable,  unless
the successor  entity assumes such options and stock purchase  rights,  and that
the  Company's  right of  repurchase  with  respect  to  shares  covered  by all
outstanding   stock  purchase  rights  and  all  restrictions  with  respect  to
restricted stock awards will lapse.

      The  Board  may at any  time  amend  the  2005  Plan  for the  purpose  of
satisfying  the  requirements  of the Internal  Revenue Code of 1986, as amended
(the  "Code"),  or other  applicable  law or  regulation  or for any other legal
purpose,  provided that, without the consent of our stockholders,  the Board may
not (a) increase the number of shares of common stock  available  under the 2005
Plan,  (b) change the group of  individuals  eligible to receive  options and/or
purchase grants, or (c) extend the term of the 2005 Plan.


                                      -30-


                    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
                              OWNERS AND MANAGEMENT

      The following table sets forth as of May 31, 2005, the number of shares of
our common stock  beneficially owned by (i) each person who is known by us to be
the  beneficial  owner of more than five percent of the Company's  common stock;
(ii) each  director  and nominee for election to the Board of  Directors;  (iii)
each of the named  executive  officers  in the Summary  Compensation  Table (the
"Named Executive Officers");  and (iv) all directors and executive officers as a
group.  Unless otherwise  indicated,  the stockholders  listed in the table have
sole  voting and  investment  power with  respect to the shares  indicated.  The
address for those persons for whom an address is not otherwise  indicated is c/o
Techedge, Inc., 33 Wood Avenue South, 7th Floor, Iselin, New Jersey 08830.

                                                 NUMBER OF         % OF COMMON
                                                 SHARES            STOCK
                                                 BENEFICIALLY      BENEFICIALLY
NAME                                             OWNED**           OWNED**

SB China Holdings PTE Ltd. (1)                    11,928,935          14.64%

UTStarcom Inc. (2)                                11,928,935          14.64%

Pacific Century Fund LLC (3)                      15,741,112          19.32%

PZW Family LLP (4)                                18,556,209          22.78%

Peter Wang (5)                                    26,840,231          32.69%

Ya Li (6)                                            538,444             *

Charles Xue                                                0             *

All Directors and Executive Officers
as a Group (5 persons) (7)                        27,378,675          33.12%
- -----------------------------------------------------------------------------

* Indicates less than one percent.

**  Beneficial  ownership  is  determined  in  accordance  with the rules of the
Securities and Exchange  Commission and generally  includes voting or investment
power with  respect to the shares  shown.  Except as  indicated  by footnote and
subject to community  property  laws where  applicable,  to our  knowledge,  the
stockholders  named in the table  have sole  voting  and  investment  power with
respect to all common stock shares shown as beneficially owned by them. A person
is deemed to be the beneficial  owner of securities that can be acquired by such
person  within 60 days upon the  exercise  of options,  warrants or  convertible
securities (in any case, the "Currently Exercisable  Options").  Each beneficial
owner's  percentage  ownership  is  determined  by assuming  that the  Currently
Exercisable  Options  that are held by such  person  (but not those  held by any
other person) have been exercised and converted.

(1) The  address for SB China  Holdings  PTE Ltd. is 28F-A Zhao Feng World Trade
Building, 369 Jiang Su Road, Shanghai 200050, PRC China.


                                      -31-


(2) The address  for  UTStarcom,  Inc.,  is 1275  Harbor Bay  Parkway,  Alameda,
California 94502.

(3) Peter Wang,  Techedge's Chief Executive Officer and Chairman of the Board of
Directors,  and Ya Li, Techedge's Chief Financial  Officer,  are each members of
Pacific  Century  Fund  LLC  owning  28.88%  and  30.92%,  respectively,  of the
ownership interests of Pacific Century. The address for Pacific Century Fund LLC
is 68 Cottonwood Court, Monmouth Junction, New Jersey 08852.

(4) PZW Family LLP is 20% owned by Peter Wang. The address for PZW Family LLP is
58261 Melton Road, Hillard, Florida 32046.

(5) Includes  3,976,336 shares held by MAC Wireless/PW LLC which is 80% owned by
Mr. Wang,  1,325,469 shares held by Hangzhou Joray  Electronics CO Ltd. which is
50% owned by Mr.  Wang,  18,556,209  shares  held by PZW Family LLP which is 20%
owned by Mr.  Wang,  and 662,700  shares  issuable  upon  exercise of  Currently
Exercisable  Options.  As the owner of 50% of the equity  interests  in Hangzhou
Joray  Electronics,  Mr. Wang shares voting and investment power over the shares
of Techedge  common  stock held by  Hangzhou  Joray  Electronics.  As one of the
general  partners of PZW Family LLP, Mr. Wang shares voting and investment power
over the  shares of  Techedge  common  stock held by PZW Family  LLP.  Mr.  Wang
disclaims  beneficial  ownership  of the  shares  held by MAC  Wireless/PW  LLC,
Hangzhou  Joray  Electronics,  and PZW  Family  LLP  except to the extent of his
pecuniary interest in the shares.

(6) Includes  538,444  shares  issuable upon  exercise of Currently  Exercisable
Options.

(7) Includes  1,201,144  shares issuable upon exercise of Currently  Exercisable
Options held by our executive officers and directors.


                                      -32-


                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      Since  January  1,  2003,  there  has not been nor is there  proposed  any
transaction  or series of similar  transactions  to which we were or are to be a
party in which:

o     The amount involved exceeds $60,000; and

o     In which any director,  executive  officer,  holder of more than 5% of our
      common stock or any member of the immediate family of any of these persons
      had or will have a direct or indirect material interest other than:

      -     compensation  agreements and other arrangements,  that are described
            where required under "Executive Compensation;"

      -     the share exchange  described under "Change of Control of Techedge;"
            and

      -     the transactions described below:

      On February 8, 2005,  Techedge,  Inc.,  sold 260,000  shares of its common
stock,  par value  $.0001 per share,  to Pacific  Century Fund LLC pursuant to a
stock  purchase  agreement,  dated that same day,  with  Pacific  Century  for a
purchase price of $1.00 per share. Under the agreement, Techedge granted Pacific
Century the right to include the shares that it  purchased  in any  registration
statement  that  Techedge  might  subsequently  file (other than a  registration
statement on Form S-4, S-8 or other limited purpose form), subject to cutback in
the case of an underwritten offering.

      On April 26, 2005, Techedge, Inc., sold 95,000 shares of its common stock,
par value  $.0001 per share,  to Pacific  Century  Fund LLC  pursuant to a stock
purchase  agreement,  dated that same day,  with Pacific  Century for a purchase
price of $1.00 per share. In addition, for no additional consideration, Techedge
granted Pacific  Century  warrants to purchase 95,000 shares of our common stock
at an exercise price of $1.50 per share.  Under the agreement,  Techedge granted
Pacific  Century  the right to  include  the  shares  that it  purchased  in any
registration  statement  that  Techedge  might  subsequently  file (other than a
registration  statement on Form S-4, S-8 or other limited purpose form), subject
to cutback in the case of an underwritten offering.

      Peter Wang,  Techedge's Chief Executive  Officer and Chairman of the Board
of Directors,  and Ya Li, Techedge's Chief Financial Officer are each members of
Pacific  Century  Fund  LLC  owning  28.88%  and  30.92%,  respectively,  of the
ownership interests of Pacific Century.


                                      -33-


                          DESCRIPTION OF CAPITAL STOCK

General

      The following description of our securities is a summary and is subject in
all respects to our  certificate of  incorporation,  as amended,  our bylaws and
Delaware law.

      Our authorized capital consists of 100,000,000 shares of common stock, par
value  $0.0001 per share and  1,000,000  shares of  preferred  stock,  par value
$0.0001 per share.

Common Stock

      As of May 31, 2005,  there were  81,455,000  shares of common stock issued
and outstanding.  Holders of our common stock are entitled to one vote per share
on all matters to be voted upon by the shareholders,  and there is no cumulative
voting for the election of our Board of  Directors.  Holders of our common stock
are entitled to receive  ratably such  dividends,  if any, as may be declared by
our Board of Directors out of funds  legally  available  therefore.  We have not
paid any cash  dividends  on our common  stock and do not expect to do so in the
foreseeable  future.  Upon our  liquidation,  dissolution,  or  winding  up, the
holders of our common stock will be entitled to share ratably in our assets that
are legally  available  for  distribution,  after payment of all debts and other
liabilities and any preferential  liquidation rights of any preferred stock then
outstanding.  Holders of our common stock have no preemptive  rights to purchase
shares of our capital stock.  All of the outstanding  shares of our common stock
are, and the shares  issuable upon exercise of outstanding  options and warrants
will be, when issued, fully paid and nonassessable.

Preferred Stock

      There are no shares of preferred stock outstanding. The board of directors
has the authority,  without action by the  stockholders,  to designate and issue
the shares of preferred stock in one or more series and to designate the rights,
preferences  and  privileges of each series,  any or all of which may be greater
than the  rights of the common  stock.  It is not  possible  to state the actual
effect of the issuance of any of the shares of  preferred  stock upon the rights
of the holders of the common stock until the board of directors  determines  the
specific  rights of the  holders of such  shares.  However,  the  effects  might
include restricting  dividends on the common stock, diluting the voting power of
the common  stock,  impairing  the  liquidation  rights of the common  stock and
hindering or preventing a change of our control  without  further  action by the
stockholders, thereby protecting management.

Options and Warrants

      At May 31, 2005,  options to purchase 4,266,684 shares of our common stock
that were  granted  under the CQCL 2001  Stock Plan were  outstanding,  of which
4,122,685 were vested.  An additional  8,500,000  shares of our common stock are
reserved for issuance pursuant to our 2005 Equity  Compensation Plan. At May 31,
2005,  warrants or other rights to purchase  639,118  shares of our common stock
were outstanding.

Registration Rights

      At May 31, 2005,  3,244,118  shares of common stock,  including the shares
offered  pursuant to this  prospectus  and 450,000  other shares of common stock
either  outstanding  or issuable upon  exercise of  outstanding  warrants,  were
subject to demand or piggyback  registration  rights for purposes of registering
the resale of such shares under the  Securities  Act of 1933.  In  addition,  we
anticipate that all of the shares issuable upon exercise of outstanding  options
granted under the CQCL 2001 Stock Plan, as well as the shares of common stock to
be issued under the 2005 Equity  Compensation Plan, will be registered under the
Securities Act of 1933.


                                      -34-


Anti-Takeover Effects of Provisions of Our Charter Documents.

      Several provisions of our certificate of incorporation and bylaws may have
anti-takeover  effects.  These  provisions are intended to avoid costly takeover
battles, lessen our vulnerability to a hostile change of control and enhance the
ability of our board of directors to maximize  shareholder  value in  connection
with  any  unsolicited  offer  to  acquire  us.  However,   these  anti-takeover
provisions,  which are summarized below, could also discourage, delay or prevent
(1) the merger or acquisition of our company by means of a tender offer, a proxy
contest or otherwise,  that a shareholder  may consider in its best interest and
(2) the removal of incumbent officers and directors.

      Our certificate of incorporation and bylaws:

      o     provide that stockholders may only take action by written consent if
            such consent is unanimous;

      o     do not provide for cumulative voting; and

      o     provide that special  meetings of stockholders may be called only by
            our  President,  a majority of the members of our board of directors
            or  holders  of more  than 50% of our  outstanding  shares of common
            stock.

      We are not  currently  subject  to  Section  203 of the  Delaware  General
Corporation  Law, an  anti-takeover  law. In  general,  Section 203  prohibits a
publicly  held   Delaware   corporation   from  engaging  in  certain   business
combinations  with a 15%  stockholder  for a period of three years following the
date the person became a 15% stockholder,  unless, with certain exceptions,  the
business  combination  or the  transaction  in  which  the  person  became a 15%
stockholder  is  approved  in  a  prescribed  manner.  Generally,  the  business
combinations covered by this statute include:

      o     a merger;

      o     an asset or stock sale;

      o     other  transaction  resulting  in a  financial  benefit  to the  15%
            stockholder; and

      o     in  determining  whether a  stockholder  is a 15%  stockholder,  the
            Delaware statute  generally  includes the voting shares owned by the
            stockholder  and  the   stockholder's   affiliates  and  associates.
            Transfer Agent and Registrar

      The transfer agent and registrar for our common stock is Continental Stock
Transfer & Trust  Company  and its  address is 17 Battery  Place,  New York,  NY
10004.


                                      -35-


                              SELLING STOCKHOLDERS

      Pursuant to a Subscription  Agreement dated April 29, 2005, and amended as
of May 27, 2005, we issued to Whalehaven  Capital Fund Limited and Alpha Capital
Aktiengesellschaft a total of 1,000,000 shares of our common stock at a purchase
price of $0.50 per share or gross  proceeds of $500,000,  and, for no additional
consideration,  warrants to purchase a total of 294,118 additional shares of our
common stock at an exercise  price of $0.75 per share.  In  connection  with the
amended  Subscription  Agreement,  Whalehaven and Alpha Capital shall, not later
than five days after the effective date of the  registration  statement of which
this prospectus is a part (such date, the "Final Closing  Date"),  purchase from
us for a gross purchase price of $500,000,  1,000,000 shares of our common stock
at a  purchase  price of $0.50 per share and  warrants  to  purchase  a total of
400,000  additional shares of our common stock at an exercise price of $0.75 per
share.  We are now  registering  in this  prospectus the shares issued and to be
issued in connection with the amended Subscription Agreement and the shares that
may be acquired  pursuant to the exercise of the warrants  that have been issued
and that will be issued so they can be resold.  We will not receive any proceeds
from the resale of the shares by the selling stockholders.

      We are also registering in this prospectus  100,000 shares of common stock
that were issued to RMN Consulting  LLC in exchange for  consulting  services so
they can be resold.

      We will not  receive  any  proceeds  from the  resale of the shares by the
selling stockholders.

      The table  below sets  forth  information  concerning  the resale of these
shares,  and  includes  a list  of  the  stockholders  whose  shares  are  being
registered for resale,  the number of shares  beneficially  owned by each of the
stockholders  as of May 31, 2005, the number of shares being  registered and the
number of shares they will beneficially own if they sell all of the shares being
registered.



                                       Amount of                          Amount of Shares     % of Shares to be
                                        Shares                           to be Beneficially       Beneficially
                                     Beneficially                           Owned After           Owned After
                                    Owned Prior to       Amount of           Secondary             Secondary
     Name of Beneficial Owner          Offering        Shares Offered         Offering              Offering
     ------------------------          --------        --------------         --------              --------
                                                                                           
Whalehaven Capital Fund                  1,347,059(2)         1,347,059          0                     0%
Limited(1)

Alpha Capital                            1,347,059(2)         1,347,059          0                     0%
Aktiengesellschaft

RMN Consulting                                100,000           100,000          0                     0%


- -------------

(1) Whalehaven Capital Fund Limited has indicated that Evan Schemenauer,  Arthur
Jones and Jennifer  Kelly  exercise  joint voting or  investment  power over the
shares beneficially owned by it.

(2) Includes (i) 500,000  outstanding  shares, (ii) 147,059 shares issuable upon
exercise of  outstanding  warrants,  (iii) 500,000 shares to be purchased by the
selling stockholder pursuant to the amended Subscription  Agreement on the Final
Closing Date and (iv) 200,000  shares  issuable  upon exercise of warrants to be
issued to the selling stockholder pursuant to the amended Subscription Agreement
on the Final Closing Date.


                                      -36-


                              PLAN OF DISTRIBUTION

Sales by Selling Stockholders.

      The selling stockholders,  which as used herein includes donees, pledgees,
transferees  or other  successors-in-interest  selling shares of common stock or
interests in shares of common stock received  after the date of this  prospectus
from a selling stockholder as a gift, pledge,  partnership distribution or other
transfer,  may, from time to time, sell, transfer or otherwise dispose of any or
all of their  shares of common  stock or  interests in shares of common stock on
any stock exchange, market or trading facility on which the shares are traded or
in  private  transactions.  These  dispositions  may  be  at  fixed  prices,  at
prevailing  market  prices  at the  time  of  sale,  at  prices  related  to the
prevailing market price, at varying prices determined at the time of sale, or at
negotiated prices.

      The selling  stockholders may use any one or more of the following methods
when disposing of shares or interests therein:

      o     ordinary  brokerage  transactions  and  transactions  in  which  the
            broker-dealer solicits the purchaser;

      o     block  trades in which the  broker-dealer  will  attempt to sell the
            shares as agent but may  position  and resell a portion of the block
            as principal to facilitate the transaction;

      o     purchases  by  a  broker-dealer  as  principal  and  resale  by  the
            broker-dealer for its account;

      o     an  exchange  distribution  in  accordance  with  the  rules  of the
            applicable exchange;

      o     privately-negotiated transactions;

      o     short sales  effected after the date the  registration  statement to
            which this prospectus relates is declared effective;

      o     broker-dealers  may agree with the  selling  stockholders  to sell a
            specified number of shares at a stipulated price per share;

      o     through  the  writing  or  settlement  of  option  or other  hedging
            transactions, whether through an options exchange or otherwise;

      o     a combination of any such methods of sale; and

      o     any other method permitted pursuant to applicable law.

      The  selling  stockholders  may,  from  time to  time,  pledge  or grant a
security  interest  in some or all of the shares of common  stock  owned by them
and,  if they  default in the  performance  of their  secured  obligations,  the
pledgees or secured parties may offer and sell the shares of common stock,  from
time to time,  under this  prospectus,  or under an amendment to this prospectus
under  Rule  424(b)(3)  or other  applicable  provision  of the  Securities  Act
amending the list of selling stockholders to include the pledgee,  transferee or
other successors in interest as selling stockholders under this prospectus.  The
selling  stockholders  also may  transfer  the  shares of common  stock in other
circumstances,  in which case the  transferees,  pledgees or other successors in
interest will be the selling beneficial owners for purposes of this prospectus.


                                      -37-


      In connection with the sale of our common stock or interests therein,  the
selling  stockholders may enter into hedging transactions with broker-dealers or
other  financial  institutions,  which may in turn  engage in short sales of the
common stock in the course of hedging the  positions  they  assume.  The selling
stockholders  may also sell shares of our common  stock short and deliver  these
securities  to close out their  short  positions,  or loan or pledge  the common
stock to  broker-dealers  that in turn may sell these  securities.  The  selling
stockholders   may  also  enter   into   option  or  other   transactions   with
broker-dealers  or other  financial  institutions or the creation of one or more
derivative  securities which require the delivery to such broker-dealer or other
financial  institution of shares offered by this  prospectus,  which shares such
broker-dealer  or  other  financial  institution  may  resell  pursuant  to this
prospectus (as supplemented or amended to reflect such transaction).

      The aggregate  proceeds to the selling  stockholders  from the sale of the
common stock offered by them will be the purchase price of the common stock less
discounts or commissions,  if any. Each of the selling stockholders reserves the
right to accept and, together with their agents from time to time, to reject, in
whole or in part,  any proposed  purchase of common stock to be made directly or
through agents. We will not receive any of the proceeds from this offering. Upon
any  exercise of the warrants by payment of cash,  however,  we will receive the
exercise price of the warrants.

      The selling stockholders also may resell all or a portion of the shares in
open market  transactions  in reliance upon Rule 144 under the Securities Act of
1933,  provided that they meet the criteria and conform to the  requirements  of
that rule.

      The selling  stockholders and any  underwriters,  broker-dealers or agents
that  participate  in the sale of the common stock or  interests  therein may be
"underwriters"  within the meaning of Section 2(11) of the  Securities  Act. Any
discounts,  commissions,  concessions  or profit  they earn on any resale of the
shares may be underwriting  discounts and commissions  under the Securities Act.
Selling stockholders who are "underwriters"  within the meaning of Section 2(11)
of the Securities Act will be subject to the prospectus delivery requirements of
the Securities Act.

      To the extent  required,  the shares of our common  stock to be sold,  the
names of the selling  stockholders,  the respective  purchase  prices and public
offering prices, the names of any agents, dealer or underwriter,  any applicable
commissions or discounts with respect to a particular offer will be set forth in
an  accompanying  prospectus  supplement or, if  appropriate,  a  post-effective
amendment to the registration statement that includes this prospectus.

      In order to comply with the securities laws of some states, if applicable,
the common stock may be sold in these  jurisdictions  only through registered or
licensed  brokers or dealers.  In addition,  in some states the common stock may
not be sold unless it has been  registered or qualified for sale or an exemption
from  registration  or  qualification  requirements is available and is complied
with.

      We have advised the selling stockholders that the anti-manipulation  rules
of  Regulation  M under  the  Exchange  Act may  apply to sales of shares in the
market and to the activities of the selling  stockholders and their  affiliates.
In addition,  we will make copies of this  prospectus (as it may be supplemented
or amended  from time to time)  available  to the selling  stockholders  for the
purpose of satisfying the  prospectus  delivery  requirements  of the Securities
Act. The selling  stockholders may indemnify any broker-dealer that participates
in transactions  involving the sale of the shares against  certain  liabilities,
including liabilities arising under the Securities Act.

      We have agreed to indemnify the selling  stockholders against liabilities,
including  liabilities  under  the  Securities  Act and state  securities  laws,
relating to the registration of the shares offered by this prospectus.


                                      -38-


                            VALIDITY OF COMMON STOCK

      The legality of the securities  offered in this prospectus has been passed
upon for us by Lowenstein Sandler PC, Roseland, New Jersey.

                                     EXPERT

      Techedge's  consolidated  financial statements as of December 31, 2004 and
for the years ended December 31, 2004 and 2003 and for the period from September
13,  2000 (date of  inception)  through  December  31,  2004,  included  in this
prospectus  have  been  audited  by  Rosenberg  Rich  Baker  Berman  &  Company,
independent auditors, as stated in its report appearing in this prospectus,  and
have been so included  in  reliance  upon the report of such firm given upon its
authority as an expert in accounting and auditing.

                      DISCLOSURE OF COMMISSION POSITION ON
                 INDEMNIFICATION FOR SECURITIES ACT LIABILITIES

      Our Certificate of Incorporation limits the liability of our directors for
monetary  damages  arising from a breach of their  fiduciary  duty as directors,
except to the extent  otherwise  required by the General  Corporation Law of the
State of Delaware. Such limitation of liability does not affect the availability
of equitable remedies such as injunctive relief or rescission.

      Our  Certificate  of  Incorporation  provides that we shall  indemnify our
directors  and  officers to the fullest  extent  permitted by Section 145 of the
General Corporation Law of the State of Delaware,  including in circumstances in
which indemnification is otherwise discretionary under Delaware law.

      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 SEC  such  indemnification  is  against  public  policy  as
expressed in the Securities Act and is, therefore,  unenforceable.  In the event
that a claim  for  indemnification  against  such  liabilities  (other  than the
payment by us of expenses incurred or paid by one of our directors,  officers or
controlling persons in the successful defense of any action, suit or proceeding)
is asserted by that director,  officer or controlling  person in connection with
the securities being  registered,  we will, unless in the opinion of our counsel
the  matter  has been  settled by  controlling  precedent,  submit to a court of
appropriate  jurisdiction  the question  whether that  indemnification  by us is
against public policy as expressed in the Securities Act and will be governed by
the final adjudication of that issue.

                    WHERE YOU CAN FIND ADDITIONAL INFORMATION

      We have filed with the SEC a registration statement on Form SB-2 under the
Securities  Act of  1933  with  respect  to the  common  stock  offered  by this
prospectus. This prospectus does not contain all of the information set forth in
the registration  statement,  certain portions of which are omitted as permitted
by the rules and regulations of the SEC. For further  information  pertaining to
us and the common  stock to be sold in the  offering,  reference  is made to the
registration  statement,  including  the  exhibits  thereto  and  the  financial
statements  and  notes  filed  as a part  thereof.  This  prospectus  summarizes
material  provisions  of  contracts  and other  documents to which we refer you.
Since this prospectus may not contain all of the  information  that you may find
important,  you may desire to review the full text of these  documents.  We have
included or incorporated  by reference  copies of these documents as exhibits to
our registration statement.


                                      -39-


      You should only rely on the  information  contained in this prospectus and
the registration  statement.  We have not authorized  anyone to provide you with
information different from that contained in this prospectus. We are offering to
sell,  and seeking offers to buy,  shares of common stock only in  jurisdictions
where  offers  and  sales  are  permitted.  The  information  contained  in this
prospectus is accurate only as of the date of this prospectus, regardless of the
time of delivery of this prospectus or of any sale of our common stock.

      We  are  subject  to the  informational  requirements  of  the  Securities
Exchange Act of 1934 and file reports,  proxy  statements and other  information
with the SEC. Such reports,  proxy statements and other information,  as well as
the registration  statement and the exhibits thereto, may be inspected,  without
charge,  at the Public Reference Room maintained by the SEC at 450 Fifth Street,
NW,  Washington,   D.C.  20549.  Please  call  the  SEC  at  1-800-SEC-0330  for
information  regarding  operation of the Public  Reference Room.  Copies of such
material may also be obtained at the Public Reference Room at prescribed  rates.
Such materials can also be inspected on the SEC's web site at http:www.sec.gov.


                                      -40-


             INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULE

Unaudited Interim Financial Statements
    Consolidated Balance Sheet as of March 31, 2005                         F-2
    Consolidated Statements of Operations for the three months              F-3
         ended March 31, 2005 and 2004 and for the period from
         September 13, 2000 (date of inception) through March 31,
         2005
    Consolidated  Statements  of Cash Flows for the three  months           F-4
         ended March 31, 2005 and 2004 and for the period from
         September 13, 2000 (date of inception) through March 31,
         2005
    Notes to Consolidated Financial Statements                              F-5
                                                                            F-8
Independent Auditor's Report

Financial Statements
    Consolidated Balance Sheet as of December 31, 2004                     F-10
    Consolidated Statements of Operations for the years ended              F-11
         December 31, 2004 and 2003 and for the period from
         September  13, 2000 (date of inception) to December 31, 2004
    Consolidated Statement of Changes in Stockholders' Equity              F-12
         (Deficit) for the period from September 13, 2000 (date of
         inception) to December 31, 2004
    Consolidated Statements of Cash Flows for the years ended              F-14
         December 31, 2004 and 2003 and for the period from
         September 13, 2000 (date of inception) to December 31, 2004
    Notes to Consolidated Financial Statements                             F-15
    Schedule I - Valuation and Qualifying Accounts                         F-29


                                      F-1


                          Techedge, Inc. and Subsidiary
                          (A Development Stage Company)
                           Consolidated Balance Sheet
                                 March 31, 2005
                                   (UNAUDITED)

ASSETS
Current Assets:
Cash and cash equivalents                                           $    37,532
Accounts receivable, net of bad debt reserve of $14,326                  35,777
Due from related party                                                  133,752
Prepaid consulting                                                      271,150
Prepaid expenses and other current assets                                19,497
                                                                    -----------
    Total Current Assets                                                497,708

Property and equipment, net of accumulated depreciation                 181,637
Investment in unconsolidated subsidiary                                 324,167
Other assets                                                             30,237
                                                                    -----------

    Total Assets                                                      1,033,749
                                                                    ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
Accounts payable and accrued expenses                                   539,077
Other liabilities                                                        78,300
Due to officers                                                       1,001,942
                                                                    -----------
    Total Current Liabilities                                         1,619,319
                                                                    -----------

Commitments and contingencies                                                --

Stockholders' Equity (Deficit):
Common Stock, stated value $.0001, 100,000,000
  shares authorized; 80,360,000 shares issued and outstanding             8,036
Additional paid-in capital                                            5,441,546
Deficit accumulated during development stage                         (6,031,626)
Accumulated other comprehensive income                                   (3,526)
                                                                    -----------
    Total stockholders' equity (deficit)                               (585,570)
                                                                    -----------

    Total Liabilities and Stockholders' Equity                      $ 1,033,749
                                                                    ===========

          See notes to the unaudited consolidated financial statements


                                      F-2


                          Techedge, Inc. and Subsidiary
                          (A Development Stage Company)
                      Consolidated Statements of Operations
               For the Three Months Ended March 31, 2005 and 2004
                             and for the Period from
          September 13, 2000 (date of inception) through March 31, 2005
                                   (UNAUDITED)



                                                          Three Months Ended       For the Period From
                                                              March 31,             September 13, 2000
                                                    ----------------------------   (Date of Inception)
                                                        2005             2004       to March 31, 2005
                                                    ------------    ------------    -----------------
                                                                              
Revenues                                            $     66,503    $     79,179       $  1,223,942
Cost of Sales                                             36,887          36,138            624,811
                                                    ------------    ------------       ------------

Gross Profit                                              29,616          43,041            599,131
                                                    ------------    ------------       ------------

Costs and expenses:
  Research and development                               198,024          83,146          1,861,360
  General and administrative (including
    stock-based compensation of
    $56,500, $0, and $70,111, respectively)              438,060         195,968          4,442,126
  Depreciation and Amortization                           19,072          28,179            301,843
                                                    ------------    ------------       ------------
    Total costs and expenses                             655,156         307,293          6,605,329
                                                    ------------    ------------       ------------

Loss from operations                                    (625,540)       (264,252)        (6,006,198)
                                                    ------------    ------------       ------------

Other income (expense):
  Loss from unconsolidated subsidiary                         --              --            (60,134)
  Gain (Loss) on foreign currency                             --          (3,068)               660
  Interest income                                            167           2,359             34,046
                                                    ------------    ------------       ------------
    Total other income (expense)                             167            (709)           (25,428)
                                                    ------------    ------------       ------------

Net Loss                                            $   (625,373)   $   (264,961)      $ (6,031,626)
                                                    ------------    ------------       ------------

Unrealized gain (loss) on foreign
  currency translation, net of tax                            --           3,526             (3,526)
                                                    ------------    ------------       ------------

Comprehensive Loss                                  $   (625,373)   $   (261,435)      $ (6,035,152)
                                                    ============    ============       ============

Loss Per Common Share, basic and diluted            $      (0.01)   $       0.00
                                                    ============    ============

Weighted Average Common Shares Outstanding, basic
and diluted                                           80,148,571      67,739,604
                                                    ============    ============


          See notes to the unaudited consolidated financial statements


                                      F-3


                          Techedge, Inc. and Subsidiary
                          (A Development Stage Company)
                      Consolidated Statements of Cash Flows
               For the Three Months Ended March 31, 2005 and 2004
                and for the Period from September 13, 2000 (date
                      of inception) through March 31, 2005
                                   (UNAUDITED)



                                                                    Three Months Ended      For the Period From
                                                                         March 31,           September 13, 2000
                                                                --------------------------   (Date of Inception)
                                                                  2005             2004       to March 31, 2005
                                                                -----------    -----------   ------------------
                                                                                       
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                                        $  (625,373)   $  (264,961)     $(6,031,626)
Adjustments to reconcile net loss to net cash provided by
   (used in) operating activities:
   Depreciation and amortization                                     27,245         28,179          378,618
   Loss on unconsolidated subsidiary                                     --             --           60,134
   Provision for doubtful accounts                                       --             --           14,326
   Loss on foreign currency exchange                                     --          3,526           (3,526)
   Stock-based compensation                                          56,500             --           70,111
   Changes in operating assets and liabilities:
       Accounts receivable                                             (838)        (1,491)         (50,103)
       Due from related parties                                      84,506         (3,581)        (133,752)
       Prepaid expenses and other current assets                     (3,393)        34,283          (26,960)
       Other assets                                                      --            (27)         (27,127)
       Accounts payable and accrued expenses                        254,872        252,671          568,962
       Other liabilities                                           (181,700)            --           78,300
                                                                -----------    -----------      -----------
          Net cash provided by (used in) operating activities      (388,181)        48,599       (5,102,643)
                                                                -----------    -----------      -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Investment in unconsolidated subsidiary                               --       (157,419)        (408,270)
   Purchase of property and equipment                               (16,663)       (25,382)        (221,865)
                                                                -----------    -----------      -----------
          Net cash used in investing activities                     (16,663)      (182,801)        (630,135)
                                                                -----------    -----------      -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Net proceeds from private placement of common stock              260,000             --          768,800
   Repurchase of treasury stock                                          --             --             (432)
   Net proceeds from private placement of preferred stock                --             --        4,000,000
   Net proceeds from (repayments of) officers' advances             127,500        (70,085)       1,001,942
                                                                -----------    -----------      -----------
          Net cash provided by (used in) financing activities       387,500        (70,085)       5,770,310
                                                                -----------    -----------      -----------
Net increase (decrease) in cash and cash equivalents                (17,344)      (204,287)          37,532
Cash and Cash Equivalents, beginning of period                       54,876        710,694               --
                                                                -----------    -----------      -----------
Cash and Cash Equivalents, end of period                        $    37,532    $   506,407      $    37,532
                                                                ===========    ===========      ===========
Supplemental Disclosures of Cash Flow Information:
   Interest paid                                                $        --    $        --      $        --
                                                                ===========    ===========      ===========
   Income taxes paid                                            $        --    $       500      $     2,173
                                                                ===========    ===========      ===========


          See notes to the unaudited consolidated financial statements


                                      F-4


                          Techedge, Inc. and Subsidiary
                          (A Development Stage Company)
                   Notes to Consolidated Financial Statements
                                   (UNAUDITED)

1. BASIS OF PRESENTATION

These financial  statements  should be read in conjunction with a reading of the
Company's  Annual  Report on Form 10-KSB for the fiscal year ended  December 31,
2004.

The accompanying  unaudited consolidated financial statements have been prepared
in  accordance  with  generally  accepted  accounting  principles  applicable to
interim financial  information and with the requirements of Form 10-QSB and Item
310 of Regulation S-B of the Securities  and Exchange  Commission.  Accordingly,
they do not include all of the information and footnotes  required by accounting
principles  generally  accepted  in the United  States of America  for  complete
financial statements.  Interim results are not necessarily indicative of results
for a full  year.  In the  opinion of  management,  all  adjustments  considered
necessary for a fair  presentation of the financial  position and the results of
operations and cash flows for the interim periods have been included.

2. LOSSES DURING THE DEVELOPMENT STAGE AND MANAGEMENT'S PLANS

Through  March 31,  2005 the  Company  had  incurred  development  stage  losses
totaling $6,031,626, and net cash used in operating activities of $5,102,643. At
March 31, 2005 the Company had $37,532 of cash and cash  equivalents and $35,777
of net trade receivables to fund short-term working capital requirements.

The Company's  ability to continue as a going concern and its future  success is
dependent upon its ability to raise capital in the near term to: (1) satisfy its
current obligations,  (2) continue its research and development efforts, and (3)
successfully develop, deploy and market its products on a wide scale.

3. PREPAID CONSULTING

During the quarter ended,  March 31, 2005, the Company became obligated to issue
402,000  fully  vested,  non-forfeitable  warrants to purchase  shares of common
stock to two consultants for services in addition to cash payments.  Warrants to
purchase a total of 267,200  shares are to be issued for  services  that  extend
into the  future and are  amortized  monthly  over the period of the  agreement,
ranging from four to six months.  Warrants to purchase a total of 134,800 shares
are to be issued for services  performed during the three months ended March 31,
2005 and were expensed.  Since there was no readily  determinable  value for the
consulting  services provided or to be provided,  the fair value of the warrants
granted  during the three  months  ended March 31, 2005 was  estimated as of the
date of grant using the Black-Scholes  stock option pricing model,  based on the
following  weighted  average  assumptions:  annual expected return of 0%; annual
volatility of 0%; and based upon a risk-free  interest rate of 3.0% and expected
warrant  life of 2  years.  The  Company  accounted  for the  prepaid  value  of
consulting  services in accordance with EITF 00-18,  Accounting  Recognition for
Certain  Transactions   Involving  Equity  Instruments  Granted  to  Other  Than
Employees.


                                      F-5


During the quarter  ended,  March 31, 2005,  the Company  granted  100,000 fully
vested, non-forfeitable shares of common stock to a consultant for services that
extend into the future and are  amortized  monthly  over the period of one year,
the term of the agreement. Since there was no readily determinable value for the
consulting services provided or to be provided, the fair value of the shares was
recorded  as of the  date of  grant  in the  amount  of  $110,000.  The  Company
accounted for the prepaid value of consulting  services in accordance  with EITF
00-18,   Accounting   Recognition  for  Certain  Transactions  Involving  Equity
Instruments Granted to Other Than Employees.

4. STOCKHOLDERS' EQUITY

In February 2005, the Company completed a private placement of 260,000 shares of
common stock at a price of $1.00 per share, or gross proceeds of $260,000.

During the quarter  ended,  March 31, 2005,  the Company  granted  402,000 fully
vested,  non-forfeitable  warrants  to  purchase  shares of common  stock to two
consultants  for services in addition to cash payments.  See Footnote 4 for more
information regarding transaction.

During the quarter  ended,  March 31, 2005,  the Company  granted  100,000 fully
vested, non-forfeitable shares of common stock to a consultant for services. See
Footnote 4 for more information regarding transaction.

5. RELATED PARTY TRANSACTIONS

The Company  records  material  related party  transactions.  The Company incurs
costs for  certain  administrative  expenses  from a company  owned  100% by the
Company's  CEO.  Those  charges  are  included  in  general  and  administrative
expenses.  The  Company  also  provides  services  to a related  party and those
amounts are included in revenue.

The Company also purchases equipment used in the Research and Development from a
company owned 100% by the Company's CEO.

The Company also engages in advances to and advances from related  parties.  The
advances have no stated terms of repayment and carry no interest.


                                      F-6


Following is a summary of transactions and balances with affiliated entities and
related parties for 2005 and 2004:

                                                           Three Months Ended
                                                                March 31,
                                                         -----------------------
                                                            2005          2004
                                                         --------       --------

Revenues from related parties                            $     --       $  6,025
Purchases and expenses from related parties              $  2,400       $ 18,691
Due from related parties                                 $133,752       $ 45,163

Amounts due to officers  consist of advances  from the Company's CEO to fund the
Company's  operations.  It also includes  compensation deferred by the Company's
CEO,  CFO,  CTO and COO.  No written  repayment  agreements  exist  with  either
officer. Amounts are unsecured, non-interest bearing and due upon demand.

6. SUBSEQUENT EVENTS

In April 2005,  the Company  completed a private  placement of 95,000  shares of
common  stock at a  purchase  price of $1.00 per  share,  or gross  proceeds  of
$95,000,  and, for no additional  consideration,  a cashless  2-year  warrant to
purchase an additional  95,000 shares at an exercise price of $1.50 per share. A
value of $36,770 of the proceeds has been allocated to the warrant.

In April 2005,  the Company  completed a private  placement of 367,647 of common
stock at a purchase  price of $0.68 per share,  or gross  proceeds of  $250,000,
and, for no additional  consideration,  a cashless 5-year warrant to purchase an
additional  147,059  shares at an exercise  price of $1.10 per share. A value of
$71,470 of the proceeds has been allocated to the warrant.

In May 2005,  the  Company  completed a private  placement  of 367,647 of common
stock at a purchase  price of $0.68 per share,  or gross  proceeds of  $250,000,
and, for no additional  consideration,  a cashless 5-year warrant to purchase an
additional  147,059  shares at an exercise  price of $1.10 per share. A value of
$68,240 of the proceeds has been allocated to the warrant.


                                      F-7


To the Board of Directors and Stockholders of
Techedge Inc. and Subsidiaries:

We have audited the accompanying consolidated balance sheet of Techedge Inc. and
Subsidiaries (a Delaware  corporation in the  development  stage) as of December
31, 2004,  and the related  consolidated  statements of  operations,  changes in
stockholders'  equity,  and cash flows for the years ended December 31, 2004 and
2003 and for the period from  September 13, 2000 (date of inception) to December
31, 2004.  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 audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion,  based on our audits, the financial statements referred to above
present fairly,  in all material  respects,  the financial  position of Techedge
Inc.  and  Subsidiaries  as of  December  31,  2004  and the  results  of  their
operations and cash flows for the two years ended December 31, 2004 and 2003 and
for the period from September 13, 2000 (date of inception) to December 31, 2004,
in conformity with accounting principles generally accepted in the United States
of America.

Our audit was  conducted  for the  purpose  of  forming  an opinion on the basic
financial statements taken as a whole. The additional information, Valuation and
Qualifying  Accounts  on page  F-22 is  presented  for  purposes  of  additional
analysis  and is not a required  part of the basic  financial  statements.  Such
information has been subjected to the auditing  procedures  applied in the audit
of the basic financial  statements and, in our opinion,  is fairly stated in all
material  respects  in  relation to the basic  financial  statements  taken as a
whole.


                                      F-8


The  accompanying  financial  statements  have been  prepared  assuming that the
Company  will  continue  as a  going  concern.  As  discussed  in  Note 2 to the
consolidated  financial  statements,  the Company has suffered  recurring losses
from  operations  and is in a  working  capital  deficit  position  that  raises
substantial doubt about its ability to continue as a going concern. Management's
plans  concerning  these matters are also described in Note 2. The  consolidated
financial  statements do not include any adjustments  that might result from the
outcome of this uncertainty.

/s/ Rosenberg Rich Baker Berman & Company

Bridgewater, NJ
February 28, 2005


                                      F-9


                         Techedge Inc. and Subsidiaries
                          (A Development Stage Company)
                           Consolidated Balance Sheet
                                December 31, 2004

                                     ASSETS
Current Assets:
Cash and cash equivalents                                           $    54,876
Accounts receivable, net of bad debt reserve of $14,326                  34,939
Due from related parties                                                218,258
Prepaid expenses and other current assets                                16,104
                                                                    -----------
    Total Current Assets                                                324,177

Property and equipment, net                                             192,219
Investment in unconsolidated subsidiary                                 324,167
Other assets                                                             30,237
                                                                    -----------

    Total Assets                                                        870,800
                                                                    ===========

                      LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
Accounts payable and accrued expenses                                   284,205
Other liabilities                                                       260,000
Due to officers                                                         874,442
                                                                    -----------
    Total Current Liabilities                                         1,418,647
                                                                    -----------

Commitments and Contingencies (Note 10)                                      --

Stockholders Equity:
Common stock, stated value $.0001, 100,000,000
  shares authorized; 80,000,000 shares issued and outstanding             8,000
Additional paid-in capital                                            4,853,932
Deficit accumulated during development stage                         (5,406,253)
Accumulated other comprehensive loss                                     (3,526)
                                                                    -----------
    Total Stockholders' Equity                                         (547,847)
                                                                    -----------

    Total Liabilities and Stockholders' Equity                      $   870,800
                                                                    ===========

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


                                      F-10


                         Techedge Inc. and Subsidiaries
                          (A Development Stage Company)
                      Consolidated Statements of Operations



                                                                                   For the Period From
                                                      For the Year Ended           September 13, 2000
                                                          December 31,             (Date of Inception)
                                                    2004               2003        to December 31, 2004
                                                ------------      ------------     --------------------
                                                                             
Revenues                                        $    312,899      $    437,361        $  1,157,439
Cost of Sales                                        156,676           180,981             587,924
                                                ------------      ------------        ------------
Gross Profit                                         156,223           256,380             569,515
                                                ------------      ------------        ------------

Costs and expenses:
  Research and development                           432,144           386,775           1,663,336
  General and administrative (including
    stock-based compensation of $0,
    $13,611 and $13,611, respectively)             1,081,465           861,422           4,039,102
  Depreciation and amortization                       75,945            74,002             246,173
                                                ------------      ------------        ------------

    Total costs and expenses                       1,589,554         1,322,199           5,948,611
                                                ------------      ------------        ------------

Loss from operations                              (1,433,331)       (1,065,819)         (5,379,096)
                                                ------------      ------------        ------------

Other income (expense):

  Loss from unconsolidated subsidiary                (20,796)          (11,049)            (60,134)
  Gain on foreign currency                             4,810            (1,908)                660

  Interest income (expense), net                       3,695            14,934              33,879
                                                ------------      ------------        ------------

    Total other income (expense)                     (12,291)            1,977             (25,595)
                                                ------------      ------------        ------------
Net Loss                                        $ (1,445,622)     $ (1,063,842)       $ (5,404,691)
                                                ------------      ------------        ------------

Unrealized loss on foreign
  currency translation, net of tax                    (3,262)           (3,155)             (3,526)
                                                ------------      ------------        ------------
Comprehensive Loss                              $ (1,448,884)     $ (1,066,997)       $ (5,408,217)
                                                ============      ============        ============
Loss Per Common Share, basic and diluted        $      (0.02)     $      (0.02)
                                                ============      ============
Weighted Average Common Shares Outstanding,
  basic and diluted                               74,120,075        67,595,795
                                                ============      ============


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


                                      F-11


                         Techedge Inc. and Subsidiaries
                          (A Development Stage Company)
       Consolidated Statement of Changes in Stockholders' Equity (Deficit)
 For the Period from September 13, 2000 (Date of Inception) to December 31, 2004



                                    Preferred Series A Stock                    Common Stock
                               -----------------------------------   -----------------------------------     Additional
                                                       $.0001                                $.0001            Paid-In
                                    Shares          Stated Value           Shares         Stated Value         Capital
                               ----------------   ----------------   ----------------   ----------------   ----------------
                                                                                            
BALANCE, September 13, 2000                  --   $             --                 --   $             --   $             --
(date of inception)

Common stock issued in
private placement                            --                 --         63,619,200              6,362                 --

Net loss                                     --                 --                 --                 --                 --
                               ----------------   ----------------   ----------------   ----------------   ----------------
BALANCE, December 31, 2000                   --                 --         63,619,200              6,362                 --

Preferred stock issued in
private placement                     5,301,600                530                 --                 --          3,999,470

Foreign currency translation                 --                 --                 --                 --                 --

Net loss                                     --                 --                 --                 --                 --
                               ----------------   ----------------   ----------------   ----------------   ----------------
BALANCE, December 31, 2001            5,301,600                530         63,619,200              6,362          3,999,470

Issuance of common stock in
consideration for all of
the assets of WCG
Communications LLC                           --                 --          3,976,200                398            111,465

Issuance of preferred stock
in consideration for 100%
ownership of Zhejiang VSAT
Satellite Communication
Co., Ltd.                             1,325,400                133                 --                 --            226,395

Foreign currency translation                 --                 --                 --                 --                 --

Net loss                                     --                 --                 --                 --                 --
                               ----------------   ----------------   ----------------   ----------------   ----------------
BALANCE, December 31, 2002            6,627,000                663         67,595,400              6,760          4,337,330
                               ================   ================   ================   ================   ================


                                 Accumulated         Accumulated            Total
                                   Deficit              Other           Stockholders'
                                    During           Comprehensive         Equity
                               Development Stage     Income (Loss)        (Deficit)
                               -----------------   ----------------    ----------------
                                                              
BALANCE, September 13, 2000    $             --    $             --    $             --
(date of inception)

Common stock issued in
private placement                        (1,562)                 --               4,800

Net loss                                (93,837)                 --             (93,837)
                               ----------------    ----------------    ----------------
BALANCE, December 31, 2000              (95,399)                 --             (89,037)

Preferred stock issued in
private placement                            --                  --           4,000,000

Foreign currency translation                 --                (825)               (825)

Net loss                             (1,251,210)                 --          (1,251,210)
                               ----------------    ----------------    ----------------
BALANCE, December 31, 2001           (1,346,609)               (825)          2,658,928

Issuance of common stock in
consideration for all of
the assets of WCG
Communications LLC                           --                  --             111,863

Issuance of preferred stock
in consideration for 100%
ownership of Zhejiang VSAT
Satellite Communication
Co., Ltd.                                    --                  --             226,528

Foreign currency translation                 --               3,716               3,716

Net loss                             (1,550,180)                 --          (1,550,180)
                               ----------------    ----------------    ----------------
BALANCE, December 31, 2002           (2,896,789)              2,891           1,450,855
                               ================    ================    ================


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


                                      F-12


                         Techedge Inc. and Subsidiaries
                          (A Development Stage Company)
       Consolidated Statement of Changes in Stockholders' Equity (Deficit)
 For the Period from September 13, 2000 (Date of Inception) to December 31, 2004



                                      Preferred Series A Stock                    Common Stock
                               ------------------------------------    ------------------------------------       Additional
                                                        $.0001                                  $.0001             Paid-In
                                    Shares           Stated Value            Shares          Stated Value          Capital
                               ----------------    ----------------    ----------------    ----------------    ----------------
                                                                                                
BALANCE, December 31, 2002            6,627,000    $            663          67,595,400    $          6,760    $      4,337,330

Stock issued for services                18,025                   2             144,204                  14              13,595

Foreign currency translation                 --                  --                                      --

Net loss                                     --                  --                  --                  --                  --
                               ----------------    ----------------    ----------------    ----------------    ----------------
BALANCE December 31, 2003             6,645,025                 665          67,739,604               6,774           4,350,925

Repurchase and  cancellation
of Common stock                              --                  --          (5,725,728)               (573)                141

Common stock issued in
private placement                            --                  --           3,340,008                 334             503,666

Effect of merger and
  recapitalization                   (6,645,025)               (665)         14,646,116               1,465                (800)

Foreign currency translation                 --                  --                  --                  --                  --

Net loss                                     --                  --                  --                  --                  --
                               ----------------    ----------------    ----------------    ----------------    ----------------
BALANCE, December 31, 2004                   --    $             --          80,000,000    $          8,000    $      4,853,932
                               ================    ================    ================    ================    ================


                                 Accumulated         Accumulated            Total
                                   Deficit              Other           Stockholders'
                                    During           Comprehensive         Equity
                               Development Stage     Income (Loss)        (Deficit)
                               -----------------   ----------------    ----------------
                                                              
BALANCE, December 31, 2002     $     (2,896,789)   $          2,891    $      1,450,855

Stock issued for services                    --                  --              13,611

Foreign currency translation                 --              (3,155)             (3,155)

Net loss                             (1,063,842)                 --          (1,063,842)
                               ----------------    ----------------    ----------------
BALANCE December 31, 2003            (3,960,631)               (264)            397,469

Repurchase and  cancellation
of Common stock                              --                  --                (432)

Common stock issued in
private placement                            --                  --             504,000

Effect of merger and
  recapitalization                           --                  --                  --

Foreign currency translation                 --              (3,262)             (3,262)

Net loss                             (1,445,622)                 --          (1,445,622)
                               ----------------    ----------------    ----------------
BALANCE, December 31, 2004     $     (5,406,253)   $         (3,526)   $       (547,847)
                               ================    ================    ================


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


                                      F-13


                         Techedge Inc. and Subsidiaries
                          (A Development Stage Company)
                      Consolidated Statements of Cash Flows



                                                                   For the Years Ended           For the Period From
                                                                        December 31,              September 13, 2000
                                                                ----------------------------      (Date of Inception)
                                                                    2004             2003        to December 31, 2004
                                                                -----------      -----------      ------------------
                                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                                        $(1,445,622)     $(1,063,842)     $       (5,404,691)
Adjustments to reconcile net loss to net cash used in
     operating activities:
     Depreciation and amortization                                  108,190          105,018                 351,373
     Loss on unconsolidated subsidiary                               20,796           11,049                  60,134
     Provision for doubtful accounts                                     --               --                  14,326
     Loss on foreign currency exchange                               (3,262)          (3,155)                 (3,526)
     Stock-based compensation                                            --           13,611                  13,611
     Changes in operating assets and liabilities:
          Accounts receivable                                       (11,371)          30,267                 (49,265)
          Due from related parties                                 (176,676)         (31,942)               (218,258)
          Prepaid expenses and other current assets                  43,562          (26,989)                (23,567)
          Other assets                                                1,093            1,386                 (27,127)
          Accounts payable and accrued expenses                    (174,129)         (21,492)                314,090
          Other Liabilities                                         260,000               --                 260,000
                                                                -----------      -----------      ------------------
              Net cash used in operating activities              (1,377,419)        (986,089)             (4,712,900)
                                                                -----------      -----------      ------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Investment in unconsolidated subsidiary                             --               --                (409,832)
     Purchase of property and equipment                             (12,420)         (33,243)               (205,202)
                                                                -----------      -----------      ------------------
              Net cash used in investing activities                 (12,420)         (33,243)               (615,034)
                                                                -----------      -----------      ------------------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Net proceeds from private placement of common stock            504,000               --                 508,800
     Repurchase of treasury stock                                      (432)              --                    (432)
     Net proceeds from private placement of preferred stock              --               --               4,000,000
     Proceeds from officers' advances                               230,453          318,221                 874,442
                                                                -----------      -----------      ------------------
              Net cash provided by financing activities             734,021          318,221               5,382,810
                                                                -----------      -----------      ------------------

Net increase (decrease) in cash                                    (655,818)        (701,111)                 54,876
Cash and Cash Equivalents, beginning of period                      710,694        1,411,805                      --
                                                                -----------      -----------      ------------------
Cash and Cash Equivalents, end of period                        $    54,876      $   710,694      $           54,876
                                                                ===========      ===========      ==================


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


                                      F-14


                         Techedge Inc. and Subsidiaries
                          (A DEVELOPMENT STAGE COMPANY)
                   Notes to Consolidated Financial Statements
                                December 31, 2004

1. ORGANIZATION AND NATURE OF BUSINESS

China Quantum Communications,  Ltd. ("CQ") was organized on October 4, 2000. The
primary business of China Quantum  Communications,  Ltd. is to provide wireless,
VoIP, and value-added communication services to commercial and residential users
in the U.S. and China.

On December 29, 2000,  CQ  purchased  100% of the common stock of China  Quantum
Communications,  Inc., which was formed on September 13, 2000, and China Quantum
Communications,  Inc. became a wholly owned subsidiary. Based on its controlling
interest in China Quantum  Communications,  Inc., the operating results of China
Quantum  Communications,  Inc. are included in the  consolidated  results of the
Company since December 29, 2000.

On January 21, 2001, CQ formed China Quantum  Communications,  Ltd.  (China),  a
wholly owned  subsidiary.  Based on its  controlling  interest in China  Quantum
Communications,   Ltd.   (China),   the  operating   results  of  China  Quantum
Communications,  Ltd.  (China) are included in the  consolidated  results of the
Company since January 21, 2001.

In January  2001,  CQ  purchased  100%  ownership  of  Zhejiang  VSAT  Satellite
Communication  Co.,  Ltd.,  owned  in the  majority  by the  Company's  CEO.  In
September  2002,  the Board of  Directors  authorized  the issuance of 1,325,400
shares of Series A preferred stock as final  consideration  for the transaction.
This transaction was accounted for as a purchase  pursuant to SFAS Statement No.
141,  "Business  Combinations".   The  total  purchase  price  of  approximately
$226,528,  which was based on the fair market value of the assets purchased, was
allocated among the various assets purchased in the acquisition.

On June 9, 2004,  Techedge,  Inc., a Delaware company (the "Company"),  acquired
all of the issued and outstanding stock of China Quantum Communications, Ltd., a
Cayman  Islands  company  ("CQ"),  pursuant to a Share  Exchange  Agreement (the
"Exchange  Agreement"),  by and  among  the  Company,  the  shareholders  of the
Company, CQ and the shareholders of CQ.

Pursuant to the Exchange Agreement,  CQ became a wholly-owned  subsidiary of the
Company, and in exchange for the CQ shares, the Company issued 72,000,000 shares
of its common stock to the shareholders of CQ, representing approximately 90% of
the Company's outstanding stock at the time.

For accounting purposes, because the Company had become a shell company prior to
the share exchange,  the share exchange was treated as a recapitalization of the
Company.  As such,  the  historical  financial  information  prior to the  share
exchange is that of CQ and its subsidiaries.  Historical share amounts have been
restated to reflect the effect of the share exchange.

Currently the Company  focuses its activities on providing low cost mobile Voice
over IP (VoIP) solutions to service  providers.  It offers an "IP-PCS  solution"
that utilizes PHS mobile  technology on an unlicensed PCS frequency for low-cost
VoIP  services.  It has  developed  proprietary  technologies  in mobile IP call
processing and owns key intellectual properties.  It has substantially completed
development  of the IP-PCS  product  and is engaged in efforts to  commercialize
this product.


                                      F-15


                         Techedge Inc. and Subsidiaries
                          (A DEVELOPMENT STAGE COMPANY)
                   Notes to Consolidated Financial Statements
                                December 31, 2004

2. LOSSES DURING THE DEVELOPMENT STAGE AND MANAGEMENT'S PLANS

Through  December  31, 2004 the Company had  incurred  development  stage losses
totaling $5,404,691, a working capital deficit of $1,094,470,  and net cash used
in operating  activities of  $4,712,900.  At December 31, 2004,  the Company had
$54,876 of cash and cash  equivalents  and $34,939 of net trade  receivables  to
fund short-term working capital requirements.

The Company's  ability to continue as a going concern and its future  success is
dependent upon its ability to raise capital in the near term to: (1) satisfy its
current obligations,  (2) continue its research and development efforts, and (3)
successfully develop, deploy and market of its products on a wide scale.

The Company  believes  that it will be able to complete the  necessary  steps in
order to meet its cash flow requirements throughout fiscal 2005 and continue its
development and  commercialization  efforts.  Management's  plans in this regard
include, but are not limited to, the following:

      Management estimates that the Company will need additional minimum capital
      of  $1,250,000  by December  31, 2005 to continue  its  operations  either
      through  revenues  from  sales,  external  independent  or  related  party
      funding, further expense reductions or some combination thereof.

      The Company  presently has ongoing  discussions  and  negotiations  with a
      number  of  additional  financing  alternatives,  one or more of  which it
      believes will be able to successfully  close to provide  necessary working
      capital,  while  maintaining  sensitivity to shareholder  dilution issues.
      However,  the Company has no definitive  agreements to provide  funding at
      this time.

      Management  believes  that actions  presently  being taken to complete the
      Company's  development  stage  through the  commercial  roll-out of its IP
      based  Personal  Communication  Service (PCS) platform will be successful.
      However,  there can be no  assurance  that  Techedge  Inc.  will  generate
      sufficient revenues to provide positive cash flows from operations or that
      sufficient capital will be available, when required, to permit the Company
      to realize its plans. The accompanying financial statements do not include
      any adjustments that might result from the outcome of this uncertainty.

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION

The consolidated financial statements include the accounts of Techedge Inc., its
wholly owned and majority owned subsidiaries.  Significant intercompany accounts
and transactions have been eliminated in consolidation.

USE OF ESTIMATES

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.


                                      F-16


                         Techedge Inc. and Subsidiaries
                          (A DEVELOPMENT STAGE COMPANY)
                   Notes to Consolidated Financial Statements
                                December 31, 2004

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

CASH AND CASH EQUIVALENTS

Techedge Inc. considers all highly liquid  investments with original  maturities
of three months or less to be cash equivalents.

STOCK BASED COMPENSATION

Financial Accounting Statement No. 123, Accounting for Stock Based Compensation,
encourages,  but does not  require  companies  to record  compensation  cost for
stock-based employee compensation plans at fair value. The Company has chosen to
continue to account  for  stock-based  compensation  using the  intrinsic  value
method prescribed in Accounting  Principles Board Opinion No. 25, Accounting for
Stock   Issued  to   Employees,   and  related   interpretations.   Accordingly,
compensation  cost for stock  options is measured as the excess,  if any, of the
quoted  market  price of the  Company's  stock at the date of the grant over the
amount an employee  must pay to acquire  the stock.  The Company has adopted the
"disclosure only" alternative  described in SFAS 123 and SFAS 148, which require
pro forma  disclosures of net income and earnings per share as if the fair value
method of accounting had been applied.

BAD DEBT RESERVE

The  Company  provides  for an  allowance  for  doubtful  accounts  equal to the
estimated losses that will be incurred in the collection of all receivables. The
estimated  losses are based on a review of the  current  status of the  existing
receivables. The bad debt reserve is $14,326 at December 31, 2004.

PROPERTY AND EQUIPMENT

Property  and  equipment  is recorded at cost.  Depreciation  is provided on the
straight-line  method over the estimated useful lives of five years. Repairs and
maintenance  expenditures,  which do not extend the useful  lives of the related
assets, are expensed as incurred.

REVENUE RECOGNITION

The Company recognizes revenue for its  telecommunications  services at the time
the services are provided to the end user.

RECLASSIFICATIONS

Certain  amounts in the 2003 financial  statements  have been  reclassified  for
comparative purpose to conform to presentation in the 2004 financial statements.


                                      F-17


                         Techedge Inc. and Subsidiaries
                          (A DEVELOPMENT STAGE COMPANY)
                   Notes to Consolidated Financial Statements
                                December 31, 2004

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

CONCENTRATIONS OF BUSINESS AND CREDIT RISK

Financial Risks

At times  throughout the year, the Company may maintain certain bank accounts in
excess of FDIC insured limits.

The  Company  provides  credit in the normal  course of  business.  The  Company
performs  ongoing credit  evaluations of its customers and maintains  allowances
for doubtful  accounts based on factors  surrounding the credit risk of specific
customers, historical trends, and other information.

Geographical Risks

Approximately 77% of the Company's assets and approximately 22% of the Company's
operations were in China for the year ended December 31, 2004. Accordingly,  the
Company's  business,  financial  condition  and  results  of  operations  may be
influenced by the political, economic and legal environment in China, and by the
general state of China's economy.  The Company's operations in China are subject
to special  considerations  and significant risks not typically  associated with
companies in the United  States.  These include  risks  associated  with,  among
others,  the political,  economic and legal  environments  and foreign  currency
exchange.  The  Company's  results may be  adversely  affected  by,  among other
things,  changes in the political,  economic and social conditions in China, and
by changes  in  governmental  policies  with  respect  to laws and  regulations,
changes  in  China's  telecommunications   industry  and  regulatory  rules  and
policies, anti-inflationary measures, currency conversion and remittance abroad,
and rates and methods of taxation.

ADVERTISING COSTS

Advertising  costs are  expensed as  incurred.  Advertising  expense was $2,639,
$38,116 and  $152,047 for the years ended  December  31, 2004,  2003 and for the
period  from  September  13, 2000 (date of  inception)  to  December  31,  2004,
respectively.

COMPREHENSIVE INCOME (LOSS)

The  Company  adopted  SFAS  No.  130,  Reporting  Comprehensive  Income,  which
establishes rules for the reporting of comprehensive  income and its components.
In addition to net loss,  comprehensive  income  (loss)  includes all changes in
equity  during  a  period,  except  those  resulting  from  investments  by  and
distributions to owners.  Items of comprehensive income include foreign currency
exchanges.

RESEARCH AND DEVELOPMENT COSTS

Research  and  development  costs are  charged to  operations  as  incurred  and
amounted to $432,144,  $386,775, and $1,663,336 in 2004, 2003 and for the period
from September 13, 2000 (date of inception) to December 31, 2004,  respectively.
Costs consist  primarily of salaries and related  costs of employees  engaged in
research,  design and development  activities,  the cost of parts for prototypes
and equipment depreciation.


                                      F-18


                         Techedge Inc. and Subsidiaries
                          (A DEVELOPMENT STAGE COMPANY)
                   Notes to Consolidated Financial Statements
                                December 31, 2004

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

LONG-LIVED ASSETS

The Company  accounts  for  long-lived  assets in  accordance  with SFAS No. 144
"Accounting  for the Impairment or Disposal of Long-Lived  Assets," which became
effective for the Company on July 1, 2002 for the year ended  December 31, 2002.
Under SFAS No. 144, the Company reviews long-term assets for impairment whenever
events or  circumstances  indicate that the carrying  amount of those assets may
not be recoverable.  The Company also assesses these assets for impairment based
on their estimated future cash flows. The Company has not incurred any losses in
connection with the adoption of this statement.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amounts  reported in the  consolidated  balance sheets for Techedge
Inc.'s  cash,  accounts  receivable,  accounts  payable,  and  accrued  expenses
approximate  their fair values due to the short  maturities  of these  financial
instruments.

The carrying amounts  reported in the  consolidated  balance sheets for Techedge
Inc.'s amounts  recorded as other  liabilities  and due to officers  approximate
their fair values based on current rates at which the Company could borrow funds
with similar maturities.

SEGMENT REPORTING

The Company  operates in a single  segment,  offering  telephony  services while
focusing  its  activities  on  providing  low cost  mobile  Voice over IP (VoIP)
solutions to service providers.

FOREIGN CURRENCY TRANSLATION

Operations of two of the Company's  subsidiaries  are conducted in China and the
financial statements of those subsidiaries are translated from China's Renminbi,
the  functional  currency,  into U.S.  Dollars in  accordance  with SFAS No. 52,
"Foreign  Currency  Translation."  Accordingly,  all foreign currency assets and
liabilities are translated at the period-end  exchange rate and all revenues and
expenses are translated at the average exchange rate for the period. The effects
of  translating  the  financial  statements  of foreign  subsidiaries  into U.S.
Dollars  are  reported  as  a  cumulative  translation  adjustment,  a  separate
component of  comprehensive  income in  stockholders'  equity.  Foreign currency
transaction gains and losses are reported in earnings and consisted of $4,810 of
gains in 2004,  $1,908 of losses in 2003,  and $660 of gains for the period from
September 13, 2000 (date of inception) to December 31, 2004.

LOSS PER COMMON SHARE, BASIC AND DILUTED

Techedge  Inc.  accounts  for net loss per common share in  accordance  with the
provisions of SFAS No. 128, "Earnings per Share" ("EPS").  SFAS No. 128 requires
the disclosure of the potential dilution that could occur if securities or other
contracts to issue common stock were exercised or converted into common stock or
resulted in the issuance of common stock that then shared in the earnings of the
entity.  Common  equivalent  shares have been excluded from the  computation  of
diluted EPS since their effect would be anti-dilutive.


                                      F-19


                         Techedge Inc. and Subsidiaries
                          (A DEVELOPMENT STAGE COMPANY)
                   Notes to Consolidated Financial Statements
                                December 31, 2004

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

RECENT ACCOUNTING PRONOUNCEMENTS

In December  2004,  the FASB issued SFAS  Statement  No.  123(R) on  Share-Based
Payments  which  is a  revision  of  FASB  Statement  No.  123,  Accounting  for
Stock-Based   Compensation.   This  Statement   establishes  standards  for  the
accounting for transactions in which an entity exchanges its equity  instruments
for goods or services. It also addresses  transactions in which an entity incurs
liabilities  in exchange for goods or services  that are based on the fair value
of the  entity's  equity  instruments  or that may be settled by the issuance of
those equity  instruments.  This Statement  focuses  primarily on accounting for
transactions in which an entity obtains employee services in share-based payment
transactions. This statement is effective for public entities that file as small
business  issuers as of the beginning of the first  interim or annual  reporting
period that begins after December 15, 2005.

4. SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION



                                                                             For the Period From
                                                            December 31,      September 13, 2000
                                                   -----------------------   (Date of Inception)
                                                      2004          2003     to December 31, 2004
                                                   ---------     ---------   --------------------
                                                                      
Interest paid                                      $      --     $      --     $             --
                                                   =========     =========     ================
Income taxes paid                                  $     500     $     750     $          2,173
                                                   =========     =========     ================

Schedule of Non-Cash Investing and Financing
Activities:
Issuance of 72,000,000 shares of common stock
in exchange for 100% of the outstanding
preferred and ordinary shares of China Quantum
Communications, Ltd.                               $   2,388     $      --
                                                   =========     =========
Issuance of 144,204 CQ ordinary shares and
18,025 CQ Series A preferred shares to
consultants for services                           $      --     $  13,611
                                                   =========     =========



                                      F-20


                         Techedge Inc. and Subsidiaries
                          (A DEVELOPMENT STAGE COMPANY)
                   Notes to Consolidated Financial Statements
                                December 31, 2004

5. PROPERTY AND EQUIPMENT

Property and equipment, at cost, consists of the following at December 31, 2004:

      Equipment                                                 $ 528,525
      Office furniture and equipment                               15,067
                                                                ---------
                                                                  543,592
      Less-Accumulated depreciation                              (351,373)
                                                                ---------
                                                                $ 192,219
                                                                =========

Depreciation  expense for the years ended  December 31,  2004,  2003 and for the
period from  September 13, 2000 (date of  inception)  to December 31, 2004,  was
$108,190,  $105,018, and $351,373,  respectively,  of which $32,245, $31,016 and
$105,200 respectively, is included in research and development expense.

6. INVESTMENT IN UNCONSOLIDATED SUBSIDIARY

Investment in unconsolidated  subsidiary represents a 100% ownership of Zhejiang
Guang Tong Wang Luo Co., Ltd (ZJQC), a Chinese telecommunications company, which
was purchased on September 13, 2000, and is owned through a trust. In accordance
with  Document 17 as issued by the Ministry of  Information  Industry,  Peoples'
Republic  of China,  foreign  groups  and/or  individuals  are  prohibited  from
directly  conducting  telecommunications  activities,  either  in  the  form  of
investment,  joint  venture  or  partnership.  Additionally,   telecommunication
companies are prohibited from soliciting  foreign investment or allowing foreign
shareholders or other form of ownership.  Accordingly the Company recognizes its
ownership in accordance with SFAS No. 94,  "Consolidation of All  Majority-Owned
Subsidiaries", and ARB 51, "Consolidated Financial Statements", and has recorded
its investment  using the equity  investment  method since Techedge Inc.  cannot
exercise  control or influence over management  and/or Board of Directors of the
foreign subsidiary.


                                      F-21


                         Techedge Inc. and Subsidiaries
                          (A DEVELOPMENT STAGE COMPANY)
                   Notes to Consolidated Financial Statements
                                December 31, 2004

6. INVESTMENT IN UNCONSOLIDATED SUBSIDIARY (Continued)

Following is a summary of financial position and results of operations of ZJQC:

                                                           December 31,
                                                   ----------------------------
                                                        2004           2003
                                                   ------------    ------------
      Current assets                               $    117,527    $    288,538
      Property, plant and equipment                      34,826          55,598
      Other assets                                       14,395          14,394
                                                   ------------    ------------
           Total assets                                 166,748         358,530
                                                   ============    ============

      Current liabilities                               347,678         347,641

      Owner's equity (deficit)                         (180,930)         10,889
                                                   ------------    ------------
           Total liabilities and owner's equity    $    166,748    $    358,530
                                                   ============    ============

      Sales                                        $     32,866    $     33,658
                                                   ============    ============
      Net loss                                     $    (20,796)   $    (11,049)
                                                   ============    ============

7. STOCKHOLDERS' EQUITY

On  October  4,  2000,  in  connection  with its  incorporation,  China  Quantum
Communications,  Ltd.  ("CQ") had authorized  capital of 50,000  ordinary shares
with a par value of $0.0001.

On January 2, 2001, CQ sold 48,000,000 ordinary shares (which were exchanged for
63,619,200  shares of Techedge  common  stock as part of the Share  Exchange (as
defined below)) in a private placement with proceeds of $4,800.

On January 10, 2001, CQ increased its authorized capital to 60,000,000  ordinary
shares,  par value $0.0001 per share,  by  subdividing  its existing  authorized
shares.

On May 2,  2001,  CQ sold  4,000,000  Series  A  preferred  shares  (which  were
exchanged  for  5,301,600  shares of Techedge  common stock as part of the Share
Exchange) in a private placement for proceeds of $4,000,000.

On May 2, 2001 CQ increased  its  authorized  capital to provide for  75,000,000
ordinary  shares,  par value $0.0001 per share, and 6,250,000 Series A preferred
shares.

On September 18, 2002, CQ issued 3,000,000 ordinary shares (which were exchanged
for 3,976,200 shares of Techedge common stock as part of the Share Exchange) for
all of the assets of WCG


                                      F-22


                         Techedge Inc. and Subsidiaries
                          (A DEVELOPMENT STAGE COMPANY)
                   Notes to Consolidated Financial Statements
                                December 31, 2004

Communications,  LLC,  a company  owned in the  majority  by  Company's  CEO for
$111,863, the fair market value.

On September 18, 2002, CQ issued 1,000,000 Series A preferred shares (which were
exchanged  for  1,325,400  shares of Techedge  common stock as part of the Share
Exchange) for 100% ownership of Zhejiang VSAT Satellite Communication Co., Ltd.,
a company  owned in the majority by the  Company's  CEO for  $226,528,  the fair
market value.

During the year ended  December  31, 2003,  CQ issued  108,800  ordinary  shares
(which were exchanged for 144,204  shares of Techedge  common stock in the Share
Exchange) and 13,600 Series A preferred  shares (which were exchanged for 18,025
shares of  Techedge  common  stock in the Share  Exchange)  to  consultants  for
services  performed.  The Company  recognized a charge to operations of $13,611,
based upon the fair market value of the services provided.

On May 6, 2004, the CQ board of directors approved the purchase and cancellation
of 4,320,000  ordinary  shares from a related  party for an  aggregate  price of
$432.

On June 4, 2004, CQ sold  2,500,000  ordinary  shares (which were  exchanged for
3,340,008  shares of Techedge  common stock in the Share  Exchange) in a private
placement for proceeds of $504,000.

On June 9, 2004,  the  Company  completed  the merger  with CQ.  Pursuant to the
Exchange  agreement,  the shareholders of CQ exchanged all of their  outstanding
preferred  and  common  shares  (5,013,600  and  49,308,800,  respectively)  for
72,000,000 shares of the Company's common stock, representing  approximately 90%
of the Company's common stock at the time.

Preferred Stock

The CQ preferred  stock was  redeemable,  cumulative  and was  convertible  into
shares of common stock by a majority vote of the holders or  automatically  upon
the closing of a firm commitment  underwritten  public  offering  pursuant to an
effective  registration statement under the Securities Act of 1933 of the United
States of America.  Preferred  shares were  convertible into common at any time,
without the payment of additional consideration,  into such number of fully paid
ordinary  shares per preference  share as would have been determined by dividing
the original  purchase  price by the  conversion  price  (initially the original
price).  Dividends  could have been declared for preferred  shareholders  at the
discretion  of the  Board of  Directors.  The  Board of  Directors  declared  no
dividends on  preferred  stock for the period from  September  13, 2000 (date of
inception) to June 9, 2004, the date of the Share Exchange.

Stock Option Plan

On December 29, 2000, China Quantum  Communications,  Ltd. established its Stock
Option Plan (the "Plan"),  in which  incentive  stock  options and  nonqualified
stock  options may be granted to  officers,  employees  and  consultants  of the
Company. The vesting of such options is four years and the options expire in ten
years.

On August 4, 2004,  Techedge Inc. adopted the 2001 Stock Option Plan established
by China  Quantum  Communications,  Ltd.  under  an  Option  Exchange  agreement
approved  by the board of  directors.  Pursuant  to the  agreement,  the Company
exchanged an option to purchase  1.3254 shares of Techedge common stock for each
option to purchase one ordinary share of China Quantum Communications,  Ltd. All
other terms and conditions of existing stock option  agreements remain unchanged
as to exercise price and vesting.  The amounts presented in the table below have
been restated to reflect the change.


                                      F-23


                         Techedge Inc. and Subsidiaries
                          (A DEVELOPMENT STAGE COMPANY)
                   Notes to Consolidated Financial Statements
                                December 31, 2004

7. STOCKHOLDERS' EQUITY (Continued)

A summary of the stock option activity for the years ended December 31, 2004 and
2003 pursuant to the terms of the Plan,  which include  incentive  stock options
and non-qualified stock options, is set forth below:

                                                               Weighted Average
                                          Number of Options     Exercise Price
                                          -----------------    ----------------

Outstanding at December 31, 2002                  4,300,924    $           0.20
Granted                                                  --                  --
Exercised                                                --                  --
Canceled/Expired                                    (34,239)               0.20
                                          -----------------    ----------------
Outstanding at December 31, 2003                  4,266,685                0.20

Granted                                                  --                  --
Exercised                                                --                  --
Canceled/Expired                                         --                  --
                                          -----------------    ----------------
Outstanding at December 31, 2004                  4,266,685    $           0.20
                                          =================    ================

Exercisable at December 31, 2004                  4,021,485    $           0.20
                                          =================    ================

The per share  weighted  average  remaining  life of the options  outstanding at
December 31, 2004 and 2003 is 6.10 and 7.10 years, respectively.

Techedge  Inc. has elected to continue to account for  stock-based  compensation
under  APB  Opinion  No.  25,  under  which  no  compensation  expense  has been
recognized  for stock  options  and  certain  compensating  warrants  granted to
employees  at fair market  value.  Had  compensation  expense for stock  options
granted  under the Plan and certain  warrants  granted to  employees in 2004 and
2003,  been  determined  based on fair value at the grant dates,  Techedge's net
loss for 2004 and 2003 would have been  increased to the pro forma amounts shown
below.

                                                       December 31,
                                             ---------------------------------
                                                 2004                 2003
                                             ------------         ------------

Net Loss:
As reported                                  $ (1,445,622)        $ (1,063,842)
                                             ============         ============
Pro forma                                    $ (1,472,828)        $ (1,088,180)
                                             ============         ============

Net Loss Per Share:
As reported                                  $      (0.02)        $      (0.02)
                                             ============         ============
Pro forma                                    $      (0.02)        $      (0.02)
                                             ============         ============


                                      F-24


                         Techedge Inc. and Subsidiaries
                          (A DEVELOPMENT STAGE COMPANY)
                   Notes to Consolidated Financial Statements
                                December 31, 2004

8. RELATED PARTY TRANSACTIONS

      The Company  records  material  related  party  transactions.  The Company
      incurs costs for certain administrative expenses from a company owned 100%
      by  the  Company's   CEO.  Those  charges  are  included  in  general  and
      administrative  expenses.  The Company also provides services to a related
      party and those amounts are included in revenue.

      The Company also purchases  equipment used in the Research and Development
      from a company owned 100% by the Company's CEO.

      The Company also engages in advances to and advances from related parties.
      The advances have no stated terms of repayment and carry no interest.

      Following  is a summary  of  transactions  and  balances  with  affiliated
      entities and related parties for 2004 and 2003:



                                                                          For the Period From
                                                   December 31,            September 13, 2000
                                            ---------------------------   (Date of Inception)
                                                2004           2003      to December 31, 2004
                                            ------------   ------------  --------------------
                                                                 
Revenues from related parties               $     24,100   $        360   $         24,820
Purchases and expenses to related parties   $     74,765   $      8,484   $         92,141
Due from related parties                    $    218,258   $     41,582   $        218,258


Amounts due to officers  consist of advances  from the Company's CEO to fund the
Company's  operations.  It also includes  compensation deferred by the Company's
CEO and CFO. No written repayment agreements exist with either officer.  Amounts
are unsecured, non-interest bearing and due upon demand.


                                      F-25


                         Techedge Inc. and Subsidiaries
                          (A DEVELOPMENT STAGE COMPANY)
                   Notes to Consolidated Financial Statements
                                December 31, 2004

9. INCOME TAXES

No provision has been made for corporate  income taxes due to cumulative  losses
incurred. At December 31, 2004, China Quantum Communications, Inc. had operating
loss carry  forwards of  approximately  $1,208,000 and $320,000 to offset future
federal and state income taxes, respectively. Certain changes in stock ownership
can result in a limitation  in the amount of net  operating  loss and tax credit
carryovers that can be utilized each year.

The federal and state net operating loss carry forwards expire as follows:

                      Federal         State            Total
                  -------------  --------------   ---------------

     2007         $           -  $        8,445   $         8,445
     2008                     -          96,080            96,080
     2009                     -          96,966            96,966
     2010                     -          59,758            59,758
     2011                     -          58,523            58,523
     2020                31,905               -            31,905
     2021               362,970               -           362,970
     2022               366,316               -           366,316
     2023               225,752               -           225,752
     2024               221,086               -           221,086
                  =============  ==============   ===============
                  $   1,208,029  $      319,772   $     1,527,801
                  =============  ==============   ===============

At  December  31,  2004 the  Company  had net  deferred  income  tax  assets  of
approximately  $1,528,000 comprised principally of the future tax benefit of net
operating loss carry forwards,  which represents an increase of $280,000 for the
fiscal year ended December 31, 2004. A full valuation  reserve has been recorded
against such assets due to the uncertainty as to their future realizability. The
total change in the valuation  allowance amounted to $280,000 for the year ended
December 31, 2004.

The differences between income tax benefits in the financial  statements and the
tax benefit computed at the U.S. Federal statutory rate of 34% are as follows:

                                                    Year ended December 31,
                                                -----------------------------
                                                     2004            2003
                                                ------------     ------------

Federal Income Tax (Benefit)                             (34)%            (34)%
Valuation allowance                                       34%              34%
                                                ------------     ------------
Effective tax rate                                        --%              --%
                                                ============     ============


                                      F-26


                         Techedge Inc. and Subsidiaries
                          (A DEVELOPMENT STAGE COMPANY)
                   Notes to Consolidated Financial Statements
                                December 31, 2004

10. COMMITMENTS AND CONTINGENCIES

OPERATING LEASE COMMITMENTS

The Company leases office equipment and certain office space in New Jersey,  New
York and the Peoples' Republic of China under operating leases. Lease agreements
vary from one to four-year lease agreements with a renewal option for New Jersey
for two additional years.

The  following is a schedule of future  minimum  rental  payments  (exclusive of
common area  charges)  required  under  operating  leases  that have  initial or
remaining  non-cancelable  lease terms in excess of one year as of December  31,
2004.

      Year Ending December 31,
               2005                                              $   113,200
               2006                                                   43,200
               2007                                                   43,200
               2008                                                   14,400
                                                                 -----------
               Total minimum payments required                   $   214,000
                                                                 ===========

The leases also contain  provisions  for contingent  rental  payments based upon
increases in taxes and common area maintenance expense.

Subsequent to year-end,  the Company exercised its renewal option for New Jersey
office  space for an  additional  2 years  under the same terms as the  original
lease agreement.

Following is a summary of rental expenses under all operating leases:

                                                           December 31,
                                                   -----------------------------
                                                       2004             2003
                                                   ------------     ------------

Minimum rentals                                    $    133,000     $    111,902

Contingent rentals                                        2,352            9,247
                                                   ------------     ------------
     Total rent expense                            $    135,352     $    121,149
                                                   ============     ============


                                      F-27


                         Techedge Inc. and Subsidiaries
                          (A DEVELOPMENT STAGE COMPANY)
                   Notes to Consolidated Financial Statements
                                December 31, 2004

11. SEGMENT REPORTING

The company intends to provide low cost mobile Voice over IP (VoIP) solutions to
service providers. The Company has operations in two geographic areas, China and
the United States.  The chief operating  decision  makers evaluate  performance,
make operating decisions, and allocate resources based on consolidated financial
data. Gross profit,  operating income, income from operations,  and income taxes
are not allocated to specific individual departments within the organization. In
accordance  with SFAS No. 131  "Disclosures  about Segments of an Enterprise and
Related Information," the Company is considered a single reportable segment. The
Company is required to disclose certain information about revenues,  information
about geographic areas, information about major customers, and information about
long-lived assets.

                                       Year Ended December 31, 2004
                              -------------------------------------------------
                              United States         China              Total
                              -------------     -------------     -------------

Revenues                      $     312,898     $          --     $     312,898

Long-lived assets             $     159,019     $     387,604     $     546,623


                                       Year Ended December 31, 2003
                              -------------------------------------------------
                              United States         China              Total
                              -------------     -------------     -------------

Revenues                      $     437,631     $          --     $     437,631

Long-lived assets             $     243,141     $     446,671     $     689,812

For the years ended  December  31,  2004 and 2003,  the Company did not have any
major customers.

12. SUBSEQUENT EVENTS

In February 2005, the Company completed a private placement pursuant to which it
issued a total of 260,000 shares for aggregate gross proceeds of $260,000.


                                      F-28


                         Techedge Inc. and Subsidiaries
                          (A Development Stage Company)
                 Schedule I - Valuation and Qualifying Accounts
                          Year Ended December 31, 2004



                                                Balance at         Charged to        Charged to
                                                beginning          costs and            other           Balance at
               Description                       of year            expenses          accounts         end of year
- ------------------------------------------- ------------------- ---------------    --------------   ------------------
                                                                                        
Year ended December 31, 2004:

Bad debt reserve
(deducted from accounts receivable)         $            14,326              --                --   $           14,326
                                            ===================                                     ==================



                                      F-29


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24. Indemnification of Directors and Officers.

Sections  145(a) and (b) of the Delaware  General  Corporation  Law permit us to
indemnify  any person who was or is a party or is  threatened to be made a party
to any  threatened,  pending or completed  action,  suit or proceeding,  whether
civil, criminal,  administrative or investigative by reason of the fact that the
person is or was one of our directors,  officers,  employees or agents, or is or
was serving at our request as a director,  officer, employee or agent of another
enterprise,  against expenses (including attorneys' fees), judgments,  fines and
amounts paid in settlement actually and reasonably incurred by the person if the
person acted in good faith and in a manner the person reasonably  believed to be
in or not  opposed to our best  interests,  and,  with  respect to any  criminal
action or proceeding,  had no reasonable  cause to believe the person's  conduct
was  unlawful;  provided,  that with respect to actions or suits  brought on our
behalf,  the person may only be indemnified with respect to expenses  (including
attorneys' fees) and may not be indemnified with respect to any claim,  issue or
matter for which the person is adjudged to be liable  unless a court  determines
otherwise. Under Section 145(c), to the extent that one of our present or former
directors or officers is successful on the merits or otherwise in defense of any
of these actions,  suits or  proceedings,  or in defense of any claim,  issue or
matter, the director or officer shall be indemnified against expenses (including
attorneys'  fees) that the director or officer  actually and  reasonably  incurs
because of the action,  suit or proceeding.  Section 145 of the Delaware General
Corporation Law permits a corporation to include in its charter  documents,  and
in agreements between the corporation and its directors and officers, provisions
expanding the scope of indemnification  beyond that specifically provided by the
current law.

Delaware law and Article Eleventh of our certificate of  incorporation  provides
that  directors  of a  corporation  will not be  personally  liable for monetary
damages for breach of their fiduciary duties as directors, except liability for:

      -     any  breach  of their  duty of  loyalty  to the  corporation  or its
            stockholders;

      -     acts or  omissions  not in good faith or which  involve  intentional
            misconduct or a knowing violation of law;

      -     unlawful  payments of dividends  or unlawful  stock  repurchases  or
            redemptions; or

      -     any transaction from which the director derived an improper personal
            benefit.

This  limitation of liability  does not apply to  liabilities  arising under the
federal  securities  laws and does not  affect  the  availability  of  equitable
remedies such as injunctive relief or rescission.

Article Ninth of our certificate of  incorporation  requires us to indemnify our
directors,  officers,  employees and agents to the fullest  extent  permitted by
Section 145 of the Delaware General Corporation Law.


                                      II-1


In  addition  to  the  indemnification   provided  for  in  our  certificate  of
incorporation and bylaws, we may enter into indemnification  agreements with our
existing  and  future  directors  and  officers.  We also may  obtain  liability
insurance for the benefit of our directors and officers.

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

      SEC Registration Fee .....................................  $      238.43
      Printing and engraving expenses...........................  $         500*
      Legal fees and expenses...................................  $      50,000*
      Accounting fees and expenses..............................  $       3,000*
      Miscellaneous.............................................  $         500*
                                                                  -------------
      TOTAL.....................................................  $   54,238.43
      -----------------
      *Estimated.

Item 26. Recent Sales of Unregistered Securities.

      We were incorporated in Delaware in July 2002 to serve as the successor to
the  business  and  interests  of  BSD  Development  Partners,   LTD.  Upon  our
organization,  we sold an aggregate  of 5,000,000  shares of our common stock as
follows:  (a)  2,250,000,  50,000 and 50,000  shares  respectively  to our three
founders  and  officers,  (b)  2,250,000  shares to a private  investor  and (c)
400,000 shares to our then legal counsel.

      In  September  2002,  we  issued a  further  3,000,000  shares to those 61
persons who had a limited partnership  interest in BSD Development Partners upon
consummation of our merger with BSD.

      On June 9, 2004,  we acquired all of the issued and  outstanding  stock of
China  Quantum  Communications,  Ltd.,  or CQCL,  pursuant  to a share  exchange
agreement  dated  as of  that  date,  by  and  among  Techedge,  certain  of our
stockholders,  CQCL  and its  shareholders,  to whom we  refer  to as the  "CQCL
shareholders".  Pursuant to the share exchange  agreement,  we issued 72,000,000
shares of our common stock to the CQCL  shareholders  in exchange for all of the
capital stock of CQCL held by them.

      On August 4, 2004,  we assumed  all of the options  outstanding  under the
CQCL 2001  Stock  Plan which were held by  directors,  officers,  employees  and
consultants of CQCL and its  subsidiaries.  As a result of the  assumption,  the
CQCL options became exercisable for an aggregate of 4,266,684 shares of Techedge
common stock subject to and in accordance  with the terms of the CQCL 2001 Stock
Plan and the individual  stock option  agreements  governing such stock options.
The shares of Techedge  common  stock  underlying  the assumed CQCL options were
registered under the Securities Act of 1933 (the "Securities Act") pursuant to a
registration  statement on Form S-8 filed on June 10, 2005 (the "S-8").  None of
the assumed options was exercised prior to the filing of the S-8.


                                      II-2


      On January 1, 2005, we agreed to grant to a consultant as partial  payment
for consulting  services  two-year warrants to purchase 250,000 shares of common
stock at an exercise price of $0.75 per share and 200,000 shares of common stock
at an exercise  price of $1.00 per share.  All of the  warrants  were subject to
monthly  vesting,  and,  as a  result  of  our  termination  of  the  consulting
agreement,  only 84,000 of the $0.75  warrants and 68,000 of the $1.00  warrants
would have vested and all of these warrants have expired unexercised.

      On February 8, 2005, we sold 260,000 shares of our common stock to Pacific
Century Fund LLC pursuant to a stock  purchase  agreement,  dated that same day,
with Pacific Century for a purchase price of $1.00 per share.

      On March 15, 2005, the Company  granted 100,000 shares of common stock and
two-year  warrants to  purchase  250,000  shares of common  stock at an exercise
price of $0.75  per  share to a  consultant  as  partial  payment  for  business
advisory services.

      On April 26,  2005,  we sold 95,000  shares of our common stock to Pacific
Century  Fund LLC  pursuant to a  securities  purchase  agreement  with  Pacific
Century, dated that same day, for a purchase price of $1.00 per share and issued
to Pacific Century for no additional  consideration a warrant (the "Warrant") to
purchase  95,000 shares of common stock at an exercise price of $1.50 per share,
which Warrant is  exercisable at any time through the close of business on April
26, 2007.

      On  April  29,  2005,  we  entered  into  a  subscription  agreement  with
Whalehaven  Capital Fund Limited pursuant to which we sold 367,647 shares of our
common stock to Whalehaven for a purchase price of $0.68 per share,  or $250,000
in the  aggregate,  and issued to Whalehaven for no additional  consideration  a
warrant to purchase 147,059 shares of common stock at an exercise price of $1.10
per  share,  which  warrant  is  exercisable  at any time  through  the close of
business on April 29, 2010.  On May 4, 2005,  Alpha  Capital  Aktiengesellschaft
became a party to the subscription agreement.  Under the subscription agreement,
Alpha  purchased  367,647  shares of our common  stock for $0.68 per  share,  or
$250,000  in  the   aggregate,   and  we  issued  to  Alpha  for  no  additional
consideration  a warrant to purchase  147,059  shares of our common  stock at an
exercise  price of $1.10 per share,  which  warrant is  exercisable  at any time
through the close of business on May 4, 2010.  Alpha and Whalehaven are referred
to collectively as the Subscribers.  Under the subscription  agreement,  each of
the  Subscribers  agreed to purchase at a second  closing an additional  367,647
shares of common stock for a purchase  price of $0.68 per share,  or $250,000 in
the aggregate,  and a warrant to purchase an additional 147,059 shares of common
stock at an exercise price of $1.10 per share, which warrant will be exercisable
at any time through the close of business on the fifth  anniversary  of its date
of issue.  The  Subscribers'  obligation to effect the second closing is subject
only to customary closing conditions outside of their control,  including, among
other  things,  the  effectiveness  of  a  shelf  registration   statement  (the
"Registration  Statement")  registering the resale of the shares of common stock
purchased  pursuant to the subscription  agreement (the "Shares") and the shares
of common stock  underlying the Warrants (the "Warrant Shares" and together with
the Shares,  the  "Registrable  Shares").  Subject to the  satisfaction  of such
conditions,  the second closing is scheduled to occur on the fifth day after the
Registration Statement is declared effective.


                                      II-3


      On May  27,  2005,  we  entered  into  an  amendment  to the  subscription
agreement  with  the   Subscribers.   Pursuant  to  the  terms  of  the  amended
subscription agreement, the per share sale price of our common stock was reduced
to $0.50  such that we sold  500,000  shares to each of the  Subscribers  for an
aggregate  purchase  price of $250,000,  and the exercise  price of the warrants
that we had previously issued to the Subscribers was reduced to $0.75 per share.
Under the amended  subscription  agreement,  each of the  Subscribers  agreed to
purchase at a second closing an additional  500,000 shares of common stock for a
purchase price of $0.50 per share, or $250,000 in the aggregate, and warrants to
purchase an additional  200,000  shares of common stock at an exercise  price of
$0.75 per share,  which  warrants  will be  exercisable  at any time through the
close of business on the fifth anniversary of their date of issue.

      None of the transactions  involved a public offering,  and we believe that
each transaction was exempt from the registration requirements of the Securities
Act by virtue of Section 4(2) of the  Securities Act or Regulation D promulgated
under the Securities Act. None of the  transactions  involved any  underwriters,
underwriting   discounts  or  commissions.   The  securities  granted  in  these
transactions  are restricted and may not be resold unless they are  subsequently
registered  under  the  Securities  Act  or  resold  pursuant  to an  applicable
exemption  therefrom.  Appropriate legends have been or are to be affixed to the
share certificates and instruments issued or to be issued in the transactions.

Item 27. Exhibits.

      The  exhibits  filed  as a part  of  this  Registration  Statement  are as
follows:

(a) List of Exhibits. (Filed herewith unless otherwise noted.)

Exhibit No.                           Description
- -----------                           -----------

2.1             Share Exchange  Agreement,  dated June 9, 2004  (incorporated by
                reference to Exhibit 2.1 to the  Registrant's  current report on
                Form 8-K filed with the SEC on August 8, 2004)

3.1.1           Certificate of Incorporation of the Registrant  (incorporated by
                reference  to  Exhibit  3(a)  to the  Registrant's  registration
                statement  on Form  10-SB  filed with the SEC on  September  17,
                2002)

3.1.2           Certificate of Amendment of Certificate of  Incorporation of the
                Registrant  (incorporated  by reference to Exhibit  3.1.1 to the
                Registrant's  quarterly report on Form 10-QSB filed with the SEC
                on November 12, 2004)

3.2             Bylaws of the Registrant  (incorporated  by reference to Exhibit
                3(b) to the  Registrant's  registration  statement on Form 10-SB
                filed with the SEC on September 17, 2002)


                                      II-4


4.1             Specimen of Common Stock Certificate of Registrant (incorporated
                by reference to Exhibit  4(b) to the  Registrant's  registration
                statement  on Form  10-SB  filed with the SEC on  September  17,
                2002)

5.1             Opinion of  Lowenstein  Sandler PC as to legality of  securities
                being offered

10.1            Lease  Agreement  dated as of March  2002,  between  Metro  Park
                Associates,  as lessor, and China Quantum Communications,  Inc.,
                as lessee  (incorporated  by  reference  to Exhibit  10.1 to the
                Registrant's  annual report on Form 10-KSB filed with the SEC on
                March 31, 2005).

10.2            Addendum  to Lease  dated  April 28,  2004,  between  Metro Park
                Associates,  as lessor, and China Quantum Communications,  Inc.,
                as lessee  (incorporated  by  reference  to Exhibit  10.2 to the
                Registrant's  annual report on Form 10-KSB filed with the SEC on
                March 31, 2005).

10.3+           Offer Letter, dated December 27, 2004 between the Registrant and
                Eugene K. Chen (incorporated by reference to Exhibit 99.1 to the
                Registrant's  current  report on Form 8-K filed  with the SEC on
                March 16, 2005).

10.4            Stock Purchase  Agreement,  dated February 8, 2005,  between the
                Registrant  and  Pacific  Century  Fund  LLC   (incorporated  by
                reference to Exhibit 10.1 to the Registrant's  current report on
                Form 8-K filed with the SEC on February 14, 2005).

10.5+           China Quantum Communications,  Ltd. 2001 Stock Plan and forms of
                agreement thereunder  (incorporated by reference to Exhibit 10.6
                to the Registrant's  annual report on Form 10-KSB filed with the
                SEC on March 31, 2005).

10.6+           Registrant's   2005  Equity   Compensation  Plan  and  forms  of
                agreement  thereunder  (incorporated by reference to Exhibit 4.5
                to  the   Registrant's   registration   statement  on  Form  S-8
                (Registration No. 333-125742)).

10.7            Securities  Purchase  Agreement,  dated  as of April  26,  2005,
                between   the   Registrant   and   Pacific   Century   Fund  LLC
                (incorporated  by reference to Exhibit 10.1 to the  Registrant's
                current  report  on Form 8-K  filed  with  the SEC on April  29,
                2005).

10.8            Warrant dated April 26, 2005, issued to Pacific Century Fund LLC
                (incorporated  by reference to Exhibit 10.2 to the  Registrant's
                current  report  on Form 8-K  filed  with  the SEC on April  29,
                2005).

10.9            Subscription  Agreement  dated as of April 29,  2005,  among the
                Registrant  and the  Subscribers  (incorporated  by reference to
                Exhibit  10.1 to the  Registrant's  current  report  on Form 8-K
                filed with the SEC on May 5, 2005).


                                      II-5


10.10           Amendment to  Subscription  Agreement  dated as of May 27, 2005,
                between the  Registrant  and the  Subscribers  (incorporated  by
                reference to Exhibit 10.1 to the Registrant's  current report on
                Form 8-K filed with the SEC on June 3, 2005).

10.11           Warrant dated April 29, 2005, issued to Whalehaven  Capital Fund
                Limited  (incorporated  by  reference  to  Exhibit  10.2  to the
                Registrant's  current  report on Form 8-K filed  with the SEC on
                May 2, 2005).

10.12           Funds Escrow  Agreement dated as of April 29, 2005, by and among
                the  Registrant  and  the   Subscribers,   among  other  parties
                (incorporated  by reference to Exhibit 10.3 to the  Registrant's
                current report on Form 8-K filed with the SEC on May 5, 2005).

10.13           Warrant   dated   May  4,   2005,   issued   to  Alpha   Capital
                Aktiengesellschaft (incorporated by reference to Exhibit 10.2 to
                the  Registrant's  current report on Form 8-K filed with the SEC
                on May 5, 2005).

21.1            List  of  subsidiaries  of  the  Registrant   (incorporated   by
                reference to Exhibit 21.1 to the  Registrant's  annual report on
                Form 10-KSB filed with the SEC on March 31, 2005).

23.1            Independent  Auditors'  Consent of Rosenberg Rich Baker Berman &
                Company, CPA, PA

23.2            Consent of Lowenstein Sandler PC (included in Exhibit 5.1)

24.1            Power  of  Attorney  (included  on the  signature  page  of this
                registration statement)

- --------------------

+ Management  contract or compensatory plan or arrangement in which any director
or executive  officer named in this  Registration  Statement has participated or
participates.

Item 28. Undertakings.

      (a) The undersigned registrant hereby undertakes:

            (1) To file,  during any  period in which  offers or sales are being
      made, a post-effective amendment to this Registration Statement:

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

            (2) That,  for the purpose of  determining  any liability  under the
      Securities 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 the
      initial bona fide offering thereof.


                                      II-6


            (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.

      (b) For purposes of determining  any liability  under the Securities  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 Registrant  pursuant to Rule 424(b)(1) or (4) or 497(h)
under  the  Securities  Act  shall  be  deemed  to be part of this  Registration
Statement  as of the time it was  declared  effective  and  each  post-effective
amendment  that  contains  a  form  of  prospectus  will  be  treated  as a  new
registration statement for the securities offered in the registration statement,
and that offering of the  securities at that time will be treated as the initial
bona fide offering of those securities.

      (c)  Insofar  as  indemnification   for  liabilities   arising  under  the
Securities Act may be permitted to directors,  officers and controlling  persons
of the  registrant  pursuant to the  foregoing  provisions,  or  otherwise,  the
registrant  has 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.  In the event that a claim for
indemnification  against  such  liabilities  (other  than  the  payment  by  the
registrant of expenses  incurred or paid by a director,  officer or  controlling
person of the  registrant  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 registrant 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  Securities
Act and will be governed by the final adjudication of such issue.


                                      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  of filing on Form SB-2 and  authorized  this  registration
statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized, in the City of Iselin, State of New Jersey, on June 13, 2005.

                                       TECHEDGE, INC.


                                       By: /s/ Peter Z. Wang
                                           -------------------------------------
                                           Peter Z. Wang
                                           Chief Executive Officer

                                POWER OF ATTORNEY

KNOW ALL MEN BY THESE PRESENTS,  that each person whose signature  appears below
constitutes  and appoints  Peter Z. Wang and Ya Li, or either of them,  as their
true  and  lawful  attorney-in-fact  in  any  and  agent,  with  full  power  of
substitution  and  resubstitution,  for him and in his name, place and stead, in
any and all capacities to sign the  Registration  Statement on Form SB-2 and any
and  all  amendments  thereto,   including  post-effective   amendments  or  any
abbreviated  registration statement and any amendments thereto filed pursuant to
Rule  462(b)  increasing  the number of  securities  for which  registration  is
sought, and to file the same, with all exhibits thereto,  and other documents in
connection therewith, with the U.S. Securities and Exchange Commission, granting
unto each said  attorney-in-fact  and agent full power and  authority  to do and
perform each and every act and thing requisite and necessary to be done as fully
to all intents and purposes as he might or could do in person,  hereby ratifying
and confirming all that said attorney-in-fact and agent, or either one of his or
their  substitute or substitutes,  may lawfully do or cause to be done by virtue
hereof.

      In accordance  with the  requirements  of the Securities Act of 1933, this
Registration Statement was signed by the following persons in the capacities and
on the dates indicated.



                                                                          
  /s/ Peter Z. Wang         Chairman and Chief Executive Officer                Dated:  June 13, 2005
- --------------------        (Principal Executive Officer)
    Peter Z. Wang

  /s/ Ya Li                 Chief Financial Officer and Director                Dated:  June 13, 2005
- -------------------         (Principal Financial and Accounting Officer)
      Ya Li

  /s/ Charles Xue           Director                                            Dated:  June 13, 2005
- -------------------
      Charles Xue



                                      II-8


                                  EXHIBIT INDEX

Exhibit No.                                                  Description

2.1             Share Exchange  Agreement,  dated June 9, 2004  (incorporated by
                reference to Exhibit 2.1 to the  Registrant's  current report on
                Form 8-K filed with the SEC on August 8, 2004)

3.1.1           Certificate of Incorporation of the Registrant  (incorporated by
                reference  to  Exhibit  3(a)  to the  Registrant's  registration
                statement  on Form  10-SB  filed with the SEC on  September  17,
                2002)

3.1.2           Certificate of Amendment of Certificate of  Incorporation of the
                Registrant  (incorporated  by reference to Exhibit  3.1.1 to the
                Registrant's  quarterly report on Form 10-QSB filed with the SEC
                on November 12, 2004)

3.2             Bylaws of the Registrant  (incorporated  by reference to Exhibit
                3(b) to the  Registrant's  registration  statement on Form 10-SB
                filed with the SEC on September 17, 2002)

4.1             Specimen of Common Stock Certificate of Registrant (incorporated
                by reference to Exhibit  4(b) to the  Registrant's  registration
                statement  on Form  10-SB  filed with the SEC on  September  17,
                2002)

5.1             Opinion of  Lowenstein  Sandler PC as to legality of  securities
                being offered

10.1            Lease  Agreement  dated as of March  2002,  between  Metro  Park
                Associates,  as lessor, and China Quantum Communications,  Inc.,
                as lessee  (incorporated  by  reference  to Exhibit  10.1 to the
                Registrant's  annual report on Form 10-KSB filed with the SEC on
                March 31, 2005).

10.2            Addendum  to Lease  dated  April 28,  2004,  between  Metro Park
                Associates,  as lessor, and China Quantum Communications,  Inc.,
                as lessee  (incorporated  by  reference  to Exhibit  10.2 to the
                Registrant's  annual report on Form 10-KSB filed with the SEC on
                March 31, 2005).

10.3+           Offer Letter, dated December 27, 2004 between the Registrant and
                Eugene K. Chen (incorporated by reference to Exhibit 99.1 to the
                Registrant's  current  report on Form 8-K filed  with the SEC on
                March 16, 2005).

10.4            Stock Purchase  Agreement,  dated February 8, 2005,  between the
                Registrant  and  Pacific  Century  Fund  LLC   (incorporated  by
                reference to Exhibit 10.1 to the Registrant's  current report on
                Form 8-K filed with the SEC on February 14, 2005).

10.5+           China Quantum Communications,  Ltd. 2001 Stock Plan and forms of
                agreement thereunder  (incorporated by reference to Exhibit 10.6
                to the Registrant's  annual report on Form 10-KSB filed with the
                SEC on March 31, 2005).



10.6+           Registrant's   2005  Equity   Compensation  Plan  and  forms  of
                agreement  thereunder  (incorporated by reference to Exhibit 4.5
                to  the   Registrant's   registration   statement  on  Form  S-8
                (Registration No. 333-125742)).

10.7            Securities  Purchase  Agreement,  dated  as of April  26,  2005,
                between   the   Registrant   and   Pacific   Century   Fund  LLC
                (incorporated  by reference to Exhibit 10.1 to the  Registrant's
                current  report  on Form 8-K  filed  with  the SEC on April  29,
                2005).

10.8            Warrant dated April 26, 2005, issued to Pacific Century Fund LLC
                (incorporated  by reference to Exhibit 10.2 to the  Registrant's
                current  report  on Form 8-K  filed  with  the SEC on April  29,
                2005).

10.9            Subscription  Agreement  dated as of April 29,  2005,  among the
                Registrant  and the  Subscribers  (incorporated  by reference to
                Exhibit  10.1 to the  Registrant's  current  report  on Form 8-K
                filed with the SEC on May 5, 2005).

10.10           Amendment to  Subscription  Agreement  dated as of May 27, 2005,
                between the  Registrant  and the  Subscribers  (incorporated  by
                reference to Exhibit 10.1 to the Registrant's  current report on
                Form 8-K filed with the SEC on June 3, 2005).

10.11           Warrant dated April 29, 2005, issued to Whalehaven  Capital Fund
                Limited  (incorporated  by  reference  to  Exhibit  10.2  to the
                Registrant's  current  report on Form 8-K filed  with the SEC on
                May 2, 2005).

10.12           Funds Escrow  Agreement dated as of April 29, 2005, by and among
                the  Registrant  and  the   Subscribers,   among  other  parties
                (incorporated  by reference to Exhibit 10.3 to the  Registrant's
                current report on Form 8-K filed with the SEC on May 5, 2005).

10.13           Warrant   dated   May  4,   2005,   issued   to  Alpha   Capital
                Aktiengesellschaft (incorporated by reference to Exhibit 10.2 to
                the  Registrant's  current report on Form 8-K filed with the SEC
                on May 5, 2005).

21.1            List  of  subsidiaries  of  the  Registrant   (incorporated   by
                reference to Exhibit 21.1 to the  Registrant's  annual report on
                Form 10-KSB filed with the SEC on March 31, 2005).

23.1            Independent  Auditors'  Consent of Rosenberg Rich Baker Berman &
                Company, CPA, PA

23.2            Consent of Lowenstein Sandler PC (included in Exhibit 5.1)

24.1            Power  of  Attorney  (included  on the  signature  page  of this
                registration statement)