As filed with the U.S. Securities and Exchange Commission on January __, 2006
                           Registration No. 333-______

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

                                    FORM SB-2

             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                              SMARTIRE SYSTEMS INC.

                 (Name of small business issuer in its charter)



                                                                 
        Yukon Territory                          3714                    Not Applicable
   (State or jurisdiction of         (Primary Standard Industrial       (I.R.S. Employer
incorporation or organization)       Classification Code Number)       Identification No.)


           150-13151 Vanier Place, Richmond, British Columbia, V6V 2J1
                                 (604) 276-9884
          (Address and telephone number of principal executive offices)

           150-13151 Vanier Place, Richmond, British Columbia, V6V 2J1
                                 (604) 276-9884
                   (Address of principal place of business or
                      intended principal place of business)

                                    Al Kozak
                      President and Chief Executive Officer
                              SmarTire Systems Inc.
                             150-13151 Vanier Place
                       Richmond, British Columbia, V6V 2J1
                                 (604) 276-9884
            (Name, address and telephone number of agent for service)

                                    Copy to:
                             Michael L. Pflaum, Esq.
                            Michael D. Helsel, Esq.
                             Greenberg Traurig, LLP
                                MetLife Building
                          200 Park Avenue - 14th Floor
                            New York, New York 10166
                    Tel: (212) 801-9200; Fax: (212) 801-6400

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

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. |_|


                                       1


                         CALCULATION OF REGISTRATION FEE



================================ ========================== =========================== ======================= ====================
    Title of each class of            Amount to be              Proposed maximum          Proposed maximum          Amount of
        securities                     registered                offering price          aggregate offering       registration
     to be registered(1)                                            per unit(2)                price                 fee(3)
- -------------------------------- -------------------------- --------------------------- ----------------------- --------------------
                                                                                                          
Common Stock Underlying 10%
Convertible Debentures               850,000,000 shares(4)           $0.066                $56,100,000.00             $    6,602.97
- -------------------------------- -------------------------- --------------------------- ----------------------- --------------------
Common Stock Underlying
Warrants issued with 10%
Convertible Debentures                62,500,000 shares(5)           $0.066                $ 4,125,000.00             $       485.51
- -------------------------------- -------------------------- --------------------------- ----------------------- --------------------
Common Stock Underlying 5%
Convertible Debenture                 53,571,429 shares(6)           $0.066                $ 3,535,714.31             $       416.15
- -------------------------------- -------------------------- --------------------------- ----------------------- --------------------
Common Stock Underlying 5%
Convertible Debentures                 5,416,667 shares(7)           $0.066                $   357,500.02             $        42.08
- -------------------------------- -------------------------- --------------------------- ----------------------- --------------------
Common Stock Underlying Series
A 5% Convertible Preferred Stock        400,000,000 shares(8)        $0.066                $ 26,400,000.00            $     3,107.28
- -------------------------------- -------------------------- --------------------------- ----------------------- --------------------
Common Stock issued under Placement
Agent Agreement                          75,188 shares(9)            $0.066                $      4,962.41            $        0.58
- -------------------------------- -------------------------- --------------------------- ----------------------- --------------------
Common Stock Underlying
Warrants issued with Investor
Relations Agreements                  1,250,000 shares(10)           $0.066                $     82,500.00            $        9.71
- -------------------------------- -------------------------- --------------------------- ----------------------- --------------------
Common Stock Underlying
Discounted Convertible Debentures     5,212,286 shares(11)           $0.066                $    344,010.88            $        40.49

- -------------------------------- -------------------------- --------------------------- ----------------------- --------------------
Total Registration Fee                                                                                                $   10,704.78*
- -------------------------------- -------------------------- --------------------------- ----------------------- --------------------


*This SB-2 replaces the SB-2 filed on July 22, 2005. The Company previously paid
a registration fee of $27,652.17 in connection with the SB-2 filed on July 22,
2005 and thus, has a credit of $27,652.17.

(1) This registration statement will also cover any additional shares of common
stock that will become issuable by reason of any stock dividend, stock split,
recapitalization or other similar transaction effected without receipt of
consideration that results in an increase in the number of outstanding shares of
our common stock.

(2) Estimated solely for the purpose of calculating the registration fee
pursuant to Rule 457(c) under the Securities Act of 1933, based upon the average
of the high ($0.070) and low ($0.061)prices of our common stock on the OTC
Bulletin Board on January 4, 2006.

(3) Fee calculated in accordance with Rule 457(c) of the Securities Act.
Estimated for the sole purpose of calculating the registration fee and based
upon the average quotation of the high and low price of our common stock on
January 3, 2006.

(4) Represents the common stock that may be issued upon the conversion of
principal and interest under the 10% convertible debentures, issued June 23,
2005 and maturing June 23, 2008, as amended and restated on December 30, 2005.

(5) Represents the common stock issuable upon the exercise of 62.5 million
common stock purchase warrants, that were amended and restated as of December
30, 2005 and expire on June 23, 2010.

(6) Represents the common stock that may be issued upon the conversion of
principal under the 5% convertible debenture, issued May 20, 2005 and maturing
May 20, 2006.

(7) Represents the common stock that may be issued upon the conversion or
redemption of principal under the 5% convertible debentures, issued December 15,
2004 and maturing December 15, 2007.

(8) Represents the common stock that may be issued upon the conversion of the
series A 5% convertible preferred stock issued on March 22, 2005.

(9) Represents the common stock issued to a selling stockholder under a
placement agent agreement, dated June 23, 2005, in connection with our $100
million Standby Equity Distribution Agreement.

(10) Represents the common stock issuable upon the exercise of 1.25 million
common stock purchase warrants under two investor relations agreements. One
million common stock purchase warrants were issued on December 1, 2005 and
expire on November 30, 2010; 250,000 common stock purchase warrants were issued
on July 1, 2004 and expire on June 30, 2009.

(11) Represents common stock that may be issued upon the conversion of principal
and interest thereon, or pursuant to a settlement agreement under discounted
convertible debentures, dated December 24, 2003 and maturing April 1, 2006.

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.


                                       2


      The information in this prospectus is not complete and may be changed. Our
selling stockholders 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
offers to buy these securities in any state where the offer or sale is not
permitted.

                                   PROSPECTUS

                  SUBJECT TO COMPLETION, DATED JANUARY __, 2006

                     1,378,025,570 SHARES OF COMMON STOCK OF
                              SMARTIRE SYSTEMS INC.

      This prospectus relates to the sale of up to 1,378,025,570 shares of our
common stock by certain persons who beneficially own shares of our common stock,
including Cornell Capital Partners, L.P. Please refer to "Selling Stockholders"
beginning on page 14. We are not selling any shares of common stock in this
offering and therefore will not receive any proceeds from this offering. We did,
however, receive proceeds from the sale of 5%, 10% and discounted convertible
debentures and series A 5% convertible preferred stock. We will also receive the
proceeds from any common stock we issue to the selling stockholders upon
exercise of the warrants. We have used and expect to use the proceeds received
from the sale of 5%, 10% and discounted convertible debentures, the 5% series A
convertible preferred stock and the exercise of the warrants for general working
capital purposes and repayments on our preferred stock and convertible
debentures. See "Use of Proceeds" beginning on page 18.

      The selling stockholders may offer to sell the shares of common stock
being offered in this prospectus at fixed prices, at prevailing market prices at
the time of sale, at varying prices or at negotiated prices. We will pay the
expenses of registering these shares.

      Our common stock is quoted on the OTC Bulletin Board under the symbol
"SMTR." The high and low bid prices for shares of our common stock on January 4,
2006, were $0.070 and $0.061 per share, respectively, based upon bids that
represent prices quoted by broker-dealers on the OTC Bulletin Board. These
quotations reflect inter-dealer prices, without retail mark-up, mark-down or
commissions, and may not represent actual transactions. The selling stockholders
and any broker-dealer executing sell orders on behalf of the selling
stockholders may be deemed to be "underwriters" within the meaning of the
Securities Act of 1933. Commissions received by any broker-dealer may be deemed
to be underwriting commissions under the Securities Act of 1933.

        AN INVESTMENT IN THESE SECURITIES INVOLVES A HIGH DEGREE OF RISK.
 PLEASE CAREFULLY REVIEW THE SECTION TITLED "RISK FACTORS" BEGINNING ON PAGE 11.

      Neither the SEC 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 January __, 2006

      In considering the acquisition of the common stock described in this
prospectus, you should rely only on the information contained in this
prospectus. We have not authorized anyone to provide you with information
different from that contained in this prospectus. This prospectus is not an
offer to sell, or a solicitation of an offer to buy, shares of common stock in
any jurisdiction where offers and sales would be unlawful. The information
contained in this prospectus is complete and accurate only as of the date on the
front cover of this prospectus, regardless of the time of delivery of this
prospectus or of any sale of the shares of common stock.


                                       3


                                TABLE OF CONTENTS

                                                                          Page
                                                                          ----
PROSPECTUS SUMMARY...........................................................5

THE OFFERING.................................................................9

SUMMARY FINANCIAL DATA.......................................................9

RISK FACTORS................................................................11

SELLING STOCKHOLDERS........................................................14

USE OF PROCEEDS.............................................................18

PLAN OF DISTRIBUTION........................................................19

DILUTION....................................................................19

MARKET FOR OUR COMMON STOCK AND RELATED STOCKHOLDER MATTERS.................19

MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION...................21

DESCRIPTION OF BUSINESS.....................................................32

MANAGEMENT..................................................................44

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT..............51

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS..............................53

DESCRIPTION OF SECURITIES...................................................54

LEGAL MATTERS...............................................................64

INTEREST OF NAMED EXPERTS AND COUNSEL.......................................64

EXPERTS ....................................................................64

CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE........................................................64

WHERE YOU CAN FIND MORE INFORMATION.........................................64

INDEX TO CONSOLIDATED FINANCIAL INFORMATION................................F-1


                                       4


                               PROSPECTUS SUMMARY

      You should read the following summary together with the more detailed
information contained elsewhere in this prospectus, including the section titled
"Risk Factors" and our Financial Statements and the notes to the Financial
Statements regarding us and the common stock described in this offering. Unless
the context otherwise requires, "we," "our," "us" and similar phrases refer to
SmarTire Systems Inc. and its subsidiaries. All dollar amounts refer to U.S.
dollars unless otherwise indicated.

Overview

      We develop and market technically advanced tire pressure monitoring
systems (TPMSs) for the transportation and automotive industries that monitor
tire pressure and tire temperature. Our TPMSs are designed for improved vehicle
safety, performance, reliability and fuel efficiency.

      Although we currently sell only TPMSs for passenger cars, buses,
recreational vehicles, trucks and motorcycles, our vision is to become a
preeminent provider of wireless sensing and control systems for the vehicle
industry. Our vision may be extended to three basic types of systems: sensing,
control and system applications.

      On September 5, 2005 we achieved registration to ISO/TS 16949:2002, the
quality management standard for the automotive and commercial vehicle industry
industries. The certification applies to our design and manufacture of wireless
sensing and control systems for the global transportation industry. We were
registered to ISO/TS 16949:2002 by VCA, an organization with more than 30 years
of automotive industry experience and a client base that includes the major
North American automotive companies and many of their Tier 1 suppliers.

      This registration positions us to meet the quality requirements of new and
existing original equipment manufacturer (OEM) customers. The cornerstone of the
ISO/TS 16949:2002 registered system is achievement recognition of our ability to
meet customer requirements throughout all levels of the organization.
Registration to ISO/TS 16949:2002, provides confidence to automotive OEM
customers that we have implemented processes to ensure robust and reliable
systems that meet those requirements.

      On October 12, 2005 we entered into a seven year marketing and
distribution agreement with DANA Corporation (DANA) through its Heavy Vehicle
Technology and Systems Group. Under the marketing and distribution agreement
DANA will market and sell SmarTire's tire monitoring systems to OEM customers
throughout North America, Mexico, Australia and New Zealand. The companies will
collaborate on marketing opportunities to meet the needs of their global
customers and markets. DANA is a leading Tier I supplier in the design and
manufacture of commercial vehicle drive train components for medium and heavy
duty vehicles for sale to OEMs and associated original equipment service and the
independent aftermarket.

      On November 21, 2005 we entered into a manufacturing agreement with Vansco
Electronics LP (Vansco). Under the agreement, Vansco will manufacture key
subsystems for SmarTire's wireless gateway family of products. Vansco
specializes in the design and manufacturing of electronic, electro-mechanical
and electro-hydraulic controls and instrumentation and offers engineering design
expertise in system integration, hardware, software, wire harness and
electronics packaging. Vansco was founded in 1978 by Ed and Terry Van Humbeck in
Winnipeg, Canada. Focused on the global heavy equipment market, it has grown to
more than 1000 employees and more than $200 million in sales. With the recent
addition of the Morton, Illinois, plant, Vansco will support its customer base
from three North American plants and from a more recent acquisition of a plant
in Forssa Finland. Vansco provides global sales, applications engineering,
design, manufacturing and service support. In 2004, Vansco was acquired by
Kilmer Capital Partners and Borealis Private Equity. Vansco serves a strong
customer portfolio of top-tier OEMs, many of which are international leaders in
their respective markets.

      On November 21, 2005, we and Hyundai Autonet Company, Ltd. (HACO) mutually
terminated our contract manufacturing agreement with in Korea. This termination
was a result of HACO's acquisition by Hyundai Motor Company. The termination has
not impacted our business nor were there any costs related to the termination.

      We have three wholly owned subsidiaries, namely, SmarTire Technologies
Inc., SmarTire USA Inc. and SmarTire Europe Limited. SmarTire Technologies Inc.
was incorporated on June 3, 1988 under the laws of the Province of British
Columbia, and was the original developer of our patented technology. SmarTire
USA Inc., a Delaware corporation incorporated on May 16, 1997, is our exclusive
marketing agency for SmarTire in North America. SmarTire Europe Limited, a
United Kingdom corporation incorporated on February 25, 1998, is our exclusive
sales and distribution operation for Europe.

      We are a "foreign private issuer," as such term is defined in Rule 3b-4
under the Securities Exchange Act of 1934. However, we have elected to file with
the SEC the same reports that a domestic registrant would be required to file
under section 13(a) of the Securities Exchange Act of 1934.

Sensing Applications

      Our vision is to commercialize a wide array of sensors that are compatible
with our TPMSs for the vehicle industry. We developed a receiver module with
Vansco that functions as a "wireless gateway" that we began shipping to
customers in August 2005. This module can wirelessly receive signals from up to
256 new sensors in addition to signals from tire pressure sensors. The data from
these sensors can then be placed on the vehicle, bus or on a display module.
This ensures that the driver, maintenance group or monitoring agencies have
access to the sensor data as required. In addition to tire pressure monitoring,
customers would have the ability to access far more data on their vehicle. This
translates to a higher value proposition to the customer, while giving us the
ability to sell more products.


                                       5


Control Applications

      A natural evolution of our product family is to use the "wireless gateway"
module to not only receive signals from sensors but to act on the data received.

      The basic premise is based on using sensors to interpret a condition and
then have the "wireless gateway" module send a control signal to a device to
perform a specified action based on the sensor output. For example, when the
"wireless gateway" module receives data from a tire sensor it can control a
"horn" to provide an audible warning, activate a lamp or provide information to
a vehicle display control.

System Applications

      System applications are created by utilizing the information obtained from
vehicle sensors to provide a total solution to the owner of a vehicle or fleet
of vehicles. This means that the data generated by the sensors is gathered by
the "wireless gateway" module and integrated with the overall maintenance and
monitoring system utilized by the customer. This integration allows maintenance
staff, owners and drivers to access all relevant sensor information and
warnings.

Government Regulations

      Our products are subject to regulation by the government agencies
responsible for radio frequencies in each country that our TPMSs will be sold.
For example, in the United States, approval must be received from the Federal
Communications Commission for each product. Some countries require additional
governmental approvals in certain circumstances. For example, in the United
Kingdom, all electronic equipment to be installed in emergency and police
vehicles must be approved by the Vehicle Installation Development Group, a
governmental body. Also, as a practical matter, certain non-governmental
approvals may be necessary for market acceptance of our products in certain
countries. For example, the approval of TUV (an independent testing company) is
considered necessary to market our TPMSs in Germany.

      We believe that we have all of the necessary governmental approvals for
our current TPMSs in our intended market countries. As each new TPMS is
introduced to the market, we intend to apply for the necessary approvals.

      Our direct measurement TPMSs generally exceed the standard for tire
pressure monitoring established by the National Highway Transportation Safety
Administration (NHTSA). We believe that auto manufacturers must accelerate their
implementation plans in order to meet these new NHTSA regulations, which will
create additional opportunities to market our products to OEMs in the automobile
industry. In addition, although the Transportation Recall Enhancement,
Accountability, and Documentation Act of 2000 (TREAD Act) only applies to
passenger automobiles, we believe that other motor vehicles, including medium
and heavy trucks, buses and motorcycles will be impacted by this legislation in
subsequent years. We also believe that compliance with the TREAD Act by
European, Japanese, Chinese and other automakers will accelerate the adoption of
TPMSs globally.

      It is difficult to predict the magnitude of the expected sales increase or
the exact timing of the increase since our products will continue to face
competition from other TPMSs manufactured by our competitors, and the timing of
additional legislative initiatives on tire safety, if any, in the United States
and abroad remains uncertain. We expect that as TPMSs become standard equipment
for new passenger vehicles, demand for TPMSs as dealer installed options and
aftermarket products will gradually decline.

Going Concern

      Our consolidated financial statements have been prepared assuming we will
continue as a going concern. We have experienced net losses of $18,211,523 for
the three-months ended October 31, 2005 and $14,291,681 for the fiscal year
ended July 31, 2005. These factors, among other things, raise substantial doubt
about our ability to continue as a going concern. Our financial statements do
not include any adjustment that might result from the outcome of this
uncertainty. Assurances cannot be given that adequate financing can be obtained
to meet our capital needs. If we are unable to generate profits and unable to
continue to obtain financing to meet our working capital requirements, we may
have to curtail our business sharply or cease operations altogether. Our
continuation as a going concern is dependent upon our ability to generate
sufficient cash flow to meet our obligations on a timely basis to retain our
current financing, to obtain additional financing, and, ultimately, to attain
profitability. Should any of these events not occur, we will be adversely
affected and we may have to cease operations.


                                       6


      As of December 31, 2005, there was $30,500,000 in outstanding principal
and accrued and unpaid interest under the 10% convertible debentures.



                                       7


Corporate History

      We were incorporated under the laws of the Province of British Columbia as
TTC/Truck Tech Corp. in September 1987. We were initially formed to develop and
market remote data sensing, transmission and processing products incorporating
patented technologies to satisfy emerging market requirements in the
transportation industry.

      In December 1998, our common stock commenced trading on the Nasdaq Capital
Market. In March 1999, we voluntarily delisted our common stock from trading on
the Vancouver Stock Exchange. On May 28, 2003, our common stock ceased trading
on the Nasdaq Capital Market and is now quoted on the OTC Bulletin Board.

      We were continued under the Business Corporations Act (Yukon Territory)
effective February 6, 2003. As a result, our Memorandum and Articles, which
constituted our constitutional documents while we were a British Columbia
company, have been superseded and replaced by Articles of Continuance filed with
the Yukon Registrar of Corporations under Section 190 of the Business
Corporations Act (Yukon Territory) and Bylaw No. 1, being a bylaw adopted by our
Board of Directors relating generally to the transaction of the business and
affairs of our company. Our continuance as a Yukon corporation was approved by
special resolution adopted by our shareholders at an annual and extraordinary
general meeting held on December 12, 2002. Effective December 10, 2004, we filed
a certificate of amendment with the Yukon Registrar of Corporations to our
Articles of Incorporation to change the number of our authorized shares of
common stock from 300,000,000 shares to an unlimited number of shares and to
authorize the issuance of 100,000 shares of preferred stock. On March 18, 2005,
we filed Articles of Amendment to our Articles of Incorporation that set forth
all the rights and preferences of our series A 5% convertible preferred stock.
As of the date hereof, we have issued 25,000 shares of series A 5% convertible
preferred stock to Cornell Capital Partners.

Corporate Information

      Our principal executive offices are located at 150-13151 Vanier Place,
Richmond, British Columbia, V6V 2J1, and our telephone number is (604) 276-9884.
Our website is located at www.smartire.com. We are a "foreign private issuer,"
as such term is defined in Rule 3b-4 under the Securities Exchange Act of 1934.
However, we have elected to file with the SEC the same reports that a domestic
registrant would be required to file under section 13(a) of the Securities
Exchange Act of 1934. Our SEC filings are generally available to the public from
our website. Information on our website is not, and should not be considered to
be, part of this prospectus.


                                       8


                                  THE OFFERING

      This prospectus covers the sale by the selling stockholders named in this
prospectus of up to 1,378,025,570 shares of our common stock as follows: (i)
850,000,000 shares of common stock issuable to selling stockholders upon the
conversion of principal and interest under the 10% convertible debentures dated
June 23, 2005, as amended and restated on December 30, 2005; (ii) 62,500,000
shares of common stock issuable to selling stockholders assuming the exercise of
outstanding common stock purchase warrants, that were amended and restated as of
December 30, 2005 and expire on June 23, 2010, at an exercise price of $0.16;
(iii) 53,571,429 shares of common stock issuable to a selling stockholder upon
the conversion of principal under the 5% convertible debenture dated May 20,
2005; (iv) 5,416,667 shares of common stock issuable to selling stockholders
upon the conversion of principal under our 5% convertible debentures dated
December 15, 2004; (v) 400,000,000 shares of common stock issuable to a selling
stockholder upon the conversion of our series A convertible preferred shares;
(vi) 75,188 shares of our common stock issued to a selling stockholder under a
placement agent agreement in connection with our old $160 million SEDA; (vii)
1,250,000 shares of common stock issuable to two selling stockholders under
investor relations agreements assuming the exercise of outstanding common stock
purchase warrants; and (viii) 5,212,286 shares of common stock issuable to a
selling stockholder upon the conversion or redemption of principal and interest
under discounted convertible debentures, or pursuant to a settlement agreement
under discounted convertible debentures, dated December 24, 2003 and maturing
April 1, 2006.

      There were 289,646,656 shares of our common stock issued and outstanding
as of December 31, 2005.

Use of Proceeds

      We will not receive any of the proceeds from the sale of the shares of
common stock being offered for sale by the selling stockholders. We did,
however, receive proceeds from the sale of 10% and 5% convertible debentures and
series A 5% convertible preferred stock. We will also receive the proceeds from
any common stock we issue to the selling stockholders upon exercise of the
warrants. We have used and expect to use the proceeds received from the sale of
5% and 10% convertible debentures, the 5% series A convertible preferred stock
and the exercise of the warrants for general working capital purposes and
repayments on our preferred stock and convertible debentures. See "Use of
Proceeds" beginning on page 18.

Risk Factors

      An investment in these securities involves a high degree of risk. See
"Risk Factors" beginning on page 11.

                             SUMMARY FINANCIAL DATA

      The summary financial data presented below is derived from and should be
read in conjunction with our audited consolidated financial statements for the
years ended July 31, 2005 and July 31, 2004 and our unaudited consolidated
financial statements for the three-month periods ended October 31, 2005 and
October 31, 2004 (in each case including the notes to those financial
statements), which are included elsewhere in this prospectus along with the
section entitled "Management's Discussion and Analysis or Plan of Operation"
beginning on page 21.



- -------------------------------------------------------------- ---------------------------- --------------------------
                                                                  For the 3-Month Period          For the 3-Month
                                                                          Ended                     Period Ended
                                                                     October 31, 2005              October 31, 2004
                                                                        (unaudited)                (unaudited)
- -------------------------------------------------------------- ---------------------------- --------------------------
                                                                                                 
Revenue                                                                    $592,866                       $301,169
- -------------------------------------------------------------- ---------------------------- --------------------------
Net Loss for the Period                                                $(18,211,523)                   $(2,383,900)
- -------------------------------------------------------------- ---------------------------- --------------------------
Loss Per Share - basic and diluted                                            $(.06)                        $(0.02)
- -------------------------------------------------------------- ---------------------------- --------------------------

- -------------------------------------------------------------- ---------------------------- --------------------------
                                                                          As at                        As at
                                                                     October 31, 2005             October 31, 2004
                                                                        (unaudited)                 (unaudited)
- -------------------------------------------------------------- ---------------------------- --------------------------
Working Capital                                                        $ 2,908,820                   $2,494,264
- -------------------------------------------------------------- ---------------------------- --------------------------
Total Assets                                                           $14,807,327                   $7,410,823
- -------------------------------------------------------------- ---------------------------- --------------------------
Total Share Capital                                                    $67,223,869                   $63,553,832
- -------------------------------------------------------------- ---------------------------- --------------------------
Deficit                                                                $(93,343,673)                 $(61,402,156)
- -------------------------------------------------------------- ---------------------------- --------------------------
Total Stockholders' Equity(Deficiency)                                 $(8,577,636)                  $5,341,326
- -------------------------------------------------------------- ---------------------------- --------------------------



                                       9




- ---------------------------------------- ------------------------- -------------------------- ------------------------
                                                                   For the Year Ended        For the Year Ended
                                                                     July 31, 2005              July 31, 2004
- ---------------------------------------- ------------------------- -------------------------- ------------------------
                                                                                             
Revenue                                                               $1,463,460                   $1,658,279
- ---------------------------------------- ------------------------- -------------------------- ------------------------
Net Loss for the Period                                               $(14,291,681)                $(10,987,026)
- ---------------------------------------- ------------------------- -------------------------- ------------------------
Loss Per Share - basic and diluted                                    $(0.06)                      $(0.13)
- ---------------------------------------- ------------------------- -------------------------- ------------------------

- -------------------------------------------------------------- ---------------------------- --------------------------
                                                                          As at                       As at
                                                                      July 31, 2005               July 31, 2004
- -------------------------------------------------------------- ---------------------------- --------------------------
Working Capital                                                        $7,510,569                  $732,405
- -------------------------------------------------------------- ---------------------------- --------------------------
Total Assets                                                           $33,284,543                 $6,937,128
- -------------------------------------------------------------- ---------------------------- --------------------------
Total Share Capital                                                    $66,695,717                 $58,368,020
- -------------------------------------------------------------- ---------------------------- --------------------------
Deficit                                                                $(75,132,150)               $(59,018,256)
- -------------------------------------------------------------- ---------------------------- --------------------------
Total Stockholders' Equity                                             $10,383,957                 $3,466,216
- -------------------------------------------------------------- ---------------------------- --------------------------



                                       10


                                  RISK FACTORS

      An investment in our common stock involves a high degree of risk. You
should carefully consider the following material risks, together with the other
information contained in this prospectus, before you decide to buy our common
stock. If any of the following risks actually occur, our business, results of
operations and financial condition would likely suffer. In these circumstances,
the market price of our common stock could decline, and you may lose all or part
of your investment.

                          RISKS RELATED TO OUR BUSINESS

WE MAY NOT BE ABLE TO OBTAIN ADDITIONAL FINANCING THAT WE MAY REQUIRE TO FUND
OUR OPERATIONS.

      As discussed under the heading, "Management's Discussion and Analysis -
Liquidity and Capital Resources," we may require additional financing to fund
our operations if holders of our convertible debentures do not convert such
debentures into shares of our common stock or we are unable to draw down on our
$100 million equity line of credit. We cannot draw down on the equity line of
credit until a registration statement covering the underlying shares of common
stock becomes effective and it is unlikely that we will file such a registration
statement until all of the outstanding principal and interest under the 10%
convertible debentures has been converted by the holders of such convertible
debentures or redeemed or paid in full by us. As of December 30, 2005, there was
an aggregate amount of $30,500,000 in outstanding principal and accrued and
unpaid interest under the 10% convertible debentures. The conversion by the debt
to holders or redemption or payment in full of the 10% convertible debentures by
us is unlikely to occur before June 23, 2008. Regardless, business and economic
conditions may make it unfeasible or undesirable for us to draw down amounts
under the equity line of credit at every opportunity, and there can be no
assurance that we will ever be able to draw down on the equity line of credit.
See "Description of Securities - Standby Equity Distribution Agreement" for
further details regarding the equity line of credit.

      In addition, there can be no assurance that additional financing will be
available to us when needed or, if available, that it can be obtained on
commercially reasonable terms. In addition, any additional equity financing may
involve substantial dilution to our stockholders. If we fail to raise sufficient
financing to meet our immediate cash needs, we will be forced to scale down or
perhaps even cease the operation of our business, which may result in the loss
of some or all of your investment in our common stock.

WE HAVE A HISTORY OF OPERATING LOSSES AND FLUCTUATING OPERATING RESULTS, WHICH
RAISE SUBSTANTIAL DOUBT ABOUT OUR ABILITY TO CONTINUE AS A GOING CONCERN.

      Since inception through October 31, 2005, we have incurred aggregate
losses of $93,343,673. Our loss from operations for the three-month period ended
October 31, 2005 was $18,211,523; our losses from operations for the fiscal
years ended July 31, 2005 and July 31, 2004 were $14,291,681 and $10,987,026
respectively. There is no assurance that we will operate profitably or will
generate positive cash flow in the future. In addition, our operating results in
the future may be subject to significant fluctuations due to many factors not
within our control, such as the unpredictability of when customers will order
products, the size of customers' orders, the demand for our products, the level
of competition or general economic conditions.

      Although we believe that revenues will increase, we also expect an
increase in development costs and operating costs. Consequently, we expect to
incur operating losses and negative cash flow until our products gain market
acceptance sufficient to generate a commercially viable and sustainable level of
sales, and/or additional products are developed and commercially released and
sales of such products made so that we are operating in a profitable manner.

      The Auditors' Report on our July 31, 2005 consolidated financial
statements includes an additional comment for U.S. readers that states that
there exists substantial doubt about our ability to continue as a going concern.
The financial statements do not include any adjustments as a result of this
uncertainty.

THE 5% AND 10% CONVERTIBLE DEBENTURES PROVIDE FOR VARIOUS EVENTS OF DEFAULT THAT
WOULD ENTITLE THE HOLDERS TO REQUIRE US TO IMMEDIATELY ACCELERATE FULL REPAYMENT
OF ALL DEBENTURES OUTSTANDING AND ACCRUED INTEREST THEREON OR, NOTWITHSTANDING
ANY LIMITATIONS CONTAINED IN THE DEBENTURES AND/OR THE SECURITIES PURCHASE
AGREEMENT, TO CONVERT ALL DEBENTURES OUTSTANDING AND ACCRUED INTEREST THEREON
INTO SHARES OF OUR COMMON STOCK. IF AN EVENT OF DEFAULT OCCURS, WE MAY BE UNABLE
TO IMMEDIATELY REPAY THE AMOUNT OWED AND ANY REPAYMENT MAY LEAVE US WITH LITTLE
OR NO WORKING CAPITAL IN OUR BUSINESS.

      Some of the events of default include matters over which we may have some,
little or no control. If a default occurs and we cannot pay the amounts payable
under the convertible debentures in cash (including any interest on such amounts
and any applicable late fees under the convertible debentures), the holders of
the debentures may protect and enforce their rights or remedies either by suit
in equity or by action at law, or both, whether for the specific performance of
any covenant, agreement or other provision contained in the convertible
debentures, in the related securities purchase agreement or in any document or
instrument delivered in connection with or pursuant to the convertible
debentures, or to enforce the payment of the outstanding convertible debentures
or any other legal or equitable right or remedy. In addition, any repayment that
we are required to make may leave us with little or no working capital in our
business. This would have an adverse effect on our continuing operations. Please
refer to "Description of Securities" for a description of the events of default
under the 5% and 10% convertible debentures and the consequences of such
defaults.


                                       11


WE MAY EXPERIENCE SIGNIFICANT AND RAPID GROWTH IF WE ARE ABLE TO CAPITALIZE ON
THE EXPANSION OF THE TIRE MONITORING MARKET. IF WE ARE UNABLE TO HIRE AND TRAIN
STAFF TO HANDLE SALES AND MARKETING OF OUR PRODUCTS AND MANAGE OUR OPERATIONS,
SUCH GROWTH COULD MATERIALLY AND ADVERSELY AFFECT US.

      We intend to proceed with initiatives intended to capitalize on the
expansion of the tire monitoring market that is occurring as a result of the
enactment by the U.S. government of the TREAD Act. This could potentially lead
to significant and rapid growth in the scope and complexity of our business. Any
inability on our part to manage such growth effectively will have a material
adverse effect on our product development, business, financial condition and
results of operations. Our ability to manage and sustain growth effectively will
depend, in part, on the ability of our management to implement appropriate
management, operational and financial systems and controls, and the ability of
our management to successfully hire, train, motivate and manage employees.

TECHNOLOGICAL CHANGES IN OUR INDUSTRY COULD RENDER OUR PRODUCTS NON-COMPETITIVE
OR OBSOLETE AND CONSEQUENTLY AFFECT OUR ABILITY TO GENERATE REVENUES.

      The markets in which we operate are subject to technological change,
evolving industry standards and changes in customer demands. The introduction of
products embodying new technologies and the emergence of new industry standards
could render our existing products obsolete and unmarketable. Although we are
confident that our TPMS technology and products are technologically advanced and
currently competitive, we believe that our long-term success will depend upon
our ability to continuously develop new products and to enhance our current
products and introduce them promptly into the market. If we are not able to
develop and introduce new products, our business, financial condition and
results of operations could be adversely affected.

WE CARRY A REASONABLE AMOUNT OF PRODUCT LIABILITY INSURANCE. HOWEVER THERE CAN
BE NO ASSURANCE THAT OUR EXISTING INSURANCE COVERAGE WOULD BE ADEQUATE IN TERM
AND SCOPE TO PROTECT US AGAINST MATERIAL FINANCIAL EFFECTS IN THE EVENT OF A
SUCCESSFUL CLAIM.

      We could be subject to claims in connection with the products that we
sell. There can be no assurance that we would have sufficient resources to
satisfy any liability resulting from any such claim, or that we would be able to
have our customers indemnify or insure us against any such liability. Although
we have product and directors and officers' liability insurance, there can be no
assurance that our insurance coverage would be adequate in term and scope to
protect us against material financial effects in the event of a successful
claim. We currently do not carry commercial general liability insurance
providing comprehensive product liability coverage in all instances. We may in
the future obtain such insurance provided it can be obtained at reasonable
prices. However, there can be no assurance that such coverage, if obtained,
would be adequate in term and scope to protect us. See "Description of Business
- - Liability Insurance" below.

SUBSTANTIALLY ALL OF OUR ASSETS AND A MAJORITY OF OUR OFFICERS ARE OUTSIDE THE
UNITED STATES, WITH THE RESULT THAT IT MAY BE DIFFICULT FOR INVESTORS TO ENFORCE
WITHIN THE UNITED STATES ANY JUDGMENTS OBTAINED AGAINST US OR ANY OF OUR
OFFICERS.

      Substantially all of our assets are located outside the United States and
we do not currently maintain a permanent place of business within the United
States. In addition, a majority of our officers are nationals and/or residents
of countries other than the United States, and all or a substantial portion of
such persons' assets are located outside the United States. As a result, it may
be difficult for investors to enforce within the United States any judgments
obtained against us or our officers or directors, including judgments predicated
upon the civil liability provisions of the securities laws of the United States
or any state thereof.

THE LOSS OF ANY ONE OF OUR THREE MAJOR CUSTOMERS MAY MATERIALLY AND ADVERSELY
AFFECT US.

      During the three months ended October 31, 2005, we earned 71% of our
revenue from our three largest customers. Accordingly, the loss of any one of
our three major customers may materially and adversely affect us. The loss of
any major customer, or significant reductions by any of them in buying our
products, or any inability on our part to collect accounts receivable from them,
would materially and adversely affect our business and results of operations.

WE MAY EXPERIENCE DIFFICULTY IN OBTAINING COMPONENTS AND RAW MATERIALS, AND WE
COULD BE MATERIALLY AND ADVERSELY AFFECTED AS A RESULT.

      Our current products, and the products that we may provide in the future,
embody new technologies. Certain of the components and raw materials used in our
products are difficult to obtain and/or require purchase commitments to be made
by us far in advance of the manufacturing date. The inability to obtain
sufficient quantities of components or raw materials, or the inability to
forecast purchase requirements accurately, could adversely affect our business
and results of operations. Similarly, commitments to purchase components and raw
materials in excess of customer demand for our products could materially and
adversely affect our results of operations. See "Description of Business - Raw
Materials and Principal Suppliers" below.

THE LOSS OF ANY OF OUR CONTRACT MANUFACTURERS MAY MATERIALLY AND ADVERSELY
AFFECT US.


                                       12


      We contract the manufacture of our products to third parties. In certain
cases, we do not have an alternative source of manufacturing, and a suitable
replacement would be time-consuming and expensive to obtain. If, for any reason,
one of our third party manufacturers is unable or refuses to produce our
products, our business, financial condition and results of operations would be
materially and adversely affected. See " Description of Business - Raw Materials
and Principal Suppliers" below.

WE DEPEND TO A SIGNIFICANT EXTENT ON CERTAIN KEY PERSONNEL, THE LOSS OF ANY OF
WHOM MAY MATERIALLY AND ADVERSELY AFFECT OUR COMPANY.

      Our success depends to a significant extent on the continued service of
certain key management personnel, including, Al Kozak, our President and Chief
Executive Officer, Jeff Finkelstein, our Chief Financial Officer, Dave
Warkentin, our Vice President of Sales and Marketing, Erwin Bartz, our Vice
President of Product Management, and Shawn Lammers, our Vice-President,
Engineering. Robert Rudman, our former President and Chief Executive Officer,
remains as the Chairman of our Board of Directors and serves as a consultant to
us. The loss or interruption of services from one or more of these personnel,
for whatever reason, could have a material adverse effect on us. In the event of
the loss of services of such personnel, no assurances can be given that we will
be able to obtain the services of adequate replacement personnel. We do not
maintain key person insurance on the lives of any of our officers or employees.
See "Management" below.

                         RISKS RELATED TO THIS OFFERING

FUTURE SALES BY OUR STOCKHOLDERS MAY CAUSE OUR STOCK PRICE TO DECLINE AND MAY
GREATLY REDUCE OUR ABILITY TO RAISE FUNDS IN NEW STOCK OFFERINGS.

      Sales of our common stock in the public market following this offering
could lower the market price of our common stock. The selling stockholders
intend to sell in the public market 1,378,025,570 shares of common stock being
registered in this offering. That means that up to 1,378,025,570 shares may be
sold pursuant to this registration statement. Such sales may cause our stock
price to decline. Sales of our common stock in the public market may also make
it more difficult for us to sell equity securities or equity-related securities
in the future at a time and price that our management deems acceptable or at
all.

THE SALE OF OUR STOCK UNDER THE 10% CONVERTIBLE DEBENTURES COULD ENCOURAGE SHORT
SALES BY THIRD PARTIES, WHICH MAY CONTRIBUTE TO THE FUTURE DECLINE OF OUR STOCK
PRICE.

      In many circumstances the provision of financing based on floating-rate
convertible debentures has the potential to cause a significant downward
pressure on the price of common stock. This is especially the case if the shares
being sold into the market exceed the market's ability to absorb the increased
stock. Such an event could exert further downward pressure on the price of our
common stock. Even if we use the proceeds from the issuance of the 10%
convertible debentures to grow our revenues and profits or invest in assets that
are materially beneficial to us, the opportunity exists for short sellers and
others to contribute to the future decline of our stock price. If there are
significant short sales of stock, the price decline that would result from this
activity will cause the share price to decline more so, which, in turn, may
cause long holders of the stock to sell their shares thereby contributing to
sales of stock in the market. If there is an imbalance on the sell side of the
market of our stock, the price will likely decline.

OUR COMMON STOCK MAY BE AFFECTED BY LIMITED TRADING VOLUME AND MAY FLUCTUATE
SIGNIFICANTLY, WHICH MAY AFFECT OUR STOCKHOLDERS' ABILITY TO SELL SHARES OF OUR
COMMON STOCK.

      Prior to this filing, there has been a limited public market for our
common stock and there can be no assurance that a more active trading market for
our common stock will develop. An absence of an active trading market could
adversely affect our shareholders' ability to sell our common stock within short
time periods, or possibly at all. Our common stock has experienced, and is
likely to experience in the future, significant price and volume fluctuations,
which could adversely affect the market price of our common stock without regard
to our operating performance. In addition, we believe that factors such as
quarterly fluctuations in our financial results and changes in the overall
economy or the condition of the financial markets could cause the price of our
common stock to fluctuate substantially. These fluctuations may also cause short
sellers to enter the market from time to time in the belief that we will have
poor results in the future. We cannot predict the actions of market participants
and, therefore, can offer no assurances that the market for our stock will be
stable or appreciate over time. The factors may negatively impact shareholders'
ability to sell shares of our common stock.

THE PRICE YOU PAY IN THIS OFFERING WILL FLUCTUATE AND MAY BE HIGHER OR LOWER
THAN THE PRICES PAID BY OTHER PEOPLE PARTICIPATING IN THIS OFFERING.

      The price in this offering will fluctuate based on the prevailing market
price of the common stock on the OTC Bulletin Board. Accordingly, the price you
pay in this offering may be higher or lower than the prices paid by other people
participating in this offering.

                        RISKS RELATED TO OUR COMMON STOCK

WE DO NOT EXPECT TO PAY DIVIDENDS.

      We have not paid dividends since inception on our common stock, and we do
not contemplate paying dividends in the foreseeable future on our common stock
in order to use all of our earnings, if any, to finance expansion of our
business plans.


                                       13


OUR COMMON STOCK IS SUBJECT TO THE "PENNY STOCK" RULES OF THE SEC AND THE
TRADING MARKET IN OUR SECURITIES IS LIMITED, WHICH MAKES TRANSACTIONS IN OUR
STOCK CUMBERSOME AND MAY REDUCE THE VALUE OF AN INVESTMENT IN OUR STOCK.

      The SEC has adopted Rule 15g-9 which establishes the definition of a
"penny stock," for the purposes relevant to us, as any equity security that has
a market price of less than $5.00 per share or with an exercise price of less
than $5.00 per share, subject to certain exceptions. For any transaction
involving a penny stock, unless exempt, the rules require:

      o     that a broker or dealer approve a person's account for transactions
            in penny stocks; and

      o     the broker or dealer receive from the investor a written agreement
            to the transaction, setting forth the identity and quantity of the
            penny stock to be purchased.

      In order to approve a person's account for transactions in penny stocks,
the broker or dealer must:

      o     obtain financial information and investment experience objectives of
            the person; and

      o     make a reasonable determination that the transactions in penny
            stocks are suitable for that person and the person has sufficient
            knowledge and experience in financial matters to be capable of
            evaluating the risks of transactions in penny stocks.

      The broker or dealer must also deliver, prior to any transaction in a
penny stock, a disclosure schedule prescribed by the Commission relating to the
penny stock market, which, in highlight form:

      o     sets forth the basis on which the broker or dealer made the
            suitability determination; and

      o     states that the broker or dealer received a signed, written
            agreement from the investor prior to the transaction.

      Brokers may be less willing to execute transactions in securities subject
to the "penny stock" rules. This may make it more difficult for investors to
dispose of our common stock and cause a decline in the market value of our
stock.

      Disclosure also must be made about the risks of investing in penny stocks
in both public offerings and in secondary trading and about the commissions
payable to both the broker-dealer and the registered representative, current
quotations for the securities and the rights and remedies available to an
investor in cases of fraud in penny stock transactions. Finally, monthly
statements have to be sent disclosing recent price information for the penny
stock held in the account and information on the limited market in penny stocks.

      Please read this prospectus carefully. You should rely only on the
information contained in this prospectus. We have not authorized anyone to
provide you with different information. You should not assume that the
information provided by the prospectus is accurate as of any date other than the
date on the front of this prospectus.

                           FORWARD-LOOKING STATEMENTS

      Included in this prospectus are "forward-looking" statements, as well as
historical information. Although we believe that the expectations reflected in
these forward-looking statements are reasonable, we can give no assurance that
the expectations reflected in these forward-looking statements will prove to be
correct. Our actual results could differ materially from those anticipated in
forward-looking statements as a result of certain factors, including matters
described in the section titled "Risk Factors." Forward-looking statements
include those that use forward-looking terminology, such as the words
"anticipate," "believe," "estimate," "expect," "intend," "may," "project,"
"plan," "will," "shall," "should," and similar expressions, including when used
in the negative. Although we believe that the expectations reflected in these
forward-looking statements are reasonable and achievable, these statements
involve risks and uncertainties and no assurance can be given that actual
results will be consistent with these forward-looking statements. Important
factors that could cause our actual results, performance or achievements to
differ from these forward-looking statements include the factors described in
the "Risk Factors" section and elsewhere in this prospectus.

      All forward-looking statements attributable to us are expressly qualified
in their entirety by these and other factors. We undertake no obligation to
update or revise these forward-looking statements, whether to reflect events or
circumstances after the date initially filed or published, to reflect the
occurrence of unanticipated events or otherwise.

                              SELLING STOCKHOLDERS

      The following table sets forth:

      o     the name and address of each selling stockholder;


                                       14


      o     the number of shares of common stock beneficially owned before this
            offering by the selling stockholders as of December 31, 2005;

      o     the percentage of our outstanding common stock beneficially owned by
            the selling stockholders before this offering;

      o     the maximum number of shares of common stock that may be offered for
            the account of the selling stockholders under this prospectus;

      o     the number of shares of common stock being registered in this
            offering; and

      o     the amount and percentage of common stock that would be owned by the
            selling stockholders after completion of the offering, assuming a
            sale of all of the common stock that may be offered by this
            prospectus.

      Except as noted below and elsewhere in this prospectus, the selling
stockholders have not, within the past three years, had any position, office or
other material relationship with us. Except as noted below, none of the selling
stockholders are members of the National Association of Securities Dealers, Inc.

      Beneficial ownership is determined under the rules of the SEC. The number
of shares beneficially owned by a person includes shares of common stock
underlying warrants, stock options and other derivative securities to acquire
our common stock held by that person that are currently exercisable or
convertible or exercisable within 60 days after December 31, 2005. The shares
issuable under these securities are treated as outstanding for computing the
percentage ownership of the person holding these securities, but are not treated
as outstanding for the purposes of computing the percentage ownership of any
other person.

Overview

      The selling stockholders may offer and sell, from time to time, any or all
of the common stock issued to them upon conversion or redemption of the 5% and
10% and discounted convertible debentures, the series A 5% convertible preferred
shares, or upon exercise of the share purchase warrants. Because the selling
stockholders may offer all or only some portion of the 1,378,025,570 shares of
common stock to be registered, no estimate can be given as to the amount or
percentage of these shares of common stock that will be held by the selling
stockholders upon termination of the offering.



                                     Common Shares      Percentage of   Common Shares    Shares Registered    Beneficial Ownership
                                   Beneficially Owned   Outstanding       Issuable           in this        After this Offering(2)
                                      by Selling          Shares       Upon Exercise or      Offering        -----------------------
                                      Stockholder       Beneficially    Conversion of                        Number of    Percent(3)
                                        Before          Owned Before    Securities and                        Shares
                                      Offering(1)         Offering      Forming Part of
Name of Selling  Stockholder                                             this Offering
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                           
Cornell Capital Partners, L.P.
101 Hudson St-Suite 3606            15,212,470(4)        4.99%(4)      757,736,012(4)        757,736,012(4)     None         0.0%
Jersey City NJ 07302

Hawk Associates, Inc.(5)
204 Ocean Drive                        250,000(6)          *               250,000(6)            250,000(6)     None         0.0%
Tavernier, FL  33070

Staraim Enterprises Limited        15,212,470(7)         4.99%          60,829,167(7)         60,829,167(7)     None         0.0%
Athalassas, 47
2nd Floor, Flat/Office 202
Strovolos, P.C. 2012
Nicosia, Cyprus

Xentennial Holdings Limited         15,212,470(8)        4.99%         243,335,417 (8)      243,335,417 (8)     None         0.0%
Athalassas, 47
2nd Floor, Flat/Office 202
Strovolos, P.C. 2012
Nicosia, Cyprus

Newbridge Securities
Corporation(9)                       75,188(10)            *                    None             75,188(10)     None        0.0%
1451 Cypress Creek Road, Suite 204
Fort Lauderdale, Florida 33309

Starome Investments Limited       15,212,470(11)         4.99%        608,335,417(11)       608,335,417(11)     None        0.0%
Athalassas, 47
2nd Floor, Flat/Office 202
Strovolos, P.C. 2012
Nicosia, Cyprus

Bally, Jr., William A. & Mary C.
39 Hidden Lake Drive                   694,444(12)         *              694,444(12)           694,444(12)     None        0.0%
Burr Ridge, IL 60527

Luca, Minna
5532 Estate Oak Circle               1,388,889(13)         *            1,388,889(13)         1,388,889(13)     None        0.0%
Fort Lauderdale, FL 33312

Viola, Mary Ellen
294 Lone Hill Drive                  2,777,778(14)         *            2,777,778(14)      2,777,778(14)        None        0.0%
Short Hills, NJ 07078

Luther, David H.
100 Phlox Creek                        277,778(15)         *              277,778(15)        277,778(15)        None        0.0%
Bristol, TN 37620

Hargiss, Jack
15115 Elk Creek Acres Road             277,778(16)         *             277,778(16)          277,778(16)       None        0.0%
Pine, CO 80470

Crescent International Ltd.
84, Avenue Louis-Casai
CH 1216 Cointrin, Geneva
Switzerland                              276,619           *           5,212,286(17)        5,212,286(17)     276,619          *%



                                       15


* Represents less than 1% of outstanding shares of our common stock.

(1) Ownership as of December 31, 2005, for the selling stockholders based on
information provided by the selling stockholders or known to us.

(2) Because the selling stockholders may offer all or only some portion of the
shares of common stock to be registered, no estimate can be given as to the
amount or percentage of these shares of common stock that will be held by the
selling shareholder upon termination of the offering. Accordingly, it is assumed
that all of the shares of common stock offered pursuant to this prospectus will
be sold, although the selling stockholders are under no obligation known to us
to sell any shares of common stock at this time.

(3) A total of 289,646,656 shares of common stock were issued and outstanding as
of December 30, 2005.

(4) Represents (i) all of the common stock that potentially may be issued upon
the conversion of $4 million of 5% series A convertible preferred shares in an
aggregate amount of 400 million shares, (ii) all of the common stock that
potentially may be issued upon the conversion of $8 million under the 10%
convertible debenture in an aggregate of 226,666,667 shares, (iii) all of the
common stock that may potentially be issued upon the conversion of principal of
$2 million under the 10% convertible debenture in an aggregate of 56,666,667
shares, (iv) all of the common stock that potentially may be issued upon the
conversion of $1.5 million under a 5% convertible debenture at a conversion
price of $0.028 per share in an aggregate of 53,571,429 shares, (v) all of the
common stock that potentially may be issued upon the exercise of 16,668,750
common share purchase warrants issued to Xentennial Holdings Limited expiring
June 23, 2010 at an exercise price of $0.16 per share and (vi) all of the common
stock that potentially may be issued upon the exercise of 4,162,500 common share
purchase warrants issued to Staraim Enterprises Limited expiring June 23, 2010
at an exercise price of $0.16 per share. The 5% and 10% convertible debentures
and share purchase warrants contain contractual restrictions on beneficial share
ownership limiting Cornell Capital Partners' beneficial ownership to 4.99% of
our outstanding shares. Staraim Enterprises Limited and Xentennial Holdings
Limited are wholly owned by Cornell Capital Partners, and thus, Cornell Capital
Partners is deemed to beneficially own all shares beneficially owned by Staraim
Enterprises Limited and Xentennial Holdings Limited. Cornell Capital Partners
and its affiliates, in the aggregate, cannot own more than 4.99% of our
outstanding shares of common stock. As Staraim Enterprises Limited and
Xentennial Holdings Limited are affiliates of Cornell Capital Partners, Staraim
Enterprises Limited Xentennial Holdings Limited and Cornell Capital Partners
cannot, collectively, own in excess of 4.99% of our outstanding shares of common
stock. Yorkville Advisors, the general partner of Cornell Capital Partners may
be deemed to beneficially own the securities owned by Cornell Capital Partners.
See "Description of Securities" for further details on the terms of the 5% and
10% convertible debentures.

(5) Hawk Associates, Inc. is a Florida investor relations firm that we engaged
on July 1, 2004 to provide investor relations, financial media relations and
other appropriate consulting and advisory services.

(6) Represents all of the common stock that potentially may be issued upon the
exercise of common share purchase warrants issued to the named selling
stockholder and maturing June 30, 2009 at an exercise price of $0.20 per share.

(7) Represents (i) all of the common stock that may potentially be issued upon
the conversion of principal of $2 million under the 10% convertible debenture
maturing June 23, 2008 in an aggregate of 56,666,667 shares and (ii) all of the
common stock that potentially may be issued upon the exercise of 4,162,500
common share purchase warrants issued to the named selling stockholder and
expiring June 23, 2010 at an exercise price of $0.16 per share. The 10%
convertible debentures and share purchase warrants contain contractual
restrictions on beneficial share ownership limiting Staraim Enterprises
Limited's beneficial ownership to 4.99% of our outstanding shares. Staraim
Enterprises Limited and Xentennial Holdings Limited are wholly owned by Cornell
Capital Partners, and thus, Cornell Capital Partners is deemed to beneficially
own all shares beneficially owned by Staraim Enterprises Limited and Xentennial
Holdings Limited. Cornell Capital Partners and its affiliates, in the aggregate,
cannot own more than 4.99% of our outstanding shares of common stock. As Staraim
Enterprises Limited and Xentennial Holdings Limited are affiliates of Cornell
Capital Partners, Staraim Enterprises Limited, Xentennial Holdings Limited and
Cornell Capital Partners cannot, collectively, own in excess of 4.99% of our
outstanding shares of common stock. See "Description of Securities" for further
details regarding the 10% convertible debentures and share purchase warrants.


                                       16


(8) The $8 million 10% convertible debenture and 16,668,750 common share
purchase warrants were issued to Xentennial Holdings Limited. Thus, Xentennial
Holdings Limited may be deemed to beneficially own the 226,666,667 shares that
may potentially be issued under the $8 million 10% convertible debenture. The
10% convertible debentures and stock purchase warrants contain contractual
restrictions on beneficial share ownership limiting Xentennial Holdings
Limited's beneficial ownership to 4.99% of our outstanding shares of common
stock. Staraim Enterprises Limited and Xentennial Holdings Limited are wholly
owned by Cornell Capital Partners, and thus, Cornell Capital Partners is deemed
to beneficially own all shares held by Staraim Enterprises Limited and
Xentennial Holdings Limited. Cornell Capital Partners and its affiliates, in the
aggregate, cannot own more than 4.99% of our outstanding shares of common stock.
As Staraim Enterprises Limited and Xentennial Holdings Limited are affiliates of
Cornell Capital Partners, Staraim Enterprises Limited Xentennial Holdings
Limited and Cornell Capital Partners cannot, collectively, own in excess of
4.99% of our outstanding shares of common stock. See "Description of Securities"
for further details regarding the 10% convertible debentures and share purchase
warrants.

(9) Newbridge Securities Corporation is a placement agent firm that we engaged
to act as the exclusive placement agent in connection with our 160 million
(replaced by our $100 million) Standby Equity Distribution Agreement.

(10) Represents all of the common stock issued to the named selling stockholder
pursuant to the Placement Agent Agreement, dated May 20, 2005, among us, Cornell
Capital Partners and Newbridge Securities Corporation.

(11) Represents all of the common stock that may potentially be issued upon (i)
the conversion of the principal and interest under the $20 million 10%
convertible debenture, maturing on June 23, 2008, in an aggregate amount of
566,666,667 shares and (ii) the exercise of 41,668,750 common share purchase
warrants issued to Starome Investments Limited and expiring June 23, 2010 at an
exercise price of $0.16 per share. The 10% convertible debentures and the common
share purchase warrants contain contractual restrictions on beneficial share
ownership limiting Starome Investments Limited's beneficial ownership to 4.99%.

(12) Represents all of the common stock that potentially may be issued upon the
conversion of $25,000 of 5% convertible debentures to the named selling
stockholder at a conversion price of $0.036 per share.

(13) Represents all of the common stock that potentially may be issued upon the
conversion of $50,000 of 5% convertible debentures to the named selling
stockholder at a conversion price of $0.036 per share.

(14) Represents all of the common stock that potentially may be issued upon the
conversion of $100,000 of 5% convertible debentures to the named selling
stockholder at a conversion price of $0.036 per share.

(15) Represents all of the common stock that potentially may be issued upon the
conversion of $10,000 of 5% convertible debentures to the named selling
stockholder at a conversion price of $0.036 per share.

(16) Represents all of the common stock that potentially may be issued upon the
conversion of $10,000 of 5% convertible debentures to the named selling
stockholder at a conversion price of $0.036 per share.

(17) Represents common stock that may be issued upon the conversion of principal
and interest theron and pursuant to a settlement agreement under discounted
convertible debentures, dated December 24, 2003 and maturing April 1, 2006.


                                       17


                                 USE OF PROCEEDS

      This prospectus relates to shares of our common stock that may be offered
and sold from time to time by certain selling stockholders. There will be no
proceeds to us from the sale of shares of common stock in this offering.
However, we did receive proceeds from the sale of our 5% series A convertible
preferred stock and the 5% and 10% and discounted convertible debentures.

      5% Series A Convertible Preferred Stock. On March 23, 2005, we entered
into an Investment Agreement with Cornell Capital Partners in which we sold an
aggregate of $4 million of our series A 5% convertible preferred stock. The
purchase price was $4,000,000, of which $2,850,000 was previously funded
pursuant to certain transaction documents we entered into with Cornell Capital
Partners. These previous transaction documents were terminated by the parties on
March 23, 2005. On March 23, 2005, we received net proceeds of $1,015,000, after
deducting the $2,850,000 that was previously funded, a $115,000 commitment fee
and legal fees in the amount of $20,000.

      5% Convertible Debentures. On May 20, 2005, we entered into a securities
purchase agreement with Cornell Capital Partners. In accordance with the
securities purchase agreement, we issued to Cornell Capital Partners, for a
purchase price of $1.5 million, a 5% convertible debenture that is convertible,
at the option of Cornell Capital Partners, into shares of our common stock. The
5% convertible debenture matures on May 20, 2006. Under the 5% convertible
debenture, we were required to make our first monthly recurring payment of
$125,000 on September 1, 2005. Cornell Capital Partners agreed to provide us
with an extension to January 1, 2006 to commence the monthly payments. The
majority of the proceeds from the 5% convertible debentures issued in May 2005
were used to redeem existing convertible debentures.

      10% Convertible Debentures. On June 23, 2005, we entered into a Securities
Purchase Agreement with Cornell Capital Partners and Highgate House Funds and
LCC Global Limited, a corporation organized under the laws of Cyprus whereby we
agreed to issue, for a purchase price of $30 million, (i) a 10% convertible
debenture due June 23, 2008, with a principal balance of $20 million, to Cornell
Capital Partners, as trustee for LCC Global, (ii) a 10% convertible debenture
due June 23, 2008, with a principal balance of $8 million, to Cornell Capital
Partners, as trustee for LCC Global, and (iii) a 10% convertible debenture due
June 23, 2008, with a principal balance of $2 million, to Highgate House Funds,
as trustee for LCC Global. Of the $30 million, Cornell Capital Partners retained
(i) $16 million as a structuring fee, payable to Yorkville Advisors, the general
partner of Cornell Capital Partners, for the $160 million SEDA, which was
subsequently terminated and replaced with a $100 million SEDA and (ii) $3
million as a structuring fee, also payable to Yorkville Advisors, for the 10%
convertible debentures. Thus, on June 30, 2005, we received aggregate proceeds
from Cornell Capital Partners of $11 million. On December 30, 2005, we, Cornell
Capital Partners and Highgate House Funds amended and restated the convertible
debentures as described in more detail under "Description of Securities"
starting on page 54.

      Discounted Convertible Debentures. On December 24, 2003, we closed a
private placement of discounted unsecured convertible debentures in the
aggregate principal amount of $3,493,590 to seven of the selling stockholders.
The discounted convertible debentures are described in more detail under
"Description of Securities" starting on page 54.

      For illustrative purposes only, we have set forth below our intended use
of proceeds for the net proceeds we received from the sale of our 10%
convertible debentures.



                                                                                                            
Gross Proceeds                                                                                    $30,000,000
                       Fees on convertible debenture                                               (3,000,000)
                       Fees on original $160 equity line of credit                                (16,000,000)
                       Structuring fees                                                               (50,000)
                       Legal fees                                                                    (100,000)
                                                                                            -----------------

Net Proceeds                                                                                      $10,850,000
                                                                                            =================

Intended use of Proceeds                                                                         Minimum             Maximum
                                                                                            ------------------- ------------------

                       Bristol Investment Fund, Ltd. settlement payment                           $250,000 (i)       $250,000 (i)
                       Marketing                                                                     2,550,000          3,000,000
                       Engineering research and development                                          3,000,000          3,750,000
                       Administration                                                                3,300,000          4,500,000

                       Capital purchases                                                               150,000            300,000
                       Debt repayments (ii)(iii)                                                     1,500,000          2,500,000
                       General working capital                                                         100,000        (3,450,000)

                                                                                            ------------------- ------------------
                                                                                                    10,850,000         10,850,000
                                                                                            ------------------- ------------------


(i)   Settlement agreement dated January 5, 2006 also included the issuance of 2
      million shares of our common stock. The settlement is described in greater
      detail under "Legal Proceedings" on page 43.

(ii)  Includes $1 million of interest paid on our $30 million debentures on
      October 31, 2005.

(iii) Our debt is convertible into shares of our common stock.

                                       18


                              PLAN OF DISTRIBUTION

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

      We will pay all of the expenses incident to the registration, offering and
sale of the shares of common stock to the public other than commissions, fees
and discounts of underwriters, brokers, dealers and agents. If any of these
other expenses exists, we expect the selling stockholders to pay these expenses.
We have agreed to indemnify Cornell Capital Partners, Highgate House Funds
Starome Investments Limited, Xentennial Holdings Limited and Staraim Enterprises
Limited and their controlling persons against certain liabilities, including
liabilities under the Securities Act. We estimate that the expenses of the
offering to be borne by us will be approximately $134,731.62. The offering
expenses consist of: a SEC registration fee of $10,704.78, printing expenses of
$1,000, accounting fees of $20,000, legal fees of $100,000, transfer agent and
registrar fees of $2,000, fees and expenses for qualification under state
securities laws of $1,000 and miscellaneous expenses of $1,000. We will not
receive any proceeds from the sale of any of the shares of common stock by the
selling stockholders. We did, however, receive proceeds from the 10% convertible
debentures we originally issued to Cornell Capital Partners and Highgate House
Funds.

      Cornell Capital Partners was formed in February 2000 as a Delaware limited
partnership. Cornell Capital Partners is a domestic hedge fund in the business
of investing in and financing public companies. Cornell Capital Partners does
not intend to make a market in our stock or to otherwise engage in stabilizing
or other transactions intended to help support the stock price. Cornell Capital
Partners' investment strategy is to make private investments in public equities
via structured transactions. Prospective investors should take these factors
into consideration before purchasing our common stock.

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

      The selling stockholders should be aware that the anti-manipulation
provisions of Regulation M under the Exchange Act will apply to purchases and
sales of shares of common stock by the selling stockholders, and that there are
restrictions on market-making activities by persons engaged in the distribution
of the shares. Under Registration M, the selling stockholders or their agents
may not bid for, purchase, or attempt to induce any person to bid for or
purchase, shares of our common stock while such selling stockholders are
distributing shares covered by this prospectus. The selling stockholders are
advised that if a particular offer of common stock is to be made on terms
constituting a material change from the information set forth above with respect
to the Plan of Distribution, then, to the extent required, a post-effective
amendment to the accompanying registration statement must be filed with the SEC.

                                    DILUTION

      Our net tangible book value as of October 31, 2005 was $(11,373,042) or
$(0.04) per share of common stock outstanding on October 31, 2005. Net tangible
book value per share is determined by dividing our tangible book value (i.e.,
total assets less total intangible assets less total liabilities) by the number
of outstanding shares of our common stock. Since this offering is being made
solely by the selling stockholders and none of the proceeds will be paid to us,
our total assets less total intangible assets will be unaffected by this
offering.

           MARKET FOR OUR COMMON STOCK AND RELATED STOCKHOLDER MATTERS

Market Information

      On May 29, 2003, our common stock commenced quotation on the OTC Bulletin
Board under the symbol "SMTR."

      Until May 28, 2003, our common stock was quoted on the Nasdaq Capital
Market under the symbol "SMTR." The following quotations obtained from Canada
Stockwatch reflect the high and low bids for our common stock based on
inter-dealer prices, without retail mark-up, mark-down or commission and may not
represent actual transactions. The high and low bid prices of our common stock
for the periods indicated below are as follows:


                                       19


Quarter Ended                          High                           Low

December 31, 2005                      $0.099                         $0.061
October 31, 2005                       $0.130                         $0.075
July 31, 2005                          $0.184                         $0.088
April 30, 2005                         $0.241                         $0.022
January 31, 2005                       $0.037                         $0.026
October 31, 2004                       $0.094                         $0.03
July 31, 2004                          $0.015                         $0.07
April 30, 2004                         $0.193                         $0.10
January 31, 2004                       $0.243                         $0.165
October 31, 2003                       $0.28                          $0.135
July 31, 2003                          $0.39                          $0.135
April 30, 2003                         $0.48                          $0.07
January 31, 2003                       $0.83                          $0.31
October 31, 2002                       $1.27                          $0.42
July 31, 2002                          $2.16                          $0.88
April 30, 2002                         $2.05                          $1.75


      As of December 31, 2005, we had 289,646,656 shares of common stock
outstanding and approximately 471 stockholders of record.

      These bid prices represent prices quoted by broker-dealers on the OTC
Bulletin Board. The quotations reflect inter-dealer prices, without retail
mark-up, mark-down or commissions, and may not represent actual transactions.

Dividend Policy

      Our Board of Directors is not obligated to declare a dividend. We have
never declared or paid dividends on our common stock, and we do not anticipate
that we will in the foreseeable future. We intend to retain future earnings, if
any, for use in our operations and the expansion of our business. Future
dividends will be subject to the discretion of our Board of Directors and will
depend on, among other things, future earnings, our operating and financial
condition, our capital requirements, general business conditions and other
pertinent factors. It is not anticipated that dividends will be paid in the
foreseeable future.


                                       20


MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

      The following discussion of our financial condition, changes in financial
condition and results of operations for the three months ended October 31, 2005
should be read in conjunction with our most recent audited annual financial
statements for the financial year ended July 31, 2005, the unaudited interim
financial statements included herein, and, in each case, the related notes.

      Our consolidated financial statements are stated in United States Dollars
and are prepared in accordance with United States Generally Accepted Accounting
Principles.

RESULTS OF OPERATIONS

Three months ended October 31, 2005 vs. Three months ended October 31, 2005

Revenue

      Gross revenue for the three months ended October 31, 2005 increased to
$592,866 from $301,169 for the three months ended October 31, 2004. The
breakdown of the sources of our gross revenue is as follows:

      o     Sales of aftermarket passenger car TPMSs increased to $65,173 for
            the three months ended October 31, 2005 from $47,001 for the three
            months ended October 31, 2004. It is difficult for us to predict
            what the volume of sales of this product will be.

      o     Sales of OEM passenger car TPMSs increased to $223,321 for the three
            months ended October 31, 2005 from $147,262 for the three months
            ended October 31, 2004. The increase was primarily due to an
            increase in sales to Aston Martin, Ford's flagship division. We
            anticipate sales of this product to continue to increase as we are
            now on a third platform of Aston Martin.

      o     Sales of aftermarket TPMSs for use on buses were $1,997 for the
            three months ended October 31, 2005 compared to $0 for the three
            months ended October 31, 2004. Although we anticipate increasing
            sales of this product, it is difficult for us to predict what the
            volume of sales will be in this market.

      o     Sales of OEM TPMSs for use on buses were $162,868 for the three
            months ended October 31, 2005 compared to $0 for the three months
            ended October 31, 2004. We anticipate sales of this product to this
            market to continue to increase.

      o     Sales of aftermarket motorcycle systems decreased to $7,357 for the
            three months ended October 31, 2005 from $16,734 for the three
            months ended October 31, 2004. As sales to this market are seasonal,
            we anticipate sales to increase starting in January 2005, however it
            is difficult for us to predict what the volume of sales will be in
            this market.

      o     Sales of aftermarket recreational vehicle TPMSs decreased to $37,912
            for the three months ended October 31, 2005 from $51,669 for the
            three months ended October 31, 2004. We anticipate sales of this
            product to increase, however it is difficult for us to predict what
            the volume of sales will be.

      o     Sales of OEM recreational vehicle TPMSs increased to $52,943 for the
            three months ended October 31, 2005 from $25,222 for the three
            months ended October 31, 2004. We anticipate sales of this product
            to the OEM market to continue to increase.

      o     Sales of aftermarket high pressure TPMSs for use on trucks were
            $6,158 for the three months ended October 31, 2005 compared to
            $10,789 for the three months ended October 31, 2004. The majority of
            these systems are currently being used for test purposes. Although
            interest in this product is high, it is difficult for us to predict
            what the volume of sales will be, as this will depend primarily on
            market acceptance.

      o     Sales of OEM high pressure TPMSs for use on trucks vehicles were
            $3,750 for the three months ended October 31, 2005 compared to $0
            for the three months ended October 31, 2004. The majority of these
            systems are currently being used for test purposes. Although
            interest in this product is high, it is difficult for us to predict
            what the volume of sales will be, as this will depend primarily on
            market acceptance.


                                       21


      o     Sales of miscellaneous products were $31,387 for the three months
            ended October 31, 2005 compared to $2,492 for the three months ended
            October 31, 2004.

Gross Margin

      Gross margin on product sales increased to 28.5% for the three months
ended October 31, 2005 from 26.8% for the three months ended October 31, 2004.

Expenses

      Expenses were $595,024 for the three months ended October 31, 2005.
Excluding a stock-based compensation recovery of $1,633,975, expenses increased
to $2,228,999 from $1,937,740 for the three months ended October 31, 2004. The
stock-based compensation recovery resulted as the market value of our vested
options decreased during the quarter as discussed in note 2 (b) (ii) to the
financial statements.

      Engineering, research and development expenses for the three months ended
October 31, 2005 were negative ($33,445) due to a non-cash stock based
compensation recovery as more fully explained in note 2 (b) (ii) to the
financial statements. Excluding a stock-based compensation recovery of $641,196,
engineering, research and development expenses increased to $607,751 from
$501,685 for the three months ended October 31, 2004. The increase, excluding
the stock-based compensation recovery, was mainly due to an increase in the
number of employees in this department which resulted in a higher wage expense.
In addition we incurred higher rent and utility expenses as we leased additional
space to accommodate the increase in the number of employees in the department.

      Marketing expenses for the three months ended October 31, 2005 were
$416,208. Excluding a stock-based compensation recovery of $38,482, marketing
expenses decreased to $454,690 from $496,787 for the three months ended October
31, 2004. The decrease, excluding the stock-based compensation recovery as more
fully explained in the note 2 (b) (ii) to the financial statements was mainly a
result of lower travel expenses.

      General and administrative expenses for the three months ended October 31,
2005, were negative ($159,567) due to a non-cash stock based compensation
recovery as more fully explained in note 2 (b) (ii) to the financial statements.
Excluding a stock-based compensation recovery of $954,297, general and
administration expenses increased to $794,730 from $579,131 for the three months
ended October 31, 2004. The increase, excluding the stock-based compensation
recovery, was primarily attributed to higher investor relation costs and higher
professional fees. The increase in professional fees was primarily due to the
cost of legal services incurred to defend against a lawsuit from a debenture
holder and the cost of restructuring the 10% convertible debentures originally
issued on June 23, 2005 and amended and restated on December 30, 2005 and the
$160 million SEDA entered into in June 2005, with Cornell Capital Partners.

      Depreciation and amortization expense increased to $371,828 for the three
months ended October 31, 2005 from $360,137 for the three months ended October
31, 2004.

      Interest and finance charges increased to $17,631,436 for the three months
ended October 31, 2005 from $585,021 for the three months ended October 31,
2004. Interest and finance charges for the three months ended October 31, 2005
included a $16 million fee paid on June 23, 2005 for the $160 million SEDA with
Cornell Capital Partners plus related professional fees and interest accretion
on our convertible debentures and preferred shares. On July 22, 2005, we filed a
registration statement on Form SB-2 with the SEC. We withdrew the registration
statement on September 23, 2005 with the intent of restructuring the 10%
convertible debentures and entering into a new SEDA with Cornell Capital
Partners as described below.

      As of December 30, 2005, we and Cornell Capital Partners terminated the
$160 million SEDA and replaced it with a new $100 million SEDA. Under the terms
of the $100 million SEDA, we cannot request advances until the underlying shares
of common stock are registered with the SEC. It is unlikely that we will
register the shares underlying the $100 million SEDA until all of the
outstanding principal and accrued and unpaid interest on the 10% convertible
debentures in the aggregate principal amount of $30 million have been either
converted by the holders or paid in full by us, which must occur on or before
July 23, 2008. The term of the $100 million SEDA is proposed to commence on the
date a registration statement covering the underlying shares becomes effective
and will expire five years after such date. Under the $100 million SEDA, Cornell
is entitled to retain 2.5% of each advance.

      Excluding charges related to our SEDA, non-cash interest expense for the
three months ended October 31, 2005 was $612,081 compared to $557,962 during the
three months ended October 31, 2004.

      Interest and finance charges for the three months ended October 31, 2004
included $552,416 on our 8% and discounted convertible debentures and $23,267 on
our promissory notes.

Interest Income

      Interest income of $73,446 was earned for the three months ended October
31, 2005 as compared to $484 for the three months ended October 31, 2004 and was
the result of higher average cash balances during the three months ended October
31, 2005.


                                       22


Foreign exchange loss

      A foreign exchange loss of $227,687 was incurred for the three months
ended October 31, 2005 as compared to a foreign exchange gain of $57,644 for the
three months ended October 31, 2004. Foreign exchange gains or losses are due to
fluctuations in currency exchange rates and are impossible to predict.

Fiscal Year Ended July 31, 2005 vs. Fiscal Year Ended July 31, 2004

Revenue

      Gross revenue for the fiscal year ended July 31, 2005 decreased to
$1,463,460 from $1,658,279 in our fiscal year ended July 31, 2004. This decrease
in revenue was a result of the following:

      o     Sales of aftermarket passenger car TPMSs decreased to $307,347 in
            fiscal year 2005 from $1,087,395 in fiscal year 2004. The decrease
            in sales was primarily due to a significant reduction in sales to
            our Chinese master distributor. We forecast fiscal year 2006 sales
            of aftermarket car TPMSs to approximate fiscal year 2005 sales of
            TPMSs.

      o     Sales of OEM passenger TPMSs increased to $572,485 in fiscal year
            2005 from $166,202 in fiscal year 2004. The increase was primarily
            due to an increase in sales to Aston Martin, Ford's flagship
            division. We forecast sales of OEM TPMSs to increase substantially
            in fiscal year 2006 as we anticipate higher sales to Aston Martin.

      o     Sales of aftermarket motorcycle systems increased to $111,875 in
            fiscal year 2005 compared to $37,744 in fiscal year 2004. In August
            2004, we discovered that the sensor/transmitter may break during
            installation on the subset of motorcycle rims with curved rim
            surfaces when the strap is torqued to its required value. On
            September 14, 2004 we contacted the National Highway Transportation
            Safety Administration (NHTSA) to determine if a Safety Defect and
            Non Compliance Report was required and were advised that this was
            necessary. Our remedy for the defect was to recall 100% of affected
            sensor/transmitter items from the field and replace both recalled
            and inventory sensor/transmitters with sensor/transmitters
            previously manufactured by a different supplier that have been
            tested and known to use plastics that provide the required
            mechanical properties. Additionally to ensure that transmitters are
            used only on rims with flat drop center wells (as originally
            designed for) and not curved, the additional precautionary steps
            were taken:

            o     we added improved warnings and an instruction sheet to new
                  products as well as product in inventory at dealers and
                  distributors that clarify flat rim drop center well
                  application only; and

            o     we removed TPMSs on motorcycles with rims with curved drop
                  center wells.

      At the end of fiscal year 2004, we estimated the cost of the recall to be
$67,000. Recall costs incurred to the end of July 2005 were $46,897. We have
made a provision in accounts payable for the additional $20,103 that we
anticipate incurring. In addition, we developed a solution to enable us to sell
our TPMSs on motorcycles with rims with curved drop center wells. We released
this enhanced product during April 2005. To date, the response to the recall by
our customers has been very positive. Although interest in the motorcycle
product by existing and potential customers remains positive, it is difficult
for us to predict what the volume of sales will be, as this will depend
primarily on market acceptance.

      o     Sales of aftermarket recreational TPMSs increased to $128,739 in
            fiscal year 2005 from $118,357 in fiscal year 2004. Fiscal year 2004
            sales include sales of our high pressure transmitters that were
            released in our fourth quarter and sales of low pressure sensors to
            monitor the wheels of a towed vehicle or trailer that was introduced
            during our first quarter ended October 31, 2003. Although it is
            difficult for us to predict what the volume of sales will be, we
            anticipate a substantial increase in sales during the next fiscal
            year.

      o     Sales of OEM recreational TPMSs were $230,216 in fiscal year 2005
            compared to $64,454 in fiscal year 2004. Although it is difficult
            for us to predict what the volume of sales will be, we anticipate
            continued sales growth of this product during the next fiscal year.

      o     Sales of TPMSs for use on trucks were $5,717 in fiscal year 2005
            compared to $22,733 in fiscal year 2004. The majority of these
            systems are currently being used for test purposes. Although
            interest in this product is high, it is difficult for us to predict
            what the volume of sales will be, as this will depend primarily on
            market acceptance.

      o     Sales of aftermarket TPMSs for use on buses were $42,430 in fiscal
            2005 compared to $42,406 in fiscal year 2004. Although it is
            difficult for us to predict what the volume of sales will be, we
            anticipate a substantial increase in sales of TPMSs for use on buses
            during the next fiscal year.


                                       23


      o     Sales of OEM TPMSs for use on buses were $23,533 in fiscal year 2005
            compared to $0 in fiscal year 2004. Although it is difficult for us
            to predict what the volume of sales will be, we anticipate a
            substantial increase in sales of OEM TPMSs for use on buses during
            next year as we only commenced shipping TPMSs to Motorcoach
            Industries International in July 2005.

      o     Revenue of $0 was recorded for engineering changes to modify our
            products pursuant to our Manufacturing, Co-Marketing and Development
            Agreement with Hyundai Autonet Co. Ltd. in fiscal year 2005 compared
            to $94,800 in the fiscal year 2004. Revenue from engineering
            services is recognized on services as they are rendered and
            pre-defined milestones are achieved.

      o     Sales of miscellaneous products were $41,118 in fiscal year 2005
            compared to $24,188 in fiscal year 2004.

Gross Margin

      Gross margin on product sales decreased to -11.7% in fiscal year 2005 from
12.8% in fiscal year 2004. The decrease in gross margin in fiscal year 2005 was
due to an inventory write-down of $500,000 for slow moving aftermarket passenger
car TPMSs. Without the inventory write-down, the gross margin would have
increased to 22% in fiscal year 2005. Factors that would have resulted in higher
margins if not for the inventory write-down are:

      o     the product mix of systems sold in fiscal year 2005 had higher gross
            margins than the product mix of systems sold in fiscal year 2004;
            and

      o     the decrease in the value of the U.S. dollar against the Pound
            Sterling increased our margins as a higher proportion of our sales
            during the fiscal year 2005 were in Pound Sterling.

Expenses

      Expenses increased to $12,288,528 in fiscal year 2005 from $7,186,287 in
fiscal year 2004, due to increases in marketing, engineering, research and
development expenses and depreciation and amortization expenses. The increase in
expenses was primarily due to a non-cash compensation expense of $4,279,653
which was primarily a result of the increase in the value of outstanding
employee stock options. Excluding the non-cash compensation expense, expenses
were $8,008,875 in fiscal year 2005.

      Engineering, research and development expenses increased to $3,297,011 in
fiscal year 2005 from $1,654,690 in fiscal year 2004. Excluding the non-cash
compensation expense of $1,347,933, expenses in fiscal year 2005 were
$1,949,078, or an increase of $294,388 from fiscal year 2004. The increase was
primarily attributed to higher prototype development costs, an increase in the
number of engineering employees and engineering-related wages and the cost of
our TS16949 audit. TS16949 is the recognized quality standard within the
automotive industry. Wages included a non-cash expense of $74,833 related to the
issuance of common stock to senior engineering employees.

      Marketing expenses increased to $2,540,730 in fiscal year 2005 from
$1,821,122 in fiscal year 2004. Excluding the non-cash compensation expense of
$813,545, expenses in fiscal, year 2005 were $1,727,185 or a decrease of $93,937
from fiscal year 2004. The decrease was a primarily a result of lower
advertising and promotion expenses and lower travel expenses. Wages included a
non-cash expense of $44,494 related to the issuance of common stock to a senior
marketing employee.

      General and administrative expenses increased to $4,953,537 in fiscal year
2005 from $2,338,758 in fiscal year 2004. Excluding the non-cash compensation
expense of $2,118,175, expenses in fiscal year 2005 were $2,835,362 or an
increase of $496,604 from fiscal year 2004. The increase was primarily
attributed to an increase in bad debts, higher administration wages, insurance
costs, professional fees, wages and the cost of becoming compliant with the
Sarbanes Oxley Act of 2002. The increase in professional fees was primarily due
to the cost of legal services incurred to defend against a lawsuit from a
debenture holder. The major increase in administration wages was primarily due
to a non-cash expense related to the issuance of common stock to senior
management valued at $142,251. The increase was partially offset by lower
investor relation costs and lower travel costs.

Depreciation and amortization

      Depreciation and amortization expense increased to $1,497,250 in fiscal
year 2005 from $1,371,717 in fiscal year 2004. Depreciation and amortization
expense is expected to decrease next year with the full amortization of our OEM
rights to the commercial market.

Interest and finance charges

      Interest and finance charges decreased to $3,730,481 in fiscal year 2005
from $4,031,820 in fiscal year 2004. Interest and finance charges in fiscal year
2005 included non-cash interest of $3,524,805 compared to non-cash interest of
$3,842,107 in fiscal year 2004.

Interest income

      Interest income increased to $39,241 in fiscal year 2005 from $5,873 in
fiscal year 2004. This increase was mainly due to the issuance of convertible
debentures in June 2005 that resulted in net proceeds of $10,950,000 to us.


                                       24


Foreign exchange gain

      A foreign exchange gain of $37,194 was earned in fiscal year 2005 as
compared to $12,492 in fiscal year 2004. Foreign exchange gains or losses are
due to fluctuations in currency exchange rates and are impossible to predict.

Gain on settlement of convertible debt

      A gain on settlement of $1,822,033 on the settlement of convertible debt
was incurred in fiscal year 2005 as compared to $0 in fiscal year 2004.

Fiscal Year Ended July 31, 2004 vs. Fiscal Year Ended July 31, 2003

Revenue

      Gross revenue in the fiscal year ended July 31, 2004 decreased to
$1,658,279 from $1,802,596 in our fiscal year ended July 31, 2003. This decrease
in revenue was a result of the following:

      o     Sales of aftermarket passenger car TPMSs decreased to $1,087,395 in
            fiscal year 2004 from $1,141,210 in fiscal year 2003.

      o     Sales of OEM passenger car TPMSs decreased to $166,202 in fiscal
            year 2004 from $174,880 in fiscal year 2003.

      o     Sales of aftermarket motorcycle TPMSs decreased to $37,744 in fiscal
            year 2004 compared to $183,589 in fiscal year 2003. We introduced a
            substantially improved second generation motorcycle TPMS at the Indy
            Motorcycle Dealers Show, held in Indianapolis, Indiana in
            mid-February 2004. During May 2004, this product became commercially
            available and we began shipping it to our customers.

      o     Sales of aftermarket recreational vehicle TPMSs were $118,357 in
            fiscal year 2004 compared to $26,383 in fiscal year 2003. These
            sales include sales of our high pressure transmitters that were
            released in our fourth quarter and sales of low pressure sensors to
            monitor the wheels of a towed vehicle or trailer that was introduced
            during our first quarter ended October 31, 2003.

      o     Sales of OEM recreational vehicle TPMSs were $64,454 in fiscal year
            2004. The majority of these sales occurred in the fourth quarter
            after the release of our high pressure transmitters.

      o     Sales of aftermarket high pressure TPMSs for use on buses were
            $42,406 in fiscal year 2004. All of these sales occurred in our
            fourth quarter after the release of our high pressure transmitters.

      o     Sales of aftermarket high pressure TPMSs for use on commercial
            vehicles were $22,733 in fiscal year 2004. Our customers purchased
            these systems in the fourth quarter after the release our high
            pressure transmitters. The majority of these systems are currently
            being used for test purposes.

      o     Sales of off-the-road (OTR) TPMSs were $1,088 in fiscal year 2004
            compared to $58,395 in fiscal year 2003. Our OTR TPMSs utilize a
            high-pressure transmitter and is designed primarily for OTR heavy
            industrial applications and commercial applications. The system may
            potentially be used not only on large mining trucks, but also heavy
            mobile equipment (such as tractors, wheeled loaders, graders and the
            like). Sales of our OTR tire monitoring systems to date have been
            limited to those systems which are designed for use on large mining
            trucks.

      o     Revenue of $94,800 was recorded for engineering changes to modify
            our products pursuant to our Manufacturing, Co-Marketing and
            Development Agreement with Hyundai Autonet Co. Ltd. in fiscal year
            2004 compared to $173,400 in the fiscal year 2003. Revenue is
            determined by the percentage of completion method. Revenue from
            engineering services is recognized on services as they are rendered
            and pre-defined milestones are achieved.

      o     Sales of the motorsport TPMSs decreased to $0 in fiscal year 2004
            from $44,739 in fiscal year 2003. As indicated above, we do not
            anticipate further sales of our motorsport TPMSs as our exclusive
            motorsport distributor, Pi Research of Cambridge, England, now
            manufactures and markets their own system. Accordingly, we have
            discontinued production of our motorsport TPMSs.

      o     Sales of miscellaneous products were $23,100 in fiscal year 2004
            compared to $0 in fiscal year 2003.

Gross Margin

      Gross margin on product sales decreased to 12.8% in fiscal year 2004 from
23.0% in fiscal year 2003. The decrease occurred due to the following factors:

      o     our product mix of systems sold in fiscal year 2004 had lower gross
            margins than the product mix of systems sold in fiscal year 2003;
            and


                                       25


      o     our provision for our motorcycle recall in the amount of $66,801
            decreased our fiscal year 2004 margin by 4%;

      During our third quarter, we shifted the majority of our production to
Hyundai Autonet, and as we expected, our gross margin increased in our third and
fourth quarters, after excluding the cost of the motorcycle recall. Although we
expect that our gross margin will continue to increase in fiscal year 2005, this
is dependent on the cost of components and the sales contracts that we enter
into.

Expenses

      Expenses increased to $7,186,287 in fiscal year 2004 from $6,802,391 in
fiscal year 2003, as increases in marketing, engineering, research and
development expenses and depreciation and amortization were partially offset by
a decrease in general and administration expenses. Non-cash stock based
compensation expense was not significant in either fiscal year 2004 or fiscal
year 2003.

      Engineering, research and development expenses increased to $1,654,690 in
fiscal year 2004 from $1,177,935 in fiscal year 2003. This increase was
primarily attributed to an increase in prototype development expenses, an
increase in product testing on products that we have released in the current
fiscal year, an increase in the number of patents and approval applications, and
an increase in the number of engineering employees and engineering-related
wages.

      Marketing expenses increased to $1,821,122 in fiscal year 2004 from
$1,448,326 in fiscal year 2003. The increase was primarily a result of an
increase in travel and higher marketing-related wages, which increased as a
result of the recruitment of a V.P. of Sales and Marketing. This increase was
partially offset by lower tradeshow expenditures. Trade show expenses in fiscal
year 2003 included the cost of attending the Automechanika show, which is held
in Europe every two years. Fiscal year 2003 also included expenses of $130,000
in connection with the termination of a management agreement; 50% of this amount
or $65,000 was booked as marketing expenses and 50% was booked as general and
administrative expenses.

      General and administrative expenses decreased to $2,338,758 in fiscal year
2004 from $2,939,260 in fiscal year 2003. The decrease was primarily attributed
to lower professional fees, investor relation costs and administration wages.
Professional fees in fiscal year 2003 included an expense of $315,044 to settle
certain potential unquantified claims threatened by certain offshore investors
against us. Administrative wages decreased as there were fewer administrative
employees during fiscal year 2004 and as explained above, our general and
administrative expenses for the year ended July 31, 2003 include $65,000 that
was incurred in connection with the termination of a management contract. The
decrease was partially offset by an increase in insurance costs.

Depreciation and amortization

      Depreciation and amortization expense increased to $1,371,717 in fiscal
year 2004 from $1,236,870 in fiscal year 2003. Depreciation and amortization
expense is expected to remain at approximately its current level for the
foreseeable future.

Interest and finance charges

      Interest and finance charges increased to $4,031,820 in fiscal year 2004
from $3,722,505 in fiscal year 2003. Interest and finance charges in fiscal year
2004 included non-cash interest of $3,842,107 compared to non-cash interest of
$3,694,914 in fiscal year 2003.

Interest income

      Interest income of $5,873 was earned in fiscal year 2004 as compared to
$2,835 in fiscal year 2003. This increase was due to slightly higher average
cash balances maintained during fiscal year 2004.

Foreign exchange gain

      A foreign exchange gain of $12,492 was earned in fiscal year 2004 as
compared to $192,201 in fiscal year 2003. Foreign exchange gains or losses are
due to fluctuations in currency exchange rates and are impossible to predict.

LIQUIDITY AND CAPITAL RESOURCES

CURRENT POSITION

      We have continued to finance our activities primarily through the issuance
and sale of securities. We have incurred losses from operations in each year
since inception. As at October 31, 2005, we had an accumulated deficit of
$93,343,673. Our net loss for the three months ended October 31, 2005 was
$18,211,523 compared to $2,383,900 for the three months ended October 31, 2004.
As of October 31, 2005, our stockholders' deficiency was $8,577,636 and we had
working capital of $2,908,820.

      Our cash position, including short-term investments at October 31, 2005
was $7,498,890 as compared to $10,059,763 at July 31, 2005. This decrease was
due to the net increase from our operating, financing and investing activities
as described below.


                                       26


      Our net loss of $18,211,253 for the three months ended October 31, 2005
includes non-cash charges of $371,828 for depreciation and amortization and
$16,755,917 for interest and finance charges as disclosed above under interest
and finance charges. Increases in non-cash working capital during this period
amounted to $372,366. Non-cash working capital changes included increases in
accounts receivable, prepaid expenses and accounts payable and accrued
liabilities and a decrease in inventory. The net cash used in operating
activities for the three months ended October 31, 2005 was $3,090,119. Of this
amount, $900,000 was paid in interest expense on our convertible debentures and
approximately $600,000 was paid for our annual insurance premiums. If we are
unable to access our $100 million SEDA on a timely basis, we may require
subsequent financings to meet our operating cash flow requirements.

      During the three months ended October 31, 2005, we also purchased certain
capital assets at an aggregate cost of $40,656.

      During the three months ended October 31, 2005, we realized aggregate
gross cash proceeds of $135,800 as follows:

      On October 20, 2005, a warrant holder exercised 1,100,000 warrants at an
exercise price of $0.10 for gross proceeds of $110,000.

      During the three months ended October 31, 2005, 860,000 stock options were
exercised for gross proceeds of $25,800.

      As of September 23, 2005 we were in violation of certain other convertible
debentures and preferred share agreements as we withdrew our registration
statement that was originally filed with the SEC on July 22, 2005. We received
waivers from all of our debt holders, other than the one debt holder with whom
we have reached a settlement, and all of our preferred shareholders, agreeing
that we are not in default of such convertible debentures and preferred share
agreements pending the filing of a new registration statement.

      However, although we have a $100 million SEDA with Cornell Capital
Partners, there are certain factors that may prevent us from drawing down on it,
and in any event, it is unlikely that we will be permitted to draw down on the
SEDA until all of the outstanding principal and accrued and unpaid interest
under the 10% convertible debentures has been converted by the holders or
redeemed or paid in full by us. As such, due to the uncertainty of our ability
to meet our current operating and capital expenses, in their report on the
annual consolidated financial statements for fiscal year 2005, our independent
auditors included additional comments in their Auditors' report indicating the
existence of substantial doubt about our ability to continue as a going concern.
Our consolidated financial statements contain additional note disclosures
describing the circumstances that led to this going concern uncertainty. The
consolidated financial statements do not include any adjustments that might
result from the outcome of this uncertainty.

      As the continuation of our business is dependent upon the conversion by
certain holders of our outstanding convertible debentures into shares of our
common stock or, if such conversions do not occur or are not sufficient to
significantly decrease our outstanding repayment obligations, our ability to
drawn down on our $100 million equity line of credit, successful and sufficient
market acceptance of our current products and any new products that we may
introduce, the continuing successful development of our products and related
technologies, and, finally, achieving a profitable level of operations. The
issuance of additional equity securities by us could result in a significant
dilution in the equity interests of our current stockholders. Obtaining
commercial loans, assuming those loans would be available, will increase our
liabilities and future cash commitments.

Fiscal Year Ended July 31, 2005 and Fiscal Year Ended July 31, 2004

      We have continued to finance our activities primarily through the issuance
and sale of securities. We have incurred losses from operations in each year
since inception. As at July 31, 2005, we had an accumulated deficit of
$75,132,150. Our net loss for fiscal year 2005 was $14,291,681 compared to
$10,987,026 for fiscal year 2004. As of July 31, 2005, our stockholders' equity
was $10,383,957 and we had working capital of $7,510,569.

      Our cash position at July 31, 2005 was $10,059,763 as compared to $76,670
at July 31, 2004. This increase was due to the net increase from our operating,
financing and investing activities as described below.

      Our net loss of $14,291,681 in fiscal year 2005 includes non-cash charges
of $1,497,250 for depreciation and amortization, $4,279,653 for compensation
expense, $500,000 for an inventory write-down, $3,524,805 for interest and
finance charges and a gain on settlement of debt of $1,822,033. Decreases in
non-cash working capital during this period amounted to $507,809. Non-cash
working capital changes included increases in inventory and accounts receivable
and decreases in prepaid expenses and in accounts payable and accrued
liabilities. The net cash used in operating activities in fiscal year 2005 was
$6,819,995. We may require subsequent financings to meet our operating cash flow
requirements.

      During fiscal year 2005, we realized aggregate gross cash proceeds of
$42,595,017 as follows:

      We issued 78,887,710 shares of common stock to Cornell Capital Partners LP
pursuant to nine draw downs totaling $2,725,000 from our $15 million equity line
of credit, which is described below.

      On May 19, 2004, we entered into a SEDA with Cornell Capital Partners, an
accredited investor, in connection with a 24-month, $15 million equity line of
credit facility. This agreement was terminated on May 20, 2005 and replaced with
a $30 million equity line of credit facility. The $30 million agreement was
terminated on June 23, 2005 and replaced with a $160 million equity line of
credit facility. The $160 million SEDA was terminated on December 30, 2005 and
replaced with a new $100 million SEDA. The new SEDA contemplates the potential
future issuance and sale of up to $100 million of our common stock to Cornell
Capital Partners over five years subject to certain restrictions and other
obligations. On June 2, 2005, we issued 75,188 shares at an effective price of
$0.133 per share as payment for a $10,000 placement agency fee related to the
SEDA. On each advance date we will pay to Cornell Capital Partners, directly
from the gross proceeds held in escrow, an amount equal to 2.5% of the amount of
each advance.


                                       27


      In addition we paid to Yorkville Advisors LLC a cash fee of $16 million
directly from the gross proceeds held in escrow from the closing of the
convertible debentures dated June 23, 2005. Yorkville Advisors LLC is the
general partner of Cornell Capital Partners. This cash fee was payment for the
$160 million equity line of credit facility.

      Aggregate warrant proceeds of $618,217 were realized as follows:

      On September 24, 2004, we and holders of the discounted convertible
debentures signed an agreement which provided for an immediate exercise of
18,226,274 warrants at $0.03 for gross proceeds of $546,788.

      On May 5, 2005, a warrant holder exercised 714,286 warrants at an exercise
price of $0.10 for gross proceeds of $71,429.

      On November 16, 2004 we received gross proceeds of $250,000 upon the
issuance of an unsecured short-term promissory note to an accredited investor.
The note bears interest at a rate of 12% per annum and was repayable within 30
days of issuance with accrued interest.

      On November 30, 2004 we received gross proceeds of $275,000 upon the
issuance of an unsecured short-term promissory note to an accredited investor.
The note bears interest at a rate of 12% per annum and was repayable within 30
days of issuance with accrued interest. As a commitment fee to loan the Company
money, the holder of the note received $27,500.

      On February 9, 2005 we received gross proceeds of $350,000 upon the
issuance of an unsecured short-term promissory note to an accredited investor.
The note bears interest at a rate of 10% per annum and was repayable within 30
days of issuance with accrued interest. As a commitment fee to loan the Company
money, the holder of the note received $35,000.

      On December 15, 2004, we received gross proceeds of $2,695,000 upon the
issuance of a three-year $2,500,000 5% convertible debenture and five two-year
5% convertible debentures aggregating $195,000. Principal under the five 5%
convertible debentures that aggregate $195,000 may be converted by the holder in
whole or in part and from time to time at a conversion price equal to the lesser
of:

      o     $0.036 or;

      o     an amount equal to 80% of the lowest closing bid price of our common
            stock, as quoted on Bloomberg, L.P., for the five trading days
            immediately preceding the conversion date, subject to adjustment as
            provided for in the debentures.

      The outstanding principal under the convertible debentures bears interest
at the rate of 5% per annum, calculated on the basis of a 360-day year. Interest
on the debentures aggregating $195,000 is payable semi-annually beginning June
15, 2005 and every subsequent six month period that the principal balance
remains unpaid.

      On March 22, 2005, we issued 5% convertible preferred stock for gross
proceeds of $4,000,000. The proceeds were used to repay the $2,500,000
convertible debenture entered into on December 15, 2004 and a $350,000
promissory note entered into on February 9, 2004. Additional expenses related to
this offering were $20,000.

      On May 20, 2005, we issued a $1,500,000 one-year 5% convertible debenture
convertible at the option of the holder at $0.028 per share. Between April 25
and April 29, 2005, $1,100,000 of the convertible debenture was placed in escrow
with our lawyer. From escrow, $457,999 was paid on April 27, 2005 to two
debenture holders to redeem their convertible debentures. In addition, between
May 2, 2005 and May 23, 2005, we entered into release, redemption and settlement
agreements whereby we redeemed $675,615 of discounted convertible debentures.
Consideration consisted of $402,930 and the issuance of 9,738,759 shares of
common stock which were issued at an effective conversion price of $0.028 per
share.

      On June 23, 2005, we entered into a $160 million SEDA and a $30 million
Securities Purchase Agreement that resulted in net proceeds of approximately
$10.85 million to us. We paid Yorkville Advisors Management a cash fee of $16
million in connection with the SEDA, and we paid Cornell Capital Partners a cash
fee of $3 million, and a cash structuring fee of $50,000 to Yorkville Advisors
Management, in connection with the Securities Purchase Agreement, out of the
purchase price paid by Cornell Capital Partners for the convertible debentures
purchased pursuant to the Securities Purchase Agreement. Refer to "Description
of Securities" for more details regarding the SEDA and the Securities Purchase
Agreement. We also issued 62.5 million warrants exercisable at $0.16 per share
(subject to adjustment pursuant to adjustment as described below) with an expiry
period of five years.

      Although we have cash of approximately $6.35 million at December 31, 2005,
as discussed below under "Future Operations," we may require up to $2.35 million
in financing through the next twelve months in order to continue in business as
a going concern.

      At January 31, 2005 and April 30, 2005, we were in violation of all
existing convertible debenture agreements. As a result of this violation, the
Company accreted interest to adjust the carrying value of all existing
convertible debentures to their redemption value.


                                       28


      As at April 30, 2005, we were in violation of a preferred share agreement
as a registration statement was not filed with the SEC on the date specified in
the agreement. We received an extension from the preferred shareholders to file
a registration statement by June 30, 2005 and received a waiver for any
penalties.

      As we filed a registration statement on July 22, 2005, we were not in
violation of any existing convertible debenture or preferred share agreements,
other than one holder of a discounted debenture in the amount of $91,726 who
provided us with notice of a summons with the Supreme Court of the State of New
York. However, as of September 23, 2005 we were in violation of the other
convertible debenture and preferred share agreements as we withdrew our
registration statement. We received waivers from all of our debt holders, other
than the one debt holder with whom we have reached a settlement, and all of our
preferred shareholders, agreeing that we are not in default pending the filing
of a new registration statement and the principal holder waives its rights under
the default provisions affected by this non-compliance. During fiscal year 2005,
we also purchased certain capital assets at an aggregate cost of $73,511.

      However, although we have a $100 million SEDA with Cornell Capital
Partners, there are certain factors that may prevent us from ever drawing down
on it. As such, due to the uncertainty of our ability to meet our current
operating and capital expenses, in their report on the annual consolidated
financial statements for fiscal year 2005, our independent auditors included
additional comments in their Auditors' report indicating the existence of
substantial doubt about our ability to continue as a going concern. Our
consolidated financial statements contain additional note disclosures describing
the circumstances that led to this going concern uncertainty. The consolidated
financial statements do not include any adjustments that might result from the
outcome of this uncertainty.

      As the continuation of our business is dependent upon the conversion by
certain holders of our outstanding convertible debentures into shares of our
common stock or, if such conversions do not occur or are not sufficient to
significantly decrease our outstanding repayment obligations, our ability to
draw down on our $100 million equity line of credit, successful and sufficient
market acceptance of our current products and any new products that we may
introduce, the continuing successful development of our products and related
technologies, and, finally, achieving a profitable level of operations. The
issuance of additional equity securities by us could result in a significant
dilution in the equity interests of our current stockholders. Obtaining
commercial loans, assuming those loans would be available, will increase our
liabilities and future cash commitments.

Fiscal Year Ended July 31, 2004

      We have continued to finance our activities primarily through the issuance
and sale of securities. We have incurred losses from operations in each year
since inception. As of July 31, 2004, we had an accumulated deficit of
$59,018,256. Our net loss for fiscal year 2004 was $10,987,026 compared to
$9,914,629 for fiscal year 2003. As of July 31, 2004, our stockholders' equity
was $3,466,216 and we had working capital of $732,405.

      Our cash position at July 31, 2004 was $112,951 as compared to $1,843,694
at July 31, 2003. This decrease was due to the net decrease from our operating,
financing and investing activities as described below.

      Our net loss of $10,987,026 for fiscal year 2004 includes non-cash charges
of $1,371,717 for depreciation and amortization, $3,842,107 for interest and
finance expense and $98,175 for shares and warrants issued for services
received. Decreases in non-cash working capital during this period amounted to
$1,860,812. Non-cash working capital changes included increases in inventory,
prepaid expenses and accounts payable and accrued liabilities and a decrease in
receivables. An increase in inventory of $2,391,749 accounted for the most
significant use of cash for working capital. This increase was primarily due to
the procurement of components for production builds at HACO.

      During fiscal year 2004, we realized aggregate gross cash proceeds of
$7,170,265 from financing activities as described below.

      On October 14, 2003, an employee exercised 79,400 employee stock options
at $0.20 per stock option.

      On October 27, 2003, in order to encourage early exercise of a total of
10,769,231 warrants issued to the purchasers of our 7% convertible debentures,
we offered to reduce the exercise price of the warrants from $0.2645 per share
to $0.20 per share. The offer was open for acceptance by the warrant holders
until November 4, 2003. In consideration of the warrant holders' agreement to
immediately exercise their respective warrants, we offered to issue to the
participating warrant holders one additional warrant for each warrant that was
exercised. One of the warrant holders, Palisades Master Fund accepted our offer
and exercised a total of 3,290,596 outstanding warrants at the reduced exercise
price of $0.20 per share. On October 27, 2003, we issued a total of 3,290,596
five-year warrants to Palisades Master Fund, exercisable at an exercise price of
$0.20 per share, resulting in gross proceeds of $658,119. The additional
warrants were to be exercisable for a period of five years at an exercise price
of $0.20 per share.

         On October 27, 2003, our former investment banker HPC Capital
Management, also agreed to immediately exercise 194,000 outstanding common stock
purchase warrants dated May 16, 2003, in consideration of receiving one
additional five-year warrant with an exercise price of $0.20 per share for each
warrant so exercised. Of the 194,000 warrants exercised by HPC Capital
Management under this arrangement, 180,000 were exercised at an exercise price
of $0.13 per share and 14,000 were exercised at an exercise price of $0.10 per
share, resulting in gross proceeds of $24,800.


                                       29


      On November 6, 2003, in order to encourage early exercise of the warrants
by the remaining three warrant holders, we offered to reduce the exercise price
of the remaining 7,478,635 warrants from $0.2645 per share to $0.1771 per share.

      On December 24, 2003, we closed a private placement of discounted
unsecured convertible debentures in the aggregate principal amount of
$3,493,590. We issued the convertible debentures at a 22% original issue
discount from the face principal amount (based on a notional interest rate of
11% per annum for each year of the two-year term of the debentures), resulting
in gross proceeds of $2,725,000, before the deduction of a $218,000 cash
placement fee subsequently paid to HPC Capital Management and other expenses of
the offering. The discounted convertible debentures do not otherwise bear
interest, and will mature on April 1, 2006. The outstanding principal amount of
each debenture may be converted at any time into shares of our common stock, in
whole or in part, at the option of the holder of the debenture at an original
set price of $0.22 per share. As a result of anti-dilution provisions, the
conversion price was reduced to $0.028. The discounted convertible debentures
are subject to mandatory redemption in equal monthly payments, payable in cash.
We may elect to make the monthly redemption payments in shares of our common
stock at a conversion price equal to the lesser of (i) the set price of $0.22
per share (subject to adjustment pursuant to the anti-dilution provisions
contained in the debentures) and (ii) 85% of the average of the closing prices
of our common stock for the 20 days immediately preceding the applicable monthly
redemption date, provided that certain conditions are met, including the
condition that the underlying shares of common stock will have been registered
under the Securities Act of 1933.

      On February 5, 2004, we notified the holders of the discounted convertible
debentures that we had elected to effect the first monthly redemption payment in
shares, and that the election should continue for subsequent redemption periods
until revised. One of the holders of the discounted convertible debentures
exercised its right to receive its first monthly redemption payment, in the
amount of $14,583, in cash.

      On April 15, 2004, we received gross proceeds of $750,000 upon the
issuance of an unsecured short-term promissory note to an accredited investor.
The note bears interest at a rate of 8% per annum and is repayable within 120
days of issuance with accrued interest. As a commitment fee to loan us money,
the holder of the note received $75,000.

      On April 28, 2004, we notified the debenture holders that we would make
the monthly redemption payments in cash commencing June 1, 2004 until otherwise
notified.

      On April 30, 2004, 500,000 warrants were exercised at $0.104. Pursuant to
the anti-dilution provisions contained in certain warrants, the exercise price
of 25,290,153 outstanding warrants was reduced to $0.104 per share, which was
the deemed price per share of the common stock that was issued to effect the
April 1, 2004 redemption payment of our discounted convertible debentures
maturing April 1, 2006.

      On May 19, 2004, we received gross proceeds of $750,000 upon the issuance
of an unsecured short-term promissory note to an accredited investor. The note
bears interest at a rate of 8% per annum and is repayable within 120 days of
issuance with accrued interest. As a commitment fee to loan us money, the holder
of the note received $75,000.

      The net proceeds realized or to be realized by us from these transactions
have and are to be used for debt repayment, working capital and the purchase of
capital assets.

      During fiscal year 2004, we also purchased certain capital assets at an
aggregate cost of $446,780. The majority of these capital assets were sent to
Hyundai Autonet in Korea to facilitate production of our aftermarket TPMSs for
passenger cars and motorcycles.

FUTURE OPERATIONS

      Presently, our revenues are not sufficient to meet operating and capital
expenses. We have incurred operating losses since inception, and this is likely
to continue for the foreseeable future.

      At December 30, 2005, we had cash and short-term investments of
approximately $6.35 million. We may require up to $2.35 million in financing
through the next twelve months in order to continue in business as a going
concern because our management projects that we will require $4.7 million to
$8.7 million to fund our debt repayment, ongoing operating expenses, working
capital requirements and litigation settlement through December 31, 2006, as
detailed below.

                                                      Estimated Range

Marketing                                     $ 1,700,000        $ 2,000,000
Engineering, research and development           2,000,000          2,500,000
General and administrative                      2,200,000          3,000,000
Capital Purchases                                 100,000            200,000
Debt repayments (1)                               500,000          1,500,000
General Working Capital (2)                    (1,800,000)          (500,000)
                                              -----------        -----------
TOTAL                                         $ 4,700,000        $ 8,700,000
                                              ===========        ===========


                                       30


(1) Our debt is convertible into shares of our common stock.

(2) Our working capital requirements are impacted by our inventory requirements.
Therefore, any increase in sales of our products will be accompanied not only by
an increase in revenues, but also by an increase in our working capital
requirements.

      The continuation of our business is dependent upon obtaining further
financing, market acceptance of our current products and any new products that
we may introduce, the continuing successful development of our products and
related technologies, and, finally, achieving a profitable level of operations.

      The issuance of additional equity securities by us could result in a
significant dilution in the equity interests of our current stockholders.
Obtaining commercial loans, assuming those loans would be available, will
increase our liabilities and future cash commitments.

                   APPLICATION OF CRITICAL ACCOUNTING POLICIES

      Our consolidated financial statements and accompanying notes are prepared
in accordance with generally accepted accounting principles in the United
States. Preparing financial statements requires management to make estimates and
assumptions that affect the reported amounts of assets, liabilities, revenue,
and expenses. These estimates and assumptions are affected by management's
application of accounting policies. We believe that understanding the basis and
nature of the estimates and assumptions involved with the following aspects of
our consolidated financial statements is critical to an understanding of our
financials.

Going Concern

      We have incurred recurring operating losses and has a deficit of
$93,343,673 and working capital of $2,908,820 as at October 31, 2005. During the
three months ended October 31, 2005, we used cash of $3,149,869 in operating
activities.

      During fiscal year 2005, we realized gross cash proceeds of $42,595,017
(2004 - $7,170,265) from financing activities, issued 62.5 million warrants and
arranged a $160.0 million (2004 - $15.0 million) equity line of credit (note
11(d)) to fund our operations which was replaced on December 30, 2005, with a
$100 million SEDA. There can be no assurance that the Company can draw down
amounts under the equity line of credit as draw downs are subject to an
effective Registration Statement filed with the SEC. These consolidated
financial statements have been prepared on the going concern basis which assumes
that adequate sources of financing will be obtained as required and that the
Company's assets will be realized and liabilities settled in the ordinary course
of business. Accordingly, these consolidated financial statements do not include
any adjustments related to the recoverability of assets and classification of
assets and liabilities that might be necessary should the Company be unable to
continue as a going concern.

Inventory

      Inventory is carried at the lower of cost, determined on a weighted
average cost method, and net realizable value. The determination of net
realizable value is based on several assumptions and estimates. We provide an
allowance that we consider to be reasonable for non-moving or slow moving
inventory items and for items with expected future realizable value lower than
cost. These assumptions and estimates may be inaccurate and may be revised.

      The markets in which we compete are rapidly changing due to technological
developments and increasing focus on automotive safety. Other companies offer
products similar to those offered by us, and target the same customers as we do.
Many of these companies have substantially greater financial, marketing and
technical resources. We also anticipate that the competition within these
markets will increase as demand for the products escalates. It is possible that
new competitors or alliances among existing competitors may emerge and such
competitors may rapidly acquire significant market share and make it difficult
for us to sell our current inventory. All of these elements could reduce the net
realizable value of our inventory.

Warranty Obligations

      On an ongoing basis, we record our best estimate of our warranty
obligations and product returns related to products sold. These estimates are
made after the consideration of contractual warranty obligations and historical
experience. Unforeseen events, including increased technological difficulties
with products, could occur that have not been anticipated in estimating the
warranty provision. Additional costs or estimates will be recognized as
determinable.

Revenue Recognition

      We recognize revenue when there is persuasive evidence of an arrangement,
goods are shipped and title passes, collection is probable, and the fee is fixed
or determinable. Customer acceptance is used as the criterion for revenue
recognition when the product sold does not have an established sales history to
allow management to reasonably estimate returns and future provisions.
Provisions are established for estimated product returns and warranty costs at
the time the revenue is recognized. We record deferred revenue when cash is
received in advance of the revenue recognition criteria being met. Revenue from
engineering services is recognized on services as they are rendered and
pre-defined milestones are achieved. Engineering services revenue for the fiscal
year were $0 (2004-$94,800 and 2003 -173,400).


                                       31


Other Assets

      Other assets are recorded at cost and are being amortized over five years
on a straight line basis. Other assets are comprised of licenses to manufacture
and sell TPMSs to the OEMs. On an ongoing basis, management assesses whether the
expected net recoverable amount of the licenses exceeds the book value of the
licenses. The net recoverable amount is determined on a projected cash flow
basis, undiscounted at an appropriate rate. Our belief is based on an
undiscounted cash flow analysis of management's current best estimate of
projected annual sales to the passenger vehicle and light truck OEM market plus
management's projected sales to the heavy truck OEM market. Although we expect
to generate cash flow from sales to the OEM marketplace, it is possible that we
will not generate cash flow from sales to the OEM marketplace in excess of net
book value, or that we will generate cash flow from sales to the OEM market in
future years after the other assets have been fully amortized.

Off-Balance Sheet Arrangements

      We have not entered into any transaction, agreement or other contractual
arrangement with an entity unconsolidated with us under which we have:

      o     an obligation under a guarantee contract;

      o     a retained or contingent interest in assets transferred to the
            unconsolidated entity or similar arrangement that serves as credit,
            liquidity or market risk support to such entity for such assets;

      o     an obligation, including a contingent obligation, under a contract
            that would be accounted for as a derivative instrument; or

      o     an obligation, including a contingent obligation, arising out of a
            variable interest in an unconsolidated entity that is held by, and
            material to, us where such entity provides financing, liquidity,
            market risk or credit risk support to, or engages in leasing,
            hedging, or research and development services with us.

                             DESCRIPTION OF BUSINESS

Overview

      We develop and market technically advanced TPMSs for the transportation
and automotive industries that monitor tire pressure and tire temperature. Our
TPMSs are designed for improved vehicle safety, performance, reliability and
fuel efficiency. Although, 60% of our revenues in fiscal 2005 (76 % in fiscal
2004) were earned from the sale of TPMSs for passenger cars, sales of our bus,
recreational, truck and motorcycle TPMSs increased as a percentage of our
overall revenues. Based on market demand, we anticipate an increase in our total
revenues and a continued increase in the percentage of our revenues from sales
of our TPMSs for the bus, recreational, truck and motorcycle markets during
fiscal 2006.

      We have three wholly owned subsidiaries: SmarTire Technologies Inc.,
SmarTire USA Inc. and SmarTire Europe Limited. SmarTire Technologies Inc. was
incorporated on June 3, 1988 under the laws of the Province of British Columbia,
and was the original developer of our patented technology. SmarTire USA Inc., a
Delaware corporation incorporated on May 16, 1997, is our exclusive marketing
agency for SmarTire in North America. SmarTire Europe Limited, a United Kingdom
corporation incorporated on February 25, 1998, is our exclusive sales and
distribution operation for Europe.

      We are a "foreign private issuer," as such term is defined in Rule 3b-4
under the Securities Exchange Act of 1934. However, we have elected to file with
the SEC the same reports that a domestic registrant would be required to file
under section 13(a) of the Securities Exchange Act of 1934.

      We currently sell TPMSs for passenger cars, buses, recreational vehicles,
trucks and motorcycles and our vision is to become a preeminent provider of
wireless sensing and control systems for the vehicle industry. Our vision may be
extended to three basic types of systems: sensing, control and system
applications.

Sensing Applications

      Our vision is to commercialize a wide array of sensors, compatible with
our TPMSs for the vehicle industry. We developed a receiver module with Vansco
that functions as a "wireless gateway" that we began shipping to customers in
August 2005. This module can wirelessly receive signals from up to 256 new
sensors in addition to signals from tire pressure sensors. The data from these
sensors can then be placed on the vehicle bus or on a display module. This
ensures that the driver, maintenance group or monitoring agencies have access to
the sensor data as required. In addition to tire pressure monitoring, customers
would have the ability to access far more data on their vehicle. This translates
to a higher value proposition to the customer, while giving us the ability to
sell more products.

Control Applications

      A natural evolution of our product family is to use the "wireless gateway"
module to not only receive signals from sensors but to act on the data received.

      The basic premise is based on using sensors to interpret a condition and
then have the "wireless gateway" module send a control signal to a device to
perform a specified action based on the sensor output. For example, when the
"wireless gateway" module receives data from a tire sensor it can control a
"horn" to provide an audible warning, activate a lamp or provide information to
a vehicle display control.

      We are currently evaluating a number of other control applications.

System Applications

      System applications are created by utilizing the information obtained from
vehicle sensors to provide a total solution to the owner of a vehicle or fleet
of vehicles. This means that the data generated by the sensors is gathered by
the "wireless gateway" module and integrated with the overall maintenance and
monitoring system utilized by the customer. This integration allows maintenance
staff, owners and drivers to access all relevant sensor information and
warnings.


                                       32


Corporate History

      We were incorporated under the laws of the Province of British Columbia as
TTC/Truck Tech Corp. on September 8, 1987. We were initially formed to develop
and market remote data sensing, transmission and processing products
incorporating patented technologies to satisfy emerging market requirements in
the transportation industry.

      We were continued under the Business Corporations Act (Yukon Territory)
effective February 6, 2003. As a result, our Memorandum and Articles that
constituted our constitutional documents while we were a British Columbia
company have been superseded and replaced by Articles of Continuance filed with
the Yukon Registrar of Corporations under section 190 of the Business
Corporations Act (Yukon Territory) and Bylaw No. 1, being a bylaw adopted by our
Board of Directors relating generally to the transaction of the business and
affairs of our company. Our continuance as a Yukon corporation was approved by
special resolution adopted by our shareholders at the annual and extraordinary
general meeting held on December 12, 2002. Effective December 10, 2004, we filed
a Certificate of Amendment with the Yukon Registrar of Corporations to our
Articles of Incorporation to increase the number of our authorized shares of
common stock from 300,000,000 shares to an unlimited number of shares. On March
18, 2005, we filed articles of amendment to our articles of incorporation which
set forth all the rights and preferences of the series A 5% convertible
preferred stock.

      We completed our initial public offering on the Vancouver Stock Exchange
(now the TSX Venture Exchange) on September 11, 1989. On April 13, 1995, we
changed our name to UniComm Signal Inc. On December 24, 1997, we changed our
name to SmarTire Systems Inc. and effected a reverse stock split pursuant to
which our common stock was consolidated on a 1 for 8 basis. On December 16,
1998, our common stock commenced trading on the NASDAQ Capital Market. On March
12, 1999, we voluntarily delisted our common stock from trading on the Vancouver
Stock Exchange. On May 28, 2003, our common stock ceased trading on the NASDAQ
Capital Market and is now quoted on the OTC Bulletin Board.

      On December 6, 1996, we acquired the Low Tire Pressure Warning Division of
EPIC Technologies, Inc. of Norwalk, Ohio. The assets that we acquired from EPIC
Technologies included specialized testing equipment, patents and certain
contractual rights, including the rights under a production program that EPIC
had established with Ford Motor Company. Under that production program, the Low
Tire Pressure Warning System that we acquired from EPIC Technologies was offered
by Ford Motor Company as an option on Lincoln Continentals until the end of
December 2001 when that particular model was discontinued.

      Our acquisition of EPIC Technologies' Low Tire Pressure Warning Division
accelerated our entry into the passenger car market. Recognizing the emerging
demand for TPMSs in passenger cars and light trucks, we modified the new car
version of the technology that we had acquired from EPIC Technologies for use in
existing vehicles.

      On April 20, 1998, we established a strategic alliance with TRW Inc., a
large U.S.-based automotive parts supplier. The strategic alliance was founded
on four agreements between the parties: an Equity Agreement, a Cooperation
Engineering Agreement, an Original Equipment Manufacturer License Agreement and
a Manufacturing Agreement. The agreements provided for joint engineering and
development activities between the parties, and TRW was granted exclusive
marketing and distribution rights for some of our products. In addition, TRW had
exclusive rights in the original equipment market for any tire monitoring
products that it developed jointly with us and we had exclusive rights in the
automotive aftermarket.


                                       33


      Effective August 31, 2001, we restructured our strategic alliance with
TRW. As a result of the restructuring, most of the agreements that we had
entered into with TRW in 1998 were cancelled. However, TRW retained its equity
position in our company. By ending our collaboration with TRW in product
development and by providing that neither we nor TRW will have exclusive rights
to any products, the restructuring effectively provided us with immediate access
to all levels of the global automotive and transportation industries.

      Effective August 31, 2001, we restructured our strategic alliance with
TRW. As a result of the restructuring, most of the agreements that we had
entered into with TRW in 1998 were cancelled. However, TRW retained its equity
position in our company. By ending our collaboration with TRW in product
development and by providing that neither we nor TRW will have exclusive rights
to any products, the restructuring effectively provided us with immediate access
to all levels of the global automotive and transportation industries.

      In December 2002, we entered into an eight-year supply commitment letter
for TPMSs to be offered as part of the OEM package on certain vehicles produced
by Aston Martin. We are committed to supply the systems in response to purchase
orders submitted by Aston Martin from time to time. Aston Martin initially
installed TPMSs on the V12 Vanquish. In September 2004, Aston Martin began
purchasing TPMSs for installation on its DB9 model that went into production in
2004. Aston Martin recently began purchasing TPMSs for installation on its V8
Vantage that went into production in 2005.

      We completed the development and launch of our second generation TPMSs for
the passenger car and light truck market during the fiscal year ended July 31,
2001. We introduced our motorcycle TPMSs for sale into the aftermarket in
September 2002. In August 2004, we discovered that the sensor/transmitter may
break during installation on the subset of motorcycle rims with curved rim
surfaces when the strap is torqued to its required value. On September 14, 2004,
we contacted the National Highway Traffic Safety Administration ("NHTSA") to
determine if a Safety Defect and Non Compliance Report was required and we were
advised that it was necessary. Our remedy for the defect was to recall 100% of
affected sensor/transmitter items from the field and replace both recalled and
inventory sensor/transmitters with sensor/transmitters previously manufactured
by a different supplier that have been tested and known to use plastics that
provide the required mechanical properties. Additionally we wish to ensure that
transmitters are used only on rims with flat drop center wells (as originally
designed for) and not curved. We took the following additional precautionary
steps:

      o     we added improved warnings and instruction sheets to new product as
            well as product in inventory at dealers and distributors that
            clarify flat rim drop center well application only; and

      o     we removed TPMSs on motorcycles with rims with curved drop center
            wells.

      At the end of fiscal 2004, we estimated the cost of the recall to be
$67,000. Recall costs incurred to the end of July 2005 were $46,897. We have
made a provision in accounts payable for the additional $20,103 that we
anticipate incurring. In addition, we developed a solution to enable us to sell
our TPMSs on motorcycles with rims with curved drop center wells. We released
this enhanced product during April 2005. To date, the response to the recall by
our customers has been very positive. Although interest in the motorcycle
product by existing and potential customers remains positive, it is difficult
for us to predict what the volume of sales will be, as this will depend
primarily on market acceptance.

      In February 2003, we signed a manufacturing, co-marketing and development
agreement with Hyundai Autonet Company, Ltd. (HACO) an established Korean
automotive electronics supplier. Under this agreement, HACO and our company will
co-develop, manufacture and distribute tire monitoring products to HACO original
equipment vehicle manufacturers and the automotive aftermarket in Korea. The
agreement provides for the payment to us by HACO of a total of $300,000 in fees,
to cover the cost to develop a receiver and transmitter that can be used in the
Korean and Japanese markets. Total payments of $232,500 have been made to date.
The remaining $65,000 is payable upon the launch of these products in South
Korea. We originally expected to receive an ongoing revenue stream through the
sales of proprietary components to HACO beginning in early 2004. Currently HACO
is in the process of product validation testing and is representing the product
to domestic Korean OEM manufacturers. Revenues will begin to be realized if HACO
wins supply agreements from its target customers. As at July 31, 2005, we have
recorded an allowance for doubtful accounts of $35,700 as we have recognized
engineering service revenue of $268,200 to date and we do not have a firm launch
date. We are currently negotiating a final settlement with HACO as there is
uncertainty as to whether the project will be completed. In addition, we are
having ongoing discussions with HACO with regards to the marketing and
co-development of TPMS.

      In October 2003, we signed a contract manufacturing services agreement
with HACO. Under the terms of the agreement, HACO was to manufacture our
proprietary line of TPMSs for sale and distribution globally by SmarTire. HACO
was recently purchased by Hyundai and Siemens (one of our competitors). As a
result of this transaction, HACO has notified us of their intent to exit the
contract manufacturing business. As such, we are currently negotiating an
expansion of our current manufacturing agreement with Vansco Electronics LP.

      As previously disclosed, we entered into a two-year agreement with Beijing
Boom Technology Co. Ltd in October, 2003, to act as a "master distributor" of
our TPMSs in mainland China. Although the agreement provided for a two-year term
ending on October 9, 2005 and automatic renewal for successive one-year terms
provided certain minimum purchase commitments were met, Beijing Boom Technology
has not purchased a material amount of product during fiscal 2005 nor do we
anticipate that they will purchase a significant amount of product in the future
as they are experiencing difficulties penetrating the Chinese market.

      On September 5, 2005 we achieved registration to ISO/TS 16949:2002, the
quality management standard for the automotive and commercial vehicle industry
industries. The certification applies to our design and manufacture of wireless
sensing and control systems for the global transportation industry. We were
registered to ISO/TS 16949:2002 by VCA, an organization with more than 30 years
of automotive industry experience and a client base that includes the major
North American automotive companies and many of their Tier 1 suppliers.


                                       34


      This registration positions us to meet the quality requirements of new and
existing OEM customers. The cornerstone of the ISO/TS 16949:2002 registered
system is achievement recognition of our ability to meet customer requirements
throughout all levels of the organization. Registration to ISO/TS 16949:2002,
provides confidence to automotive OEM customers that we have implemented
processes to ensure robust and reliable systems that meet those requirements.

      On October 12, 2005 we entered into a seven year Marketing and
Distribution agreement with DANA through its Heavy Vehicle Technology and
Systems Group. Under the contract DANA will market and sell SmarTire's tire
monitoring systems to OEM customers throughout North America, Mexico, Australia
and New Zealand. The companies will collaborate on marketing opportunities to
meet the needs of their global customers and markets. DANA is a leading Tier I
supplier in the design and manufacture of commercial vehicle drive train
components for medium and heavy duty vehicles for sale to original equipment
manufacturers and associated original equipment service and the independent
aftermarket.

      On November 21, 2005 we entered into a manufacturing agreement with
Vansco. Under the agreement, Vansco will manufacture key subsystems for
SmarTire's wireless gateway family of products. Vansco specializes in the design
and manufacture of electronic, electro-mechanical and electro-hydraulic controls
and instrumentation and offers engineering design expertise in system
integration, hardware, software, wire harness and electronics packaging. Vansco
was founded in 1978 by Ed and Terry Van Humbeck in Winnipeg, Canada. Focused on
the global heavy equipment market, it has more than 1000 employees and more than
$200 million in sales. With the recent addition of the Morton, Illinois, plant,
Vansco will support its customer base from three North American plants and from
a more recent acquisition of a plant in Forssa, Finland. Vansco provides global
sales, applications engineering, design, manufacturing and service support. In
2004, Vansco was acquired by Kilmer Capital Partners and Borealis Private
Equity. Vansco serves a strong customer portfolio of top-tier, OEMs, many of
which are international leaders in their respective markets.

      On November 21, 2005, we and HACO mutually terminated our contract
manufacturing agreement. This termination was a result of HACO's acquisition by
Hyundai Motor Company. The termination has not impacted our business nor were
there any costs of termination.

Government Regulations

      Our products are subject to regulation by the government agencies
responsible for radio frequencies in each country that our TPMSs will be sold.
For example, in the United States, approval must be received from the Federal
Communications Commission for each product. Some countries require additional
governmental approvals in certain circumstances. For example, in the United
Kingdom, all electronic equipment to be installed in emergency and police
vehicles must be approved by the Vehicle Installation Development Group, a
governmental body. Also, as a practical matter, certain non-governmental
approvals may be necessary for market acceptance of our products in certain
countries. For example, the approval of TUV (an independent testing company) is
considered necessary to market our TPMSs in Germany.

      We believe that we have all of the necessary governmental approvals for
our current TPMSs in our intended market countries. As each new TPMS is
introduced to the market, we intend to apply for the necessary approvals.

      During our fiscal year ended July 31, 2001, the United States government
enacted the Transportation Recall Enhancement, Accountability, and Documentation
Act of 2000, commonly known as the TREAD Act. This new legislation was
implemented to address perceived safety concerns resulting from poor tire
maintenance, tread separation and tire blowouts. The TREAD Act, among other
things, requires that the NHTSA develop rules and regulations that require all
new passenger cars, light trucks and multipurpose passenger vans sold after
November 1, 2003 to have TPMSs installed as standard equipment. The TREAD Act
requires that TPMSs must be capable of warning drivers if a tire is
significantly under-inflated. The mandated rules and regulations were scheduled
to be finalized in November 2001 for implementation in 2003.

      In July 2001, NHTSA published and circulated a Notice of Proposed Rule
Making that included provisions related to the tire monitoring requirements of
the TREAD Act. The Notice of Proposed Rule Making outlined the parameters of
systems that the NHTSA would consider compliant with the legislation and the
proposed periods for complying with the regulations. Two forms of tire
monitoring technologies were to be considered:

      o     Direct tire monitoring technologies are based on dedicated
            sensor/transmitters located within the cavity of the tire that are
            usually mounted on the wheel. The transmitter monitors and measures
            contained air pressure and temperature within each tire and
            wirelessly transmits this information to a receiver located in or
            around the instrument panel of the vehicle. Our products are an
            example of a direct system.

      o     Indirect tire monitoring technologies typically work with the
            vehicle's anti-lock brake system. Most indirect TPMSs compare each
            wheel's rotational speed with the rotational speed of other wheels.
            If one tire becomes significantly under-inflated while the others
            remain at proper pressure, the indirect system eventually detects
            the problem because that wheel's rotational speed is on average
            slightly higher than that of other wheels.

      In the Notice of Proposed Rule Making, the NHTSA concluded that direct
measurement systems have major advantages over indirect systems as they:


                                       35


      o     actually measure the pressure in each tire and can detect when any
            tire or combination of tires is under-inflated, including when all
            tires are under-inflated;

      o     operate while the vehicle is stationary;

      o     are highly accurate and can detect small pressure losses, some even
            as low as one pound per square inch;

      o     provide full time monitoring even when the vehicle is driven on
            bumpy roads, has mismatched tires or has a tire out of balance or
            alignment;

      o     do not need substantial time to calibrate the system and reduce the
            very real possibility for human error; and

      o     can tell the operator which tire is under-inflated.

      On May 31, 2002, the NHTSA issued part one of a two-part final rule. Part
one established a new Federal Motor Vehicle Safety Standard that required a
TPMS be installed in passenger vehicles and light trucks to warn the driver
when a tire is below specified pressure levels. During the first year of the
implementation schedule, beginning November 1, 2003, at least 10% of each auto
manufacturer's total production was to be equipped with TPMSs. This requirement
was to increase to 35% during the second year, 65% by the third and 100% after
October 31, 2006.

      Part one of the NHTSA final rule contemplated two compliance options
during the period from November 1, 2003 to October 31, 2006. Under the first
compliance option, a vehicle's TPMSs must alert the driver if one or more tires,
up to four tires, are 25% or more under-inflated. Under the second compliance
option, a vehicle's TPMSs must alert the driver if any of the vehicle's tires is
30% or more under-inflated. The second compliance option was adopted by the
NHTSA because indirect TPMSs are currently not capable of meeting the stricter
four-tire, 25% requirement under the first compliance option, and it was deemed
appropriate to permit manufacturers to continue to use current indirect TPMSs
while they work to improve those systems.

      At the time that it issued the first part of its final rule, the NHTSA
announced that it would closely monitor the performance of indirect measurement
TPMSs under the second compliance option. We initially expected the NHTSA to
issue the second part of its final rule on or before March 1, 2005, and, at that
time, to announce whether indirect TPMSs based on anti-lock brake systems would
be a permissible compliance option under the TREAD Act after October 31, 2006.
However, due to the Court of Appeals ruling discussed below, we do not know
whether indirect TPMSs based on anti-lock brake systems would be a permissible
compliance option under the TREAD Act after October 31, 2006.

      Three not-for-profit advocacy organizations, Public Citizen, Inc., New
York Public Interest Research Group and The Center for Auto Safety filed a
petition in United States Court of Appeals for the Second Circuit seeking review
of the NHTSA's final rule. The Secretary of Transportation was named as the
respondent in the matter, and the Alliance of Automobile Manufacturers was an
intervener. On August 6, 2003, the United States Court of Appeals, Second
Circuit, granted the petition for review, vacated the NHTSA's final rule, and
remanded the matter to the NHTSA for further rulemaking proceedings in a manner
consistent with the court decision.

      The court stated that the NHTSA decision to adopt the second compliance
option was both contrary to law and arbitrary, but that the adoption of the
first compliance option was appropriate. In coming to this conclusion, the court
found that, according to the rule-making record, the one-tire, 30%
under-inflation standard contemplated by the second compliance option would
allow automakers to install indirect TPMSs that fail to warn drivers in
approximately half of the instances in which tires are significantly
under-inflated, and that the four-tire, 25% under-inflation standard
contemplated by the first compliance option would prevent more injuries, save
more lives and be more cost-effective.

      On September 10, 2004 the NHTSA issued a Notice of Proposed Rulemaking
(NPRM) document defining their current position. Comments on the proposed
rulemaking were to be received on or before 60 days after date of publication of
the NPRM in the Federal Register. The NHTSA proposed a new Federal Motor Vehicle
Safety Standard requirement for four tire, 25% under-inflation detection. The
rule proposed requirements for covered vehicles manufactured on or after
September 1, 2005.

      On April 7, 2005 the NHTSA released their final rule. The NHTSA is
proposing the lead time and phase in schedule described below.

      Compliance with the final rule started on October 5, 2005. Subject to the
special provisions discussed below, the phase-in schedule is as follows:

      o     20% of a vehicle manufacturer's light vehicle production is required
            to comply with the standard during the period from October 5, 2005,
            to August 31, 2006;

      o     70% must comply during the period from September 1, 2006 to August
            31, 2007; and

      o     100% of all light vehicles built on or after September 1, 2007 must
            comply.


                                       36


      However, the NHTSA has deferred vehicle manufacturers' compliance with the
new system malfunction indicator light requirements until September 1, 2007.
This requirement is discussed below.

      The NHTSA has also decided to encourage early compliance by permitting
carry-forward and carry-back credits. Vehicle manufacturers can earn
carry-forward credits for compliant vehicles produced in excess of the phase-in
requirements that are manufactured between April 8, 2005 and the conclusion of
the phase-in. However, beginning September 1, 2007, all covered vehicles would
be required to comply with the standard, without regard to any earlier carry
forward credits. It will not be permissible for a dealer to install tires on a
new vehicle that would take the vehicle out of compliance with the TPMS
standard. With carry-back credits, manufacturers may defer compliance with a
part or all of the certification requirements under the standard for the first
period of the phase-in, provided they certify a correspondingly increased number
of vehicles during the second period of the phase-in.

      Special provisions related to the phase-in include:

      o     The NHTSA has excluded multi-stage manufacturers and alterers from
            the requirements of the phase-in and has extended by one year the
            time for compliance by those manufacturers (i.e., until September 1,
            2008).

      o     The final rule also excludes small volume manufacturers (i.e.,
            manufacturers producing less than 5,000 vehicles for sale in the
            U.S. market in one year) from the phase-in, requiring vehicles
            produced by such manufacturers to comply with the standard on
            September 1, 2007.

      Requirements of the final rule are summarized as follows: New Federal
Motor Vehicle Safety Standard 138 requires passenger cars, multi-purpose
passenger vehicles, trucks, and buses with a gross vehicle weight rating of
4,536 kg (10,000 pounds) or less, except those with dual wheels on an axle, to
be equipped with a TPMS to alert the driver when one or more of the vehicle's
tires, up to a total of all four tires, is significantly under-inflated.
Specifically, the TPMS must warn the driver when the pressure in one or more of
the vehicle's tires is 25% or more below the vehicle manufacturer's recommended
cold inflation pressure, or a minimum level of pressure specified in the
standard, whichever pressure is higher. Under the new standard, if any tire
drops below the standard's activation threshold, the TPMS is required to provide
the low tire pressure warning by illuminating a yellow telltale within 20
minutes of additional travel within a speed range of 50-100 km/hr. This telltale
must remain illuminated (and re-illuminate upon subsequent vehicle start-ups)
until the under-inflation condition has been corrected.

      Some additional details of the final rule are as follows:

      o     The TPMSs to be used would be required to include a system
            malfunction indicator (provided either by a separate telltale or a
            combined low tire pressure/malfunction indicator telltale) that
            would alert the driver in situations in which the TPMS is unable to
            detect low tire pressure. This malfunction indicator is required to
            detect incompatible replacement tires, as well as other system
            faults. Similar to the low tire pressure warning, the system is
            required to trigger a TPMS malfunction warning telltale within 20
            minutes of additional travel within a speed range of 50-100 km/hr
            after such a malfunction occurs. This malfunction indicator light
            telltale must remain illuminated (and re-illuminate upon subsequent
            vehicle start-ups) until the TPMS malfunction has been corrected.

      o     A specific test course (i.e., the Southern loop of the tread wear
            test course, San Angelo, Texas), which is both objective and
            representative of a range of driving conditions, would be required
            to be used.

      o     The TPMSs would not be required to monitor the spare tire (if
            provided) either when it is stowed or when it is installed on the
            vehicle.

      o     For vehicles certified under the standard, vehicle manufacturers
            would be required to provide in the owners manual an explanation of
            the purpose of the low tire pressure warning telltale, the potential
            consequences of significantly under-inflated tires, the meaning of
            the telltale when it is illuminated, and what action the driver
            should take when the telltale is illuminated.

      On June 6, 2005, a lawsuit was filed in the U.S. Court of Appeals for the
District of Columbia by Public Citizen, the Goodyear Tire & Rubber Company,
Bridgestone Firestone North American Tire, Cooper Tire & Rubber Co., Pirelli and
the Tire Industry Association.

      The plaintiffs allege that the NHTSA rule, issued in April 2005, doesn't
require tire pressure monitoring systems to operate with replacement tires and
that this is a dangerous omission given that an estimated 61 percent of
passenger and 54 percent of light truck mileage occurs on replacement tires.
Under the rule, a malfunction light will come on to alert motorists that the
system is not working with the tires. The plaintiffs allege that not only would
this undermine public confidence in the systems, but it would likely lead to
consumers ignoring the warning light or having it disabled.

      Our direct measurement TPMS generally exceeds the standard for tire
pressure monitoring established by the NHTSA. We believe that auto manufacturers
must accelerate their implementation plans in order to meet these new NHTSA
regulations, which will create additional opportunities to market our products
to OEMs in the automobile industry. In addition, although the TREAD Act only
applies to passenger automobiles, we believe that other motor vehicles,
including medium and heavy trucks, buses and motorcycles will be impacted by
this legislation in subsequent years. We also believe that compliance with the
TREAD Act by European, Japanese, Chinese and other automakers will accelerate
the adoption of TPMSs globally.


                                       37


      It is difficult to predict the magnitude of the expected sales increase or
the exact timing of the increase since our products will continue to face
competition from other TPMSs manufactured by our competitors, and the timing of
additional legislative initiatives on tire safety, if any, in the United States
and abroad remains uncertain. We expect that as TPMSs become standard equipment
for new passenger vehicles, demand for TPMSs as dealer installed options and
aftermarket products will gradually decline.

Strategic Relationships

      Our strategy includes the establishment of alliances to assist in the
development and marketing of our products and technologies. Key strategic
alliances include:

      Alligator Ventilfabrik GmbH. On December 10, 1999, we entered into an
agreement to develop valve stem designs and tire monitoring electronic packaging
for new market applications and new tire monitoring technologies with Alligator
Ventilfabrik GmbH. Based in Giengen, Germany, Alligator currently supplies us
with valve stems that allow the attachment of tire monitoring sensors inside the
tire.

      Vansco Electronics LP. On September 12, 2003, we entered into a
development and supply agreement with Vansco. This agreement provided for the
merging of Vansco's vehicle communication expertise with our proven radio
frequency technology to create a high sensitivity, weatherproof, J1939
controller area network (CAN), chassis-mounted receiver. Vansco manufacturers
this receiver for us.

      GE Nova Sensor. In 2004, our application specific integrated sensor (ASIS)
procurement strategy was refined to begin procuring the high and low pressure
ASIS's from GE Novasensor.

      DANA Corporation. On October 12, 2005 we entered into a seven year
Marketing and Distribution agreement with DANA through its Heavy Vehicle
Technology and Systems Group. Under the contract DANA will market and sell
SmarTire's tire monitoring systems to OEM customers throughout North America,
Mexico, Australia and New Zealand. The companies will collaborate on marketing
opportunities to meet the needs of their global customers and markets. DANA is a
leading Tier I supplier in the design and manufacture of commercial vehicle
drive train components for medium and heavy duty vehicles for sale to OEMs and
associated original equipment service and the independent aftermarket.

Products

      Our active tire monitoring systems generally include several key
components: pressure and temperature sensor/transmitters mounted inside the
tires, a receiver module mounted either on the vehicle chassis and cab that
collects the information from the sensor/transmitters wirelessly, and a display
device that communicates tire temperature and pressure information, alert
conditions and location of alerts to the driver. We have developed tire
monitoring systems for the passenger car, motorcycle, recreational, bus and the
commercial vehicle market sector.

Passenger Car

      Using sophisticated in wheel sensors, advanced displays and
state-of-the-art wireless technology, we have developed tire monitoring products
for cars, light trucks, sport utility vehicles and multi purpose vans. We offer
three display options to suit a variety of vehicles styles, dashboard
configurations and consumer needs. Our full function displays can also be
individually programmed to suit specific vehicle applications.

      Our products come with four tire transmitters, one for each wheel
position. The lightweight transmitter is secured on the wheel with a steel strap
and is identified by colour coded rings on the tire valve. The transmitters are
uniquely programmed to transmit to our receiver that has four colour-coded
warning lights corresponding to the colour-coded valve rings. Installation of
our transmitters should be done by qualified tire professionals.

      Valve mount transmitters are also available for original equipment and car
accessory applications.

      We offer a basic display that provides two levels of pressure warnings to
the driver in the event of pressure loss through both an audible alarm and a red
illuminated light indicating the affected tire. For drivers wanting more
detailed tire monitoring data, we offer a full function display or a full
function remote display. These products offer digital pressure and temperature
information through a fully programmable liquid crystal display ("LCD"). The
full function displays automatically identify the nature and location of
pressure or temperature irregularities and allows the driver to read the tire
temperature and pressure status by scrolling through each tire position.

Motorcycle

      Our TPMS for motorcycles acts as an early warning device by actively
monitoring a motorcycle's tire pressure and temperature.


                                       38


      Our display is small, weatherproof and very easy to see. The ultra bright
alert icon warns of a tire problem before it becomes dangerous.

      Our strap mounted sensors use advanced wireless technology to transmit
temperature and pressure data while the motorcycle is in motion. The sensors are
light weight and do not affect the normal balancing of the tire.

      The display can be mounted virtually anywhere on the bike in easy view of
the rider.

Recreation Vehicles (RV) and Bus

      SmarTire for RVs is a TPMS specifically designed to meet the unique needs
of RVs. It constantly monitors your tires and warns of a tire problem before it
becomes dangerous. Our high pressure sensor/transmitters are mounted securely to
the rim using stainless steel straps.

      The graphic display is mounted in view of the driver providing real-time
tire information. If a problem occurs, both an audible and visual warning alerts
the driver to the condition. Towed vehicle or trailer tires can be monitored by
simply adding low pressure sensors to the wheels. In-wheel sensors constantly
monitor tire pressure and temperature. Tire data is transmitted wirelessly to
the receiver. The receiver can monitor up to 20 wheel positions and is able to
handle the most complex RV and towed vehicle/trailer configurations.

      The product is sold in both preconfigured kits for aftermarket
installation as well as in bulk quantities to support OEMs.

Commercial Vehicles including Trucks and Trailers

      The SmartWave brand will apply to all products developed under our
wireless gateway architecture focused on the commercial vehicle industry. Under
the SmartWave brand, the company will initially introduce three versions of its
tire pressure and monitoring systems to meet the varying needs of fleet
customers. The first version provides basic safety features, while the second
includes additional functions that enable fleets to achieve savings in fuel and
tire costs. The third product will provide off vehicle communications to fleets'
service centers. It will also provide additional information such as tire
history, diagnostic and prognostic information that we believe will further
increase the value of the OEMs products to their customers. We are evaluating
additional wireless sensing and control applications that will use the same
architecture to provide value where traditional wired solutions are not
competitive or are difficult to implement.

      We believe SmartWave creates revenue generating opportunities for OEMs and
their dealer channels. SmartWave is a wireless platform based on industry
standard tools, service platforms and pre-defined system components that we
believe will increase the OEMs value to their customers.

Product Development

      Our technology provides drivers with real time information regarding tire
pressure and temperature changes. This information provides the consumer and
commercial markets with improved vehicle safety, performance and fuel economy.
Our products have been engineered and designed for universal application. The
sensor/transmitter can be installed on virtually any tire and wheel combination.
Each sensor/transmitter contains a custom ASIS. A receiver unit and optional
display modules mounted in the vehicle provides appropriate alarm indications
with optional graphical readout.

      The custom ASIS is a single micro-electronic package containing pressure
and temperature sensing elements and a digital logic state machine that
functions as the brains of the sensor/transmitter. This chip is robust in
design, optimizes battery life and provides various modes of sensing and
communicating that ensure faster transmission of data when problems occur.
Packaged on a miniaturized circuit board with the ASIS are various components
and our radio frequency technology. Using this wireless radio frequency
technology, the data is transmitted through the tire to a remote receiver.

      Our products feature transmitter options providing different installation
choices for various automotive applications. A strap-mounted transmitter
attached to the wheel offers the most universal installation for a wide range of
tire and wheel assemblies. A valve-mounted transmitter attached to the base of
the valve offers an adjustable, secure in-tire installation for specific
wheel/rim profiles. Once installed, the sensor/transmitters do not require
ongoing maintenance. The sensor/transmitters communicate to remote receivers
and the data is displayed inside the vehicle. We have developed three display
options for the aftermarket (basic, integrated full function and remote full
function) as well as telltale lights, switch blanks and digital displays for OEM
and port of entry applications.

      We developed OEM passenger car solutions to support the level of demand
that our management anticipates from potential customers in this market sector.
The OEM transmitter features a 50% size and weight reduction over our current
generation transmitter, as well as innovative new mounting options including
bonding directly to the wheel as well as a more innovative valve mount approach.
We are currently marketing our existing products to small and medium sized OEMs.


                                       39


      We introduced our motorcycle TPMSs for sale into the aftermarket in
September 2002. We introduced a substantially improved second generation
motorcycle TPMS at the Indy Motorcycle Dealers Show, held in Indianapolis,
Indiana in mid-February 2004. During May 2004, this product became commercially
available and we began shipping it to our customers. As discussed under
"Corporate History" above, we encountered a component defect issue as well as an
application issue with curved rims and initiated a recall in September 2004. We
have corrected the component defect issue and are currently shipping TPMSs for
motorcycles that address the issue of rims with curved drop center wells.

      On September 12, 2003, we entered into a development agreement with Vansco
Ltd. This agreement provides for the merging of Vansco's vehicle communication
expertise with our proven radio frequency technology to create a high
sensitivity, weatherproof, J1939 CAN, chassis-mounted receiver. The J1939 CAN is
the most widely used communication standard in commercial vehicles today,
allowing for multiplexing, receiving and transmitting of signals from various
sources. When CAN technology is combined with our high pressure sensors, we
anticipate that this joint development effort will result in a new TPMS targeted
directly at OEMs of commercial trucks, buses, agricultural, construction and
recreational vehicles. In November 2004, design validation testing and the
initial pilot build of 300 units was completed. The product has completed design
validation testing and has received regulatory radio approvals in Europe and
North America. Production validation testing has now been completed. Vansco has
now begun to manufacture the product for us. We currently sell this product to
our lead customer for this product, Motor Coach Industries.

      Our recreational vehicle and bus TPMSs consist of strap mounted
transmitters mounted inside the tires, rugged receivers mounted in the cab or on
the chassis, stand alone graphical displays or warning lights, and antennas
mounted on the chassis. Our system can also be integrated with existing OEM in-
vehicle displays.

      On October 10, 2003 we entered into a Co-Marketing and Development
Agreement with Haldex Brake Products Ltd., and a related Supply Agreement with
Haldex. Under the terms of the Co-Marketing and Development
Agreement, we were to engage in a joint development program to integrate our
TPMSs with Haldex's brake systems, with the view to creating a commercial high
pressure TPMS for marketing and resale by Haldex. We anticipated that any new
products that result from our collaboration with Haldex would be targeted at
both OEMs and aftermarket applications for trailers. As Haldex requested a hold
in the joint development program until the end of October 2005 due to a lack of
technical resources on their part and the fact that the agreement between our
companies has changed scope considerably since we began this program, we have
asked for a release from the current contract. Haldex has not yet provided us
with the release.

      During July 2004, we successfully completed the initial prototype test
phase of a new battery-less tire pressure and temperature monitoring system.
With the automotive industry in search of a tire monitoring technology that does
not rely on batteries, we believe that our next generation of TPMSs could set a
new standard. Current tire pressure monitoring systems use battery power to
transmit pressure and temperature information from sensors inside the tires to a
receiver located within the vehicle. Our new technology involves a passive
sensor inside each tire that is energized by an antenna located within each
wheel arch. It offers significant improvements over current battery powered tire
monitoring technologies. Elimination of the battery in the sensor greatly
reduces its weight, size and cost. Sensor life and reliability are increased and
battery disposal issues are eliminated, creating an environmentally "green"
solution. This new approach to tire monitoring allows tires to be rotated or
changed without re-programming the system. It also tracks tire revolutions, a
critical variable in predicting tire life. We have slowed our development of a
battery-less system to focus our development on supplying products required in
the commercial market.

Marketing

      SmarTire USA and SmarTire Europe currently market our TPMSs in North
America, Europe, South Africa and Australia.

      As a result of the enactment of the TREAD Act, we substantially changed
our marketing strategy to take advantage of OEM business for vehicles
manufactured or imported into the United States. We expect that, as TPMSs become
standard equipment for new passenger vehicles in the United States over the next
few years, demand for TPMSs will increase on a worldwide basis.

      The TREAD Act, which mandated tire monitoring for all new passenger cars,
is accelerating the acceptance of wireless systems for the vehicle industry. We
believe the convergence of wireless and wired networks will enable SmarTire's
wireless technology to interface with existing wired vehicle networks,
particularly in commercial vehicles including trucks, buses, recreational and
off-road vehicles. We anticipate this legislation will be expanded to cover
these vehicles. Based on discussions with our customers, including DANA, we
forecast the use of wireless technology will rapidly expand from tire pressure
monitoring to applications such as brake monitoring, alarm and security systems,
vehicle maintenance and other sensing and control applications.

      Our current marketing strategy focuses on sales of our TPMSs for OEM
applications in the commercial, recreational and industrial markets. In
approaching the OEM market, we expect to position ourselves as a wireless
gateway system provider by providing multiple applications beyond TPMSs. Our
strategy is to provide high quality products to the OEM market which incorporate
the highest level of technology possible, at a competitive price. We also plan
to supply the OEM aftermarket through strategic channel partnerships.

Competition

      Tire monitoring products can generally be divided between two basic types:
direct technology and indirect monitoring technologies. As described in the
NHTSA's report, and discussed above under the heading "Description of Business -
Government Regulations," direct tire monitoring technology such as that employed
in our products currently provides substantial advantages over indirect
monitoring technology. However, several of our competitors and potential
competitors have long and established relationships with automobile OEMs and
suppliers, which may make it difficult for us to compete in the OEM market.
Additionally, automobile manufacturers may elect to develop their own TPMSs to
comply with the TREAD Act.


                                       40


      Our main competitors with respect to direct TPMSs include the following:

      o     Schrader Bridgeport claims to be the world's largest producer of
            tire valves and tire-pressure measurement equipment with over $140
            million in annual sales. Schrader has been in the passenger car TPMS
            market since 1996 and their systems have been used by various OEMs.
            As a transmitter supplier, Schrader has mainly teamed with separate
            receiver suppliers to acquire OEM contracts. Current TPMS business
            appears to be restricted to the passenger car OEMs.

      o     BorgWarner acquired BERU in February 2005. BERU previously acquired
            Doduco and its tire monitoring technology. The company has been
            supplying TPMSs primarily as an option to vehicle manufacturers
            based mainly in Germany. To our knowledge, the system requires the
            use of transmitters attached to the valve stem (inside the
            tire/wheel assembly), receiving antennas at each of the wheel wells,
            wiring harness for conveying data to the receiver and some form of
            in-dash display. This system has been developed primarily for the
            OEM market for passenger car applications. BorgWarner has recently
            started promoting a commercial vehicle TPMS.

      o     Pacific Industrial Co. Ltd., a Japanese company, has developed a
            product that measures the air pressure in each tire and sends the
            data to a receiver mounted inside a vehicle. The products are
            available on a few vehicles manufactured in Asia, some of which are
            imported into North America. We believe that Pacific Industrial's
            products resemble the BorgWarner approach to tire monitoring with
            additional antennas and wiring harnesses.

      o     TRW Automotive U.S. LLC is a producer of safety and security systems
            for the global automotive market. It supplies advanced technology
            products and services to the automotive markets. From December 1998
            to August 2001, we and TRW jointly developed advanced tire
            monitoring technology and each has access to this technology, which
            encompasses some of our current products. During this period, we and
            TRW jointly developed a common application specific integrated
            sensor chip which we use for some of our existing products.

      o     Siemens Automotive AG is a producer and large supplier of high-tech
            automotive electronic systems. Siemens Automotive's product
            portfolio focuses on electronic modules and systems including
            anti-lock brake systems and airbag electronics. Siemens Automotive
            has entered the market and offers direct TPMSs to OEMs.

      o     Wabco is a producer of ABS braking products for the commercial
            vehicle industry. Wabco jointly developed their IVTM system with
            Michelin for commercial vehicles. The system consists of externally
            mounted wheel-fitted modules which regularly measure and transmit
            tire inflation pressure, via an electronic control unit, to an
            in-cabin dashboard display monitor. Equipped with visual and
            acoustic warning signals, the display can warn drivers of abnormally
            low tire pressure, slow leaks and punctures.

Indirect Competition

      For passenger cars, there are several indirect monitoring or anti-lock
brake systems, either available on the market or in prototype stages. To our
knowledge, none of these prototype systems currently meet the proposed
guidelines set out in the September 10, 2004 NHTSA's NPRM. Given the substantial
advantages of direct monitoring technology, we do not believe that indirect
monitoring technology will be a significant competitor in the short term.
However, it is likely that the performance of indirect TPMSs will continue to
improve, and they will likely benefit from the fact that they are the least
expensive way of complying with TPMS standards for vehicles already equipped
with anti-lock braking systems.

      One potential future development that could affect the market for both
passenger car and commercial vehicle tire monitoring is the development of a
"smart chip." This is a computer chip that could transmit data and would be
manufactured into tires. We believe that Goodyear and Bridgestone/Firestone have
both completed some development of such a computer chip.

Raw Materials and Principal Suppliers

      We contract the manufacture of our products to third parties. These
manufacturers normally provide turnkey operations whereby the manufacturer is
responsible for purchasing the component parts for our TPMSs. Presently, we
purchase component parts and deliver them to our contract manufacturers. We also
purchase component parts on our own account for engineering and prototype
development purposes. Certain of the components and raw materials used in our
products are difficult to obtain and/or require purchase commitments far in
advance of the manufacturing date. At present, our relationships with our
current suppliers are generally good and we expect that the suppliers will be
able to meet the anticipated demand for our products through fiscal year 2006.


                                       41


Dependence on Certain Customers

      Due to the early stage development of the tire pressure market in general
and for our Company, we are still dependent on major customers. During fiscal
2005 we earned 37% of our revenue from Aston Martin. We expect that this
dependence will be reduced as we start to realize sales through our
relationships with new customers and through our strategic alliances, including
our alliance with DANA.

Proprietary Protection

      Our intellectual property is important to protecting our competitive
advantage and expanding our TPMS market share. We rely on a combination of
patents, trade secret laws, confidentiality procedures and contractual
provisions to protect our intellectual property.

      We hold several patents for our current technologies, which are listed
below:

      o     United States Patent 5,231,872 addresses the technology in our tire
            monitoring product. It was issued on August 3, 1993 and expires
            August 3, 2010.

      o     United States Patent 5,285,189 addresses the technology in our
            abnormal tire condition warning system. It was issued on February 8,
            1994 and expires February 8, 2011. We purchased this patent from
            EPIC Technologies, Inc. in December 1996.

      o     United States Patent 5,335,540 addresses the technology in our tire
            monitoring product. It was issued on August 9, 1994 and expires
            August 9, 2011.

      o     United States Patent 5,559,484 addresses certain technology in our
            data logging tire monitor with condition predictive capabilities and
            integrity checking. It was issued on September 24, 1996 and expires
            September 24, 2013. We purchased this patent from EPIC Technologies
            in December 1996.

      o     United States Patent 5,945,908 addresses certain other technology in
            our data logging tire monitor with condition predictive capabilities
            and integrity checking. It was issued on August 31, 1999 and expires
            on August 31, 2016. We purchased this patent from EPIC Technologies
            in December 1996.

      o     United States Patent 6,357,883 addresses the technology for a wheel
            component with a cavity for mounting a housing for measurement
            apparatus. It was issued on March 19, 2002 and expires March 19,
            2019.

      o     United States Patent 6,805,000 addresses the technology for a wheel
            component with a cavity for mounting a housing for measurement
            apparatus. It was issued on October 25, 2004 and expires October 25,
            2021.

      In addition to our patents, we also have access to a number of other
patents under our license agreements with TRW. We restructured our strategic
alliance with TRW effective August 31, 2001. As part of the restructuring, we
received a royalty-free license from TRW to utilize technology developed during
the term of the Cooperative Engineering Agreement that is patented, now or in
the future, by TRW. We have granted a parallel royalty-free license to TRW.

Research and Development

      We spent the following amounts on engineering, research and development
activities during the fiscal years ended July 31, 2005, 2004 and 2003:

      2005 - $3,297,011 ($1,949,078 excluding non-cash stock-based compensation
      expense)

      2004 - $1,654,690

      2003 - $1,177,935

      We expect that our annual research and development expenses will continue
to increase as we work to integrate our current products into vehicle platforms
of various OEMs seeking to satisfy the needs of their customers and as we
initiate work on new products that complement our wireless gateway strategy.

Costs of Compliance with any Environmental Laws

      Although we are required to comply with environmental laws regarding the
disposal of certain hazardous materials, the cost of compliance is not
significant. While not required, we plan to become ISO 14001:2004 registered by
the end of calendar 2006 (Environmental System Registration) to comply with the
requests of our customers. We anticipate the cost of registration will be
$100,000-$200,000.


                                       42


Liability Insurance

      Our business involves exposure to potential product liability risks that
are inherent in our products. Although we have not experienced any product
liability claims to date, any such claims may have a material adverse impact on
us. See "Risk Factors - Risks Related To Our Business." Although we have product
and directors and officers' liability insurance, there can be no assurance that
our insurance coverage would be adequate in term and scope to protect us against
material financial effects in the event of a successful claim. We currently do
not carry commercial general liability insurance providing comprehensive product
liability coverage in all instances. We may in the future obtain such insurance
provided it can be obtained at reasonable prices.

Number of Total Employees and Number of Full-time Employees

      At December 30, 2005, we had 51 full-time employees, one part-time
employee and one consultant, 11 of who are in marketing, 28 of whom are in
engineering, research and development and 12 of whom are administrative and
executive personnel. There is no collective bargaining agreement in place.

Legal Proceedings

      On April 21, 2005, Bristol Investment Fund, Ltd., a holder of our
discounted debentures in the amount of $91,726, commenced a lawsuit in the
Supreme Court of New York against us, essentially alleging that we wrongfully
refused to honor its request to convert the debt into 9,268,875 shares of our
common stock. The lawsuit sought an order compelling us to pay $4,393,360 plus
interest from April 25, 2005 for damages and attorneys fees.

      On January 5, 2006, we entered into a Settlement Agreement and Mutual
Release with Bristol Investment Fund, Ltd. In connection with the Agreement and
Mutual Release, we issued (i) a bank check in the amount of $228,000 payable to
"Bristol Investment Fund, Ltd. representing $250,000, less $22,000 in Canadian
withholding taxes"; (ii) 2,000,000 shares of our common stock (the "Bristol
Shares") in certificates of 1,000,000 shares each; and (iii) an executed
Stipulation of Discontinuance with prejudice. Bristol Investment Fund, Ltd.
further agreed that no sale of the Bristol Shares will be made before January
16, 2006 and that no more than 1,000,000 of the Bristol Shares may be sold
before February 16, 2006. Bristol Investment Fund, Ltd. further acknowledged
that the discounted debenture has been paid in full and no further sums are due
thereunder.


                                       43


                                   MANAGEMENT

Executive Officers and Directors

      The following table shows the positions held by our board of directors and
executive officers, and their ages as of December 31, 2005:

Name                     Age     Position
- ----                     ---     --------
Robert Rudman            58      Director, Chairman of the Board
Al Kozak                 56      President and Chief Executive Officer
Jeff Finkelstein         44      Chief Financial Officer
Erwin Bartz              44      Vice President, Business Development
Shawn Lammers            38      Vice President, Engineering
William Cronin           58      Director
Martin Gannon            53      Director
Johnny Christiansen      50      Director

Business Experience

      The following is a brief account of the education and business experience
during at least the past five years of each director, executive officer and key
employee, indicating the principal occupation during that period, and the name
and principal business of the organization in which such occupation and
employment were carried out.

      William Cronin has been a director since June, 2001 and previously served
as a director from November 17, 1995 to April 25, 1998. Since 1986, Mr. Cronin
has been the owner of Madison Financial Services, a registered investment
adviser firm located in Madison, Connecticut, specializing in tax, pension
investing planning strategies and portfolio management.

      Martin Gannon joined our company as a director on February 3, 2003. Mr.
Gannon has been a Certified Public Accountant since 1973. He has been a partner
and the vice president of the accounting firm of Barron Gannon & Co., P.C. since
1982. In his advisory role to his clientele, he has assisted companies from
their inception to maturity.

      Johnny Christiansen joined our company as a director on August 14, 2003.
Mr. Christiansen resides in Norway and has served as a consultant for various
private companies since 2003. He has a strong knowledge of our business and
industry as he served as the President of SensoNor asa from 1999-2002. SensoNor
is a Norwegian company and a leading provider of tire monitoring, airbag and
rollover sensors for the automotive industry. During Mr. Christiansen's tenure
as its President, SensoNor raised more than $100 million in financing and signed
contracts for more than $400 million. Before 1999, Mr. Christiansen served as a
director of various companies, including Davis AS, Kongsberg Norcontrol Systems,
Norcontrol Training AS and Norcontrol Automation AS.

      Robert Rudman has been a director since September, 1993. Mr. Rudman joined
our company in March, 1993 as the Chief Financial Officer after serving as an
independent financial consultant for several months. He was appointed Chief
Executive Officer of our company on January 19, 1996, and served as President
from January 19, 1996 to June 4, 1999, when he was appointed Chairman of the
Board. Mr. Rudman was reappointed President of our company effective April 1,
2000. On June 30, 2005 he resigned as President and Chief Executive Officer and
entered into a consulting agreement with our company. He is a Chartered
Accountant with 15 years of experience assisting public companies listed
primarily on the Vancouver Stock Exchange (now the TSX Venture Exchange). Prior
to joining our company, Mr. Rudman was manager of a California-based sales
contract financing firm. Previously, he was a partner in a consulting firm
providing professional assistance to publicly traded companies. Mr. Rudman
became a Chartered Accountant in 1974 and worked with Laventhol & Horwath and
Price Waterhouse & Co. in Winnipeg, Manitoba.

      Jeff Finkelstein was formally appointed as our Chief Financial Officer in
October 2002. He is a Chartered Accountant and is responsible for all financial
and related functions for our company, including finance, treasury, accounting,
taxation, legal, management information systems and administration. Mr.
Finkelstein was promoted to Acting Chief Financial Officer of our company in May
2002, and served as our controller since February 22, 1999. From 1996 to 1999,
he served as controller of Golden Knight Resources Inc., a Toronto Stock
Exchange listed public company, and Silver Standard Resources, a listed public
company.

      Erwin Bartz was appointed Vice President of Business Development in August
2003. He has overall responsibility for defining product strategies and roadmaps
as well as developing strategic alliances. He was formerly our Director,
Technical Operations since January 2001 with responsibility for overall
technical operations including engineering and manufacturing. Mr. Bartz is a
Professional Engineer with 19 years of engineering experience. Prior to joining
our company, Mr. Bartz spent ten years as Manager of Engineering and
Manufacturing at Finning (Canada), the Caterpillar dealer for British Columbia,
Alberta, United Kingdom and Chile, with corporate responsibility for
engineering, product review, heavy manufacturing and new equipment preparation.


                                       44


      Al Kozak joined us as Chief Operating Officer on May 1, 2002. He was
subsequently appointed to our Board of Directors on November 20, 2002. On June
30, 2005, Mr. Kozak was appointed as President and Chief Executive Officer. On
August 29, 2005, Mr. Kozak voluntarily resigned as a director to increase the
independence of the board. Mr. Kozak is a seasoned executive with strong
operational management and business development experience in fast-paced, high
growth, technology companies. From May 2000 to April 2001, Mr. Kozak was the
President and founder of Siwash Ventures where he assembled an advisory board of
senior executives from the Vancouver area to analyze and recommend investment
and business development strategies to technology companies. From 1992 to 1998
he held the position of President with Digital Courier International, Inc., an
industry extranet that networked over 7,000 radio stations, 1500 advertising and
400 production facilities. Following the sale by Digital Courier International
of its assets and technology to Digital Generations Systems Inc. in 1998, Mr.
Kozak was appointed by Digital Generations Systems as its VP, Marketing and
Business Development and served in that capacity for two years.

      Shawn Lammers has been with us since our inception in 1987. He currently
serves as the Vice President Engineering and is responsible for the development
of the patented remote sensing technology utilized in SmarTire's products. He
has been the chief engineer in respect to the design, development and production
of our passenger car tire monitoring system, the commercial vehicle tire
monitoring system and the industrial equipment tire monitoring systems. He has
developed software for MS-DOS, Windows, UNIX Workstations and Amiga platforms.

      The directors of our Company are elected at each annual general meeting
and hold office until the next annual general meeting or until their successors
are appointed.

Family Relationships

      There are no family relationships between any of our directors or
executive officers.

Involvement In Certain Legal Proceedings

      None of our directors, executive officers, promoters or control persons
have been involved in any of the following events during the past five years:

      o     any bankruptcy petition filed by or against any business of which
            such person was a general partner or executive officer either at the
            time of the bankruptcy or within two years prior to that time;

      o     any conviction in a criminal proceeding or being subject to a
            pending criminal proceeding (excluding traffic violations and other
            minor offences);

      o     been subject to any order, judgment, or decree, not subsequently
            reversed, suspended or vacated, of any court of competent
            jurisdiction, permanently or temporarily enjoining, barring,
            suspending or otherwise limiting his involvement in any type of
            business, securities or banking activities; or

      o     been found by a court of competent jurisdiction (in a civil action),
            the Commission or the Commodity Futures Trading Commission to have
            violated a federal or state securities or commodities law, and the
            judgment has not been reversed, suspended, or vacated.

Audit Committee Financial Expert

      Our Board of Directors has determined that Martin Gannon, a member of the
audit committee, qualifies as an "audit committee financial expert" as such term
is defined by Regulation S-B of the Securities Exchange Act of 1934, as amended.
Our Board of Directors has also determined that Mr. Gannon is independent as
such term is used in Item 7(d)(3)(iv) of Schedule 14A under the Securities
Exchange Act of 1934, as amended.

Section 16(a) Beneficial Ownership Reporting Compliance

      Section 16(a) of the Securities Exchange Act of 1934 requires our officers
and directors, and persons who own more than 10% of our common stock, to file
reports of ownership and changes in ownership with the SEC. Officers, directors
and greater than 10% shareholders are required by SEC regulations to furnish us
with copies of all Section 16(a) forms they file.

      Based solely on our review of the copies of such forms received by us, or
written representations from certain reporting persons, we believe that during
the year ended July 31, 2005, all filing requirements applicable to our
executive officers and directors and greater than 10% shareholders were complied
with.

Code of Ethics

      The Company has a Code of Business Conduct and Ethics Compliance Program
which was approved and adopted by our Board of Directors on October 3, 2003.


                                       45


Executive Compensation

      The following table sets forth, for the years indicated, particulars of
compensation awarded to, earned by or paid to:

      o     our chief executive officer;

      o     each of our four most highly compensated executive officers who were
            serving as executive officers at the end of the most recently
            completed fiscal year and whose total salary and bonus exceeds
            $100,000 per year; and

      o     any additional individuals for whom disclosure would have been
            provided immediately above but for the fact that the individual was
            not serving as an executive officer of our company at the end of the
            most recently completed fiscal year; (the Named Executive
            Officers) are set out in the summary compensation table below.

      During fiscal 2004, six individuals served as our executive officers at
various times: Robert Rudman, Al Kozak, Jeff Finkelstein, Erwin Bartz, Shawn
Lammers, and John Taylor-Wilson. Mr. Finkelstein earned less than $100,000 in
total salary and bonuses during fiscal 2004, and, therefore, is not considered a
"Named Executive Officer."

                          Summary Compensation Table



===================================================================================================================================
                          SUMMARY COMPENSATION TABLE
- -----------------------------------------------------------------------------------------------------------------------------------
                            Annual Compensation                             Long Term Compensation
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                            Awards                         Payouts
- -----------------------------------------------------------------------------------------------------------------------------------
Name and                Year       Salary       Bonus          Other        Securities       Restricted    LTIP      All Other
Principal                                                      Annual       Underlying       Shares or     Payouts   Compensation
Position                                                       Compen-      Options/         Restricted
                                                               sation(1)    SARs             Share
                                                                            Granted          Units
                                                                            (#)
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                             
Robert Rudman           2005       $215,568     $67,417 (2)    $0           5,840,000        $0            $0        $49,847 (3)
Chairman                2004       $217,478     $0             $0           1,079,500        $0            $0        $0
(Former                 2003       $194,543     $0             $0             232,000        $0            $0        $0
President and
Chief
Executive
Officer)
- -----------------------------------------------------------------------------------------------------------------------------------
Al Kozak                2005       $177,162     $44,495 (4)    $0           4,540,000        $0            $0        $0
President and           2004       $164,983     $0             $0             683,000        $0            $0        $0
Chief                   2003       $147,585     $0             $0             111,000        $0            $0        $0
Executive
Officer
(Former Chief
Operating
Officer)
- -----------------------------------------------------------------------------------------------------------------------------------
Jeff                    2005       $125,748     $30,338 (5)    $0           3,000,000        $0            $0        $0
Finkelstein             2004        $97,490     $0             $0             329,610        $0            $0        $0
Chief                   2003        $82,788     $0             $0              70,000        $0            $0        $0
Financial
Officer
- -----------------------------------------------------------------------------------------------------------------------------------
Erwin Bartz             2005       $130,053     $88,991 (5)    $0           3,000,000        $0            $0        $0
Vice-                   2004       $121,113     $0             $0             390,000        $0            $0        $0
President,              2003       $108,341     $0             $0              55,000        $0            $0        $5,826(6)
Product
Management
- -----------------------------------------------------------------------------------------------------------------------------------
Shawn Lammers           2005       $120,452     $30,338 (5)    $0           3,000,000        $0            $0        $0
Vice-                   2004       $108,739     $0             $0             332,600        $0            $0        $0
President,              2003         $94,589    $0             $0              15,100        $0            $0        $0
Engineering
===================================================================================================================================


*     The average of the closing foreign exchange rates for fiscal 2005, as
      calculated by using the reported daily rates posted by the Federal Reserve
      Bank of New York, was CDN$1.2418 to every US$1.00. For the purposes of
      this table, executive compensation paid in Canadian currency to the Named
      Executive Officers has been converted into United States currency at the
      rate of CDN$1.2418 to every US$1.00

(1)   The value of perquisites and other personal benefits, securities and
      property for the Named Executive Officers that do not exceed the lesser of
      $50,000 or 10% of the total of the annual salary and bonus is not reported
      herein.


                                       46


(2)   Represents the market value of 2,247,244 common shares issued as a stock
      bonus.

(3)   Represents consulting fees of $20,000 earned after Mr. Rudman's
      resignation as President and Chief Executive Officer and $29,847 in
      vacation pay paid.

(4)   Represents the market value of 1,483,181 common shares issued as a stock
      bonus.

(5)   Represents the market value of 1,011,260 common shares issued as a stock
      bonus.

(6)   Mr. Bartz earned sales commissions of $5,826 in fiscal 2003.

      The following table sets forth for each of the Named Executive Officers
certain information concerning stock options granted to them during fiscal year
2005. We have never issued stock appreciation rights. We grant options that
generally vest immediately at an exercise price equal to the fair market value
of a share of common stock as determined by its closing price on the OTC
Bulletin Board. Until May 28, 2003, the exercise price was determined by its
closing price on the Nasdaq Capital Market. The term of each option granted is
generally five years from the date of grant. Options may terminate before their
expiration dates if the optionee's status as an employee is terminated or upon
the optionee's death or disability.

Options/SAR Grants in the Last Fiscal Year



                          Number of Securities         % of Total
          Name                 Underlying         Options/SARS Granted      Exercise Price         Expiration Date
                          Options/SARS Granted      to Employees in            ($/share)
                                   (#)                Fiscal Year
- ----------------------------------------------------------------------------------------------------------------------
                                                                                    
Robert Rudman                   5,840,000                14.41%                  $0.03          December 19, 2009

Al Kozak                        4,540,000                11.20%                  $0.03          December 19, 2009

Erwin Bartz                     3,000,000                7.40%                   $0.03          December 19, 2009

Shawn Lammers                   3,000,000                7.40%                   $0.03          December 19, 2009

Jeff Finkelstein                3,000,000                7.40%                   $0.03          December 19, 2009


      The following table sets forth for each Named Executive Officer certain
information concerning the number of shares subject to both exercisable and
unexercisable stock options as of July 31, 2005. The values for "in-the-money"
options are calculated by determining the difference between the fair market
value of the securities underlying the options as of June 30, 2005 ($0.142 per
share) and the exercise price of the individual's options. No Named Executive
Officer exercised options during fiscal 2005.

Aggregated Option/SAR Exercises in Last Fiscal Year and FY-End Option/SAR Values



Name                    Shares      Value        Number of Securities           Value of Unexercised
                     Acquired on   Realized     Underlying Unexercised      In-the-Money Options/SARs at
                     Exercise (#)     ($)     Options/SARs at FY-End (#)             FY-End ($)

                                               Exercisable/Unexercisable      Exercisable/Unexercisable
- ----------------------------------------------------------------------------------------------------------------------
                                                                           
Robert Rudman            None        None             3,555,000                        654,080

                                                      3,555,000                   None Exercisable
                                                     Exercisable

Al Kozak                 None        None             5,466,000                        508,480

                                                      5,466,000                   None Exercisable
                                                     Exercisable

Erwin Bartz              None        None             3,555,000                        336,000

                                                      3,555,000                   None Exercisable
                                                     Exercisable

Shawn Lammers            None        None             3,392,700                        336,000

                                                      3,392,700                   None Exercisable
                                                     Exercisable

Jeff Finkelstein         None        None             3,417,200                        336,000

                                                      3,417,200                   None Exercisable
                                                     Exercisable



                                       47


Employment Contracts and Termination of Employment and Change in Control
Arrangements

      Effective August 1, 1999, our Board of Directors approved a new management
agreement with Shawn Lammers, which calls for payment of a base salary of
CDN$120,000 (approximately $103,000) per annum subject to increase from time to
time plus incentive compensation as determined by our incentive compensation
plan. Effective August 1, 2000, Mr. Lammers' salary was increased to CDN$127,200
(approximately $110,000) per annum. Effective August 1, 2001, Mr. Lammers'
salary was increased to CDN$135,000 (approximately $116,000) per annum.
Effective August 1, 2002, Mr. Lammers' salary was increased to CDN$141,000
(approximately $122,000) per annum. Effective August 1, 2003, Mr. Lammers'
salary was increased to CDN$145,000 (approximately $125,000) per annum.
Effective December 6, 2003, Mr. Lammers' salary was increased to CDN$152,000
(approximately $131,000) per annum. Effective January, 1, 2006, Mr. Lammers'
salary was increased to CDN$155,496 (approximately $134,000) per annum. Our
incentive compensation plan expired on July 31, 2002. The agreement with Mr.
Lammers requires us to pay a termination allowance in the event of the
termination of Mr. Lammers' employment other than for just cause. The
termination allowance is equal to the annual salary. On February 3, 2005 we
amended Mr. Lammers' management agreement whereby in the event that the
employment of Mr. Lammers is terminated within 12 months of an acquisition,
hostile takeover or merger, and the termination is without cause, we, at our
option, will either (i) pay upon termination an amount equal to the salary
payable to Mr. Lammers of one year from the date of termination plus one month
for each year of employment up to a maximum of two years or (ii) pay upon
termination an amount equal to the salary payable on the termination date.

     Effective January 3, 2001, our Board of Directors approved a new
management agreement with Erwin Bartz that calls for payment of a base salary of
CDN$150,000 (approximately $129,000) per annum subject to increase from time to
time plus incentive compensation as determined by our incentive compensation
plan. Effective August 1, 2001, Mr. Bartz's salary was increased to CDN$155,000
(approximately $134,000) per annum. Effective August 1, 2002, Mr. Bartz's salary
was increased to CDN$161,500 (approximately $139,000) per annum plus a
commission based on sales to and margins in the passenger car vehicle market.
This commission plan was not continued into fiscal 2004. Our incentive
compensation plan expired on July 31, 2002. The agreement with Mr. Bartz
requires us to pay a termination allowance in the event of the termination of
Mr. Bartz's employment other than for just cause. The termination allowance is
equal to the annual salary. On February 3, 2005, we amended Mr. Bartz's
management agreement whereby in the event that the employment of Mr. Bartz is
terminated within 12 months of an acquisition, hostile takeover or merger, and
the termination is without cause, we, at our option, will either (i) pay upon
termination an amount equal to the salary payable to Mr. Bartz of one year from
the date of termination plus one month for each year of employment up to a
maximum of two years or (ii) pay upon termination an amount equal to the salary
payable on the termination date.

      Effective May 1, 2002, our Board of Directors approved a new management
agreement with Al Kozak, which calls for payment of a base salary of CDN$220,000
(approximately $190,000) per annum subject to increase from time to time plus
incentive compensation as determined by our incentive compensation plan. Our
incentive compensation plan expired on July 31, 2002. The agreement with Mr.
Kozak requires us to pay a termination allowance in the event of the termination
of Mr. Kozak's employment except for just cause. The termination allowance is
equal to the annual salary. On February 3, 2005 we amended Mr. Kozak's
management agreement whereby in the event that the employment of Mr. Kozak is
terminated within 12 months of an acquisition, hostile takeover or merger, and
the termination is without cause, we, at our option, will either (i) pay upon
termination an amount equal to the salary payable to Mr. Kozak of one year from
the date of termination plus one month for each year of employment up to a
maximum of two-and-a-half years or (ii) pay upon termination an amount equal to
the salary payable on the termination date. On June 30, 2005, Mr. Kozak was
elected by our Board of Directors as our new President and Chief Executive
Officer. On August 29, 2005 Mr. Kozak voluntarily resigned as a director to
increase the independence of the board. Effective January, 1, 2006, Mr. Kozak's
salary was increased to CDN$231,000 (approximately $199,000) per annum.

      Effective October 23, 2002, our Board of Directors approved a management
agreement with Jeff Finkelstein, which calls for the payment of a base salary of
CDN$120,000 (approximately $103,000) per annum subject to increase from time to
time. Effective August 1, 2003, Mr. Finkelstein's salary was increased to
CDN$130,000 (approximately $112,000) per annum. Effective December 6, 2004, Mr.
Finkelstein's salary was increased to CDN$170,000 (approximately $138,000) per
annum. Effective January, 1, 2006, Mr. Finkelstein's salary was increased to
CDN$175,540 (approximately $151,000) per annum. This agreement with Mr.
Finkelstein requires us to pay a termination allowance in the event of the
termination of Mr. Finkelstein other than for just cause. The termination
allowance is equal to the annual salary.

      On February 3, 2005 we amended Mr. Finkelstein's management agreement
whereby in the event that the employment of Mr. Finkelstein is terminated within
12 months of an acquisition, hostile takeover or merger, and the termination is
without cause, we, at our option, will either (i) pay upon termination an amount
equal to the salary payable to Mr. Finkelstein of one year from the date of
termination plus one month for each year of employment up to a maximum of
two-and-a-half years or (ii) pay upon termination an amount equal to the salary
payable on the termination date.


                                       48


      Effective March 31, 2003, as a temporary measure to help preserve our
working capital, each of the Named Executive Officers verbally agreed to a 20%
reduction in the cash that he may receive as his base salary under his
management agreement. We agreed to periodically issue shares of our common stock
to each of the Named Executive Officers to make up the balance of the base
salary that he would otherwise be entitled to receive in cash. On July 18, 2003,
the 20% in salary that we had withheld since March 31, 2003 was paid in cash to
the Named Executive Officers and the 20% reduction in cash was cancelled.

      Effective August 11, 2003, our Board of Directors approved a management
agreement with John Taylor-Wilson that calls for payment of a base salary of
CDN$140,000 (approximately $121,000) per annum plus quarterly commissions
ranging from 5% to 100% of the base salary amount if certain predetermined
performance criteria in connection with his duties as Vice President Sales and
Marketing are met. Pursuant to the agreement, we also issued to Mr.
Taylor-Wilson a total of 450,000 stock options pursuant to our 2002 Stock
Incentive Plan (Non-U.S.), exercisable for five years at an exercise price equal
to 115% of the 10 day average closing price for our common stock as at August
13, 2003. Mr. Taylor-Wilson was terminated on October 14, 2004 and we paid him
severance of CDN$32,308 (approximately $26,000).

      On June 30, 2005, Robert Rudman resigned from his position as our
President and Chief Executive Officer. He remains Chairman of our Board of
Directors and has entered into a consulting agreement, dated as of June 30,
2005, with us. Pursuant to the consulting agreement, Mr. Rudman will provide
certain specified consulting services to us for a monthly fee of $20,000. The
consulting agreement will terminate on June 30, 2006 unless renewed by mutual
agreement of the parties.

      Effective August 8, 2005, the Company's Board of Directors approved a
management agreement with David Warkentin, which calls for payment of a base
salary of CDN$130,000 (approximately $112,000) per annum plus quarterly
commissions ranging from 5% to 100% of the base salary amount if certain
predetermined performance criteria in connection with his duties as Vice
President Sales and Marketing are met. Mr. Warkentin may, with the approval of
the Company's compensation committee, elect to receive his salary, commission
and termination allowance, if any, in such number of Common Shares as will be
determined based on the five day average closing price for the Company's Common
Shares. Pursuant to the agreement, the Company also issued to Mr. Warkentin a
total of 2,000,000 stock options pursuant to the Company's 2004 Stock Incentive
Plan (Non-U.S.), exercisable for five years at an exercise price equal to $0.16.
Such options will vest over two years at an exercise price per share equal to
$0.16 per share. Fifty percent of the options granted will vest one year from
the date of the option agreement and the remaining fifty percent will vest two
years from the date of the option agreement. The options will terminate, to the
extent not previously exercised, five years after the date of the option
agreement.

      The agreement is subject to the following termination provisions:

      In the event of Mr. Warkentin's termination for any reason other than for
just cause after three months and within six months of the effective date of the
management agreement, we must either continue to pay Mr. Warkentin's salary and
provide benefits until three months from the date of termination or pay three
months' salary in lieu of notice. In the event of termination for any reason
other than for just cause six months after the effective date of the management
agreement, but within twelve months of the effective date of the management
agreement, we must either continue to pay Mr. Warkentin's salary and provide the
benefits until six months from the date of termination or pay six months' salary
in lieu of notice. In the event of termination for any reason other than for
just cause twelve months after the effective date of the management agreement,
but within twenty-four months of the effective date of the management agreement,
we must either continue to pay Mr. Warkentin's salary and provide the benefits
until nine months from the date of termination or pay nine months' salary in
lieu of notice. In the event of termination for any reason other than for just
cause twenty-four months after the effective date of the management agreement,
we must either continue to pay Mr. Warkentin's salary and provide the benefits
until twelve months from the date of termination or pay twelve months' salary in
lieu of notice. Any stock options that have been granted but that have not yet
vested shall immediately terminate, and vested options may be exercised for a
period of 30 days only after the final payment.

      Notwithstanding anything else in the management agreement, in the event
that Mr. Warkentin's employment is terminated within eighteen months of an
acquisition, a hostile takeover or a merger and the termination is without
cause, we must either continue to pay the salary under the management agreement
and provide benefits until the termination date or pay upon termination an
amount equal to the salary payable to the termination date in lieu of notice.
Any stock options that have been granted but that have not yet vested shall
immediately vest at the date of the final payment of termination amounts, and
may be exercised for a period of 30 days only after the final payment.

      Other than as discussed above, we have no plans or arrangements in respect
of remuneration received or that may be received by Named Executive Officers of
our company in fiscal 2005 to compensate such officers in the event of
termination of employment (as a result of resignation, retirement, change of
control) or a change of responsibilities following a change of control, where
the value of such compensation exceeds $100,000 per Named Executive Officer.

OTHER COMPENSATION PLANS APPLICABLE TO DIRECTORS AND EXECUTIVE OFFICERS

      Directors and executive officers have received from time to time incentive
stock options to purchase Common Shares as awarded by the Board of Directors in
consultation with the Compensation Committee.

      Effective November 2, 2004 the Company revised its formal directors'
compensation policy whereby directors are compensated for all meetings that they
attend in person at the rate of $1,500 per day, which includes travel time to
and from each meeting, and for all meetings that they participate by
teleconference or other electronic means at the rate of $500 per day. Directors
who participate in a meeting of any committee of the Board of Directors are
entitled to compensation at the rate of $500 per day for attendance in person,
and at the rate of $300 per day for participation by teleconference or other
electronic means. Such fees are payable only if the meeting of the Board or of a
committee of the Board, as the case may be, is more than one-half hour in
duration. Directors are also entitled to reimbursement for reasonable travel and
other out-of-pocket expenses incurred in connection with attendance at meetings
of the Board of Directors.


                                       49


      The Company's Board of Directors may award special remuneration to any
director undertaking any extraordinary services on behalf of the Company other
than services ordinarily required of a director. Other than as indicated below,
no director received and/or accrued any compensation for his services as a
director, including committee participation and/or extraordinary assignments.

      There are no arrangements or plans in which the Company provides pension,
retirement or similar benefits for directors or executive officers.

Stock Incentive Plans

      We have adopted 12 formal stock incentive plans, two of which were
approved by our shareholders at our 1998 Annual General Meeting, two of which
were approved at our 2000 Annual General Meeting, two of which were adopted at
our 2002 Annual General Meeting, two of which were adopted by our Board of
Directors on August 11, 2003, one of which was adopted by our Board of Directors
on December 17, 2004, one of which was approved by our shareholders at our 2004
Annual General Meeting, one of which was adopted by our Board of Directors on
December 8, 2005 and one of which was approved by our shareholders at our 2005
Annual General Meeting. Five of the stock incentive plans provide for awards to
eligible employees of our company or of any related entity who are resident in
the United States and/or subject to taxation in the United States; the other
five stock incentive plans provide for awards to all other eligible employees of
our company or of any related entity.

      On December 8, 2005, our Board of Directors approved an additional formal
stock incentive plan (the "2005 Non-US Stock Incentive Plan") that provides for
the granting to eligible employees such incentive awards as the Board of
Directors or a committee of the Board of Directors appointed to administer the
2005 US Stock Incentive Plan may from time to time approve, provided that (i)
the awards may consist of (A) shares of common stock or cash, or a combination
of shares of common stock, cash or other securities, earned in whole or in part
upon the attainment of performance criteria that may from time to time be
established by the Board of Directors or by a committee of the Board of
Directors, or (B) stock options, stock appreciation rights, restricted stock
and/or certain other rights and benefits; and (ii) the maximum number of shares
of common stock that will be issuable pursuant to all awards granted under the
2005 Non-US Stock Incentive Plan is 25 million.

      On December 9, 2005, our shareholders approved an additional formal stock
incentive plan (the "2005 US Stock Incentive Plan") that provides for the
granting to eligible employees such incentive awards as the Board of Directors
or a committee of the Board of Directors appointed to administer the 2005 US
Stock Incentive Plan may from time to time approve, provided that (i) the awards
may consist of (A) shares of common stock or cash, or a combination of common
stock, cash or other securities, earned in whole or in part upon the attainment
of performance criteria that may from time to time be established by the Board
of Directors or by a committee of the Board of Directors, or (B) stock options,
stock appreciation rights, restricted stock and/or certain other rights and
benefits; and (ii) the maximum number of shares of common stock that will be
issuable pursuant to all awards granted under the 2005 US Stock Incentive Plan
is 10 million.

      To date, we have granted to directors, officers, employees and consultants
incentive stock options to purchase shares of our common stock subject to and in
accordance with the prevailing policies of the stock exchange on which our
shares were then listed. Options are granted based on the assessment by our
Board of Directors and/or compensation committee of the optionee's past and
present contribution to our success. These options are not transferable and are
exercisable from the date granted until the earliest of (i) such number of years
(up to 10 years) from the date of the grant, or (ii) such number of days
following the death of the optionee as is specified in each optionee's option
agreement.

      Other than the management agreements, the advisory agreements and the
stock incentive plans discussed herein, we presently have no material bonus or
profit sharing plans pursuant to which cash or non-cash compensation is or may
be paid to our directors or executive officers.


                                       50


         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      The following table sets forth information regarding the number of shares
of our common stock beneficially owned on December 31, 2005 by:

      o     each person who is known by us to beneficially own 5% or more of our
            common stock;

      o     each of our directors and named executive officers; and

      o     all of our directors and named executive officers as a group.

      Beneficial ownership is determined in accordance with the rules of the SEC
and generally includes voting or investment power with respect to securities.
Shares of our common stock which may be acquired upon exercise of stock options
or warrants which are currently exercisable or which become exercisable within
60 days after the date indicated in the table are deemed beneficially owned by
the optionees. Subject to any applicable community property laws, the persons or
entities named in the table above have sole voting and investment power with
respect to all shares indicated as beneficially owned by them.



                                                             Amount and
              Name and Address of                            Nature of
                Beneficial Owner                             Beneficial
                                                               Owner                  Percent of Class
- -------------------------------------------------        ------------------        ----------------------
                                                                                      
William Cronin
180 Concord Drive                                           2,929,746(2)                    1.01%
Madison, Connecticut, USA 06443

Martin Gannon
1275 Post Road                                              2,685,000(3)                     *
Fairfield, Connecticut, USA 06824

Johnny Christiansen
Spurvestien 24                                              2,050,000(4)                     *
3189 Horten, Norway

Robert Rudman
4100 North Ocean Drive, Suite 401, Singer                  11,020,411(5)                    3.72%
Island, West Palm Beach, Florida, USA
33404

Al Kozak
25841 116 Avenue                                            6,949,181(6)                    2.36%
Maple Ridge, BC V4R 1Z6

Jeff Finkelstein
3460 Regent Street                                          4,434,210(7)                    1.52%
Richmond, BC V7E 2N1

Erwin Bartz
21 Arrow-Wood Place                                         4,566,260(8)                    1.56%
Port Moody, BC V3H 4E9

Shawn Lammers
3460 Regent Street                                          4,385,479(9)                    1.50%
Richmond, BC V7E 2N1

Directors and Executive Officers as a Group                39,020,287(10)                  12.01%


* Represents less than 1% of our outstanding stock

(1) Based on 289,646,656 shares of common stock issued and outstanding as of
December 31, 2005. Beneficial ownership is determined in accordance with the
rules of the SEC and generally includes voting or investment power with respect
to securities. Except as otherwise indicated, we believe that the beneficial
owners of the common stock listed above, based on information furnished by such
owners, have sole investment and voting power with respect to such shares,
subject to community property laws where applicable.

(2) Includes options to acquire up to 2,842,500 shares of common stock
exercisable within 60 days.

(3) Includes options to acquire up to 2,675,100 shares of common stock
exercisable within 60 days.


                                       51


(4) Includes options to acquire up to 2,050,000 shares of common stock
exercisable within 60 days.

(5) Includes 10,257 shares of common stock owned by Mr. Rudman's wife. Mr.
Rudman has sole voting and dispositive power over such shares. Includes options
to acquire up to 8,741,500 shares of common stock exercisable within 60 days.

(6) Includes options to acquire up to 5,466,000 shares of common stock
exercisable within 60 days.

(7) Includes options to acquire up to 3,417,200 shares of common stock
exercisable within 60 days.

(8) Includes options to acquire up to 3,555,000 shares of common stock
exercisable within 60 days.

(9) Includes options to acquire up to 3,372,700 shares of common stock
exercisable within 60 days.

(10) Includes options to acquire up to 32,120,000 Common Shares exercisable
within 60 days.


                                       52


Changes in Control

      We are unaware of any contract or other arrangement the operation of which
may at a subsequent date result in a change of control of our company, other
than the conversion of our outstanding convertible debentures and the exercise
of our outstanding warrants in certain circumstances.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      Other than as listed below, we have not been a party to any transaction,
proposed transaction, or series of transactions in which the amount involved
exceeds or equals $60,000, and in which, to our knowledge, any of our directors,
officers, five percent beneficial security holders, or any member of the
immediate family of the foregoing persons has had or will have a direct or
indirect material interest.

      Mr. Christiansen, a director of our company is a principal in Visionaire
AS. During the six months ended January 31, 2005, we incurred expenses of
$60,000 for a research report prepared by Visionaire AS on various sensor
applications.

      The promoters of our company are our directors and officers.


                                       53


                            DESCRIPTION OF SECURITIES

      Our authorized capital stock consists of an unlimited number of shares of
common stock, no par value, and 100,000 shares of preferred stock, no par value.
Of the preferred stock, 25,000 shares have been designed as series A 5%
convertible preferred stock. As of December 31, 2005, there were issued and
outstanding:

      o     289,646,656 shares of common stock;

      o     25,000 shares of series A 5% convertible preferred stock, currently
            convertible into 400 million shares of common stock;

      o     stock options to purchase 67,812,802 shares of common stock at an
            average weighted per share price of $0.12; and

      o     warrants to purchase 64,888,141 shares of common stock at a weighted
            average per share price of $0.16.

      The following summary of the material provisions of our securities,
articles of incorporation and by-law is qualified by reference to the provisions
of our articles of incorporation and by-law and the forms of securities included
as exhibits to the registration statement of which this prospectus is a part.

Common Stock

      The holders of our common stock are entitled to one vote per share. The
holders of common stock are entitled to receive dividends, if any, as may be
declared by our board of directors out of legally available funds. Upon a
liquidation, dissolution or winding-up, the holders of common stock are entitled
to share pro rata in any distribution of our assets after payment of
liabilities. The holders of our common stock have no pre-emptive rights. There
are no conversion, redemption, sinking fund or similar provisions regarding our
common stock.

      Holders of shares of our common stock are subject to rules adopted by the
SEC that regulate broker-dealer practices in connection with transactions in
"penny stocks." Please refer to "Risk Factors - Risks Related to Our Common
Stock" for more information regarding transactions in "penny stocks."

Series A 5% Convertible Preferred Stock

      On March 22, 2005, we entered into an Investment Agreement with Cornell
Capital Partners, L.P. in which we sold an aggregate of $4 million of our series
A 5% convertible preferred stock, no par value. $2.85 million of the $4 million
had already been funded pursuant to certain transaction documents we previously
entered into with Cornell Capital Partners. These transaction documents were
terminated by the parties on March 23, 2005, and we received net proceeds of
$1,015,000, after deducting the $2.85 million that had been previously funded, a
$115,000 commitment fee and legal fees in the amount of $20,000. We issued
25,000 shares of the preferred stock to Cornell Capital Partners in a private
placement. Each share of preferred stock has a stated value of $160.

      Conversion. Holders of the preferred stock are entitled, at any time after
the date of issuance, to convert their shares into such number of fully paid and
non-assessable shares of our common stock, equal to the quotient of $160 divided
by $0.01 per share. The conversion price is adjustable in the event of any stock
split or reverse stock split, stock dividend, reclassification of common stock,
recapitalization, merger or consolidation. In addition, the conversion price of
the preferred stock will be adjusted if we spin off or otherwise divest a
material part of our business or operations or dispose all or a portion of our
assets.

      Dividends. Holders of the preferred stock are entitled to receive
dividends or distributions on a pro rata basis according to their holdings of
the preferred stock, when and if declared by our board of directors, in the
amount of 5.0% per year. Dividends will be paid in cash and are cumulative. No
cash dividends or distributions will be declared or paid or set apart for
payment on our common stock in any calendar year unless cash dividends or
distributions on the preferred stock for such calendar year are likewise
declared and paid or set apart for payment. No declared and unpaid dividends
will bear or accrue interest.

      Liquidation Preference. Upon our liquidation, dissolution, or winding-up,
whether voluntary or involuntary, before any distribution or payment is made to
any of the holders of our common stock or any series of preferred stock, holders
of the preferred stock are entitled to receive out of our assets, an amount
equal to $160 per share of the preferred stock plus all declared and unpaid
dividends thereon, for each share of the preferred stock held by such holder.

      Redemption. We may redeem up to 80% of the preferred stock by paying to
the holder cash equal to 120% of the liquidation preference, which is defined as
$160 per share of the preferred stock plus all declared and unpaid dividends
thereon, for each share of the preferred stock held by such holder on the
redemption payment date. On December 22, 2006, to the extent Cornell Capital
Partners has not converted in full the preferred stock, we must pay to Cornell
Capital Partners the sum of $4 million, together with accrued dividends at the
rate of 12% per year (computed on the basis of a 365-day year and the actual
days elapsed) to redeem its outstanding shares of preferred stock.

      Registration Rights. In addition, on March 22, 2005, we entered into a
Registration Rights Agreement with Cornell Capital Partners under which we
agreed to file a registration statement within 30 days after the closing date
for the purpose of registering 400,000,000 shares of common stock issuable upon
the conversion of the preferred stock. In addition, we are obligated to use our
best efforts to cause such registration statement to be declared effective by
the SEC no later than 120 days after the filing thereof and to insure that the
registration statement remains in effect until all of the shares of common stock
issuable upon conversion of the preferred stock have been sold. On October 7,
2005, Cornell Capital Partners agreed that we are not in default pending the
filing of a new registration statement and that they waived their rights under
the default provisions affected by this non-compliance.


                                       54


Discounted Convertible Debentures

      On December 24, 2003, we closed a private placement of discounted
unsecured convertible debentures in the aggregate principal amount of $3,493,590
to seven of the selling stockholders. As of January 6, 2006, $97,296 of the
discounted convertible debentures were outstanding.

      Interest and Maturity. We issued the convertible debentures at a 22%
original issue discount from the face principal amount (based on a notional
interest rate of 11% per annum for each year of the two-year term of the
debentures), resulting in gross proceeds of $2,725,000, before the deduction of
a $218,000 cash placement fee subsequently paid to HPC Capital Management and
other expenses of the offering. The discounted convertible debentures do not
otherwise bear interest, and will mature on April 1, 2006.

      Conversion Provisions, Conversion Price and Adjustments. As of [January 6,
2006 the outstanding aggregate principal amount of , $97,296 of the debentures
may be converted at any time into shares of our common stock, in whole or in
part, at the option of the holder of the debenture at a set price of $0.028 per
share.

      Each of the convertible debentures contains a contractual restriction on
beneficial share ownership, which provides that the holder may not convert
convertible debentures, or receive shares of our common stock as payment of
interest, to the extent that the conversion or the receipt of the interest
payment would result in the holder, together with its affiliates, beneficially
owning in excess of 4.99% of our then issued and outstanding shares of common
stock.

      Each convertible debenture is subject to anti-dilution protection upon the
occurrence of certain events, as follows:

      o the conversion price will be reduced proportionately if we increase the
      number of our outstanding shares of common stock as a result of a stock
      dividend or any other distribution on, or payable in, shares of our common
      stock, a subdivision of our common stock, or a combination or
      reclassification of our common stock;

      o the conversion price will be reduced proportionately if we issue rights,
      options or warrants to all holders of our common stock (but not to holders
      of the convertible debentures) entitling them to purchase shares of our
      common stock (or any equity, debt or other instrument that is at any time
      over its life convertible into or exchangeable for our common stock) at a
      price per share that is less than the closing bid price for our common
      stock on the record date established for the purposes of determining our
      stockholders who would be entitled to receive such rights, options or
      warrants;

      o if we or any of our subsidiaries offers, sells or otherwise disposes of
      or issues any of our common stock (or any equity, debt or other instrument
      that is at any time over its life convertible into or exchangeable for our
      common stock) at an effective price per share that is less than the
      conversion price, the conversion price will be reduced to equal such
      effective price;

      o if we or any of our subsidiaries grants any option entitling the holder
      of the option to purchase any of our common stock (or any equity, debt or
      other instrument that is at any time over its life convertible into or
      exchangeable for our common stock) at an effective price per share that is
      less than the conversion price, the conversion price will be reduced to
      equal such effective price;

      o if we or any of our subsidiaries offer, sell or grant any right to
      reprice outstanding securities at an effective price per share that is
      less than the conversion price, the conversion price will be reduced to
      equal such effective price;

      o if we reclassify our outstanding shares of common stock, or if we
      participate in any compulsory share exchange transaction pursuant to which
      all of our outstanding shares of common stock will be converted into other
      securities, cash or property, then each holder of a convertible debenture
      will have the right, at its option, to (i) convert the then outstanding
      principal amount of the convertible debenture, together with any other
      amounts then owing in respect of the convertible debenture, into the
      shares of stock or other securities, cash and property that would have
      been receivable by the holder as a result of such reclassification or
      share exchange transaction if the holder had converted the convertible
      debenture immediately prior to the reclassification or share exchange
      transaction or (ii) to require us to pay to the holder of the convertible
      debenture the mandatory prepayment amount equal to 120% of the outstanding
      principal amount, plus any other amounts then owing in respect of the
      convertible debenture;

      o if we consolidate or merge with another company or other entity, or if
      we sell or transfer all or substantially all of our assets, then upon the
      subsequent conversion of a convertible debenture, the debenture holder
      will have the right to receive, for each share of our common stock that
      would have been issuable to the debenture holder upon such conversion
      absent such consolidation, merger or asset transaction, the same kind and
      amount of securities, cash or property as the debenture holder would have
      been entitled to receive if the debenture holder had been the holder of
      one share of our common stock immediately prior to the consolidation,
      merger or asset transaction; and


                                       55


      o if we or any other person, association, partnership or entity completes
      any tender offer or exchange offer whereby the holders of our common stock
      are permitted to tender or exchange their common stock for other
      securities, cash or property, the debenture holder will have the right to
      receive, for each share of our common stock that would have been issuable
      to the debenture holder upon such conversion absent such tender offer or
      exchange offer, the same kind and amount of securities, cash or property
      as the debenture holder would have been entitled to receive if the
      debenture holder had been the holder of one share of our common stock
      immediately prior to the tender offer or exchange offer.

      Mandatory Redemption Provisions. The discounted convertible debentures are
subject to mandatory redemption in equal monthly payments, with the first
redemption payment to occur on the earlier of the first day of the month next
following that date that is three months after the closing date and the date the
registration statement registering these convertible debentures is effective. As
the registration statement to register these convertible debentures was declared
effective on January 30, 2004, the first monthly redemption date was February 1,
2004.

      Monthly redemption payments for February, March, April and May 2004 were
made in shares of our common stock, except for one cash payment of $14,583.
Aggregate monthly redemption payments of $145,566 for each of June and July were
made in cash.

      During August 2004, we defaulted on payments to holders of our discounted
debentures. In response to the default, certain debenture holders filed legal
actions against us. On September 24, 2004, we signed an agreement with the
debenture holders which provided for withdrawal of such legal action, an
immediate exercise of warrants at $0.03 for gross proceeds to as of $546,788,
conversion of $734,389 (face value) of discounted debentures into 24,479,630
common shares and the next monthly redemption payment would be due on February
1, 2004. However, we defaulted as we did not make scheduled payments that were
due on February 1, March 1, and April 1, 2005. To resolve all outstanding
disputes over the 8% and discounted convertible debentures, in April and May
2005 we entered into Redemption, Release and Settlement Agreements with all but
one of the holders of our 8% and discounted convertible debentures. Pursuant to
such Redemption, Release and Settlement Agreements, we redeemed, through the
making of $866,066 in cash payments, an aggregate of $757,011 of the outstanding
aggregate principal balance owed by us under the 8% and discounted convertible
debentures. In addition, we issued to such holders an aggregate of 23,069,042
shares of our common stock to redeem an additional $272,685 of the outstanding
aggregate principal balance owed by us under the discounted convertible
debentures and exercise of 15,862,857 warrants on a cashless basis. Of the
23,069,942 shares of common stock issued to the holders of our discounted and 8%
convertible debentures, 14,090,097 were "restricted" shares and 8,979,845 were
"unrestricted" shares.

      Registration Rights. We agreed to file a registration statement for the
purpose of registering at least 200% of the shares of common stock potentially
issuable upon the conversion of principal under the discounted convertible
debentures at the set conversion price of $0.22 per share, subject to
anti-dilution and at least 200% of the shares of common stock potentially
issuable upon exercise of the related warrants. This registration statement was
filed on January 15, 2004 and declared effective on January 30, 2004. Although
this registration statement is now stale, under the Forbearance and Escrow
Agreement entered into on September 24, 2004, we were obligated to file an
additional registration statement with the SEC on or before January 1, 2005, to
the extent necessary to have registered at least 100% of the shares of Common
Stock issuable upon conversion of the debentures and certain other debentures
purchased in May and June of 2003 and exercise of the warrants and certain other
warrants purchased in May and June of 2003 assuming for such purposes the
conversion price of the debentures and such previously issued debentures is the
lower of $0.03 (subject to adjustment for reverse and forward stock splits and
the like and subject to adjustments for dilutive events in the debentures and
warrants) and the then applicable monthly conversion price of the debentures.
If, at any time, the number of shares registered for resale is less than 100% of
the shares issuable upon conversion in full of the debentures and the previously
issued debentures and/or exercise in full of the warrants and/or the previously
issued warrants, we must to file an additional registration statement. Due to
anti-dilution provisions in the debentures the conversion price of the
convertible debentures and exercise price of the associated warrants were
reduced to $0.028 per share.

      Events of Default. We will be considered in default of the convertible
debentures if any of the following events, among others, occurs:

      o we fail to pay any amount due under a convertible debenture within five
      days of any notice sent to us by the holder of the convertible debenture
      that we are in default of our obligation to pay the amount;

      o we fail to comply with any of the other agreements contained in the
      convertible debenture after we are given 15 days written notice of such
      non-compliance;

      o we breach any of our obligations under the Securities Purchase Agreement
      or the Registration Rights Agreement and the breach is not cured by us
      within 15 days after our receipt of written notice of such breach;

      o we or any of our subsidiaries become bankrupt or insolvent;

      o we breach any of our obligations under any other debt or credit
      agreements involving an amount exceeding $150,000, unless the breach is
      cured by us within 15 days and the breach is waived by the other party to
      the debt or credit agreement;

      o our common stock ceases to be eligible for quotation on the principal
      market for our common stock (currently the OTC Bulletin Board), and fails
      to be quoted or listed for trading on another principal market (defined to
      mean the OTC Bulletin Board, the New York Stock Exchange, American Stock
      Exchange, the NASDAQ Small-Cap Market or the NASDAQ National Market)
      within five trading days;


                                       56


      o we agree to sell or dispose of more than 33% of our assets in one or
      more transactions, or we agree to redeem or repurchase more than an
      insignificant number of shares of our outstanding common stock or any
      other equity securities of our company; or

      o we fail to issue shares of our common stock to the holder within five
      trading days of the conversion date specified in any conversion notice
      delivered in respect of a convertible debenture by the holder.

      If an event of default occurs, the holder of a convertible debenture can
elect to require us to immediately repay a mandatory prepayment amount equal to
the greater of:

      o 120% of the principal amount of the debenture, plus all accrued and
      unpaid amounts outstanding in respect of the debenture; or

      o the principal amount of the debenture, plus all accrued and unpaid
      amounts outstanding in respect of the debenture, divided by the conversion
      price of the debenture on the date on which the payment is demanded or due
      (or if less, the conversion price on the date on which the payment is
      actually paid), and multiplied by the greater of (i) the last reported
      closing bid price for our common stock on the date on which the payment is
      demanded or due or (ii) the last reported closing bid price for our common
      stock on the date on which the payment actually paid.

      Interest will accrue daily on any mandatory prepayment amount from the
fifth day after it becomes due through and including the date on which the
mandatory prepayment amount is paid, at the rate of 18% per annum.

5% Convertible Bridge Debentures

      On December 15, 2004, we closed a private placement of 5% convertible
debentures to five investors, for gross proceeds of $195,000.

      Interest and Maturity. The outstanding principal under the convertible
debentures bears interest at the rate of 5% per annum, payable in cash
semi-annually beginning six months from the date of the last closing of the
offering in arrears. All principal, and all accrued and unpaid interest, under
the convertible debentures will be due and payable at maturity two years from
the date in which the selling stockholder's funds are disbursed to us.

      Conversion Provisions, Conversion Price and Adjustments. Principal under
convertible debentures in the aggregate principal amount of $195,000 may be
converted by the holder in whole or in part and from time to time at a
conversion price equal to the lesser of (i) 120% of the closing bid price of the
common stock as reported by Bloomberg, L.P. for the trading day immediately
preceding the date that the holder's funds representing the net amount due to us
from the purchase price is transmitted by wire transfer or otherwise to or for
the benefit of us, or (ii) 80% of the lowest closing prices for the 5 trading
days preceding the date on which the notice of conversion is sent via facsimile
to us. Due to anti-dilution provisions in the debentures the exercise price of
the convertible debentures was reduced to $0.028 per share on March 23, 2005 as
a result of the issuance of convertible preferred shares.

      Each of the convertible debentures contains a contractual restriction on
beneficial share ownership. It provides that the holder may not convert
convertible debentures, or receive shares of our common stock as payment of
interest, to the extent that the conversion or the receipt of the interest
payment would result in the holder, together with its affiliates, beneficially
owning in excess of 4.99% of our then issued and outstanding shares of common
stock.

      Each convertible debenture is subject to anti-dilution protection upon the
occurrence of certain events, as follows:

      o     the conversion price will be reduced proportionately if we increase
            the number of our outstanding shares of common stock as a result of
            a stock dividend or any other distribution on, or payable in, shares
            of our common stock, a subdivision of our common stock, or a
            combination or reclassification of our common stock;

      o     the conversion price will be reduced proportionately if we issue
            rights, options or warrants to all holders of our common stock (but
            not to holders of the convertible debentures) entitling them to
            purchase shares of our common stock (or any equity, debt or other
            instrument that is at any time over its life convertible into or
            exchangeable for our common stock) at a price per share that is less
            than the closing bid price for our common stock on the record date
            established for the purposes of determining our stockholders who
            would be entitled to receive such rights, options or warrants;

      o     if we or any of our subsidiaries offers, sells or otherwise disposes
            of or issues any of our common stock (or any equity, debt or other
            instrument that is at any time over its life convertible into or
            exchangeable for our common stock) at an effective price per share
            that is less than the conversion price, the conversion price will be
            reduced to equal such effective price;

      o     if we or any of our subsidiaries grants any option entitling the
            holder of the option to purchase any of our common stock (or any
            equity, debt or other instrument that is at any time over its life
            convertible into or exchangeable for our common stock) at an
            effective price per share that is less than the conversion price,
            the conversion price will be reduced to equal such effective price;


                                       57


      o     if we or any of our subsidiaries offers, sells or grants any right
            to reprice outstanding securities at an effective price per share
            that is less than the conversion price, the conversion price will be
            reduced to equal such effective price;

      o     if we reclassify our outstanding shares of common stock, or if we
            participate in any compulsory share exchange transaction pursuant to
            which all of our outstanding shares of common stock will be
            converted into other securities, cash or property, then each holder
            of a convertible debenture will have the right, at its option, to
            (i) convert the then outstanding principal amount of the convertible
            debenture, together with accrued but unpaid interest and any other
            amounts then owing in respect of the convertible debenture, into the
            shares of stock or other securities, cash and property that would
            have been receivable by the holder as a result of such
            reclassification or share exchange transaction if the holder had
            converted the convertible debenture immediately prior to the
            reclassification or share exchange transaction or (ii) to require us
            to pay to the holder of the convertible debenture the mandatory
            prepayment amount equal to 120% of the outstanding principal amount,
            plus all accrued and unpaid interest and any other amounts then
            owing in respect of the convertible debenture;

      o     if we consolidate or merge with another company or other entity, or
            if we sell or transfer all or substantially all of our assets, then
            upon the subsequent conversion of a convertible debenture, the
            debenture holder will have the right to receive, for each share of
            our common stock that would have been issuable to the debenture
            holder upon such conversion absent such consolidation, merger or
            asset transaction, the same kind and amount of securities, cash or
            property as the debenture holder would have been entitled to receive
            if the debenture holder had been the holder of one share of our
            common stock immediately prior to the consolidation, merger or asset
            transaction; and

      o     if we or any other person, association, partnership or entity
            completes any tender offer or exchange offer whereby the holders of
            our common stock are permitted to tender or exchange their common
            stock for other securities, cash or property, the debenture holder
            will have the right to receive, for each share of our common stock
            that would have been issuable to the debenture holder upon such
            conversion absent such tender offer or exchange offer, the same kind
            and amount of securities, cash or property as the debenture holder
            would have been entitled to receive if the debenture holder had been
            the holder of one share of our common stock immediately prior to the
            tender offer or exchange offer.

      Right of Redemption and Redemption Warrants. At our option, we shall have
the right to redeem, with 3 business days advance written notice to the holders.
During that time they may elect to convert up to all of their convertible
debentures, in whole or part, at 120% of the face value of each convertible
debenture and the holder shall receive 50,000 redemption warrants for every
$100,000 redeemed. However, we will not have the redemption right prior to the
effective registration of the shares underlying the convertible debentures.

      The redemption warrants are exercisable at 120% of the closing bid price
on our common stock as reported by Bloomberg, L.P. for the trading day
immediately preceding the closing date. The redemption warrants will be
exercisable until two years from the date of issuance.

      Registration Rights. We agreed to file a registration statement that
includes all the shares of our common stock underlying the convertible
debentures. If a registration statement is not (i) filed within 30 days from our
2004 annual meeting of shareholders, (ii) declared effective within 120 days of
filing or (iii) within 3 business days of receipt by us of written or oral
communication from the SEC that the registration statement will not be reviewed
or that the SEC has no further comments, or (iv) the registration statement is
filed and effective but thereafter ceases to be effective (without being
effected within 15 business days with a replacement or amendment thereto), then
the debenture holders will receive an amount equal to 1% for the first 30 days
or part thereof pending such non-registration event and 2% for each 30 days or
part thereof, of the purchase price of the debenture remaining unconverted and
purchase price of shares issued upon conversion of the debenture owned by such
holder. We are currently in default as a registration statement was not
effectively filed with the SEC 30 days after our annual general meeting. As of
the date hereof, we have not been, nor do we expect to be, contacted by any
holders of 5% convertible bridge debentures with respect to any rights they may
have as a result of this default.

5% Convertible Debenture

      On May 27, 2005, we closed on a $1.5 million Securities Purchase Agreement
with Cornell Capital Partners. In accordance with the Securities Purchase
Agreement, we issued, pursuant to Rule 506 of Regulation D under the Securities
Act, for a purchase price of $1.5 million, a 5% convertible debenture due May
20, 2006, to Cornell Capital Partners, with principal payments commencing on
October 1, 2005 and interest payments commencing on August 1, 2005. The
outstanding principal under the convertible debenture bears interest at the rate
of 5% per annum, calculated on the basis of a 360-day year.

      Interest and Maturity. With respect to the convertible debentures issued
to Cornell Capital Partners, principal will be due and payable in 12 equal
installments. The installments of principal will be due and payable commencing
on October 1, 2005 and subsequent installments will be due and payable on the
first day of each calendar month thereafter until the outstanding principal
balance is paid in full. Interest on the outstanding principal balance is due
and payable monthly, in arrears, commencing on August 1, 2005 and will continue
to be payable on the first day of each calendar month thereafter that any
amounts under the convertible debenture remain payable.

      Conversion Provisions; Conversion Price and Adjustments. The remaining
principal under the convertible debentures may be converted by Cornell Capital
Partners or Highgate House Funds, as applicable, in whole or in part and from
time to time into shares of our common stock at a conversion price of $0.028 per
share, subject to adjustment as described below.


                                       58


      In the event of any issuances of shares of common stock or rights,
options, warrants or securities convertible or exercisable into common stock at
a price per share of common stock less than the conversion price of the
convertible debentures, the conversion price of such convertible debentures will
be reduced to the lower purchase price. In addition, the conversion price of the
convertible debentures will be subject to adjustment in connection with any
subdivision, stock split, combination of shares or recapitalization. No
adjustment will be made as a result of issuances and exercises of options to
purchase shares of common stock issued for compensatory purposes pursuant to any
of our stock option or stock purchase plans.

      Events of Default. The 5% convertible debenture provides for various
events of default that would entitle the holders to require us to immediately
repay 100% of the outstanding principal amount, plus accrued and unpaid
interest, in cash, or shares of our common stock with a conversion price reduced
to $0.014. If an event of default occurs, we may be unable to immediately repay
the amount owed, and any repayment may leave us with little or no working
capital in our business.

      We will be considered in default of the 5% convertible debenture if any of
the following events, among others, occurs:

      o     we fail to pay any amount due under a convertible debenture and such
            failure to pay remains uncured for 10 days;

      o     we fail to observe or perform any other covenant, agreement or
            warranty contained in, or otherwise commit any breach or default of
            any provision of the 10% convertible debentures;

      o     we or any of our subsidiaries become bankrupt or insolvent;

      o     we breach any of our obligations under any other debt or credit
            agreements involving an amount exceeding $250,000;

      o     our common stock ceases to be eligible for quotation on the
            principal market for our common stock (currently the OTC Bulletin
            Board), and fails to be quoted or listed for trading on another
            principal market (defined to mean the OTC Bulletin Board, the New
            York Stock Exchange, American Stock Exchange, the NASDAQ Small-Cap
            Market or the NASDAQ National Market) within 20 trading days;

      o     we or any subsidiary experiences a change of control;

      o     we fail to file a registration statement with the SEC or such
            registration statement is not declared effective by the SEC within
            120 days after filing;

      o     if the effectiveness of the registration statement lapses for any
            reason or the holder of the convertible debentures is not permitted
            to resell the underlying shares of common stock, in either case, for
            more than five trading days or an aggregate of eight trading days;

      o     we fail to deliver common stock certificates to a holder prior to
            the fifth trading day after a conversion date or we fail to provide
            notice to a holder of our intention not to comply with requests for
            conversions of the convertible debentures; or

      o     we fail to deliver the payment in cash pursuant to a "buy-in" within
            three days after notice is claimed delivered.

      Limitation on Beneficial Ownership. The convertible debenture contains a
contractual restriction on beneficial share ownership. It provides that Cornell
Capital Partners may not convert the convertible debentures, or receive shares
of our common stock as payment of interest, to the extent that the conversion or
the receipt of the interest payment would result in Cornell Capital Partners,
together with its respective affiliates, beneficially owning in excess of 4.99%
of our then issued and outstanding shares of common stock.

      Fees. We paid to Yorkville Advisors Management a cash fee of $150,000, and
a cash structuring fee of $10,000, in connection with the Securities Purchase
Agreement out of the purchase price paid by Cornell Capital Partners for the
convertible debenture.

      Registration Rights. In connection with the execution of the Securities
Purchase Agreement, on May 20, 2005, we entered into a Registration Rights
Agreement with Cornell Capital Partners pursuant to which we agreed to prepare
and file, no later than 45 days after the date of the Registration Rights
Agreement, with the SEC a registration statement on Form S-1 or SB-2 (or, if we
are then eligible, on Form S-3) under the Securities Act of 1933, as amended,
for the resale by the investor of 53,571,429 shares of our common stock to be
issued upon conversion of the convertible debenture. Cornell Capital Partners
has granted us an extension until January 1, 2005 to file the registration
statement.

10% Convertible Debentures

      On June 30, 2005, we closed a $30 million securities purchase agreement
with Cornell Capital Partners, Highgate House Funds, Ltd. and LCC Global
Limited. In accordance with the securities purchase agreement, we issued, for a
purchase price of $30 million, (i) a 10% convertible debenture due June 23,
2008, with a principal balance of $20 million, to Cornell Capital Partners, in
trust for LCC Global, (ii) a 10% convertible debenture due June 23, 2008, with a
principal balance of $8 million, to Cornell Capital Partners, in trust for LCC
Global, and (iii) a 10% convertible debenture due June 23, 2008, with a
principal balance of $2 million, to Highgate House Funds, in trust for LCC
Global. We paid to Yorkville Advisors LLC, the general partner of Cornell
Capital Partners, a cash structuring fee of $3 million in connection with this
transaction.


                                       59


      On December 30, 2005, we, Starome Investments Limited, Xentennial Holdings
Limited, Staraim Enterprises Limited, Cornell Capital Partners, Highgate House
Funds and LCC Global entered into Amendment No.1 to the Securities and Purchase
Agreement pursuant to which we amended and restated the 10% convertible
debentures in an aggregate principal amount of $30 million. We amended and
restated the 10% convertible debentures to (i) modify the terms of such 10%
convertible debentures, (ii) effect the transfer by (A) Cornell Capital Partners
and LCC Global to Starome Investments, a corporation organized under the laws of
Cyprus, of the 10% convertible debenture with the principal balance of $20
million, (B) Cornell Capital Partners and LCC Global to Xentennial Holdings, a
corporation organized under the laws of Cyprus, of the 10% convertible debenture
with the principal balance of $8 million and (iii) effect the transfer by
Highgate House Funds and LCC Global to Staraim Enterprises, a corporation
organized under the laws of Cyprus, of the 10% convertible debenture with the
principal balance of $2 million ((i), (ii) and (iii) above being referred to as
the Restructuring). The following material amendments were made to each of the
10% convertible debentures in connection with the Restructuring:

      o     The holders of the 10% convertible debentures agreed to eliminate
            our obligation to make recurring payments in cash of principal and
            interest during the term of the 10% convertible debentures. Such
            holders may convert outstanding principal and accrued and unpaid
            interest under the 10% convertible debentures at any time into
            shares of our common stock, subject to a 4.99% beneficial ownership
            limitation. On June 23, 2008, any outstanding principal and accrued
            and unpaid interest under the 10% convertible debentures must be
            converted by the holders of the 10% convertible debentures into
            shares of our common stock; provided, however, that to the extent
            such conversion would cause any holder to exceed the 4.99%
            beneficial ownership limitation, we must pay such excess amount in
            cash.

      o     We agreed to change the conversion price of the outstanding
            principal under the 10% convertible debentures from a fixed price of
            $0.1125 to a price equal to the lesser of (i) $0.1125 (subject to
            adjustment) and (ii) 95.5% of the lowest closing bid price of our
            common stock during the five trading days immediately preceding the
            conversion.

      o     The conversion price of accrued and unpaid interest under the 10%
            convertible debentures is 95.5% of the average of the closing bid
            prices of our common stock for the five trading days immediately
            preceding the conversion of any such interest by a holder into
            shares of our common stock.

      o     The holders of the 10% convertible debentures agreed to permit us to
            redeem at any time all or any portion of the outstanding principal
            and accrued interest under the 10% convertible debentures provided
            that the closing bid price of our stock is less than $0.1125. We
            must pay a 20% redemption premium on any amounts being redeemed and
            must issue to the holder of the 10% convertible debenture being
            redeemed a five-year warrant to purchase $1 million shares of our
            Common Stock for every $100,000 redeemed. The "redemption warrant"
            will be exercisable on a cash basis at an exercise price of 110% of
            the closing bid price of our Common Stock on the date we provide
            notice of our intent to redeem.

      As of December 31, 2005, there was $30,500,000 in outstanding principal
and accrued and unpaid interest under the 10% convertible debentures.

      Maturity and Interest. On June 23, 2008, the holders of the 10%
convertible debentures will be required to convert all outstanding amounts of
principal and accrued and unpaid interest into shares of our common stock;
provided, however, that to the extent such conversion would cause any holder to
exceed the 4.99% beneficial ownership limitation, we must pay such excess amount
in cash. Interest will accrue on the outstanding principal at an annual rate
equal to 10% from June 23, 2005. Interest will be calculated on the basis of a
360-day year.

      Conversion Provisions; Conversion Price and Adjustments. The conversion
price of the outstanding principal under the 10% convertible debentures is equal
to the lesser of (i) $0.1125 (subject to adjustment as outlined below) and (ii)
95.5% of the lowest closing bid price of our common stock during the five
trading days immediately preceding the conversion. The conversion price of
accrued and unpaid interest under the 10% convertible debentures is 95.5% of the
average of the closing bid prices of our common stock for the five trading days
immediately preceding the conversion of any such interest by a holder into
shares of our common stock.

      In the event of any issuances of shares of common stock or rights,
options, warrants or securities convertible or exercisable into common stock at
a price per share of common stock less than the conversion price of the
convertible debentures, the $0.1125 fixed conversion price of such convertible
debentures will be reduced to the lower purchase price. In addition, the
conversion price of the 10% convertible debentures will be subject to adjustment
in connection with any subdivision, stock split, combination of shares or
recapitalization. No adjustment will be made as a result of issuances and
exercises of options to purchase shares of common stock issued for compensatory
purposes pursuant to any of our stock option or stock purchase plans.

      Right of Redemption and Redemption Warrants. We may redeem at any time all
or any portion of the outstanding principal and accrued interest under the 10%
convertible debentures provided that the closing bid price of our stock is less
than $0.1125. We must pay a 20% redemption premium on any amounts being redeemed
in addition the amount of the redemption. The holder of the convertible
debenture under which amounts are being redeemed will be entitled to receive
1,000,000 redemption warrants for every $100,000 redeemed. The redemption
warrants are exercisable at 110% of the closing bid price on our common stock as
reported by Bloomberg, L.P. for the trading day immediately preceding the
redemption. The redemption warrants will be exercisable until five years from
the date of issuance.

      Events of Default. The 10% convertible debentures provide for various
events of default that would entitle the holders to require us to immediately
repay 100% of the outstanding principal amount, plus accrued and unpaid
interest, in cash, or shares of our common stock. If an event of default occurs,
we may be unable to immediately repay the amount owed, and any repayment may
leave us with little or no working capital in our business.


                                       60


      We will be considered in default of the 10% convertible debentures if any
of the following events, among others, occurs:

      o     we fail to pay any amount due under a convertible debenture and such
            failure to pay remains uncured for 10 days;

      o     we fail to observe or perform any other covenant, agreement or
            warranty contained in, or otherwise commit any breach or default of
            any provision of the 10% convertible debentures;

      o     we or any of our subsidiaries become bankrupt or insolvent;

      o     we breach any of our obligations under any other debt or credit
            agreements involving an amount exceeding $250,000;

      o     our common stock ceases to be eligible for quotation on the
            principal market for our common stock (currently the OTC Bulletin
            Board), and fails to be quoted or listed for trading on another
            principal market (defined to mean the OTC Bulletin Board, the New
            York Stock Exchange, American Stock Exchange, the NASDAQ Small-Cap
            Market or the NASDAQ National Market) within 20 trading days;

      o     we or any subsidiary experiences a change of control;

      o     we fail to file a registration statement with the SEC or such
            registration statement is not declared effective by the SEC within
            120 days after filing;

      o     if the effectiveness of the registration statement lapses for any
            reason or the holder of the convertible debentures is not permitted
            to resell the underlying shares of common stock, in either case, for
            more than five trading days or an aggregate of eight trading days;

      o     we fail to deliver common stock certificates to a holder prior to
            the fifth trading day after a conversion date or we fail to provide
            notice to a holder of our intention not to comply with requests for
            conversions of the convertible debentures; or

      o     we fail to deliver the payment in cash pursuant to a "buy-in" within
            three days after notice is claimed delivered.

      Limitation on Beneficial Ownership. The convertible debentures contain a
contractual restriction on beneficial share ownership. They provide that Starome
Investments Limited, Xentennial Holdings Limited or Staraim Enterprises Limited
may not convert the convertible debentures, or receive shares of our common
stock as payment of interest, to the extent that the conversion or the receipt
of the interest payment would result in Starome Investments Limited, Xentennial
Holdings Limited or Staraim Enterprises Limited, together with their respective
affiliates, beneficially owning in excess of 4.99% of our then issued and
outstanding shares of common stock.

      Fees. We paid to Cornell Capital Partners a cash fee of $3 million, and a
cash structuring fee of $50,000 to Yorkville Advisors, in connection with the
Securities Purchase Agreement out of the purchase price paid by Cornell Capital
Partners for the 10% convertible debentures.

      Registration Rights. In connection with the execution of the Securities
Purchase Agreement, on June 23, 2005, we entered into a Registration Rights
Agreement with Cornell Capital Partners, Highgate House Funds, Ltd. and LCC
Global Limited. In connection with the Restructuring on December 30, 2005, we,
Starome Investments Limited, Xentennial Holdings Limited and Staraim Enterprises
Limited, entered into an Amended and Restated Registration Rights Agreement.
Pursuant to the Amended and Restated Registration Rights Agreement we agreed to
prepare and file, no later than 30 days after the date of the Amended and
Restated Registration Rights Agreement, with the SEC a registration statement on
Form S-1 or SB-2 (or, if we are then eligible, on Form S-3) under the Securities
Act of 1933, for the resale by the holders of the 10% convertible debentures of
850 million shares of our common stock to be issued upon conversion of the
convertible debentures.

Standby Equity Distribution Agreement

      On June 23, 2005, we entered into the $160 million SEDA with Cornell
Capital Partners for the future issuance and purchase of shares of our common
stock. This SEDA established what is sometimes referred to as an equity line of
credit or an equity draw down facility and replaced our previous $30 million
SEDA, which was terminated by the parties on June 23, 2005. We paid to Yorkville
Advisors, LLC, the general partner of Cornell Capital Partners, a cash fee of
$16 million in connection with the SEDA.

      We entered into the $30 million convertible debentures and the $160
million SEDA for the following business reasons:

      1)    given that large OEMs that have been testing our products support
            their products to their customers for 10 to 15 years, we were
            unlikely to obtain contracts with these OEMs unless we could
            demonstrate that we had the financial resources to ensure that we
            would be a going concern and that we could supply these OEMs with
            product throughout the product lifecycle;

      2)    the convertible debentures provided us with a net cash infusion of
            approximately $11 million which has enabled us to ensure we have
            sufficient resources to execute on our business plan. This cash
            infusion also provided evidence to our customers and suppliers that
            we would be a going concern for the next one to two years; and

      3)    we believed the SEDA was necessary to provide our customers and
            suppliers with evidence that we would be a going concern for at
            least the next five years and would provide us with the necessary
            capital to execute our business plan, including any inorganic
            growth, such as acquisitions.

      Multiple debentures and warrants were provided to Cornell Capital Partners
as we understood that Cornell Capital Partners' intent at the time we entered
into the debenture agreements was to assign the $20 million debenture and
related warrants to a third party. We could not wait for the third party to
enter into a separate agreement with us because we required the cash at that
time as we had less than a month of cash-on-hand prior to entering into the
debenture agreements.


                                       61


      The conversion price of the debentures was based on negotiations between
us and Cornell Capital Partners. The exercise price of the warrants was also
based on negotiations between us and Cornell Partners. In addition, the $16
million fee paid in connection with the issuance by Cornell Capital Partners of
the SEDA was negotiated between Cornell Capital Partners and us.

      On December 30, 2005, we and Cornell Capital Partners terminated the $160
million SEDA, originally entered into on June 23, 2005, and replaced it with a
new $100 million SEDA (the "$100 million SEDA"). We may not request advances
under the $100 million SEDA until the underlying shares of our common stock are
registered with the SEC, and it is unlikely that we will register such
underlying shares until all of the outstanding principal and accrued and unpaid
interest on the amended and restated 10% convertible debentures have been either
converted by the holders or redeemed or paid in full by us, which must occur on
or before July 23, 2008. The term of the $100 million SEDA will commence on the
date a registration statement covering the underlying shares becomes effective
and will expire five years after such date. Under the old $160 million SEDA,
Cornell Capital Partners was entitled to retain 5% of each advance requested by
us. In consideration for the reduction of the amount available to us under the
new $100 SEDA, Cornell Capital Partners agreed to reduce this 5% advance fee to
2.5% of each advance.

      We may request advances under the $100 million SEDA once the underlying
shares are registered with the SEC. Once the registration statement covering the
underlying shares of common stock becomes effective, we may request an advance
every seven trading days. The amount of each advance is subject to a maximum
amount of $3 million every seven trading days. A closing will be held six
trading days after such written notice at which time we will deliver shares of
common stock and Cornell Capital Partners will pay the advance amount. For each
share of common stock purchased under the equity line of credit, Cornell Capital
Partners will pay 98% of the lowest closing bid price on the OTC Bulletin Board
or other principal market on which our common stock is traded for the five days
immediately following the notice date. We may continue to request advances until
Cornell Capital Partners has advanced $100 million or 5 years have elapsed from
the date a registration statement covering the underlying shares of common stock
becomes effective, provided that we file either an amendment to the then
effective registration statement or a new registration statement is declared
effective after the 24th and 48th month after the effective date, whichever
occurs first.

      Under the $100 million SEDA, Cornell Capital Partners may not own more
than 9.9% of our outstanding common stock at any time. Because Cornell Capital
Partners can repeatedly acquire and sell shares, this limitation does not limit
the potential dilutive effect or the total number of shares that Cornell Capital
Partners may receive under the $100 million SEDA.

      The following conditions must be satisfied before Cornell Capital Partners
is obligated to purchase any common shares under any draw down notice that we
may deliver from time to time under the $100 million SEDA:

      o a registration statement for the shares must be declared effective by
      the SEC and must remain effective and available as of the draw down
      settlement date for making resales of the common shares purchased by
      Cornell Capital Partners;

      o there must be no statute, rule, regulation, executive order, decree,
      ruling or injunction which would prohibit the consummation of any of the
      transactions contemplated by the $100 million SEDA;

      o there must be no material action, suit or proceeding before any
      arbitrator or any governmental authority against us or any of our
      subsidiaries, or against any of the officers, directors or affiliates of
      our company or any of our subsidiaries, in respect of the $100 million
      SEDA or in respect of the transactions contemplated by the $100 million
      SEDA;

      o trading in our common stock must not have been suspended by the SEC or
      by the regulators of the principal market for our common stock (currently
      the OTC Bulletin Board); and

      o the principal market for our common stock must not have instituted, or
      otherwise been made subject to, a general suspension or limitation on the
      trading of securities through its facilities at any time prior to delivery
      of our draw down notice.

      During the term of the $100 million SEDA, subject to certain exceptions
for issuances resulting from prior commitments, we cannot, without the prior
consent of Cornell Capital Partners:

      o issue or sell any common stock or preferred stock with or without
      consideration;

      o issue or sell any preferred stock, warrant, option, right, contract,
      call, or other security or instrument granting the holder thereof the
      right to acquire common stock with or without consideration,

      o enter into any security instrument granting the holder a security
      interest in any of our assets; or

      o file any registration statements on Form S-8.

      Provided we give Cornell Capital Partners two days prior written notice,
the foregoing restrictions will exclude options, warrants or other securities
convertible or exchangeable into shares of our common stock that were
outstanding prior to December 30, 2005.


                                       62


      Cornell Capital Partners, and each of its directors, officers, partners,
employees and agents, is entitled to customary indemnification from us for any
losses or liabilities suffered by any such person based upon material
misstatements or omissions from the $100 million SEDA, registration statement
and the prospectus, except as they relate to information supplied by Cornell
Capital Partners to us for inclusion in the registration statement and
prospectus.

Warrants Issued to Holders of 10% Convertible Debentures

      Warrants Issued to Holders of 10% Convertible Debentures. Under the
Securities Purchase Agreement, dated June 23, 2005, we issued (i) to Cornell
Capital Partners, as trustee for LCC Global, two five-year warrants to purchase
an aggregate of 58,337,500 shares of our common stock, at an exercise price of
$0.16 per share and (ii) to Highgate House Funds, as trustee for LCC Global, a
five-year warrant to purchase 4,162,500 shares of our common stock, at an
exercise price of $0.16 per share.

      In connection with the restructuring, on December 30, 2005, we amended and
restated the warrants to effect the transfer of (i) 1,668,750 common stock
purchase warrants to Starome Investments, (ii) 16,668,750 common stock purchase
warrants to Xentenial Holdings and (ii) 4,162,500 common stock purchase warrants
to Staraim Enterprises. Starome Investments Limited, Xentennial Holdings Limited
and Staraim Enterprises Limited will not be entitled to exercise the warrants
for a number of shares of our common stock if such exercise would cause the
aggregate number of shares of our common stock beneficially owned by Starome
Investments Limited, Xentennial Holdings Limited and Staraim Enterprises
Limited, and their respective affiliates to exceed 4.99%, respectively of the
outstanding shares of our common stock following such exercise, except within 60
days of the expiration date of the warrants. The exercise price is subject to
certain anti-dilution protections as set forth in the respective warrants.

      Registration Rights. In connection with the execution of the Securities
Purchase Agreement, on June 23, 2005, we entered into a Registration Rights
Agreement with Cornell Capital Partners, Highgate House Funds, Ltd. and LCC
Global Limited. In connection with the Restructuring on December 30, 2005, we,
Starome Investments Limited, Xentennial Holdings Limited and Staraim Enterprises
Limited, entered into an Amended and Restated Registration Rights Agreement.
Pursuant to the Amended and Restated Registration Rights Agreement we agreed to
prepare and file, no later than 30 days after the date of the Amended and
Restated Registration Rights Agreement, with the SEC a registration statement on
Form S-1 or SB-2 (or, if we are then eligible, on Form S-3) under the Securities
Act of 1933, for the resale by the holders of the warrants 62.5 million shares
of our common stock to be issued upon exercise of the holders' warrants.

Warrants Issued to Investor Relations Firms

      Warrants Issued to AGORA Investor Relations Corp(Agora). In consideration
for its provisions of investor relations services under an investor relations
agreement, we issued to AGORA three-year warrants on 1,000,000 shares of our
common stock priced at $0.16 with full piggyback rights and were to be
registered with the company's next registration statement after November 30,
2005. The warrants will expire on October 31, 2008 and are not excercisable
until October 31, 2006.

      Warrants Issued to Hawk Associates, Inc. In consideration for its
provisions of investor relations services under an investor relations agreement,
we issued to Hawk Associates, Inc. five-year warrants on 250,000 shares of our
common stock priced at $0.20 with full piggyback rights and were to be
registered with the company's next registration statement after July 1, 2004.
The warrants will expire at midnight on June 30, 2009.

Market Information

      Our common stock is quoted on the OTC Bulletin Board under the trading
symbol "SMTR." The high and low bid prices for our common stock at the close of
business on December 30, 2005, as reported by the OTC Bulletin Board, were $.084
and $.077 per share, respectively.

Transfer Agent

      Our common shares are issued in registered form. Pacific Corporate Trust
Company (10th Floor, 625 Howe Street, Vancouver, British Columbia, V6C 3B8
(telephone: (604) 689-9853, facsimile (604) 689-8144)) is the registrar and
transfer agent for our common shares.

Indemnification Provisions

      Bylaw. Under our Bylaw, subject to the Business Corporations Act (Yukon
Territory) and subject to court approval in certain circumstances, we must
indemnify:

      o     each of our current or former directors and officers;

      o     any person who acts or has acted at our request as a director or
            officer of a corporation of which we are or were a shareholder or
            creditor; and

      o     any such indemnified person's heirs and legal representatives,
            against all costs, charges and expenses, including any amount paid
            to settle an action or satisfy a judgment, reasonably incurred by
            him or her in respect of any civil, criminal or administrative
            action or proceeding to which he or she is made a party by reason of
            serving or having served as a director or officer of our company or
            such corporation, if (i) he or she acted honestly and in good faith
            with a view to the best interests of our company and (ii) in the
            case of a criminal or administrative action or proceeding that is
            enforced by a monetary penalty, he or she had reasonable grounds for
            believing his or her conduct was lawful.


                                       63


      Business Corporations Act (Yukon Territory). Section 126 of the Business
Corporations Act (Yukon Territory) provides that, in any event, any of the
foregoing persons is entitled to be indemnified by us in respect of all costs,
charges and expenses reasonably incurred by him or her in connection with the
defense of any civil, criminal or administrative action or proceeding to which
he or she is made a party by reason of being or having been a director or
officer of our company or a corporation of which we are or were a shareholder or
creditor, if he or she (i) was substantially successful on the merits in his or
her defense of the action or proceeding, (ii) is fairly and reasonably entitled
to indemnity, (iii) acted honestly and in good faith with a view to the best
interests of our company and (iv) in the case of a criminal or administrative
action or proceeding that is enforced by a monetary penalty, he or she had
reasonable grounds for believing his or her conduct was lawful.

      Securities Act. Insofar as indemnification for liabilities arising under
the Securities Act might be permitted to directors, officers or persons
controlling our company under the provisions described above, we have been
informed that in the opinion of the SEC such indemnification is against public
policy as expressed in the Securities Act and is therefore unenforceable.

                                  LEGAL MATTERS

      The validity of the shares of common stock offered by the selling
stockholders will be passed upon for us by our counsel, Greenberg Traurig, LLP,
New York, New York.

                      INTEREST OF NAMED EXPERTS AND COUNSEL

      No expert or counsel named in this prospectus as having prepared or
certified any part of this prospectus or having given an opinion upon the
validity of the securities being registered or upon other legal matters in
connection with the registration or offering of the common stock was employed on
a contingency basis or had, or is to receive, in connection with the offering, a
substantial interest, directly or indirectly, in the registrant or any of its
parents or subsidiaries. Nor was any such person connected with the registrant
or any of its parents, subsidiaries as a promoter, managing or principal
underwriter, voting trustee, director, officer or employee.

                                     EXPERTS

      The consolidated financial statements of SmarTire Systems Inc. as of July
31, 2005 and 2004, and for each of the years in the three-year period ended July
31, 2005, filed with this prospectus and registration statement have been
included herein in reliance upon the report of KPMG LLP, independent registered
public accounting firm, appearing elsewhere herein, and upon the authority of
said firm as experts in accounting and auditing. The audit report covering the
July 31, 2005 consolidated financial statements includes additional comments for
United States readers that states that conditions and events exist that cast
substantial doubt about the Company's ability to continue as a going concern.
The consolidated financial statements do not include any adjustments that might
result from the outcome of that uncertainty.

                CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
                       ACCOUNTING AND FINANCIAL DISCLOSURE

      We have had no disagreements on any matter of accounting principles or
practices, financial statement disclosure, or auditing scope or procedures with
any of our accountants for the year ended July 31, 2005. We have not had any
changes in nor have we had any disagreements, whether or not resolved, with our
accountants on accounting and financial disclosures during our two recent fiscal
years or any later interim period.

                       WHERE YOU CAN FIND MORE INFORMATION

      We have filed with the Securities and Exchange Commission a registration
statement on Form SB-2, under the Securities Act with respect to the securities
offered under this prospectus. This prospectus, which forms a part of that
registration statement, does not contain all information included in the
registration statement. Certain information is omitted and you should refer to
the registration statement and its exhibits. With respect to references made in
this prospectus to any contract or other document of SmarTire, the references
are not necessarily complete and you should refer to the exhibits attached to
the registration statement for copies of the actual contract or document. You
may also read and copy any materials we file with the Securities and Exchange
Commission at the SEC's public reference room at 450 Fifth Street N.W.,
Washington, D.C. 20549. Please call the SEC at 1-800-SEC-0330 for further
information on the operation of the public reference rooms.

      We are a "foreign private issuer," as such term is defined in Rule 3b-4
under the Securities Exchange Act of 1934. However, we have elected to file with
the SEC the same reports that a domestic registrant would be required to file
under section 13(a) of the Securities Exchange Act of 1934. Our SEC filings are
generally available to the public from our website. Information on our website
is not, and should not be considered to be, part of this prospectus. Our SEC
filings are also available to the public from commercial document retrieval
services. Information contained on our website is not incorporated by reference,
and should not be considered part of, this prospectus. You may also request a
copy of our filings at no cost by writing or telephoning us at: SmarTire Systems
Inc. 150-13151 Vanier Place Richmond, British Columbia, V6V 2J1 Attention: Jeff
Finkelstein, Chief Financial Officer, (604) 276-9884.


                                       64


NO FINDER, DEALER, SALES PERSON OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATION IN CONNECTION WITH THIS OFFERING OTHER
THAN THOSE CONTAINED IN THIS PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION
OR REPRESENTATION MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY SMARTIRE
SYSTEMS INC. THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL OR A
SOLICITATION OF AN OFFER TO BUY ANY OF THE SECURITIES OFFERED HEREBY BY ANYONE
IN ANY JURISDICTION IN WHICH SUCH OFFER OR SOLICITATION IS NOT AUTHORIZED OR IN
WHICH THE PERSON MAKING SUCH OFFER OR SOLICITATION IS NOT QUALIFIED TO DO SO OR
TO ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE SUCH OFFER OR SOLICITATION. NEITHER
THE DELIVERY OF THIS PROSPECTUS NOR ANY SALE MADE HEREUNDER SHALL, UNDER ANY
CIRCUMSTANCES, CREATE ANY IMPLICATION THAT THE INFORMATION CONTAINED HEREIN IS
CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE OF THIS PROSPECTUS.


                                       65


      Consolidated Financial Statements

      Unaudited

      (Expressed in United States dollars)

      In accordance with United States Generally Accepted Accounting Principles

      SMARTIRE SYSTEMS INC.

      Three months ended October 31, 2005 and 2004



SMARTIRE SYSTEMS INC.
Consolidated Statement of Operations
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)



=======================================================================================================
                                                                        October 31, 2005  July 31, 2005
- -------------------------------------------------------------------------------------------------------
                                                                           (Unaudited)
                                                                                    
      Assets
      Current assets:
      Cash and cash equivalents                                           $  4,230,525    $ 10,059,763
      Short term investments (note 2(a))                                     3,268,365            --
      Receivables, net of allowance for doubtful accounts
       of $62,131 (July 31, 2005 - $50,750)                                    503,055         275,789
      Inventory                                                              2,594,527       2,798,747
      Prepaid expenses                                                         665,522         158,188
- ------------------------------------------------------------------------------------------------------
                                                                            11,261,994      13,292,487

      Capital assets                                                           749,927         716,763

      Deferred financing costs (note 4)                                      2,016,029      18,209,280

      Other assets                                                             779,377       1,066,013
- ------------------------------------------------------------------------------------------------------

                                                                          $ 14,807,327    $ 33,284,543
======================================================================================================

      Liabilities and Stockholders' Equity (Deficiency)

      Current liabilities:
        Accounts payable and accrued liabilities                          $    984,753    $    915,334
        Current portion of convertible debentures                            7,368,421       4,866,584
- ------------------------------------------------------------------------------------------------------
                                                                             8,353,174       5,781,918

      Convertible debentures, net of equity portion of $9,501,997
       (July 31, 2005 - $10,111,082) (note 5)                               15,031,476      17,118,667

      Preferred shares, net of equity portion of $3,999,687, subject to
       mandatory redemption (July 31, 2005 - $3,999,999)                           313               1

      Stockholders' equity (deficiency):
       Share capital (note 6)
        Common shares, without par value:
          Unlimited shares authorized
           287,646,656 shares issued and outstanding                        67,223,869      66,695,717
            (July 31, 2005 - 278,562,884)
        Additional paid-in capital                                          16,983,397      18,691,497
        Deficit                                                            (93,343,673)    (75,132,150)
        Accumulated other comprehensive income                                 558,771         128,893
- ------------------------------------------------------------------------------------------------------
                                                                            (8,577,636)     10,383,957
- ------------------------------------------------------------------------------------------------------
                                                                          $ 14,807,327      33,284,543
======================================================================================================


Contingencies (note 8)
Subsequent events (note 10)
See accompanying notes to consolidated financial statements.

Approved on behalf of the Board

 /s/ Robert Rudman                                    /s/ Martin Gannon
- ---------------------------                          ---------------------------
Robert Rudman, Director                              Martin Gannon, Director

                                                                               1


SMARTIRE SYSTEMS INC.
Consolidated Statement of Operations
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)
Three months ended October 31, 2005 and 2004
(Unaudited)



====================================================================================
                                                           2005             2004
- ------------------------------------------------------------------------------------
                                                                 
Revenue                                               $     592,866    $     301,169

Cost of goods sold                                          423,688          220,436
- ------------------------------------------------------------------------------------
                                                            169,178           80,733
Expenses:
 Depreciation and amortization                              371,828          360,137
 Engineering, research and development (note 2(b))          (33,445)         501,685
 General and administrative (note 2(b))                    (159,567)         579,131
 Marketing (note 2(b))                                      416,208          496,787
- ------------------------------------------------------------------------------------
                                                            595,024        1,937,740
- ------------------------------------------------------------------------------------

Loss from operations                                  $    (425,846)   $  (1,857,007)

Other earnings (expenses):
 Interest income                                             73,446              484
 Net interest and financing expense (note 4)            (17,631,436)        (585,021)
 Foreign exchange gain (loss)                              (227,687)          57,644
- ------------------------------------------------------------------------------------
                                                      $ (17,785,677)   $    (526,893)
- ------------------------------------------------------------------------------------
Loss for the period                                     (18,211,523)      (2,383,900)
====================================================================================
Basic and diluted loss per share                      $       (0.06)   $       (0.02)

Weighted average number of common shares used in
the computation of basic and diluted loss per share     282,633,998      152,905,430
====================================================================================


See accompanying notes to consolidated financial statements.

                                                                               2


SMARTIRE SYSTEMS INC.
Consolidated Statement of Stockholders' Equity (Deficiency) and Comprehensive
Loss (Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Three months ended October 31, 2005 (unaudited) and year ended July 31, 2005



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

                                                                               Common Shares            Additional
                                                                           ----------------------        paid-in
                                                                            Shares         Amount        capital       Deficit
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                               $             $              $              $
                                                                                                         
Balance as at July 31, 2004                                               103,130,761    58,368,020     4,417,323    (59,018,256)
====================================================================================================================================

Exercise of stock options for cash                                          6,059,998       787,800      (606,000)          --
Conversion of convertible debentures and accrued interest to common
 shares allocated pro-rata between additional paid-in-capital and common
 shares                                                                    51,340,389     2,147,293      (648,644)          --
Intrinsic value of beneficial conversion feature of convertible debt             --            --      11,005,243           --
Settlement of convertible debt                                                   --            --        (677,966)    (1,822,033)
Intrinsic value of beneficial conversion feature of preferred shares             --            --       3,999,999           --
Financing cost related to preferred shares                                       --            --        (145,000)          --
Financing cost related to convertible debentures                                 --            --      (1,038,037)          --
Exercise of warrants for cash - net of issuance costs of $46,872           18,940,560     1,588,643    (1,017,299)          --
Cash-less exercise of warrants                                             13,364,073     1,026,617    (1,026,617)          --
Shares issued upon draw downs on equity line, net of issuance costs of
 $515,170                                                                  78,887,710     2,505,766       410,420           --
Shares issued as placement fees on equity line of credit                       75,188        10,000          --             --
Shares issued as compensation for services                                  6,764,205       261,578          --             --
Compensation expense                                                             --            --       4,018,075           --
Loss for the period                                                              --            --            --      (14,291,861)
Translation adjustment                                                           --            --            --             --
- ------------------------------------------------------------------------------------------------------------------------------------
Balance as at July 31, 2005                                               278,562,884    66,695,717    18,691,497    (75,132,150)
====================================================================================================================================
Exercise of stock options for cash                                            860,000       111,800       (86,000)          --
Exercise of warrants for cash                                               1,100,000       110,000          --             --
Conversion of convertible debentures and accrued interest to
 common shares allocated pro-rata between additional paid-in
 capital and common shares                                                  7,123,772       306,352       (92,286)          --
Stock-based compensation recovery                                                --            --      (1,633,975)          --
Amortization of financing fees                                                   --            --         104,161           --
Loss for the period                                                              --            --            --      (18,211,523)
Translation adjustment                                                           --            --            --             --
- ------------------------------------------------------------------------------------------------------------------------------------
Balance as at October 31, 2005                                            287,646,656    67,223,869    16,983,397    (93,343,673)
====================================================================================================================================




=====================================================================================================================
                                                                            Accumulated
                                                                                  other  Stockholders'
                                                                          comprehensive        equity   Comprehensive
                                                                          income (loss)   (deficiency)       loss
- ---------------------------------------------------------------------------------------------------------------------
                                                                                 $             $             $
                                                                                               
Balance as at July 31, 2004                                                  (300,871)     3,466,216    (10,719,543)
=====================================================================================================================

Exercise of stock options for cash                                               --          181,800           --
Conversion of convertible debentures and accrued interest to common
 shares allocated pro-rata between additional paid-in-capital and common
 shares                                                                          --        1,498,649           --
Intrinsic value of beneficial conversion feature of convertible debt             --       11,005,243           --
Settlement of convertible debt                                                   --       (2,499,999)          --
Intrinsic value of beneficial conversion feature of preferred shares             --        3,999,999           --
Financing cost related to preferred shares                                       --         (145,000)          --
Financing cost related to convertible debentures                                 --       (1,038,037)          --
Exercise of warrants for cash - net of issuance costs of $46,872                 --          571,344           --
Cash-less exercise of warrants                                                   --             --             --
Shares issued upon draw downs on equity line, net of issuance costs of
 $515,170                                                                        --        2,916,186           --
Shares issued as placement fees on equity line of credit                         --           10,000           --
Shares issued as compensation for services                                       --          261,578           --
Compensation expense                                                             --        4,018,075           --
Loss for the period                                                              --      (14,291,861)   (14,291,861)
Translation adjustment                                                        429,764        429,764        429,764
- ---------------------------------------------------------------------------------------------------------------------
Balance as at July 31, 2005                                                   128,893     10,383,957    (13,862,097)
=====================================================================================================================
Exercise of stock options for cash                                               --           25,800           --
Exercise of warrants for cash                                                    --          110,000           --
Conversion of convertible debentures and accrued interest to
 common shares allocated pro-rata between additional paid-in
 capital and common shares                                                       --          214,066           --
Stock-based compensation recovery                                                --       (1,633,975)          --
Amortization of financing fees                                                   --          104,161           --
Loss for the period                                                              --      (18,211,523)   (18,211,523)
Translation adjustment                                                        429,878        429,878        429,878
- ---------------------------------------------------------------------------------------------------------------------
Balance as at October 31, 2005                                                558,771     (8,577,636)   (17,781,645)
=====================================================================================================================


See accompanying notes to consolidated financial statements.

                                                                               3


SMARTIRE SYSTEMS INC.
Consolidated Statement of Cash Flows
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)
Three months ended October 31, 2005 and 2004
(Unaudited)



==================================================================================================
                                                                          2005            2004
- --------------------------------------------------------------------------------------------------
                                                                                
Cash provided (used for):
Operating activities:
  Loss for the period                                                 $(18,211,523)   $ (2,383,900)
  Items not affecting cash:
    Depreciation and amortization                                          371,828         360,137
    Stock-based compensation recovery                                   (1,633,975)             --
    Non-cash interest and finance charges                               16,696,167         557,962
  Change in non-cash working capital:
    Receivables                                                           (203,748)         (2,824)
    Inventory                                                              291,871          24,549
    Prepaid expenses                                                      (499,555)       (184,673)
    Accounts payable and accrued liabilities                                39,066        (338,191)
- --------------------------------------------------------------------------------------------------
  Net cash used in operating activities                                 (3,149,869)     (1,966,940)

Investing activities:
  Purchase of capital assets                                               (40,656)        (15,157)
  Purchase of short-term investments                                    (3,250,000)             --
- --------------------------------------------------------------------------------------------------
Net cash used in investing activities                                   (3,290,656)        (15,157)

Financing activities:
  Cash received on exercise of stock options                                25,800              --
  Cash received on exercise of warrants                                    110,000         546,788
  Proceeds from equity line of credit                                           --       2,725,000
  Financing costs                                                               --        (187,622)
  Repayment of promissory notes                                                 --        (935,317)
- --------------------------------------------------------------------------------------------------
  Net cash provided by financing activities                                135,800       2,148,849

Effect of exchange rate difference on cash and cash equivalents            475,487         (47,753)
- --------------------------------------------------------------------------------------------------
Net increase (decrease) in cash and cash equivalents                    (5,829,238)        118,999

Cash and cash equivalents, beginning of year                            10,059,763         112,951
- --------------------------------------------------------------------------------------------------
Cash and cash equivalents, end of period                              $  4,230,525    $    231,950
==================================================================================================
Supplementary information:
  Interest and finance charges paid                                   $    935,269    $     54,475
Non-cash investing and financing activities:
  Conversion of convertible debentures to common shares                    306,352         734,388
==================================================================================================


See accompanying notes to consolidated financial statements.
                                                                               4


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Unaudited)
(Prepared in accordance with U.S. generally accepted accounting principles)
Three months ended October 31, 2005 and 2004
- --------------------------------------------------------------------------------

1.   Interim financial statements:

     The consolidated  financial  statements  include the accounts of the parent
     company  and  our  subsidiaries  after  elimination  of  all  inter-company
     balances and transactions. All subsidiaries are 100% owned.

     The unaudited  consolidated  financial statements included herein have been
     prepared in accordance with accounting principles generally accepted in the
     United  States  (generally  accepted  accounting  principles)  for  interim
     financial information and with the instructions for Form 10-QSB and Article
     10 of Regulation S-X. Certain information and footnote disclosures normally
     included in financial  statements  prepared in  accordance  with  generally
     accepted  accounting  principles have been condensed or omitted pursuant to
     such rules and  regulations.  In the opinion of management all adjustments,
     including normal recurring  adjustments,  necessary for a fair presentation
     of the interim  periods  presented have been included.  The interim results
     are not necessarily  indicative of the operating  results  expected for the
     full fiscal year ending on July 31, 2006.

     Our consolidated  financial statements have been prepared on the assumption
     that the Company will continue as a going concern,  which  contemplates the
     realization  of assets and  liquidation of liabilities in the normal course
     of business.  The Report of the Independent  Registered  Public  Accounting
     Firm on the  financial  statements  of the Company as of and for the fiscal
     year ended July 31, 2005 included in Form 10-KSB  contained an  explanatory
     paragraph that expresses substantial doubt about our ability to continue as
     a going concern. The financial statements do not include any adjustments to
     reflect   the   possible   future   effects  on  the   recoverability   and
     classification  of assets or the amounts and  classification of liabilities
     that may result from the outcome of this uncertainty.

     As of  October  31,  2005,  the  Company  had  an  accumulated  deficit  of
     $93,343,673  and  incurred a net loss of  $18,211,523  for the  three-month
     period ended  October 31, 2005. As of October 31, 2005 the Company had cash
     and cash  equivalents  and short-term  investments  of $7,498,890,  working
     capital  of  $2,908,820,   a  current  ratio  of  1.35,   total  assets  of
     $14,807,327,   total  liabilities  of  $23,384,963,   and  a  stockholders'
     deficiency of $8,577,636.

     The Company may require  additional  financing  to fund its  operations  as
     there can be no assurance  that the Company can draw down amounts under the
     equity line of credit as drawdowns are subject to an effective Registration
     Statement  filed with the SEC.  Such a  registration  statement  is not yet
     effective (note 10(b)).  These consolidated  financial statements have been
     prepared on the going concern basis which assumes that adequate  sources of
     financing  will be obtained as required and that the Company's  assets will
     be realized and  liabilities  settled in the  ordinary  course of business.
     Accordingly,  these  consolidated  financial  statements do not include any
     adjustments  related to the  recoverability of assets and classification of
     assets and liabilities that might be necessary should the Company be unable
     to continue as a going concern.

     Interim unaudited  financial results should be read in conjunction with the
     audited financial statements included in the SEC Report on Form 10-KSB, for
     the period ended July 31, 2005.

                                                                               5


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Unaudited)
(Prepared in accordance with U.S. generally accepted accounting principles)
Three months ended October 31, 2005 and 2004
- --------------------------------------------------------------------------------

2.   Significant accounting policies:

     (a)  Short-term investments:

          Short-term  investments  are  comprised of term  deposits with varying
          maturities from 91 days to 12 months.  All short-term  investments are
          classified  as  held-to-maturity  and are  recorded at cost  including
          accrued interest,  which  approximates fair market value, with changes
          going to the statement of operations.

     (b)  Stock-based compensation:

          i.   The Company has elected under FAS 123, Accounting for Stock-based
               Compensation,  to account for employee  stock  options  using the
               intrinsic  value  method.  This method is described in Accounting
               Principles  Board ("APB")  Opinion No. 25,  Accounting  for Stock
               Issued to Employees, and related interpretations.  As the Company
               grants  stock  options  with an exercise  price not less than the
               market  value  of the  underlying  common  shares  on the date of
               grant, no compensation expense is required to be recognized under
               APB 25 for fixed plan awards.  If the exercise  price of employee
               stock option award is not fixed in the functional currency of the
               Company or in the  currency  the  employee is paid,  the award is
               accounted  for as a variable  award until the award is exercised,
               forfeited,   or  expires   unexercised.   The  Company   measures
               compensation  as the amount by which the quoted  market  value of
               the common  shares of the  Company's  stock  covered by the grant
               exceeds  the option  price,  with  changes  in the  market  price
               included in the measurement of loss.

               In accordance with FAS 148, the following  table  illustrates the
               effect on net loss and net loss per share as if the  Company  had
               applied the fair value recognition provisions of FAS 123. Because
               options vest over several years and additional  option grants are
               expected to be made in future  years,  the pro forma  results are
               not representative of the pro forma results for future periods.



============================================================================================
                                                                      Three months ended
                                                                 ---------------------------
                                                                  October 31,     October 31,
                                                                     2005            2004
- --------------------------------------------------------------------------------------------
                                                                          
Net loss:
  As reported
                                                                $(18,211,523)   $ (2,383,900)
  Stock-based compensation expense
     recognized using intrinsic value method (variable award)             --              --
  Stock-based compensation expense determined under
    fair value method for all awards                                 (18,151)         (6,377)
- --------------------------------------------------------------------------------------------
Pro forma                                                       $(18,229,674)   $ (2,390,277)
============================================================================================
Basic and diluted loss per share:
  As reported                                                   $      (0.06)   $      (0.02)
  Pro forma                                                            (0.06)          (0.02)
- --------------------------------------------------------------------------------------------


The Company recognizes  compensation  expense on a straight-line  basis over the
vesting period beginning on the date the stock option is granted.

                                                                               6


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Unaudited)
(Prepared in accordance with U.S. generally accepted accounting principles)
Three months ended October 31, 2005 and 2004
- --------------------------------------------------------------------------------

2.   Significant accounting policies (continued):

          The fair value of each option and warrant  granted is estimated on the
          date of grant using the Black-Scholes  option valuation model with the
          following weighted average assumptions.

================================================================================
                                                  October 31,       October 31,
                                                         2005              2004
- --------------------------------------------------------------------------------
Expected dividend yield                                     0%                0%
Expected stock price volatility                           145%              137%
Risk-free interest rate                                  3.50%             4.11%
Expected life options and warrants                     5 years           5 years
- --------------------------------------------------------------------------------

          The Company recognizes  compensation expense for stock options, common
          stock  and other  instruments  issued to  non-employees  for  services
          received based upon the fair value of the equity instruments issued as
          the services are performed and the instrument is earned.

     ii.  The  Company  recorded a  $1,633,975  (2004 - nil)  recovery  of stock
          compensation  expense for variable  awards which reduced  engineering,
          research and  development  expenses by $641,196 (2004 - nil),  general
          and  administrative  expenses by $954,297  (2004 - nil) and  marketing
          expenses by $38,482 (2004 - nil).

     (c)  Recent accounting pronouncements:

     In December 2004,  the FASB issued FASB  Statement No. 123 (revised  2004),
     Share-Based  Payment,  which  addresses the accounting for  transactions in
     which an entity  exchanges  its equity  instruments  for goods or services,
     with a primary focus on  transactions  in which an entity obtains  employee
     services in share-based payment transactions.  This Statement is a revision
     to Statement 123 and  supersedes  APB Opinion No. 25,  Accounting for Stock
     Issued to Employees,  and its related implementation  guidance. The Company
     has not yet  determined  the effect that the adoption of this new statement
     will have on the  Company's  historical  financial  position  or results of
     operations.  This  statement will be effective for the Company as of August
     1, 2006.

3.   Standby equity distribution agreements:

     On June 23, 2005, the Company  entered into a $160.0 million equity line of
     credit with Cornell  Capital.  Subsequent to October 31, 2005,  the Company
     entered into  negotiations to restructure the $160.0 million equity line of
     credit with a $100.0  million equity line of credit as described in note 10
     (b).

     On September 23, 2005, the Company formally requested that the Registration
     Statement  on Form SB-2  previously  filed with the SEC on July 22, 2005 be
     withdrawn. The Registration Statement was not previously declared effective
     by the  SEC  and no  securities  were  sold  pursuant  to the  Registration
     Statement.  As at the date of these  financial  statements the Company does
     not have an effective registration  statement.  As such, the Company cannot
     currently  draw down on the  $160.0  million  equity  line of credit  (note
     10(b)).

                                                                               7


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Unaudited)
(Prepared in accordance with U.S. generally accepted accounting principles)
Three months ended October 31, 2005 and 2004
- --------------------------------------------------------------------------------

4.   Deferred financing costs:

     As at July 31,  2005,  the Company had  deferred  $16,084,086  of financing
     costs relating to its $160.0 million equity line of credit. As described in
     note 3 and 10(b),  the Company has  withdrawn  the  Registration  Statement
     previously  filed  with  the  SEC.  As a result  of the  withdrawal  of the
     registration  statement  the Company does not have the ability to draw down
     on the $160.0 million equity line of credit. As disclosed in note 10(b), it
     is currently not determinable when the Company will be able to draw down on
     the equity line.  For the three months ended October 31, 2005,  the Company
     has charged  $16,084,086  (2004 - nil) to the  statement of  operations  as
     interest and financing expense.

5.   Convertible debentures:



- ------------------------------------------------------------------------------------------------------
                                                   Redemption                            Balance to be
                                                  value of debt       Debt component  accreted to debt
- ------------------------------------------------------------------------------------------------------
                                                                                 
Balance as at July 31, 2005                       $ 32,096,333        $ 21,985,251        $ 10,111,082
- ------------------------------------------------------------------------------------------------------
  Conversions:
  8% convertible debenture                            (115,000)           (115,000)                 --
  Discounted convertible debenture                     (79,439)            (79,439)                 --

  Interest accretion:
  10% convertible debentures                                --             608,364            (608,364)
  5%  convertible debentures                                --                 721                (721)
- ------------------------------------------------------------------------------------------------------
Balance as at October 31, 2005                    $ 31,901,894        $ 22,399,897        $  9,501,997
Less: Current portion of convertible debentures     11,401,894           7,368,421           4,033,473
- ------------------------------------------------------------------------------------------------------
                                                  $ 20,500,000        $ 15,031,476        $  5,468,524
- ------------------------------------------------------------------------------------------------------


     As at October 31, 2005 the following convertible debentures with respective
     redemption values were outstanding:

     (a)  $206,894  of  the  convertible  debentures  issued  at a 22%  original
          discount from the face principal amount on December 24, 2003;

     (b)  $195,000 of the 5% convertible debenture issued on December 15, 2004;

     (c)  $1,500,000 of the 5% convertible debenture issued on May 20, 2005;

     (d)  $30,000,000 of the 10% convertible debentures issued on June 23, 2005.

                                                                               8


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Unaudited)
(Prepared in accordance with U.S. generally accepted accounting principles)
Three months ended October 31, 2005 and 2004
- --------------------------------------------------------------------------------

5.   Convertible debentures (continued):

     As at October 31, 2005, the Company was in arrears on payments of principal
     and interest under its 5% convertible  debenture  issued on May 20, 2005 in
     the amount of $125,000 and $36,193 in principal and interest  respectively.
     The Company has obtained an extension  from the  principal  holder to defer
     all principal and interest payments under this convertible  debenture until
     January 1, 2006.

     During  the  three  months  ended  October  31,  2005,  holders  of  the 8%
     convertible  debentures  converted the remaining  $115,000 of principal and
     $19,627 of accrued  interest into  4,286,665  common shares of the Company,
     and holders of the discounted  convertible  debenture  converted $79,439 of
     principal into 2,837,107 common shares of the Company.

     At October 31, 2005 the Company was in  violation  of certain  terms of its
     convertible  debentures.  The  principal  holder has, in writing by date of
     October  31,  2005,  agreed  that the  Company  is not in  default of these
     agreements   pending  the  filing  of  a  new  registration  statement   by
     January 31, 2006  and  the principal  holder waives  its rights  under  the
     default provisions affected by this non-compliance.

6.   Share capital:

     Authorized:

          Unlimited number of common shares with no par value
          100,000 preferred shares, issuable in series

      Common shares issued and fully paid:



      ---------------------------------------------------------------------------------------------------------
                                                                                   Number of
                                                                                     shares           Amount
      ---------------------------------------------------------------------------------------------------------
                                                                                            
      Balance at July 31, 2005                                                    278,562,884     $ 66,695,717
      Common shares issued upon conversion of convertible debentures                7,123,772          306,352
      Common shares issued upon exercise of warrants                                1,100,000          110,000
      Common shares issued on exercise of employee stock options                      860,000          111,800
      ---------------------------------------------------------------------------------------------------------
      Balance at October 31, 2005                                                 287,646,656     $ 67,223,869
      ---------------------------------------------------------------------------------------------------------


7.   Segmented information:

     The Company  operates in the wireless vehicle  industry.  Management of the
     Company  makes  decisions  about  allocating  resources  based  on this one
     operating segment. Geographic information is as follows:

                                                                               9


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Unaudited)
(Prepared in accordance with U.S. generally accepted accounting principles)
Three months ended October 31, 2005 and 2004
- --------------------------------------------------------------------------------

7.   Segmented information (continued):

     Revenue from external customers:

- --------------------------------------------------------------------------------
                                                      Three months ended
                                           -------------------------------------
                                           October 31, 2005     October 31, 2004
- --------------------------------------------------------------------------------
     United Kingdom                        $        246,560     $        158,439
     United States                                  344,771              113,355
     Other                                            1,535               29,375
- --------------------------------------------------------------------------------
                                           $        592,866     $        301,169
- --------------------------------------------------------------------------------

     ---------------------------------------------------------------------------
     As at October 31,  2005,  83% (July 31,  2005-52%) of the  Company's  fixed
     assets  were in  Canada,  17% (July 31,  2005 - 18%) were in Europe and nil
     were in Korea (July 31, 2005 - 30%). Major  customers,  representing 10% or
     more of total sales, include:
     ---------------------------------------------------------------------------

                                                      Three months ended
                                           -------------------------------------
                                           October 31, 2005     October 31, 2004
     ---------------------------------------------------------------------------
     Customer A                            $        194,126     $        134,427
     Customer B                                     158,174                   --
     Customer C                                      63,305               52,828
     ---------------------------------------------------------------------------

8.   Contingencies:

During the year ended July 31, 2005 the Company  settled a series of  discounted
convertible  debentures  with  the  exception  of one with a  carrying  value of
$91,726.  On April 21,  2005,  one holder of this  discounted  debenture  in the
amount of $91,726 provided the Company with notice of a summons with the Supreme
Court of the  State  of New  York.  The  holder  is  alleging  that the  Company
wrongfully  refused to honor its  request to  convert  this debt into  9,268,875
common  shares of the Company.  The holder is seeking  $4,393,360  plus interest
from April 25, 2005 and attorneys fees. It is not possible to determine  whether
the debenture  holder will be successful in their legal action.  The Company has
recorded a liability  of $128,259  which  includes  the  outstanding  principal,
premium and penalties.  The Company is vigorously  defending  against this legal
action.

                                                                              10


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Unaudited)
(Prepared in accordance with U.S. generally accepted accounting principles)
Three months ended October 31, 2005 and 2004
- --------------------------------------------------------------------------------

9.   Related party transactions:

     (a)  During the three  months  ended  October 31,  2005,  the Company  paid
          $900,000 (net of $100,000 of withholding  taxes) in interest  payments
          to Cornell  Capital for  interest due on the  $30,000,000  convertible
          debentures.  Cornell  Capital  is  considered  a related  party from a
          financial  perspective  due to the  number  and size of the  financial
          transactions  that have been entered  into with the  Company.  Cornell
          Capital  does  not have  influence  over the  Company's  operating  or
          investing activities.

     (b)  During the three  months  ended  October 31,  2005,  the Company  paid
          $60,000  (2004 - nil) in  consulting  fees to the  Company's  Chairman
          pursuant to a consulting agreement entered into on June 30, 2005.

10.  Subsequent events:

     (a)  $30,000,000, 10% convertible debentures entered into June 23, 2005:

     As of December 15, 2005, the Company was in  negotiations to restructure an
     aggregate  of $30 million  debentures  entered  into on June 23,  2005,  as
     follows:

          (i)  Principal and interest repayments due in cash to be eliminated;

          (ii) Debentures to be  convertible  into shares of Common Stock at the
               option of the Holder at the lesser of $0.1125 and a 4.5% discount
               to market. Market is based on the lowest Closing Bid Price of the
               Common Stock for the five (5) trading days immediately  preceding
               the date the conversion notice is provided;

          (iii) If at the end of the three year  term,  the  debentures  are not
               fully  converted,  the debenture  holder must convert the balance
               due into  shares  of the  Company  up to their  4.9%  limit.  The
               remaining balance to be due in cash by the Company;

          (iv) Interest to be  convertible  into shares of the Company's  Common
               Stock and is  calculated  as  ninety-five  and  one-half  percent
               (95.5%)  of the 5 day  average  of the  Closing  Bid Price of the
               Common Stock for the five (5) trading days immediately  preceding
               the date the interest conversion is made;

          (v)  The  Company to be provided  the right to redeem the  convertible
               debentures  option with three (3) business  days advance  written
               notice  at a 20%  premium a portion  or all  amounts  outstanding
               under the debentures prior to the Maturity Date provided that our
               Closing Bid Price as reported by Bloomberg,  LP, is less than the
               Fixed Conversion Price at the time of the Redemption  Notice. The
               Debenture  holder shall receive a warrant to purchase one million
               (1,000,000)  shares of the  Company's  Common Stock for every One
               Hundred  Thousand  Dollars  ($100,000)  redeemed,  pro rata  (the
               "Warrant").  The Warrant shall be  exercisable  on a "cash basis"
               and have an exercise  price of one hundred ten percent  (110%) of
               the Closing Bid Price of our Common Stock on the date the Company
               provides the Redemption Notice.

                                                                              11


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Unaudited)
(Prepared in accordance with U.S. generally accepted accounting principles)
Three months ended October 31, 2005 and 2004
- --------------------------------------------------------------------------------

10.  Subsequent events (continued):

     (b)  $160 million Standby Equity Distribution Agreement:

     As of December 15, 2005, the Company was in  negotiations  to terminate its
     $160.0 million  Standby Equity  Distribution  Agreement  ("SEDA") and enter
     into a new  $100.0  million  SEDA with  Cornell  Capital.  Terms of the new
     agreement  are to be the  same as the  previous  agreement  except  for the
     following:

          (i)  Term  of the  agreement  is to be five  years  from  the  date of
               effectiveness;

          (ii) Fees on draw downs to be reduced to 2.5% from 5%;

          (iii) The registration statement to be filed on a date mutually agreed
                to by the Company and the Investor.

     Based on comments received from the SEC, the Company has not registered the
     equity line of credit.  The Company may not request advances under the $100
     million  equity line of credit  until the  underlying  shares of its common
     stock are registered  with the SEC and it is unlikely that it will register
     such underlying  shares until all of the outstanding  principal and accrued
     and unpaid  interest  on the 10%  convertible  debentures  have been either
     converted by the holders or paid in full by the  Company,  which must occur
     on or before July 23, 2008.  The term of the proposed $100 million  Standby
     Equity  Distribution  Agreement  is to commence on the date a  registration
     statement  covering the underlying shares becomes effective and will expire
     five years after such date.  Due to the  uncertainty as to when the Company
     will be able to access its equity line, it has expensed fees related to the
     $160 million equity line of credit.

11.  Differences   between  Canadian  and  United  States   Generally   Accepted
     Accounting Principles and Practices:

     These  consolidated  financial  statements have been prepared in accordance
     with accounting  principles and practices  generally accepted in the United
     States ("US GAAP") which differ in certain  respects from those  principles
     and practices  that the Company  would have  followed had its  consolidated
     financial statements been prepared in accordance with accounting principles
     and practices generally accepted in Canada ("Canadian GAAP").

     (a)  Under U.S.  GAAP,  the  adoption of U.S.  dollar in 2001 as  reporting
          currency  was  implemented  retroactively,   such  that  prior  period
          financial  statements  were  translated  under the current rate method
          using foreign exchange rates in effect on those dates.  Under Canadian
          GAAP, a change in reporting currency is implemented by translating all
          prior year financial statement amounts at the foreign exchange rate on
          the date of change in reporting currency,  which was July 31, 2001. As
          a  result,  there  is a  difference  in  share  capital,  deficit  and
          cumulative  translation  adjustment  amount  under  Canadian  GAAP  as
          compared to US GAAP.

                                                                              12


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Unaudited)
(Prepared in accordance with U.S. generally accepted accounting principles)
Three months ended October 31, 2005 and 2004
- --------------------------------------------------------------------------------

11.  Differences   between  Canadian  and  United  States   Generally   Accepted
     Accounting Principles and Practices (continued):

     (b)  Under U.S.  GAAP,  the  Company  has  elected to continue to apply the
          guidance  set out in  Accounting  Principles  Board  Opinion  No.  25,
          "Accounting  for Stock  Issued to  Employees"  ("APB 25") and  related
          interpretation  in accounting  for its employee  stock option.  As the
          Company grants options with an exercise price not less than the market
          value  of the  underlying  common  shares  on the  date of  grant,  no
          compensation expense is required to be recognized under APB 25. If the
          exercise  price of  employee  stock  option  award is not fixed in the
          functional  currency of the Company or in the currency the employee is
          paid,  the award is accounted for as variable award until the award is
          exercised,  forfeited,  or expires  unexercised.  The Company measures
          compensation expense as the amount by which the quoted market value of
          the common shares of the  Company's  common stock covered by the grant
          exceeds the option price, with changes in the market price included in
          the measurement of loss.

     Prior to 2003,  under  Canadian  GAAP,  no  compensation  was  recorded for
     employee options.  Subsequent to August 1, 2003, the Company elected to use
     the fair-value based method under Canadian GAAP, on a prospective basis, to
     record  compensation  expense  for  options.  Had  the  Company  determined
     compensation  expense for option  grants made to  employees  after July 31,
     2002  based  on the  fair  values  at  grant  dates  of the  stock  options
     consistent  with the fair value  method,  the  Company's  loss and loss per
     share would have been as follows:



- ----------------------------------------------------------------------------------------------------
                                                                          Three months ended
                                                           -----------------------------------------
                                                           October 31, 2005        October 31, 2004
- ----------------------------------------------------------------------------------------------------
                                                                             
Net loss:
In accordance with Canadian GAAP (note 11(d))              $    (17,987,635)       $     (1,972,007)
Stock-based compensation expense included
  in reported net loss                                               18,151                   9,788
Stock-based compensation expense determined
  under fair value based method for all awards                      (18,151)                 (6,377)
- ----------------------------------------------------------------------------------------------------
Pro forma                                                  $    (17,987,635)       $     (1,968,596)
- ----------------------------------------------------------------------------------------------------
Basic and diluted loss per share:
  As reported                                              $          (0.06)       $          (0.01)
  Pro forma                                                           (0.06)                  (0.01)
- ----------------------------------------------------------------------------------------------------


                                                                              13


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Unaudited)
(Prepared in accordance with U.S. generally accepted accounting principles)
Three months ended October 31, 2005 and 2004
- --------------------------------------------------------------------------------

11.  Differences   between  Canadian  and  United  States   Generally   Accepted
     Accounting Principles and Practices (continued):

     (c)  Under  U.S.  GAAP,  the  proceeds  from the  issuance  of  convertible
          debentures with detachable warrants are allocated to the fair value of
          warrants issued and intrinsic value of beneficial  conversion feature.
          The remaining  proceeds are allocated to debt which is being  accreted
          to  the  redemption  value  of the  convertible  debentures  over  the
          maturity  period.  On the date of  conversion  of debt to equity,  the
          difference  between  the  carrying  amount  and  redemption  amount is
          charged to statement of operations as interest expense.

          Under  Canadian  GAAP,  the proceeds from the issuance of  convertible
          debentures  with  detachable  warrants  are  allocated to the warrants
          issued  and the  beneficial  conversion  feature  based on their  fair
          values.  The  remaining  proceeds are  allocated to debt which is then
          being accreted to the redemption  value of the convertible  debentures
          over the maturity period. On the date of conversion of debt to equity,
          the  carrying  value  of  debt  is  reclassified  to  equity  with  no
          additional  interest  accretion.  When the  Company  has the option of
          repaying the convertible  debentures in cash or its common shares, the
          entire principal amount of is recorded as equity. The principal equity
          is accreted to the redemption value of the convertible debentures over
          the maturity period and is charged to deficit.

                                                                              14


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Unaudited)
(Prepared in accordance with U.S. generally accepted accounting principles)
Three months ended October 31, 2005 and 2004
- --------------------------------------------------------------------------------

11.  Differences   between  Canadian  and  United  States   Generally   Accepted
     Accounting Principles and Practices (continued):

     (d)  Under U.S. GAAP,  the discount on  convertible  debt is netted against
          the value of debenture, and debt issuance cost is recorded as deferred
          financing  cost and is  amortized  over  the  maturity  period.  Under
          Canadian GAAP, the discount is recorded as deferred financing cost and
          is being  amortized  over the maturity  period.  Debt issuance cost is
          charged to equity.



- ---------------------------------------------------------------------------------------------------------
                                                October 31, 2005                     July 31, 2005
                                   ----------------------------------------------------------------------
                                              Canadian                         Canadian
Consolidated balance sheets                       GAAP       U.S. GAAP             GAAP        U.S. GAAP
- ---------------------------------------------------------------------------------------------------------
                                                                                
Current assets                             $11,261,994     $11,261,994     $ 13,292,487     $ 13,292,487
Capital assets                                 749,927         749,927          716,763          716,763
Deferred financing costs                       115,850       2,016,029       16,206,086       18,209,280
Other assets                                   779,377         779,377        1,066,013        1,066,013
Current liabilities                          1,643,888       8,353,174        1,649,690        5,781,918
Long term convertible debentures             1,519,951      15,031,476        1,272,123       17,118,667
Preferred shares subject to
  mandatory redemption                             313             313                1                1
Stockholders' equity (deficiency)          $ 9,742,996     $(8,577,636)    $ 28,359,535     $ 10,383,957
- ---------------------------------------------------------------------------------------------------------

                                                                                Three months ended
                                                                        ---------------------------------
                                                                            October 31,      October 31,
Consolidated statement of operations and deficit:                                  2005             2004
- ---------------------------------------------------------------------------------------------------------
                                                                                    
Net loss in accordance with U.S. GAAP                                      $(18,211,523)    $ (2,383,900)
Effects of difference in accounting for:

  Stock based compensation expense under U.S. GAAP                                   --               --
  Stock based compensation (recovery) under Canadian GAAP                       (18,151)          (9,788)
  Interest accretion and amortization of debenture finance costs
   recorded under U.S. GAAP                                                  17,631,436          552,416
  Interest accretion and amortization of debenture finance costs
   under Canadian GAAP                                                      (17,389,397)        (130,737)
- ---------------------------------------------------------------------------------------------------------
  Net loss in accordance with Canadian GAAP                                 (17,987,635)      (1,972,009)
  Beginning deficit in accordance with Canadian GAAP                        (65,064,401)     (51,971,332)
  Interest on convertible debentures and amortization of finance
   charges                                                                           --         (393,907)
- ---------------------------------------------------------------------------------------------------------
  Ending deficit in accordance with Canadian GAAP                           (83,052,036)     (54,337,248)
- ---------------------------------------------------------------------------------------------------------
  Basic and diluted loss per share
    (in accordance with Canadian GAAP)                                     $      (0.06)    $      (0.01)
- ---------------------------------------------------------------------------------------------------------


                                                                              15




     Consolidated Financial Statements
     (Expressed in United States dollars)
     (Prepared in accordance with U.S. generally accepted accounting principles)

     SMARTIRE SYSTEMS INC.

     Years ended July 31, 2005 and 2004


                                      F-1


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Shareholders of SmarTire Systems Inc.

We have audited the  consolidated  balance sheets of SmarTire Systems Inc. as at
July  31,  2005  and  2004  and  the  consolidated   statements  of  operations,
stockholders' equity and comprehensive loss and cash flows for each of the years
in the three year period ended July 31, 2005. These financial statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

We conducted our audits in accordance with Canadian  generally accepted auditing
standards and the standards of the Public  Company  Accounting  Oversight  Board
(United  States).  Those standards  require that we plan and perform an audit to
obtain  reasonable  assurance  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.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial  position of the Company as at
July 31, 2005 and 2004 and the results of its  operations and its cash flows for
each of the years in the three year  period  ended July 31,  2005 in  accordance
with U.S. generally accepted accounting principles.
  /s/ KPMG LLP
Chartered Accountants

Vancouver, Canada
September 16, 2005, except for note 19(b) which is as of September 23, 2005

COMMENTS BY AUDITOR FOR U.S. READERS ON CANADA - U.S. REPORTING DIFFERENCE

In the United States,  reporting  standards for auditors require the addition of
an explanatory  paragraph  (following the opinion  paragraph) when the financial
statements are affected by conditions and events that cast substantial  doubt on
the Company's ability to continue as a going concern, such as those described in
note 2 to the  financial  statements.  Our  report  to  the  shareholders  dated
September  16, 2005 except for note 19(b) which is as of  September  23, 2005 is
expressed in accordance with Canadian reporting  standards which do not permit a
reference to such events and conditions in the report of independent  registered
public  accounting  firm when these are  adequately  disclosed in the  financial
statements.
  /s/ KPMG LLP
Chartered Accountants

Vancouver, Canada
September 16, 2005, except for note 19(b) which is as of September 23, 2005


                                      F-2


SMARTIRE SYSTEMS INC.
Consolidated Balance Sheets
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

July 31, 2005 and 2004

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



                                                                     2005            2004
                                                                 ------------    ------------
                                                                           
Assets

Current assets:
  Cash and cash equivalents                                      $ 10,059,763    $     76,670
  Receivables, net of allowance for doubtful accounts
    of $50,750 (2004 - nil)                                           275,789         259,508
  Inventory (note 4)                                                2,798,747       3,245,807
  Prepaid expenses                                                    158,188         225,758
                                                                 ------------    ------------
                                                                   13,292,487       3,807,743

Capital assets (note 5)                                               716,763         824,616

Deferred financing costs (note 12)                                 18,209,280         157,020

Other assets (note 6)                                               1,066,013       2,147,749
                                                                 ------------    ------------

                                                                 $ 33,284,543    $  6,937,128
                                                                 ============    ============

Liabilities and Stockholders' Equity

Current liabilities:
  Accounts payable and accrued liabilities (note 7)              $    915,334    $  1,293,251
  Deferred revenue                                                         --          10,830
  Promissory notes payable (note 8)                                        --       1,500,000
  Current portion of convertible debentures                         4,866,584         271,257
                                                                 ------------    ------------
                                                                    5,781,918       3,075,338
Convertible debentures, net of equity portion of $10,111,082
  (2004 - $1,955,356) (note 9)                                     17,118,667         395,574

Preferred shares, net of equity portion of $3,999,999, subject
  to mandatory redemption (July 31, 2004 - nil) (note 10)                   1              --

Stockholders' equity:
  Share capital (note 11):
    Common shares, without par value:
      Unlimited shares authorized (2004 - 300,000,000)
        278,562,884 shares issued and outstanding
        (2004 - 103,130,761)                                       66,695,717      58,368,020
  Additional paid-in capital                                       18,691,497       4,417,323
  Deficit                                                         (75,132,150)    (59,018,256)
  Accumulated other comprehensive loss                                128,893        (300,871)
                                                                 ------------    ------------
                                                                   10,383,957       3,466,216
                                                                 ------------    ------------

                                                                 $ 33,284,543    $  6,937,128
                                                                 ============    ============


Going concern (note 2)
Commitments and  contingencies  (notes 9(b) and 17)
Subsequent  events (note 19)
See accompanying notes to consolidated financial statements.

Approved on behalf of the Board

/s/ Robert Rudman    Director                           /s/ Bill Cronin Director
- --------------------                                    ---------------
Robert V. Rudman                                        Bill Cronin


                                      F-3


SMARTIRE SYSTEMS INC.
Consolidated Statements of Operations
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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



                                                            2005            2004            2003
                                                       -------------    ------------    ------------
                                                                               

Revenue                                                $   1,463,460    $  1,658,279    $  1,802,596

Cost of goods sold (including in the year ended July
  31, 2005 inventory write-down of $500,000)               1,634,780       1,445,563       1,387,365
                                                       -------------    ------------    ------------
                                                            (171,320)        212,716         415,231

Expenses:
  Depreciation and amortization                            1,497,250       1,371,717       1,236,870
  Engineering, research and development                    3,297,011       1,654,690       1,177,935
  General and administrative                               4,953,537       2,338,758       2,939,260
  Marketing                                                2,540,730       1,821,122       1,448,326
                                                       -------------    ------------    ------------
                                                          12,288,528       7,186,287       6,802,391
                                                       -------------    ------------    ------------

Loss from operations                                     (12,459,848)     (6,973,571)     (6,387,160)

Other earnings (expenses):
  Interest income                                             39,241           5,873           2,835
  Net interest and financing expense                      (3,730,481)     (4,031,820)     (3,722,505)
  Foreign exchange gain                                       37,194          12,492         192,201
  Gain on settlement of convertible debt (note 9(c))       1,822,033              --              --
                                                       -------------    ------------    ------------
                                                          (1,832,013)     (4,013,455)     (3,527,469)
                                                       -------------    ------------    ------------

Loss for the year                                      $ (14,291,681)   $(10,987,026)   $ (9,914,629)
                                                       =============    ============    ============

Basic and diluted loss per share                       $       (0.06)   $      (0.13)   $      (0.37)

Weighted average number of common shares used in
  the computation of basic and diluted loss per
  share (note 16)                                        222,981,341      83,356,095      26,771,427
                                                       =============    ============    ============


See accompanying notes to consolidated financial statements.


                                      F-4


SMARTIRE SYSTEMS INC.
Consolidated Statements of Stockholders' Equity and Comprehensive Loss
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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




                                                         Common shares        Additional      Deferred
                                                    -----------------------     paid-in         stock
                                                      Shares       Amount       capital     compensation      Deficit
                                                    ----------   ----------   -----------   -------------   -----------
                                                                                             
                                                                     $             $              $              $

Balance at July 31, 2002                            18,711,369   42,514,482       885,461         (17,005)  (38,116,601)
                                                    ==========   ==========   ===========   =============   ===========

Issuance of common shares for cash upon private
  placements, net of issuance costs of $289,172      6,964,286    1,810,828            --              --            --
Intrinsic value of beneficial conversion feature
  of convertible debentures plus fair value of
  warrants issued                                           --           --     5,157,521              --            --
Conversion of convertible debenture and accrued
  interest to common shares net of issuance
  costs of $628,526                                 24,381,133    3,024,395            --              --            --
Exercise of warrants for cash, net of issuance
  costs of $61,060                                   3,300,000      298,940            --              --            --
Issuance of shares as fees on equity line of
  credit                                               478,412      300,000            --              --            --
Fair value of agent's warrants issued on private
  placements and convertible debentures                     --           --       502,367              --            --
Debt settlement through issuance of common shares      353,865       77,850            --              --            --
Issuance of shares and repricing of warrants to
  settle a potential claim                             850,000      178,500       136,544              --            --
Compensation expense                                        --           --            --          17,005            --
Loss for the period                                         --           --            --              --    (9,914,629)
Translation adjustment                                      --           --            --              --            --
                                                    ----------   ----------   -----------   -------------   -----------

Balance at July 31, 2003                            55,039,065   48,204,995     6,681,893              --   (48,031,230)
                                                    ==========   ==========   ===========   =============   ===========

                                                     Accumulated
                                                        other
                                                    comprehensive     Stockholders'     Comprehensive
                                                         loss             equity        income (loss)
                                                    --------------    --------------    --------------
                                                                               
                                                          $                 $                 $

Balance at July 31, 2002                                  (977,291)        4,289,046        (7,000,269)
                                                    ==============    ==============    ==============

Issuance of common shares for cash upon private
  placements, net of issuance costs of $289,172                 --         1,810,828                --
Intrinsic value of beneficial conversion feature
  of convertible debentures plus fair value of
  warrants issued                                               --         5,157,521                --
Conversion of convertible debenture and accrued
  interest to common shares net of issuance
  costs of $628,526                                             --         3,024,395                --
Exercise of warrants for cash, net of issuance
  costs of $61,060                                              --           298,940                --
Issuance of shares as fees on equity line of
  credit                                                        --           300,000                --
Fair value of agent's warrants issued on private
  placements and convertible debentures                         --           502,367                --
Debt settlement through issuance of common shares               --            77,850                --
Issuance of shares and repricing of warrants to
  settle a potential claim                                      --           315,044                --
Compensation expense                                            --            17,005                --
Loss for the period                                             --        (9,914,629)       (9,914,629)
Translation adjustment                                     408,937           408,937           408,937
                                                    --------------    --------------    --------------

Balance at July 31, 2003                                  (568,354)        6,287,304        (9,505,692)
                                                    ==============    ==============    ==============


See accompanying notes to consolidated financial statements


                                      F-5


SMARTIRE SYSTEMS INC.
Consolidated Statements of Stockholders' Equity and Comprehensive Loss
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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



                                                                                                                    Accumulated
                                                                Common shares         Additional                        other
                                                          ------------------------     paid-in                     comprehensive
                                                            Shares        Amount       capital        Deficit           loss
                                                          -----------   ----------   -----------    ------------   --------------
                                                                                                    
                                                                            $             $              $               $

Balance as at July 31, 2003                                55,039,065   48,204,995     6,681,893     (48,031,230)        (568,354)
                                                          ===========   ==========   ===========    ============   ==============

Exercise of stock options for cash (note 11 (e))               79,400       15,880            --              --               --
Intrinsic value of beneficial conversion feature of
  convertible debentures plus fair value of warrants
  issued (note 9)                                                  --           --     2,457,023              --               --
Conversion of convertible debentures and accrued
  interest to common shares allocated pro-rata
  between additional paid-in-capital and common
  shares, net of issuance costs of $156,133 (note 8)       20,882,076    5,344,961    (2,788,277)             --               --
Exercise of warrants for cash, net of issuance costs
  of $78,370 (note 11(f))                                  12,463,231    3,702,985    (1,601,970)             --               --
Issuance of shares and warrants as fees for
  services received (note 11(c))                              200,000       34,800        63,375              --               --
Fair value of agent's warrants issued on private
  placement of convertible debentures (note 8(b))                  --           --        15,699              --               --
Issuance of shares as fees on equity line of credit
  (note 11 (d))                                             3,605,769      375,000      (375,000)             --               --
Cash cost incurred for equity line (note 11(d))                    --           --       (35,420)             --               --
Shares issued upon draw downs on equity line of
  credit, net of issuance cost of $60,601 (note 11(d))     10,861,220      689,399            --              --               --
Loss for the period                                                --           --            --     (10,987,026)              --
Translation adjustment                                             --           --            --              --          267,483
                                                          -----------   ----------   -----------    ------------   --------------

Balance at July 31, 2004                                  103,130,761   58,368,020     4,417,323     (59,018,256)        (300,871)
                                                          ===========   ==========   ===========    ============   ==============

Exercise of stock options for cash (note 11(e))             6,059,998      787,800      (606,000)             --               --
Conversion of convertible debentures and accrued
  interest to common shares allocated pro-rata
  between additional paid-in-capital and common shares     51,340,389    2,147,293      (648,644)             --               --
  (note 9)
Intrinsic value of beneficial conversion feature of
  convertible debt (note 9)                                        --           --    11,005,243              --               --
Settlement of convertible debt (note 9(c))                         --           --      (677,966)     (1,822,033)
Intrinsic value of beneficial conversion feature of
  preferred shares (note 10)                                       --           --     3,999,999              --               --
Financing cost related to preferred shares (note 10)               --           --      (145,000)                              --
Financing cost related to convertible debentures
  (note 9)                                                         --           --    (1,038,037)             --               --
Exercise of warrants for cash, net of issuance
  costs of $46,872 (note 11(e)(ii))                        18,940,560    1,588,643    (1,017,299)             --               --
Cash-less exercise of warrants (note 11 (b)(ii))           13,364,073    1,026,617    (1,026,617)                              --
Shares issued upon draw downs on equity line, net of
  issuance cost of $515,170 (note 11(b)(i))                78,887,710    2,505,766       410,420              --               --
Shares issued as placement fees on equity line of
  credit (note 11(d))                                          75,188       10,000            --              --               --
Shares issued as compensation for services (note 11(c))     6,764,205      261,578            --              --               --
Compensation expense (note 3(o))                                   --           --     4,018,075              --               --
Loss for the period                                                --           --            --     (14,291,861)              --
Translation adjustment                                             --           --            --              --          429,764
                                                          -----------   ----------   -----------    ------------   --------------
Balance at July 31, 2005                                  278,562,884   66,695,717    18,691,497     (75,132,150)         128,893
                                                          ===========   ==========   ===========    ============   ==============



                                                          Stockholders'    Comprehensive
                                                              equity       income (loss)
                                                          --------------   --------------
                                                                     
                                                                $                $

Balance as at July 31, 2003                                    6,287,304       (9,505,692)
                                                          ==============   ==============

Exercise of stock options for cash (note 11 (e))                  15,880               --
Intrinsic value of beneficial conversion feature of
  convertible debentures plus fair value of warrants
  issued (note 9)                                              2,457,023               --
Conversion of convertible debentures and accrued
  interest to common shares allocated pro-rata
  between additional paid-in-capital and common
  shares, net of issuance costs of $156,133 (note 8)           2,556,684               --
Exercise of warrants for cash, net of issuance costs
  of $78,370 (note 11(f))                                      2,101,015               --
Issuance of shares and warrants as fees for
  services received (note 11(c))                                  98,175               --
Fair value of agent's warrants issued on private
  placement of convertible debentures (note 8(b))                 15,699               --
Issuance of shares as fees on equity line of credit
  (note 11 (d))                                                       --               --
Cash cost incurred for equity line (note 11(d))                  (35,420)              --
Shares issued upon draw downs on equity line of
  credit, net of issuance cost of $60,601 (note 11(d))           689,399               --
Loss for the period                                          (10,987,026)     (10,987,026)
Translation adjustment                                           267,483          267,483
                                                          --------------   --------------

Balance at July 31, 2004                                       3,466,216      (10,719,543)
                                                          ==============   ==============

Exercise of stock options for cash (note 11(e))                  181,800               --
Conversion of convertible debentures and accrued
  interest to common shares allocated pro-rata
  between additional paid-in-capital and common shares         1,498,649               --
  (note 9)
Intrinsic value of beneficial conversion feature of
  convertible debt (note 9)                                   11,005,243               --
Settlement of convertible debt (note 9(c))                    (2,499,999)              --
Intrinsic value of beneficial conversion feature of
  preferred shares (note 10)                                   3,999,999               --
Financing cost related to preferred shares (note 10)            (145,000)              --
Financing cost related to convertible debentures
  (note 9)                                                    (1,038,037)              --
Exercise of warrants for cash, net of issuance
  costs of $46,872 (note 11(e)(ii))                              571,344               --
Cash-less exercise of warrants (note 11 (b)(ii))                      --               --
Shares issued upon draw downs on equity line, net of
  issuance cost of $515,170 (note 11(b)(i))                    2,916,186               --
Shares issued as placement fees on equity line of
  credit (note 11(d))                                             10,000               --
Shares issued as compensation for services (note 11(c))          261,578               --
Compensation expense (note 3(o))                               4,018,075               --
Loss for the period                                          (14,291,861)     (14,291,861)
Translation adjustment                                           429,764          429,764
                                                          --------------   --------------
Balance at July 31, 2005                                      10,383,957      (13,862,097)
                                                          ==============   ==============


See accompanying notes to consolidated financial statements.


                                      F-6


SMARTIRE SYSTEMS INC.
Consolidated Statements of Cash Flows
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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



                                                                2005            2004            2003
                                                            ------------    ------------    -----------
                                                                                   
Cash provided used for:
Operating activities:
  Loss for the year                                         $(14,291,861)   $(10,987,026)   $(9,914,629)
  Items not affecting cash:
    Depreciation and amortization                              1,497,250       1,371,717      1,236,870
    Stock-compensation expense                                 4,279,653              --         17,005
    Non-cash interest, penalties and finance charges           3,524,805       3,842,107      3,694,914
    Inventory write-down                                         500,000              --             --
    Issuance of shares and warrants for services received             --          98,175             --
    Issuance of shares and repricing of warrants to
      settle a potential claim                                        --              --        315,044
    Gain on settlement of convertible debt (note 9(c))        (1,822,033)             --             --
  Change in non-cash working capital:
    Receivables                                                  (44,507)        170,127       (182,366)
    Deferred revenue                                                  --              --          9,423
    Deferred financing expense                                        --              --         (5,000)
    Inventory                                                    (67,943)     (2,391,749)       594,333
    Prepaid expenses                                              82,153         (50,265)       240,861
    Accounts payable and accrued liabilities                    (477,512)        374,794       (434,556)
                                                            ------------    ------------    -----------

  Net cash used in operating activities                       (6,819,995)     (7,572,120)    (4,428,101)

Investing activities:
  Purchase of capital assets                                     (73,511)       (446,780)       (62,978)
                                                            ------------    ------------    -----------

  Net cash used in investing activities                          (73,511)       (446,780)       (62,978)

Financing activities:
  Cash received on exercise of stock options                     181,800          15,880             --
  Cash received on issuance of common shares                          --              --      2,100,000
  Cash received on exercise of warrants (note 11)                618,217       2,179,385        360,000
  Proceeds from equity line of credit (note 11)                2,725,000         750,000             --
  Proceeds from convertible debentures (note 9)               34,195,000       2,725,000      5,618,000
  Proceeds from preferred shares (note 10)                     4,000,000              --             --
  Proceeds from promissory notes (note 8)                        875,000       1,500,000        250,000
  Repayment of convertible debentures (note 9)                (3,360,930)             --             --
  Financing costs                                            (19,989,564)       (626,696)      (886,799)
  Repayment of promissory notes (note 8)                      (2,375,000)       (305,715)    (1,600,000)
                                                            ------------    ------------    -----------

  Net cash provided by financing activities                   16,869,523       6,237,854      5,841,201

Effect of exchange rate differences on cash
  and cash equivalents                                             7,076          14,022        (32,396)
                                                            ------------    ------------    -----------

Net increase (decrease) in cash and cash equivalents           9,983,093      (1,767,024)     1,317,726

Cash and cash equivalents, beginning of year                      76,670       1,843,694        525,968
                                                            ------------    ------------    -----------

Cash and cash equivalents, end of year                      $ 10,059,763    $     76,670    $ 1,843,694
                                                            ============    ============    ===========

Supplementary information:
  Interest and finance charges paid                         $    235,593    $    189,713    $    27,591
Non-cash investing and financing activities:
  Conversion of convertible debentures to common shares        1,475,517       2,556,684      3,024,395
  Fair value of agents warrants issued in conjunction
    with private placements                                           --          15,699        502,367
  Settlement of debt through issuance of common shares                --              --         77,850
  Issuance of shares as consideration for equity line
    of credit                                                  2,725,000         375,000        300,000
  Financing costs included in accounts payable                        --          52,859         30,000
  Shares issued for services                                     261,578              --             --
                                                            ============    ============    ===========


See accompanying notes to consolidated financial statements.


                                      F-7


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

1.    Operations:

      The Company and its subsidiaries develop and market products incorporating
      wireless data transmission and processing technologies,  primarily for the
      automotive and transportation industries. The Company's primary product is
      a wireless tire  monitoring  system which it currently  markets for use on
      passenger vehicles, motorcycles,  recreational vehicles, trucks, buses and
      other  pneumatic tire  applications.  All sales of its product are made in
      this industry segment.

2.    Going concern:

      The Company has incurred  recurring  operating losses and has a deficit of
      $75,132,150 and working capital of $7,510,569 as at July 31, 2005.  During
      the year ended July 31,  2005,  the  Company  used cash of  $6,893,506  in
      operating and investing activities.

      During  fiscal  2005,   the  Company   realized  gross  cash  proceeds  of
      $42,595,017  (2004 - $7,170,265)  from financing  activities,  issued 62.5
      million  warrants and  arranged a $160.0  million  (2004 - $15.0  million)
      equity line of credit (note 11(d)) to fund its operations.

      The Company may require additional financing to fund its operations as
      there can be no assurance that the Company can draw down amounts under the
      equity line of credit as drawdowns are subject to an effective
      Registration Statement filed with the SEC. Such a registration statement
      is not yet effective (note 19(b)). These consolidated financial statements
      have been prepared on the going concern basis which assumes that adequate
      sources of financing will be obtained as required and that the Company's
      assets will be realized and liabilities settled in the ordinary course of
      business. Accordingly, these consolidated financial statements do not
      include any adjustments related to the recoverability of assets and
      classification of assets and liabilities that might be necessary should
      the Company be unable to continue as a going concern.

3.    Significant accounting policies:

      (a)   Basis of presentation:

            These consolidated  financial statements include the accounts of the
            Company  and  its  wholly-owned  subsidiaries,  SmarTire  USA  Inc.,
            SmarTire  Europe  Limited,   and  SmarTire   Technologies  Inc.  All
            intercompany balances and transactions have been eliminated.

      (b)   Research and development costs:

            Research and development  costs are expensed as incurred.  Equipment
            used in research and  development is  capitalized  only if it has an
            alternative future use.

      (c)   Cash and cash equivalents:

            Cash  and  cash  equivalents   includes  investments  in  short-term
            investments  with a term to  maturity  when  acquired  of 90 days or
            less.


                                      F-8


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

3.    Significant accounting policies (continued):

            Cash and cash  equivalents  included in the statements of cash flows
            is comprised of the following amounts:



                                                       2005         2004         2003
                                                   -----------   ----------   ----------
                                                                     
            Cash on hand and balances with banks   $10,059,763   $   76,670   $  264,628
            Cash equivalents                                --           --    1,554,066
                                                   -----------   ----------   ----------
                                                   $10,059,763   $   76,670   $1,818,694
                                                   ===========   ==========   ==========



      (d)   Inventory:

            Inventory  of raw  materials  are  recorded  at the  lower  of cost,
            determined on a first-in, first-out basis, and net realizable value.
            Inventory of finished goods and work-in progress are recorded at the
            lower of average  cost and net  realizable  value.  Average  cost is
            determined  using the  weighted-average  method and includes invoice
            cost, duties and freight where applicable plus direct labour applied
            to the product and an applicable share of manufacturing  overhead. A
            provision  for  obsolescence  for  slow  moving  inventory  items is
            estimated by  management  based on  historical  and expected  future
            sales and is included in cost of goods sold.

      (e)   Capital assets:

            Capital  assets  are  recorded  at cost.  Depreciation  of  computer
            hardware and software and office and shop  equipment is provided for
            on  the  declining  balance  basis  at  30%  per  annum.   Leasehold
            improvements  are depreciated  over the lesser of their useful lives
            or the term of the lease.

      (f)   Deferred financing costs:

            Deferred  financing  costs include cash payments made by the Company
            in conjunction  with various  financing  instruments and placements.
            The fees associated  with the  convertible  debentures are amortized
            over  the  respective  terms  of the  convertible  debentures.  Fees
            related to the Standby Equity Distribution  Agreement (SEDA) will be
            amortized into  additional  paid-in  capital as the Company draws on
            the SEDA.

      (g)   Other assets:

            Other  assets  include  the  license  to  manufacture  and sell tire
            monitoring systems to the original  equipment vehicle  manufacturers
            (note 6). Other assets are recorded at cost and are being  amortized
            over five years on a straight-line basis.


                                      F-9


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

3.    Significant accounting policies (continued):

      (h)   Impairment of long-lived assets:

            The Company monitors the recoverability of long-lived assets,  based
            on  estimates   using   factors   such  as  expected   future  asset
            utilization,  business  climate and future  undiscounted  cash flows
            expected  to  result  from the use of the  related  assets  or to be
            realized on sale. The Company  recognizes an impairment  loss if the
            projected  undiscounted future cash flows are less than the carrying
            amount.  The amount of the  impairment  charge,  if any, is measured
            equal to the excess of the carrying  value over the expected  future
            cash flows discounted using the Company's average cost of funds.

      (i)   Revenue recognition:

            The Company recognizes revenue when there is persuasive  evidence of
            an  arrangement,  goods are shipped and title passes,  collection is
            probable, and the fee is fixed or determinable.  Customer acceptance
            is used as the  criterion for revenue  recognition  when the product
            sold does not have an established  sales history to allow management
            to reasonably estimate returns and future provisions. Provisions are
            established for estimated  product returns and warranty costs at the
            time the revenue is recognized. The Company records deferred revenue
            when cash is received in advance of the revenue recognition criteria
            being met.  Revenue  from  engineering  services  is  recognized  on
            services  as  they  are  rendered  and  pre-defined  milestones  are
            achieved.  Engineering  services  revenue  for  the  year  were  nil
            (2004-$94,800 and 2003 - $173,400).

      (j)   Loss per share:

            Basic loss per share  computations are based on the weighted average
            number of shares  outstanding  during  the year.  If in a period the
            Company has outstanding dilutive stock options and warrants, diluted
            loss per share is calculated using the treasury stock method.

      (k)   Income taxes:

            The Company  accounts for income taxes in accordance  with the asset
            and liability method.  Under this method,  deferred income taxes are
            recognized for the future income tax  consequences  attributable  to
            differences  between the financial  statement  carrying  amounts and
            their  respective  income  tax  bases  and for loss  and tax  credit
            carryforwards.  Deferred  tax assets and  liabilities  are  measured
            using enacted tax rates  expected to apply to taxable  income in the
            years in which temporary differences are expected to be recovered or
            settled. The effect on deferred income tax assets and liabilities of
            a change in tax  rates is  recognized  in  income  in the  period of
            enactment.  Deferred  income tax assets are  evaluated  and if their
            realization  is not  considered  to be "more  likely  than  not",  a
            valuation allowance is provided.

      (l)   Warranty costs:

            The Company  accrues  warranty costs upon the recognition of related
            revenue,  based  on its  best  estimates,  with  reference  to  past
            experience. See note 17(b).


                                      F-10


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

3.    Significant accounting policies (continued):

      (m)   Foreign currency translation:

            The  Company's  functional  or  primary  operating  currency  is the
            Canadian dollar. The Company's financial  statements are prepared in
            Canadian  dollars  before  translation  to the US  dollar  reporting
            currency.  The Company  translates  transactions in currencies other
            than the  Canadian  dollar  at the  exchange  rate in  effect on the
            transaction date.  Monetary assets and liabilities  denominated in a
            currency  other  than the  Canadian  dollar  are  translated  at the
            exchange  rates in effect at the balance  sheet date.  The resulting
            exchange  gains and  losses  are  recognized  in  earnings.

            Amounts  reported in Canadian  dollars have been  translated into US
            dollars as follows:  assets and  liabilities  are translated into US
            dollars at the rate of exchange in effect at the balance  sheet date
            and revenue and expense  items are  translated  at the average rates
            for the  period.  Unrealized  gains and  losses  resulting  from the
            translation   into  the  reporting   currency  are   accumulated  in
            accumulated  other  comprehensive  loss,  a  separate  component  of
            stockholders' equity.

      (n)   Use of estimates:

            The   preparation  of  financial   statements  in  conformity   with
            accounting  principles  generally  accepted in the United  States of
            America requires management at the date of the financial  statements
            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  to  revenues  and  expenses  during the  reporting  period.
            Significant areas requiring the use of estimates include  estimating
            the net  realizable  value of  inventory,  the future cash flows for
            assessing  the  net   recoverable   amount  of  long-lived   assets,
            stock-based  compensation,  product returns and accrued liabilities.
            Actual results may differ from those estimates.

      (o)   Stock-based compensation:

            The Company has elected under FAS 123,  Accounting  for  Stock-based
            Compensation,  to  account  for  employee  stock  options  using the
            intrinsic  value  method.  This method is  described  in  Accounting
            Principles Board ("APB") Opinion No. 25, Accounting for Stock Issued
            to Employees,  and related  interpretations.  As the Company  grants
            stock options with an exercise  price not less than the market value
            of  the  underlying   common  shares  on  the  date  of  grant,   no
            compensation  expense is required to be recognized  under APB 25 for
            fixed plan awards.

            If the exercise price of an employee stock option award is not fixed
            in the  functional  currency of the Company or in the  currency  the
            employee is paid,  the award is  accounted  for as a variable  award
            until the award is exercised, forfeited, or expires unexercised. The
            Company  measures  compensation  as the  amount by which the  quoted
            market value of the common shares of the Company's  stock covered by
            the grant exceeds the option price, with changes in the market price
            included in the measurement of loss.


                                      F-11


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

3.    Significant accounting policies (continued):

            FAS 123 uses the fair value method of calculating  the cost of stock
            option grants. Had compensation cost for employee stock options been
            determined  by this  method,  net loss and net loss per share  would
            have been as follows:



                                                        2005            2004            2003
                                                    ------------    ------------    ------------
                                                                           
            Net loss:
              As reported                           $(14,291,861)   $(10,987,026)   $ (9,914,629)
              Stock-based compensation expense
                recognized using intrinsic value
                method (variable award)                4,018,075              --          17,005
              Stock-based compensation expense
                determined under fair value based
                method for all awards                 (1,101,411)     (1,291,736)       (738,339)
                                                    ------------    ------------    ------------

              Pro forma                             $(11,375,197)   $(12,278,762)   $(10,635,963)
                                                    ============    ============    ============

            Basic and diluted loss per share:
               As reported                                 (0.06)          (0.13)          (0.37)
               Pro forma                                   (0.05)          (0.15)          (0.40)
                                                    ============    ============    ============



            The Company recognizes compensation expense on a straight-line basis
            over the vesting  period  beginning  on the date the stock option is
            granted.

            The fair value of each option and warrant  granted is  estimated  on
            the date of grant using the  Black-Scholes  option  valuation  model
            with the following range of weighted average assumptions.



                                                       2005         2004         2003
                                                    ----------   ----------   ----------
                                                                     
            Expected dividend yield                         0%           0%           0%
            Expected stock price volatility           137-147%     139-152%     128-155%
            Risk-free interest rate                 3.54-4.11%   3.28-4.08%     3.6-4.3%
            Expected life of options and warrants      5 years    3-5 years    2-5 years
                                                    ==========   ==========   ==========



            Weighted-average  fair values of options granted during the year are
            as follows:



                                                              2005    2004    2003
                                                             -----   -----   -----
                                                                    
            Options whose exercise price at date of grant:
              Equals the market price of stock               $0.03   $0.07   $0.72
              Exceeds the market price of stock               0.02    0.16    0.94
                                                             =====   =====   =====



                                      F-12


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

3.    Significant accounting policies (continued):

            The  Company  recognizes  compensation  expense  for stock  options,
            common  stock and other  instruments  issued  to  non-employees  for
            services   received   based  upon  the  fair  value  of  the  equity
            instruments  issued as the services are performed and the instrument
            is earned.

      (p)   Fair value of financial assets and liabilities:

            Carrying amounts of certain of the Company's financial  instruments,
            including cash and cash equivalents,  accounts receivable,  accounts
            payable and accrued liabilities, approximate their fair value due to
            their short maturities.  It was not practicable to estimate the fair
            value of the  convertible  debentures and the  redeemable  preferred
            shares,  as they are not publicly traded or quoted and an active and
            liquid  market does not exist for  investments  with similar  terms,
            risks and other features. These instruments are convertible into the
            Company's  common shares that  currently  trade in a limited  volume
            relative  to the number of shares  that are issued and  outstanding.
            The  underlying  value of the Company is dependent on future  sales,
            income and product  development that are, at least in part,  outside
            of the Company's control. The existence of doubt about the Company's
            ability to continue as a going concern results in uncertainty  about
            the  future,  and  certain  of the  instruments  are held by related
            parties. Information as to the terms, including the determination of
            carrying  values,  interest  rates and maturity dates are set out in
            notes 9 and 10.

      (q)   Comprehensive income:

            Under  SFAS 130,  Reporting  Comprehensive  Income,  the  Company is
            required to report comprehensive  income, which includes net loss as
            well as changes in equity from non-owner sources.  The other changes
            in equity included in comprehensive income for the periods presented
            comprise the foreign currency  cumulative  translation  adjustments.
            Accumulated   other   comprehensive   loss  is   presented   in  the
            consolidated  statements of stockholders'  equity and  comprehensive
            loss.

      (r)   Recent accounting pronouncements:

            In May 2005,  the FASB  issued  Statement  of  Financial  Accounting
            Standard  No. 154,  "Accounting  Changes and Error  Corrections  - A
            Replacement  of APB Opinion No. 20 and FASB  Statement No. 3" ("SFAS
            No. 154"), that changes the reporting of certain  accounting changes
            specified in APB Opinion No. 20,  "Accounting  Changes"  ("ABP 20").
            APB 20  required  that  most  changes  in  accounting  principle  be
            recognized  by  including  in net income of the period of the change
            the  cumulative  effect of changing to a new  accounting  principle.
            SFAS No.  154  requires  retrospective  application  for  changes in
            accounting principle, unless it is impracticable to determine either
            the cumulative effect or the period-specific  effects of the change.
            When it is impracticable to determine the period-specific effects of
            an  accounting  change  on  one or  more  individual  prior  periods
            presented,  SFAS No. 154 requires that the new accounting  policy be
            applied  to  the  balances  of  assets  and  liabilities  as of  the
            beginning of the earliest period for which retrospective application
            is practicable  and that a  corresponding  adjustment be made to the
            opening balance of retained earnings (or other  appropriate  balance
            sheet caption) for that period.


                                      F-13


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

3.    Significant accounting policies (continued):

      (r)   Recent accounting pronouncements (continued):

            When it is  impracticable  for an entity to determine the cumulative
            effect of  applying a change in  accounting  principle  to all prior
            periods,  SFAS No. 154 requires the new  accounting  principle to be
            applied  as if it were made  prospectively  from the  earliest  date
            practicable.  SFAS No. 154 is effective for  accounting  changes and
            corrections of errors made in fiscal years  beginning after December
            15, 2005. The adoption of SFAS No. 154 may have a material impact on
            the presentation of the Company's  financial  position or results of
            operations  in  the  event  that a  material  change  in  accounting
            principle or correction of error occurs.

            In December 2004, the FASB issued Statement of Financial  Accounting
            Standard No. 123 (Revised  2004),  "Share-Based  Payment" ("SFAS No.
            123R")  that  requires  that  the  compensation   cost  relating  to
            share-based   payment   transactions   be  recognized  in  financial
            statements.  That cost will be  measured  based on the fair value of
            the equity or liability  instruments  issued.  The scope of SFAS No.
            123R includes a wide range of share-based compensation  arrangements
            including share options,  restricted share plans,  performance-based
            awards, share appreciation rights and employee share purchase plans.
            SFAS No. 123R replaces SFAS No. 123 and  supersedes APB No. 25. SFAS
            No. 123, as originally  issued in 1995,  established as preferable a
            fair-value-based   method  of  accounting  for  share-based  payment
            transactions  with  employees.  However,  that  statement  permitted
            entities the option of  continuing  to apply the guidance in APB No.
            25 as long as the  footnotes to the financial  statements  disclosed
            what net income would have been had the preferable  fair-value-based
            method been used. The Company has not yet determined the affect that
            the  adoption  of this  new  statement  will  have on the  Company's
            historical  financial position or results of operations,  however it
            is  expected to include the  increase  in  compensation  expense for
            equity and liability  instruments  issued to directors and employees
            of the company in the future.

            In December 2004, the FASB issued Statement of Financial  Accounting
            Standard No. 153, " Exchanges of Non-monetary  Assets - an Amendment
            of APB Opinion No. 29" ("SFAS No. 153"), that amends APB Opinion No.
            29, "Accounting for Non-monetary  Transactions"  ("APB No. 29"). The
            amendments  made by SFAS No.  153 are  based on the  principle  that
            exchanges of  non-monetary  assets  should be measured  based on the
            fair  value  of  the  assets  exchanged.   Further,  the  amendments
            eliminate the narrow exception for non-monetary exchanges of similar
            productive  assets  and  replace  it with a  broader  exception  for
            exchanges  of  non-monetary  assets  that  do not  have  "commercial
            substance." Previously,  APB No. 29 required that the accounting for
            an exchange of a productive asset for a similar  productive asset or
            an  equivalent  interest  in the same or  similar  productive  asset
            should be based on the  recorded  amount of the asset  relinquished.
            The provisions in SFAS No. 153 are effective for non-monetary  asset
            exchanges occurring in fiscal periods beginning after June 15, 2005.
            The Company  does not expect the  adoption of SFAS No. 153 to have a
            material  impact on the Company's  financial  position or results of
            operations.


                                      F-14


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

3.    Significant accounting policies (continued):

            In December 2004, the FASB issued Statement of Financial  Accounting
            Standard No. 151,  "Inventory Costs" ("SFAS No. 151"), that requires
            abnormal  amounts  of  inventory  costs  related  to idle  facility,
            freight  handling and wasted  material  expenses to be recognized as
            current period charges. Additionally, SFAS No. 151 requires that the
            allocation of fixed  production  overhead to the costs of conversion
            be based on the normal  capacity of the production  facilities.  The
            standard is  effective  for fiscal  years  beginning  after June 15,
            2005.  The Company  does not expect the  adoption of SFAS No. 151 to
            have a material  impact on the  Company'  s  financial  position  or
            results of operations.

4.    Inventory:

                            2005         2004
                         ----------   ----------
      Raw materials      $1,362,608   $1,515,438
      Work in progress       45,332      554,421
      Finished goods      1,390,807    1,175,948
                         ----------   ----------
                         $2,798,747   $3,245,807
                         ==========   ==========


5.    Capital assets:

                                                   Accumulated    Net book
      2005                               Cost      amortization    Value
      ------------------------------  ----------   ------------   --------
      Computer hardware and software  $  803,638   $    623,123   $180,515
      Office and shop equipment        1,477,329      1,027,230    450,099
      Leasehold improvements             224,901        138,752     86,149
                                      ----------   ------------   --------
                                      $2,505,868   $  1,789,105   $716,763
                                      ==========   ============   ========


                                                   Accumulated    Net book
      2004                               Cost      amortization    Value
      ------------------------------  ----------   ------------   --------
      Computer hardware and software  $  697,178   $    509,980   $187,198
      Office and shop equipment        1,336,068        786,049    550,019
      Leasehold improvements             207,327        119,928     87,399
                                      ----------   ------------   --------
                                      $2,240,573   $  1,415,957   $824,616
                                      ==========   ============   ========


                                      F-15


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

6.    Other assets:

      On December 13, 2000, the Company entered into an Assignment and Amendment
      Agreement  with TRW Inc.  ("TRW")  that  transferred  to the  Company  the
      license to manufacture  and sell tire pressure  monitoring  systems to the
      original  equipment  vehicle  manufacturers  of most medium and heavy duty
      trucks.  Consideration  consisted of 490,072 shares of common stock valued
      at  $1,337,500,  based on the market value of the  Company's  stock at the
      date of purchase, plus cash of $400,000.

      On August 31,  2001,  the  Company and TRW entered  into an  agreement  to
      restructure  their strategic  alliance.  Under the terms of restructuring,
      the  Company  and TRW  agreed to  terminate  a number of  agreements.  The
      Company has the right to  manufacture  and sell tire  pressure  monitoring
      systems to the original  equipment vehicle  manufacturers  market ("OEM").
      Consideration consisted of a promissory note of $2.8 million,  carrying an
      interest  rate of 6% per  annum  plus cash of  $500,000.  The  balance  of
      principal  in the amount of  $1,350,000  owed at July 31,  2002 was repaid
      during fiscal 2003 and interest of $97,542 on this balance was forgiven by
      TRW.

      The rights are being amortized over five years on a straight-line basis.



                                                             Accumulated     Net book
      2005                                         Cost      amortization     Value
      ---------------------------------------   ----------   ------------   ----------
                                                                   
      OEM - most medium and heavy duty trucks   $1,737,500   $  1,574,381   $  163,119
      OEM - all other vehicles                   3,300,000      2,397,106      902,894
                                                ----------   ------------   ----------
                                                $5,037,500   $  3,971,487   $1,066,013
                                                ==========   ============   ==========





                                                             Accumulated     Net book
      2004                                         Cost      amortization     Value
      ---------------------------------------   ----------   ------------   ----------
                                                                   
      OEM - most medium and heavy duty trucks   $1,737,500   $  1,190,402   $  547,098
      OEM - all other vehicles                   3,300,000      1,699,349    1,600,651
                                                ----------   ------------   ----------
                                                $5,037,500   $  2,889,751   $2,147,749
                                                ==========   ============   ==========


      Management  believes  that  the net  book  value of its  other  assets  of
      $1,066,013 as at July 31, 2005 is  recoverable  based on  expectations  of
      future  cash  flows  from the  Company's  future  sales  of tire  pressure
      monitoring  systems.  Management's belief is based on an undiscounted cash
      flow analysis of  management's  current best estimate of projected  annual
      sales  to  the   passenger   vehicle  and  light  truck  OEM  market  plus
      management's projected sales to the medium and heavy truck OEM market.


                                      F-16


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

7.    Accounts payable and accrued liabilities:

                                                      2005         2004
                                                   ----------   ----------
      Accounts payable                             $  311,296   $  888,652
      Accrued liabilities                             232,629      351,718
      Interest payable on convertible debentures      371,409       52,881
                                                   ----------   ----------
                                                   $  915,334   $1,293,251
                                                   ==========   ==========


8.    Promissory notes:

      (a)   During the year ended July 31,  2004,  the  Company  received  total
            gross  proceeds of  $1,500,000  upon the  issuance of two  unsecured
            short-term  promissory  notes of  $750,000  each,  to an  accredited
            investor.  Each note bore interest at a rate of 8% per annum and was
            repayable on August 13, 2004 and September 16, 2004 respectively. As
            a  commitment  fee,  the  holder  of the notes  received  a total of
            $150,000.

      (b)   During the year ended July 31,  2005,  the  Company  received  gross
            proceeds of $875,000 as follows:

            i.    On November 16, 2004,  the Company  received gross proceeds of
                  $250,000   upon  the  issuance  of  an  unsecured   short-term
                  promissory note to an accredited investor.  There were no fees
                  on the note. The note bore interest at a rate of 12% per annum
                  and was repayable on December 15, 2004.

            ii.   On November 30, 2004,  the Company  received gross proceeds of
                  $275,000   upon  the  issuance  of  an  unsecured   short-term
                  promissory  note to an  accredited  investor.  The  note  bore
                  interest at a rate of 12% per annum and was repaid on December
                  30, 2004. As a commitment fee, the holder of the note received
                  $27,500.

            iii.  On February 9, 2005,  the Company  received  gross proceeds of
                  $350,000   upon  the  issuance  of  an  unsecured   short-term
                  promissory  note to an  accredited  investor.  The  note  bore
                  interest  at a rate of 10% per annum  and was  repaid on March
                  16, 2005. As a commitment fee, the holder of the note received
                  $35,000.

      (c)   During the year ended July 31, 2005,  the Company  repaid all of its
            outstanding   promissory   notes.  In  total,   the  Company  repaid
            $2,375,000  of principal  and $61,462 in interest on its  promissory
            notes.


                                      F-17


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

9.    Convertible debentures:



                                                         Redemption                      Balance to
                                                           value            Debt        be accreted
                                                          of debt        component        to debt
                                                        ------------    ------------    ------------
                                                                               

      Balance as at July 31, 2003                       $  1,966,667    $          3    $  1,966,664

        Issuance of 11% discounted convertible
          debentures (b)                                   3,493,590       1,036,567       2,457,023

        Discount in convertible debentures (b)                    --        (768,590)        768,590

        Cash repayment of discounted
          convertible debentures (b)                        (305,715)       (305,715)             --

        Conversion of 8% and 7% convertible
          debentures into common shares (a)               (1,691,667)     (1,691,667)             --

        Conversion of discounted convertible
          debentures into common shares (b)                 (840,688)       (840,688)             --

        Accretion of deemed debt discount to
          interest expense (b)                                    --       3,236,921      (3,236,921)
                                                        ------------    ------------    ------------

      Balance as at July 31, 2004                          2,622,187         666,831       1,955,356

        New issuances:
        5% convertible debentures (c)                      2,695,000       1,964,153         730,847
        5% convertible debentures (d)                      1,500,000               1       1,499,999
        10% convertible debenture (e)                     30,000,000      21,225,601       8,774,399

        Redemptions/repayments:
        5% convertible debenture (c)                      (2,500,000)     (1,822,033)       (677,967)
        Discounted convertible debentures (b)               (860,929)       (860,929)             --
        Withholding taxes paid                               (12,667)        (12,667)             --

        Conversions:
        8% convertible debenture (a)                        (160,000)       (160,000)             --
        Discounted convertible debentures (b)             (1,315,517)     (1,315,517)             --

        Interest accretion:
        8% convertible debentures (a)                             --         274,999        (274,999)
        Discounted convertible debentures (b)                     --       1,680,357      (1,680,357)
        5% convertible debentures (c)                             --          52,881         (52,881)
        10% convertible debentures (e)                            --         163,315        (163,315)

        Penalties and other incurred:
        Discounted convertible debentures (b)                128,259         128,259              --
                                                        ------------    ------------    ------------



      Balance as at July 31, 2005                         32,096,333      21,985,251      10,111,082
      Less: Current portion of convertible debentures      8,109,666       4,866,584       3,243,082
                                                        ------------    ------------    ------------

                                                        $ 23,986,667    $ 17,118,667    $  6,868,000
                                                        ============    ============    ============



                                      F-18


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

9.    Convertible debentures (continued):

      As at July 31, 2005 the following  convertible  debentures with respective
      redemption values were outstanding:

            i)    $115,000 of the 8% convertible  debentures  issued on July 17,
                  2003;

            ii)   $286,333  of  the  convertible  debentures  issued  at  a  22%
                  original  discount from the face principal  amount on December
                  24, 2003;

            iii)  $195,000 of the 5%  convertible  debenture  issued on December
                  15, 2004;

            iv)   $1,500,000 of the 5% convertible  debenture  issued on May 27,
                  2005;

            v)    $30,000,000 of the 10% convertible  debentures  issued on June
                  23, 2005.

      At January 31, 2005 and April 30,  2005,  the Company was in  violation of
      all  existing  convertible  debenture  agreements.  As a  result  of  this
      violation,  the Company accreted  interest to adjust the carrying value of
      all existing convertible  debentures to their redemption value. As at July
      31, 2005,  the Company was in compliance  with all terms and conditions of
      all existing convertible debentures.  However, subsequent to year-end, the
      Company was in violation of certain  terms of its  convertible  debentures
      and preferred shares.  The Company has taken certain steps to remedy these
      violations (note 19(b)).

      (a)   $1,700,000  -  8%   convertible   debenture  and   $2,800,000  -  7%
            convertible debenture issued on June 17, 2003.

            On June 17,  2003,  the  Company  closed a private  placement  of 7%
            convertible  debentures in three 8 tranches  pursuant to Rule 506 of
            Regulation D under the Securities Act of 1933, for gross proceeds of
            $2,800,000.  On July 17, 2003, the Company  closed  another  private
            placement  of 8%  convertible  debentures  pursuant  to Rule  506 of
            Regulation D under the Securities Act of 1933, for gross proceeds of
            $1,700,000.  Net cash proceeds from the convertible  debentures were
            $4,016,978.

            In connection with the offering of the convertible  debentures,  the
            Company issued  23,846,153 common share purchase warrants which were
            to  expire  between  July 17,  2008 and  November  10,  2008.  These
            warrants  were  exercised  during  the year  ended  July  31,  2005.
            Advisors to the transactions  received a cash commission of $360,000
            and 180,000 share purchase warrants: 112,000 share purchase warrants
            for a period of five years, and 68,000 share purchase warrants for a
            period of three years.  The fair value of these warrants at the date
            of grant was  estimated at $77,640  using the  Black-Scholes  option
            valuation model using weighted  average  assumptions as disclosed in
            note  3(o).  Additional  expenses  related  to  this  offering  were
            $123,022 plus 100,000 share purchase warrants exercisable at a price
            of $0.135 per share for a period of five years.  The financing  cost
            will be  amortized  over the  lesser of the life of the  convertible
            debentures  or the date of  redemption  or  conversion  into  common
            shares.


                                      F-19


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

9.    Convertible debentures (continued):

            Interest on the debentures is payable  quarterly on March 1, June 1,
            September  1 and  December  1, and at  maturity,  in cash or, at the
            Company's  option,  in shares of the  Company's  common  stock at an
            interest  conversion price equal to 90% of the lesser of the average
            closing bid price during the 20 trading days  immediately  preceding
            the interest  payment date, or the average  closing bid price during
            the 20  trading  days  immediately  preceding  the date on which the
            shares are issued if such shares are issued and delivered  after the
            interest  payment date. The Company's  right to elect to pay accrued
            interest  in  shares  of its  common  stock is  subject  to  certain
            conditions,  including  the  requirement  that  there  shall  be  an
            effective registration statement qualifying the resale of the common
            stock to be issued to the holders of the  convertible  debentures in
            lieu of a cash  interest  payment.  All  overdue  accrued and unpaid
            interest under the convertible  debentures will be subject to a late
            fee at the rate of 18% per annum.

            The Company may not prepay any  portion of the  principal  amount on
            any convertible  debenture  without the prior written consent of the
            holder of the  debenture.

            The  Company  will  be  considered  in  default  of the  convertible
            debentures if certain events occur. Once an event of default occurs,
            the  holder of a  convertible  debenture  can elect the  Company  to
            immediately  repay a mandatory  prepayment amount as outlined in the
            agreement.

            If an event of default occurs, the holder of a convertible debenture
            can elect to require  the Company to  immediately  repay a mandatory
            prepayment amount equal to the greater of:

            i)    120%  of the  principal  amount  of the  debenture,  plus  all
                  accrued and unpaid interest and any other amounts  outstanding
                  in respect of the debenture; or

            ii)   120%  of the  principal  amount  of the  debenture,  plus  all
                  accrued and unpaid interest and any other amounts  outstanding
                  in respect of the debenture,  divided by the conversion  price
                  of the debenture, and multiplied by the greater of:

                  a.    the last reported closing bid price for our common stock
                        on the date on which the payment is due, or

                  b.    the last reported closing bid price for our common stock
                        on the date on which the payment actually paid.


                                      F-20


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

9.    Convertible debentures (continued):

            For  accounting  purposes,  the proceeds  from the issuance of these
            convertible debentures were primarily allocated to the fair value of
            warrants  issued and the  beneficial  conversion  feature.  The fair
            value of the warrants was calculated  using the Black Scholes option
            model using  assumptions  as disclosed in note 3(o).  The  remaining
            value  of the  proceeds  of $3 was  allocated  to debt  and is being
            accreted to the redemption value of the convertible  debentures over
            the period from the date of issuance to the initial  maturity  dates
            of May 19,  2005 and July 16,  2006.

            During the year ended July 31, 2004,  $1,691,667  of  principal  and
            $41,270 of interest were converted  into common shares  resulting in
            the issuance of  13,601,799  common  shares.  Interest  accretion of
            $1,732,935  was charged in the  statement of  operations as interest
            expense upon conversion of convertible debentures.

            During the year ended  July 31,  2005,  $160,000  of  principal  and
            interest  and were  converted  into common  shares  resulting in the
            issuance of 6,106,143 common shares.  Interest accretion of $274,999
            was charged in the statement of operations as interest  expense upon
            conversion of the convertible debentures.

      (b)   $3,493,590  -  11%  discounted   convertible  debentures  issued  on
            December 24, 2003

            On December  24,  2003,  the Company  closed a private  placement of
            discounted  unsecured   convertible   debentures  in  the  aggregate
            principal  amount of $3,493,590.  The Company also issued  7,939,978
            warrants exercisable at $0.25 (subject to adjustment pursuant to the
            anti-dilution  provisions  contained in the warrants) with an expiry
            period of 5 years. The Company issued the convertible  debentures at
            a 22% original issue discount from the face principal  amount (based
            on a  notional  interest  rate of 11% per annum for each year of the
            two-year  term of the  debentures),  resulting in gross  proceeds of
            $2,725,000.  The  discount of $768,590  has been netted  against the
            face value of debentures  and is being  amortized  over the maturity
            period.  Advisors to the  transaction  received a cash commission of
            $218,000 and 109,000 three year share purchase warrants  exercisable
            at a price of $0.25 each  (subject  to  adjustment  pursuant  to the
            anti-dilution  provisions contained in the warrants). The fair value
            of these warrants at the date of grant was estimated at $15,699. The
            fair value of these  warrants was  estimated on the date of issuance
            using the Black-Scholes  option valuation model using the volatility
            141%,  risk free  interest  rate 3.28%,  expected life of warrants 3
            years.  In  addition,  expenses  of $46,894  for  professional  fees
            related  to  this   transaction   were   incurred.   The  discounted
            convertible  debentures do not  otherwise  bear  interest,  and will
            mature on April 1, 2006. The  outstanding  principal  amount of each
            debenture  may be converted at any time into shares of the Company's
            common  stock,  in whole or in part,  at the option of the holder of
            the  debenture  at a set  price  of  $0.22  per  share  (subject  to
            adjustment pursuant to the anti-dilution provisions contained in the
            debentures). The Company was to make the monthly redemption payments
            of $145,566 over two years in cash unless during the twenty  trading
            day prior notice period  immediately prior to the applicable monthly
            redemption date the Company irrevocably  notifies the holder that it
            will issue  underlying  shares in lieu of cash at a conversion price
            equal to the lesser of:


                                      F-21


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

9.    Convertible debentures (continued):

            (i)   the set  price of  $0.22  per  share  (subject  to  adjustment
                  pursuant  to the  anti-dilution  provisions  contained  in the
                  debentures), and

            (ii)  85% of the  average  of the  closing  prices of the  Company's
                  common  stock  for  twenty  days  immediately   preceding  the
                  applicable  monthly  redemption  date,  provided  that certain
                  conditions   are  met,   including  the  condition   that  the
                  underlying  shares of common stock shall have been  registered
                  under the Securities Act of 1933, as amended.

            For  accounting  purposes,  the proceeds  from the issuance of these
            convertible  debentures  were  allocated  to the  fair  value of the
            warrants issued and the intrinsic value of the beneficial conversion
            feature which amounted to $861,351 and $1,595,672, respectively. The
            fair value of the warrants was  calculated  using the  Black-Scholes
            option  valuation  model  using  assumptions  consistent  with those
            disclosed in note 3(o).  The remaining  proceeds of  $1,036,567  was
            allocated to debt and is being accreted to the  redemption  value of
            the  convertible   debentures  over  the  maturity  period.  Monthly
            redemption  payments for  February,  March,  April and May 2004 were
            made in  shares  of the  Company,  except  for one cash  payment  of
            $14,583.  Monthly  redemption  payments of $145,566 for each of June
            and July were made in cash.  During the year  ended  July 31,  2004,
            holders of discounted convertible debentures also converted $273,000
            of  convertible  debentures  into common  shares.  This  resulted in
            additional  interest  accretion of  $240,085.  During the year ended
            July 31, 2004,  interest  accretion of $1,206,762 was charged to the
            statement of operations as interest expense.

            During August 2004, the Company  defaulted on payments to holders of
            its discounted convertible  debentures.  In response to the default,
            certain  debenture  holders filed legal actions against the Company.
            On  September  24, 2004,  the Company and holders of the  discounted
            convertible  debentures  signed an  agreement  which  provided  for:
            withdrawal  of legal  action;  an immediate  exercise of  18,226,274
            warrants at $0.03 for gross  proceeds  to the  Company of  $546,788;
            conversion  of $734,388 of  discounted  debentures  into  24,479,630
            common shares; a lock-up provision that establishes a daily limit on
            the number of shares that can be traded by the debenture holders. In
            addition, the holders of $308,444 of discounted debentures converted
            these  debentures to common  shares.  Between April 27, 2005 and May
            23,  2005,  the  company  entered  into   redemption,   release  and
            settlement  agreements  with  holders  of the  Company's  discounted
            convertible  debentures.  Pursuant to such redemptions,  the Company
            made cash payments of $860,929 (including a 20% premium amounting to
            $76,333),  and issued  9,738,759  shares of common  stock which were
            issued at an effective conversion price of $0.028 per share.


                                      F-22


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

9.    Convertible debentures (continued):

            On April 21, 2005,  one holder of this  discounted  debenture in the
            amount of $91,726 provided the Company with notice of a summons with
            the Supreme  Court of the State of New York.  The holder is alleging
            that the Company  wrongfully refused to honor its request to convert
            this debt into 9,268,875 common shares of the Company. The holder is
            seeking  $4,393,360  plus interest from April 25, 2005 and attorneys
            fees. It is not possible to determine  whether the debenture  holder
            will be successful in their legal action. The Company has recorded a
            liability  of $128,259  which  includes the  outstanding  principal,
            premium and penalties.

            During the year ended July 31, 2005,  $2,631,033  of  principal  was
            converted into common shares resulting in the issuance of 45,234,246
            common shares.  Interest  accretion of $1,680,357 was charged to the
            statement of operations as interest  expense upon  conversion of the
            discounted convertible debentures.

      (c)   $195,000 - 5% convertible debentures and $2,500,000 - 5% convertible
            debenture issued on December 15, 2004

            On December 15, 2004 the Company closed two private placements of 5%
            convertible  debentures,  $195,000 maturing on December 15, 2006 and
            $2,500,000  maturing on December  15,  2007,  for gross  proceeds of
            $2,695,000  and net cash  proceeds  of  $2,394,644.  Advisors to the
            transactions  received  cash  commissions  of  $279,250.  Additional
            expenses related to these offerings were $21,106. The financing cost
            was recorded as deferred  financing costs and was amortized over the
            lesser  of the  life of the  convertible  debenture  or the  date of
            redemption or conversion into common shares.

            Principal  under the  convertible  debentures is  convertible at the
            option of the holder as per terms of the agreement.

            The Company also has the right to redeem the convertible debentures,
            in whole or in part,  at 120% of the face value of each  convertible
            debenture. The investor is to receive 50,000 redemption warrants for
            every $100,000 redeemed.

            For accounting purposes,  the Company calculated the intrinsic value
            of the  beneficial  conversion  feature  amounting  to $730,847  and
            recorded it as additional  paid-in  capital.  The remaining value of
            $1,964,153  is recorded  as a liability  and will be accreted to its
            aggregate face value of $2,695,000 over the maturity period.

            Interest on the remaining principal under the convertible debentures
            that aggregate $195,000 is payable semi-annually  beginning June 15,
            2005 and  every  subsequent  six  month  period  that the  principal
            balance  remains unpaid.  During the year, the Company  accreted the
            original  assigned debt component to its full face value,  resulting
            in interest  expense of $52,881  being  charged to the  statement of
            operations.


                                      F-23


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

9.    Convertible debentures (continued):

            On March 22, 2005,  the Company  repaid the  $2,500,000  convertible
            debenture.  For  accounting  purposes,  the  consideration  paid was
            allocated  between the equity and liability  components based on the
            intrinsic  value of the beneficial  conversion  option as equity and
            the remaining  amount as liability at the date of  transaction.  The
            difference  between  the  carrying  value of  liability  and  equity
            components and the fair value of the consideration  paid was charged
            to income  and  deficit  respectively.  This  resulted  in a gain on
            settlement  of  $1,822,003   being  recorded  in  the  statement  of
            operations and a charge to deficit of the same amount.

      (d)   $1,500,000 - 5% convertible debenture issued on May 20, 2005

            On May 20, 2005,  the Company  entered  into a  Securities  Purchase
            Agreement to issue a  $1,500,000  5%  debenture  convertible  at the
            option of the holder at $0.028 per share that  matures on  September
            1, 2006.  Principal will be due and payable in 12 equal installments
            of $125,000  commencing October 1, 2005 and subsequent  installments
            will be due and  payable  on the  first day of each  calendar  month
            thereafter until the outstanding  principal balance is paid in full.
            Interest  on the  outstanding  principal  balance is due and payable
            monthly, in arrears,  commencing on August 1, 2005 and will continue
            to be payable  on the first day of each  calendar  month  thereafter
            that any amounts under the  convertible  debenture  remain  payable.
            Between  April  25  and  29,  2005,  funds  for  $1,100,000  of  the
            convertible debenture were placed in escrow with the Company's legal
            council.  From  escrow,  $457,999  was paid on April 27, 2005 to two
            debenture holders to redeem their convertible debentures.

            For accounting purposes,  the Company calculated the intrinsic value
            of the  beneficial  conversion  feature  amounting to $1,499,999 and
            recorded it as  additional  paid-in  capital.  The  remaining  $1 is
            recorded as a liability and accreted to its face value of $1,500,000
            over the maturity period.

      (e)   $30,000,000 - 10% convertible debentures issued on June 23, 2005

            On June  30,  2005,  the  Company  closed  a  private  placement  of
            unsecured  convertible  debentures in the aggregate principal amount
            of $30.0  million.  The Company  paid a cash fee of $3.0 million for
            the convertible  debentures and a cash structuring fee of $50,000 in
            connection with the Securities Purchase Agreement.  The Company also
            issued 62.5 million warrants exercisable at $0.16 per share (subject
            to adjustment  pursuant to  adjustment  as described  below) with an
            expiry period of five years. The fair value of these warrants at the
            date of grant was estimated at  $4,676,087.  The fair value of these
            warrants was  estimated  using the  Black-Scholes  option  valuation
            model using  assumptions  consistent  with those  disclosed in not 3
            (o).  The  convertible  debentures  bear  interest at 10% per annum,
            calculated on the basis of a 360-day  year,  and will mature on June
            23, 2008. The outstanding  principal amount of each debenture may be
            converted into shares of the Company's  common stock, in whole or in
            part, at the option of the holder of the debenture at a set price of
            $0.1125 per share (subject to a adjustment as described below).


                                      F-24


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

9.    Convertible debentures  (continued):  The debenture repayment terms are as
      follows:

      (i)   10%  convertible  debenture  due June  23,  2008,  with a  principal
            balance of $20.0  million,  with  principal  and  interest  payments
            commencing on November 1, 2005 and subsequent  installments  due and
            payable on the first day of each calendar month thereafter until the
            outstanding  principal  balance  is paid in full or the  full  $20.0
            million  convertible  debenture  is  converted  in full.  In lieu of
            making an  interest  payment in cash,  the Company may elect to make
            interest  payments in shares of its common stock, the value of which
            would be the closing  bid price of its common  stock on the date the
            interest payment is due. Upon any full conversion by the investor of
            all  of  the  principal  and  interest  due  under  the  convertible
            debenture, all of the payment obligations shall terminate.

      (ii)  10%  convertible  debenture  due June  23,  2008,  with a  principal
            balance of $8.0 million,  with interest payments  commencing on July
            23, 2005 and  subsequent  installments  due and payable on the first
            day  of  each  calendar  month   thereafter  until  the  outstanding
            principal  balance  is  paid  in  full,  or the  full  $8.0  million
            convertible  debenture is converted in full.  Principal shall be due
            and payable in five equal  installments  commencing on June 23, 2006
            and  subsequent  installments  shall be due and  payable  every  six
            months  thereafter on the 23rd day of each calendar  month until the
            outstanding  principal  balance  is paid in  full or the  full  $8.0
            million  convertible  debenture  is  converted  in full.  In lieu of
            making an  interest  payment in cash,  the Company may elect to make
            interest  payments in shares of its common stock, the value of which
            would be the closing  bid price of its common  stock on the date the
            interest payment is due. Upon any full conversion by the investor of
            all the principal and interest due under the convertible  debenture,
            all of the payment  obligations  shall  terminate.

      (iii) 10%  convertible  debenture  due June  23,  2008,  with a  principal
            balance of $2.0 million,  with interest payments  commencing on July
            23, 2005 and  subsequent  installments  due and payable on the first
            day  of  each  calendar  month   thereafter  until  the  outstanding
            principal  balance  is  paid  in  full  or  the  full  $2.0  million
            convertible  debenture is converted in full.  Principal shall be due
            and payable in five equal  installments  commencing on June 23, 2006
            and  subsequent  installments  shall be due and  payable  every  six
            months  thereafter on the 23rd day of each calendar  month until the
            outstanding  principal  balance  is paid in  full or the  full  $2.0
            million  convertible  debenture  is  converted  in full.  In lieu of
            making an  interest  payment in cash,  the Company may elect to make
            interest  payments in shares of its common stock, the value of which
            would be the closing  bid price of its common  stock on the date the
            interest payment is due. Upon any full conversion by the investor of
            all the principal and interest due under the convertible  debenture,
            all of the payment obligations shall terminate.


                                      F-25


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

9.    Convertible debentures (continued):

      In the  event of any  issuances  of  shares  of  common  stock or  rights,
      options,  warrants or securities  convertible or  exercisable  into common
      stock at a price per share of common stock less than the conversion  price
      of the  convertible  debentures  or exercise  price of the  warrants,  the
      conversion  price of such  convertible  debentures  and  warrants  will be
      reduced to the lower purchase price. In addition,  the conversion price of
      the  convertible  debentures and warrants will be subject to adjustment in
      connection  with any  subdivision,  stock split,  combination of shares or
      recapitalization.  No adjustment  will be made as a result of exercises of
      options, issued prior to June 23, 2005, to purchase shares of common stock
      issued for  compensatory  purposes  pursuant to any of our stock option or
      stock purchase plans.

      The 10% convertible  debentures provide for various events of default that
      would entitle the holders to require the Company to immediately repay 100%
      of the outstanding principal amounts, plus accrued and unpaid interest, in
      cash,  or shares of the  Company's  common stock with a  conversion  price
      reduced  to 20% of the  volume  weighted  average  price of the  Company's
      shares of common  stock on June 30, 2005.  If an event of default  occurs,
      the Company may be unable to  immediately  repay the amount owed,  and any
      repayment  may leave the Company with little or no working  capital in its
      business.

      The  Company  will  be  considered  in  default  of  the  10%  convertible
      debentures if any of the following events, among others, occurs:

            (i)   Failure to pay any amount  due under a  convertible  debenture
                  and such failure to pay remains uncured for 10 days;

            (ii)  Failure to observe or perform any other covenant, agreement or
                  warranty  contained  in, or  otherwise  commit  any  breach or
                  default of any provision of the 10% convertible debentures;

            (iii) The  Company or any of its  subsidiaries  become  bankrupt  or
                  insolvent;

            (iv)  Breach any of the Company's  obligations  under any other debt
                  or credit agreements involving an amount exceeding $250,000;

            (v)   The Company's common stock ceases to be eligible for quotation
                  on the principal  market for its common stock  (currently  the
                  OTC  Bulletin  Board),  and fails to be  quoted or listed  for
                  trading on another  principal  market (defined to mean the OTC
                  Bulletin Board,  the New York Stock  Exchange,  American Stock
                  Exchange,  the NASDAQ  Small-Cap Market or the NASDAQ National
                  Market) within 20 trading days;

            (vi)  The Company or any subsidiary experiences a change of control;

            (vii) The Company fails to file a registration  statement  within 60
                  days  from  June 23,  2005 with the  Securities  and  Exchange
                  Commission  and such  registration  statement  is not declared
                  effective by the SEC within 120 days after filing;


                                      F-26


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

9.    Convertible debentures (continued):

            (viii) If the effectiveness of the registration statement lapses for
                   any reason or the holder of the convertible debentures is not
                   permitted to resell the underlying shares of common stock, in
                   either case,  for more than five trading days or an aggregate
                   of eight trading days and;

            (ix)   Failure  to deliver  common  stock  certificates  to a holder
                   prior to the fifth trading day after a conversion  date or we
                   fail to provide  notice to a holder of our  intention  not to
                   comply  with  requests  for  conversions  of the  convertible
                   debentures;  or  failure  to  deliver  the  payment  in  cash
                   pursuant  to a `buy-in'  within  three  days after  notice is
                   claimed delivered.

            The  convertible  debentures  contain a contractual  restriction  on
            beneficial share ownership.  They provide that the debenture holders
            may not convert the convertible debentures, or receive shares of the
            Company's  common stock as payment of  interest,  to the extent that
            the  conversion  or receipt of the interest  payment would result in
            the debenture  holders,  together with their respective  affiliates,
            beneficially owning in excess 4.99% of the Company's then issued and
            outstanding shares of common stock.

            In  connection  with  the  execution  of  the  Securities   Purchase
            Agreement, on June 23, 2005, the Company entered into a Registration
            Rights  Agreement with Cornell  Capital  Partners and Highgate House
            Funds  pursuant to which the Company  agreed to prepare and file, no
            later  than 60  days  after  the  date  of the  Registration  Rights
            Agreement,   with  the   Securities   and   Exchange   Commission  a
            registration  statement  on Form S-1 or SB-2  (or,  if they are then
            eligible on Form S-3) under the  Securities Act of 1933, as amended,
            for  the  resale  by the  investors  of  266,666,666  shares  of the
            Company's   common  stock  to  be  issued  upon  conversion  of  the
            convertible  debentures  and 62.5  million  shares of the  Company's
            common stock to be issued upon exercise of the investors' warrants.

            For  accounting  purposes,  the proceeds  from the issuance of these
            convertible  debentures  were  allocated  to the  fair  value of the
            warrants issued and the intrinsic value of the beneficial conversion
            feature which amounts to $4,676,089 and $4,098,310 respectively. The
            fair value of the warrants was  calculated  using the  Black-Scholes
            option  valuation  model  using  assumptions  consistent  with those
            disclosed in note 3(o). The remaining  proceeds of $21,225,601  were
            allocated to debt and is being accreted to the  redemption  value of
            the convertible debenture over the maturity period.

            Of the total financing fee of $3,050,000,  $2,165,500 was charged to
            deferred financing costs and $884,500 was charged to additional paid
            in capital.  These  financing fees will be amortized over the lesser
            of the life of the convertible  debenture and the date of redemption
            or conversion into common shares.

            During the year ended July 31, 2005, the Company  recorded  $163,315
            of interest expense relating to interest accretion and charged it to
            the statement of operations.


                                      F-27


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

10.   Preferred shares subject to mandatory redemptions:

            On March 22, 2005, the Company closed a private  placement of 25,000
            5%  convertible  Class A  preferred  shares  for gross  proceeds  of
            $4,000,000  and net cash  proceeds  of  $3,865,000.  Advisors to the
            transactions  received  cash  commission  of  $115,000.   Additional
            expenses  related  to  this  offering  were  $20,000.   Proceeds  of
            $2,850,000  from  this  financing  were  used to  settle  $2,500,000
            convertible  debenture  entered  into on  December  15,  2004  and a
            $350,000 promissory note entered into on February 9, 2004.

            Principal under  convertible  preferred shares may be converted into
            common shares by the holder in whole or in part from time to time at
            a conversion price of $0.01.  Upon providing 3 business days advance
            written notice to holders, during which time the holder may elect to
            convert up to all of their convertible  preferred stock, the Company
            may redeem up to 80% of the convertible preferred stock, in whole or
            in  part,  at 120% of the face  value.  The  $4,000,000  convertible
            preferred stock is due and payable at maturity on December 22, 2006.

            The  holders  of  the  preferred  shares  are  entitled  to  receive
            dividends or  distributions  on a pro rata basis  according to their
            holdings of the  preferred  shares when and if declared by our board
            of directors, in the amount of 5.0% per year. Dividends will be paid
            in cash and are  cumulative.  No declared and unpaid  dividends will
            bear  or   accrue   interest.   Upon  the   Company's   liquidation,
            dissolution, or winding-up, whether voluntary or involuntary, before
            any  distribution or payment is made to any of the holders of common
            stock or any series of  preferred  stock,  holders of the  preferred
            shares are  entitled  to receive  out of the  Company's  assets,  an
            amount  equal to $160 per  share of the  preferred  share,  plus all
            declared  and  unpaid  dividends  thereon,  for  each  share  of the
            preferred share held by the holder.  Under the  Registration  Rights
            Agreements for the preferred shares,  the Company will be considered
            in default of the preferred  shares,  if the Company fails to file a
            registration  statement with the SEC within 30 days from the date of
            the agreement of March 22, 2005 and such  registration  statement is
            not declared effective by the SEC within 120 days after filing.

            While  the  legal  form  of  this  financial  instrument  is that of
            preferred  shares,  due to the mandatory  redemption on December 22,
            2006,  the  substance  of the  instrument  is  that  of a  financial
            liability.  For accounting purposes,  these shares are considered to
            have both a debt and  equity  component.  The  equity  component  is
            related to the intrinsic value of the beneficial  conversion feature
            at the issuance of the  instrument  and it equaled  $3,999,999.  The
            equity  component value is recorded as additional  paid-in  capital.
            The remaining  value of $1 is recorded as a liability.  The carrying
            value of the liability  portion is being  accreted to its retraction
            value of $4,000,000,  over a period from the date of issuance to its
            maturity date of December 22, 2006. Interest accretion is charged to
            the  statement of operations as interest  expense.  Total  financing
            costs of  $145,000  was  charged to  additional  paid-in  capital as
            substantially  all the  value of  preferred  shares  is  treated  as
            equity.


                                      F-28


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

11.   Share capital:

      (a)   Authorized:

            On December 10, 2004, the Company's  authorized common share capital
            was increased to an unlimited  number of shares (2004 - 300,000,000)
            pursuant to a special resolution of the shareholders  adopted at the
            annual and special  annual  meeting of the Company  held on December
            10, 2004. The Company also has 100,000  preferred shares  authorized
            for issuance, of which 25,000 were issued during the year (note 10).

            On March 18, 2005,  the Company  filed  articles of amendment to its
            articles  of  incorporation  that  set  forth  all  the  rights  and
            preferences of its series A 5% convertible preferred stock.

      (b)   Common share and unit offerings:

            During the year ended July 31, 2005, the Company received  financing
            from  the  drawdown  on  the  equity  line  as  the  Company  issued
            78,887,710  shares at effective  prices ranging from $0.028 to $0.05
            per share pursuant to the $15 million  Standby  Equity  Distribution
            Agreement  for gross  proceeds  of  $2,725,000  and net  proceeds of
            $2,584,250.  In addition,  $78,484 was reclassified  from additional
            paid-in   capital   to  share   financing   expense  to  record  the
            proportionate  share of costs on the equity  line  against the gross
            amount of draw downs.  The issuance of these shares  reduced the set
            price  that  the  holders  of  the  discounted  and  8%  convertible
            debentures can convert the convertible  debentures into common stock
            and the exercise price of 14,612,907 warrants outstanding to $0.028.

      (c)   During the year ended July 31, 2004,  200,000  common  shares with a
            fair  market  value of $0.174  per  share,  300,000  share  purchase
            warrants with an exercise price of $0.17 per share and 250,000 share
            purchase  warrants  with an  exercise  price of $0.20 per share were
            issued for services  received.  The fair value of these  warrants at
            the date of grant was estimated at $63,375.  The fair value of these
            warrants  was   estimated   on  the  date  of  issuance   using  the
            Black-Scholes  option  valuation  model using the  weighted  average
            assumptions  consistent  with those as described in note 3(o).  Fair
            value of common shares and warrants of $98,175 has been exercised.

            On January 19, 2005, the Company issued  5,752,945  shares of common
            stock to certain  members of senior  management  of the  Company for
            services  rendered.  The  fair  value of the  shares  at the date of
            issuance was $0.03 per share amounting to $172,588.  In addition, on
            June 21, 2005, the Company issued  1,011,260  shares of common stock
            to a certain member of senior management of the Company for services
            rendered.  The fair value of the shares at the date of issuance  was
            $0.088 per share amounting to $88,990.

            On May 19, 2004, the Company  arranged a $15 million  Standby Equity
            Distribution  Agreement from a private investment  company,  Cornell
            Capital partners,  LP. The agreement provided for the Company to, at
            its  discretion,  draw down  $500,000  every  seven  business  days,
            subject to an effective registration statement. In consideration for
            each draw down, the Company will sell shares of common stock at a 2%
            discount  to the lowest  closing  bid prices for the 5 trading  days
            after an advance notice is given by the Company. In addition,  5% of
            each advance will be retained by Cornell Capital as a commission.


                                      F-29


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

11.   Share capital (continued):

      (d)   Standby equity distribution agreements:

            On June 1, 2004, the Company filed a registration statement with the
            Securities  and  Exchange  Commission  to  register  the $15 million
            equity line of credit that was declared  effective on June 14, 2004.
            On June 1, 2004, the Company issued 3,605,769 shares at an effective
            price of $0.104 per share as payment for the $365,000 commitment fee
            and  $10,000  placement  agency fee  related to the  Standby  Equity
            Distribution  Agreement.  The Company also incurred additional costs
            of $35,420 in fees to prepare and file the  registration  statement.
            During the year ended July 31, 2004, the Company effected three draw
            downs of $250,000 each at prices of $0.090, $0.065 and $0.059, which
            resulted  in the  issuance  of  10,861,220  common  shares  and  net
            proceeds  of  $689,399.   In  addition,   the  Company  incurred  an
            additional $60,000 as a financing expense to advisors of the Standby
            Equity Distribution  Agreement.  On May 19, 2005, this $15.0 million
            Standby Equity Distribution Agreement was terminated by the parties.

            On  May  20,  2005,  the  Company  entered  into  a  Standby  Equity
            Distribution  Agreement with Cornell  Capital which provides for the
            potential  issuance and sale of up to $30.0 million of the Company's
            common stock to Cornell  Capital.  This $30.0 million Standby Equity
            Distribution  Agreement  was  terminated  by the parties on June 23,
            2005 and replaced with a $160.0 million equity line of credit.

            Under the terms of the $160.0  million  equity  line of credit,  the
            Company,  at its sole  discretion,  may draw down on this  facility,
            from time to time over a period of 24 months (or a five-year  period
            if the  Company  files  either an  amendment  to the then  effective
            registration  statement or a new registration  statement is declared
            effective  after the 24th and 48th month after June 23,  2005) after
            the  effective  date of  registration  statement  to be  filed  with
            Securities  and  Exchange   Commission  or  until  Cornell   Capital
            purchases  $160.0  million of shares of our common stock,  whichever
            occurs  first.  As at the date of  these  financial  statements  the
            Company  does not have an  effective  registration  statement  (note
            19(b)). As such, the Company cannot currently draw on this facility.

            For each share of common stock  purchased  under the Standby  Equity
            Distribution  Agreement,  Cornell Capital will pay 98% of the lowest
            closing bid price of our common stock on the OTC Bulletin  Board for
            the five trading days  immediately  following the date of the notice
            for the draw  down.  The  amount of each  advance  is  subject  to a
            maximum of $3.0 million per advance,  with a minimum of five trading
            days between  advances.  Cornell  Capital intends to sell the shares
            purchased  under the Standby  Equity  Distribution  Agreement at the
            then  prevailing  market  price.  In addition,  Cornell  Capital may
            deduct the amount of any fees,  expenses and disbursements  that the
            Company has not paid from any advance.


                                      F-30


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

11.   Share capital (continued):

            In addition,  the Company paid Yorkville Advisors  Management,  LLC,
            the general  partner of Cornell  Capital a cash fee of $16.0 million
            in connection  with the $160.0 million  Standby Equity  Distribution
            Agreement.

            On June 2, 2005,  the Company  issued  75,188 shares at an effective
            price of $0.133 per share as payment for a $10,000  placement agency
            fee  related  to the  Standby  Equity  Distribution  Agreement.  The
            Company  also  incurred  additional  costs of $74,086 to prepare and
            file the  registration  statement.  These additional costs are being
            treated as deferred financing costs (note 12).

      (e)   Stock-based compensations plans:

            At July 31,  2005,  the Company had eight  stock-based  compensation
            plans that are described below:

            (i)   Under the "2000 US Stock Incentive Plan" the Company may grant
                  options to its employees for up to 200,000 common shares.

            (ii)  Under the "2000  Stock  Incentive  Plan" the Company may grant
                  options to its employees for up to 800,000 common shares.

            (iii) Under the "2002 US Stock Incentive Plan" the Company may grant
                  options to its employees for up to 100,000 common shares.

            (iv)  Under the "2002  Stock  Incentive  Plan" the Company may grant
                  options to its employees for up to 900,000 common shares.

            (v)   Under the "2003 US Stock Incentive Plan" the Company may grant
                  options to its employees for up to 2,000,000 common shares.

            (vi)  Under the "2003  Stock  Incentive  Plan" the Company may grant
                  options to its employees for up to 8,000,000 common shares.

            (vii) Under the "2004 US Stock Incentive Plan" the Company may grant
                  options to its employees for up to 3,000,000 common shares.

            (viii) Under the "2004 Stock  Incentive  Plan" the Company may grant
                  options to its employees for up to 50,000,000 common shares.

            The options currently  outstanding under the "2003 and 2004 US Stock
            Incentive  Plan"  and the  "2003  and  2004  Stock  Incentive  Plan"
            generally vest immediately.  The options currently outstanding under
            the "2000 and 2002 Stock  Incentive Plan" generally vest from two to
            four  years,  with the first 20% to 33% vesting at the date of grant
            and the balance  vesting  annually at each  anniversary  date of the
            grant thereafter.  The exercise price of each option is based on the
            fair value of the common stock at the date of grant.  These  options
            have a five year term.


                                      F-31


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

11.   Share capital (continued):



                                                 2005                      2004                    2003
                                       -----------------------    ----------------------    --------------------
                                                      Weighted                  Weighted                Weighted
                                                      Average                   Average                 Average
                                                      Exercise                  Exercise                Exercise
                                         Shares        Price        Shares       Price       Shares      Price
                                       -----------    --------    ----------    --------    ---------   --------
                                                                                      
      Outstanding, beginning of year     8,469,800    $   0.63     1,714,400    $   2.54    1,677,250   $   3.08
        Options granted                 40,520,000        0.03     9,169,600        0.20      778,300       1.42
        Options exercised               (6,059,998)      (0.03)      (79,400)      (0.20)          --         --
        Options forfeited                 (957,000)      (1.01)   (2,334,800)      (0.38)    (741,150)     (2.80)
                                       -----------    --------    ----------    --------    ---------   --------
      Outstanding, end of year          41,972,802    $   0.13     8,469,800    $   0.63    1,714,400   $   2.54
                                       ===========    ========    ==========    ========    =========   ========





                                Options outstanding            Options exercisable
                        -----------------------------------   ----------------------
                                      Weighted
                                       average     Weighted                 Weighted
                                      remaining    average                  average
      Range of            Number     contractual   exercise     Number      exercise
      exercise prices   of shares       life        price     exercisable    price
      ---------------   ----------   -----------   --------   -----------   --------
                                                             
      $0.03 - 0.04      34,260,002          4.42   $   0.03    34,060,002   $   0.03
      $0.085 - 0.20      6,410,600          3.13       0.20     6,210,600       0.20
      $0.52 - 1.00         136,134          2.46       0.60       136,134       0.60
      $1.16 - 8.11       1,166,066          1.39       2.64     1,166,066       2.64
      ---------------   ----------   -----------   --------   -----------   --------
      $0.85 - 6.76      41,972,802          4.13   $   0.13    41,572,802   $   0.13
      ===============   ==========   ===========   ========   ===========   ========



      Where options  issued after  January 18, 2001 have an exercise  price in a
      currency that is not either the (a) functional currency of the Company, or
      (b) the  currency  in which the  employee  is paid,  the options are to be
      accounted  for as variable plan options and  compensation  expense will be
      recorded  equal to changes in the market  value of the  underlying  common
      shares at each reporting  period.  The Company  normally grants options in
      U.S.  dollars when the functional  currency of the Company is the Canadian
      dollar.  Most employees of the Company are paid in either Canadian dollars
      or British  pounds  sterling.  Accordingly,  these  employee  options  are
      considered to be variable options.

      The  compensation  expense for these  variable  options for the year ended
      July 31, 2005 is $4,018,075  (2004 - nil; 2003 - nil) and is recognized in
      the financial statements as engineering, research and development, general
      and  administrative or marketing  expense,  based on the classification of
      the employee's salaries.  In addition,  compensation expense is recognized
      to the extent that options are granted  having an exercise price less than
      the market price of the underlying common stock on the date of grant.


                                      F-32


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

11.   Share capital (continued):

      (f)   Warrants:

            As at July 31,  2005,  warrants  outstanding  were  exercisable  for
            64,988,141  (2004 - 37,483,485)  common  shares of the Company.  The
            warrants  entitle  the  holders  to  purchase  common  shares of the
            Company at prices  ranging  from $0.10 to $2.80 per share and expire
            on various dates until June 22, 2010.

            The exercise price of warrants  issued were not less than the market
            price of the Company's common shares at the date of issuance.



                                                 2005                       2004                       2003
                                       ------------------------   ------------------------   ------------------------
                                                      Weighted-                  Weighted-                  Weighted-
                                                       average                    average                    average
                                                      exercise                   exercise                   exercise
                                         Shares         price       Shares         price       Shares         price
                                       -----------    ---------   -----------    ---------   -----------    ---------
                                                                                          
      Outstanding, beginning of year    37,483,485    $    0.20    32,154,507    $    0.38     2,030,317    $    3.13
      Issued                            62,500,000         0.16    19,562,209         0.21    33,543,907         0.27
      Exercised                        (34,884,744)        0.03   (12,463,231)        0.25    (3,300,000)        0.11
      Expired                             (110,600)        1.70    (1,770,000)        3.30      (119,717)        2.00
                                       -----------    ---------   -----------    ---------   -----------    ---------
      Oustanding, end of year           64,988,141    $    0.16    37,483,485    $    0.20    32,154,507    $    0.38
                                       ===========    =========   ===========    =========   ===========    =========



            On September  24, 2004,  the holders of the  discounted  convertible
            debentures exercised 18,226,274 warrants at $0.03 for gross proceeds
            of $546,788,  and net proceeds of $499,916.  The fair value of these
            warrants   of   $1,017,299    initially   recorded   as   additional
            paid-in-capital  is  reclassified  to share  capital on  exercise of
            warrants.  On  May 5,  2005,  a  warrant  holder  exercised  714,286
            warrants  at an  exercise  price  of $0.10  for  gross  proceeds  of
            $71,429.

            In  addition,  during the year,  the Company  received  notices of a
            cashless  warrant  exercise from certain  holders of the convertible
            debentures to exercise their outstanding  15,944,184  warrants.  The
            exercise price of these warrants ranged from $0.028 to $0.10,  for a
            fair value of $1,026,617. In response, the Company issued 13,364,073
            shares of common stock to the warrant holders.

            For the year ended July 31, 2004,  the Company  realized  gross cash
            proceeds of $2,179,385 and net cash proceeds of $2,101,015  from the
            exercise of warrants as follows:

            (i)   On April 30, 2004,  500,000  warrants were exercised at $0.104
                  resulting  in gross  cash  proceeds  of  $52,000  and net cash
                  proceeds of $49,920.


                                      F-33


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

11.   Share capital (continued):

            (ii)  On October 27, 2003, the Company  offered  warrant holders who
                  were issued  warrants with an exercise price of $0.2645 on May
                  15,  2003 in  connection  with  the  convertible  debenture  a
                  reduction in their exercise price to $0.20 plus one additional
                  warrant at $0.20 if they exercised their warrants.  A total of
                  3,290,596  warrants were exercised.  In addition,  the Company
                  granted 194,000 additional warrants  exercisable at a price of
                  $0.20  per  share  for five  years to a  shareholder  who also
                  exercised  their  warrants.  On November 6, 2003, the exercise
                  price of the 7,478,635  warrants  initially granted at $0.2645
                  were reduced to $0.1771 and were  exercised for gross proceeds
                  of $1,324,466.

            (iii) During  October  and  November  2003,  the  fair  value of the
                  10,963,231  warrants  of  $1,601,970   initially  recorded  as
                  additional  paid in capital was  reclassified to share capital
                  on exercise of the warrants.

            (iv)  On May 20, 2004,  the Company  realized gross cash proceeds of
                  $120,000  from  the  exercise  of  1,000,000  warrants  at  an
                  exercise price of $0.12 per share.

12.   Deferred financing costs:



                                                             2005           2004
                                                         ------------    ---------
                                                                   
      $160 million equity line of credit (note 11 (d))
        Commitment fee                                   $ 16,000,000    $      --
        Professional fees                                      74,086           --
        Agent placement fee                                    10,000           --
                                                         ------------    ---------
                                                           16,084,086           --

      $30 million 10% convertible debentures (note 9)
        Commissions                                         2,130,000           --
        Professional fees                                      35,500           --
                                                         ------------    ---------
                                                            2,165,500           --

      Discounted convertible debenture (note 9)
        Commissions                                           218,000      218,000
        Fair value of agents warrants                          15,699       15,699
        Professional fees                                      46,894       46,894
                                                         ------------    ---------
                                                              280,593      280,593
                                                         ------------    ---------

                                                           18,530,179      280,593
        Amortization                                         (320,899)    (123,573)
                                                         ------------    ---------

                                                         ------------    ---------
                                                         $ 18,209,280    $ 157,020
                                                         ============    =========



      The deferred charges related to the discounted  convertible  debenture are
      being amortized over the maturity period.  During the year, $197,326 (2004
      - $123,573) was amortized and charged to interest  expense.  The fees with
      respect to the $160.0  million  equity line of credit  have been  deferred
      pending completion of the registration statement process.


                                      F-34


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

13.   Financial instruments:

      (a)   Credit risk:

            The majority of the Company's  activities  are  concentrated  in the
            automotive industry and sales are primarily to a few major customers
            (note 18). To reduce credit risk, management performs ongoing credit
            evaluations  of its  customers'  financial  condition.  The  Company
            maintains  reserves  for  potential  credit  losses  based on a risk
            assessment of its customers.

      (b)   Foreign currency risk:

            The Company  operates  internationally  which gives rise to the risk
            that  cash  flows  may  be  adversely   impacted  by  exchange  rate
            fluctuations.  To July 31,  2005,  the Company has not entered  into
            derivatives  or other  hedging  instruments  to mitigate its foreign
            exchange risk.

14.   Related party transactions:

      (a)   Cornell  Capital is  considered  a related  party  from a  financial
            perspective due to the number and size of the financial transactions
            that were entered  into with the Company  during the year ended July
            31, 2005. Cornell Capital does not have influence over the Company's
            operating  or investing  activities.  During the year ended July 31,
            2005, the Company paid fees of  $19,658,134  to Cornell  Capital and
            its  affiliates  (2004-$571,500)  and the Company had the  following
            financial  instruments  outstanding  with Cornell Capital as at July
            31, 2005:

            Financial Instrument                    Amount
            -------------------------------------   --------------
            Standby equity distribution agreement   $160.0 million
            Preferred shares                        $4.0 million
            Convertible debentures                  $31.5 million


      (b)   During the year ended July 31, 2005, the Company  incurred  expenses
            of  $60,000  (2004 - nil;  2003 - nil) for a  research  report  to a
            company  in  which  a  director  of  the  Company  has   significant
            influence.

15.   Income taxes:

      (a)   Effective tax rate:

            The  effective  income tax rates differ from the Canadian  statutory
            rates for the following reasons:



                                                             2005            2004            2003
                                                         -----------     -----------     -----------
                                                                                
            Canadian statutory tax rate                         35.6%           36.4%           38.5%
            Computed tax expense                         $(5,087,838)    $(3,999,277)    $(3,817,132)
            Foreign losses tax affected at lower rates       103,937           5,162         192,027
            Reduction in effective tax rates                      --        (339,481)             --
            Permanent and other differences                2,941,029       1,352,012         387,870
            Change in valuation allowance                  2,042,872       2,981,584       3,237,235
                                                         -----------     -----------     -----------
                                                         $        --     $        --     $        --
                                                         ===========     ===========     ===========



                                      F-35


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

15.   Income taxes (continued):

      (b)   Deferred tax assets and liabilities:



                                                               2005            2004
                                                           ------------    ------------
                                                                     
            Deferred tax assets:
            Fixed and other assets, accounting
              depreciation in excess of tax                $  1,642,001    $  1,220,775
            Loss carryforwards                               17,812,576      16,534,418
            Scientific research and development expenses        413,060         382,971
            Share issue costs                                   721,844         549,499
            Others                                              178,261          37,207
                                                           ------------    ------------
            Total gross deferred tax assets                  20,767,742      18,724,870
            Valuation allowance                             (20,767,742)    (18,724,870)
                                                           ------------    ------------
            Net deferred tax assets                        $         --    $         --
                                                           ============    ============



            In  assessing  the  realizability  of future tax assets,  Management
            considers  whether it is more likely  than not that some  portion or
            all  of the  future  tax  assets  will  be  realized.  The  ultimate
            realization   of  the  future  tax  assets  is  dependent  upon  the
            generation  of future  taxable  income  during the  periods in which
            those temporary differences become deductible.

            For Canadian tax purposes, the Company has approximately $33,600,000
            of non-capital  losses for income tax purposes available at July 31,
            2005 to reduce  taxable  income of future  years.  These losses will
            expire as follows:

            2006   $ 8,200,000
            2007       200,000
            2008     4,700,000
            2009     6,000,000
            2010     5,300,000
            2011     6,000,000
            2012     3,200,000
                   -----------
                   $33,600,000
                   ===========


            Additionally,  for Canadian tax purposes, the Company has scientific
            research and  development  expenditures  of $1,160,000  available to
            reduce future taxable income indefinitely.


                                      F-36


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

15.   Income taxes (continued):

            For United  States  tax  purposes,  the  Company  has  approximately
            $6,200,000 of net operating losses for income tax purposes available
            at July 31, 2005 to reduce  taxable  income of future  years.  These
            losses will expire as follows:

            2012   $  100,000
            2013    1,000,000
            2019    1,800,000
            2020    1,300,000
            2021      400,000
            2022      800,000
            2023      300,000
            2024      400,000
            2025      100,000
                   ----------
                   $6,200,000
                   ==========


            For United  Kingdom tax  purposes,  the  Company  has  approximately
            $11,100,000 of non-capital  losses for income tax purposes available
            at July 31, 2005 to reduce  taxable  income of future  years.  These
            losses may be carried forward indefinitely.

16.   Earnings (loss) per share:

      The weighted average number of shares  outstanding used in the computation
      of earnings (loss) per share were as follows:



                                                       2005          2004         2003
                                                    -----------   ----------   ----------
                                                                      
      Weighted-average shares used in computation
        of basic earnings (loss) per share          222,981,341   83,356,095   26,771,427
                                                    -----------   ----------   ----------


      Diluted  weighted-average  number of common  shares and  diluted  earnings
      (loss ) per share have not been  presented  since the Company is in a loss
      position and the effect of the Company's  stock  options,  debentures  and
      warrants are anti-dilutive.

17.   Commitments and contingencies:

      (a)   The Company is committed to the following  payments under  operating
            leases,  and service  agreements for premises and certain  equipment
            and consultants:

            2006   1,308,227
            2007     498,351
            2008     449,424
            2009     447,858
            2010     444,968
            2011     111,007


                                      F-37


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

17.   Commitments and contingencies (continued):

      (b)   Product warranties:

            The Company  provides for  estimated  warranty  costs at the time of
            product sale.  Warranty  expense accruals are based on best estimate
            with  reference  to  historical  claims   experience.   As  warranty
            estimates are based on forecasts, actual claim costs may differ from
            amounts  provided.  An analysis of changes in liability  for product
            warranties follows:

            Balance, August 1, 2003   $ 20,438

            Provision increase          85,934
            Expenditures               (16,512)
                                      --------
            Balance, July 31, 2004      89,860

            Provision increase          15,856
            Expenditures               (55,276)
                                      --------
            Balance, July 31, 2005    $ 50,440
                                      ========


18.   Segmented information:

      The Company operates in the wireless tire monitoring  technology industry.
      Management of the Company makes decisions about allocating resources based
      on this one operating segment. Geographic information is as follows:

      Revenue from external customers:

                                   Revenue from
                                external customers
                       ------------------------------------
                          2005         2004         2003
                       ----------   ----------   ----------
      United Kingdom   $  746,889   $  225,517   $  261,905
      United States       520,615      651,089      509,228
      China                15,998      514,365      243,866
      Italy                    --           --      391,169
      Other               179,958      267,308      396,428
                       ----------   ----------   ----------
                       $1,463,460   $1,658,279   $1,802,596
                       ==========   ==========   ==========


      As at July 31, 2005, 52% (2004-53%) of the Company's  fixed assets were in
      Canada,  18% (2004-17%)  were in Europe and 30% were in Korea  (2004-30%).

      Major customers, representing 10% or more of total sales, include:

                     2005        2004        2003
                   --------    --------    --------
      Customer A   $546,423    $    <10%   $    <10%
      Customer B    234,244         <10%        <10%
      Customer C        <10%    484,433         <10%
      Customer D        <10%        <10%    391,169


                                      F-38


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

19.   Subsequent events:

      (a)   Subsequent  to year-end the holder of the 8%  convertible  debenture
            converted  the balance of its  $115,000  and  interest  thereon into
            common shares of the Company.

      (b)   On  September  23,  2005  the  Company  formally  requested  that  a
            Registration Statement on Form SB-2 previously filed with the SEC on
            July 22,  2005 be  withdrawn.  The  Registration  Statement  was not
            previously declared effective by the SEC and no securities were sold
            pursuant to the Registration  Statement.  The Company's  decision to
            withdraw the Registration  Statement  resulted in the non-compliance
            of  certain  terms and  conditions  of the  outstanding  convertible
            debentures and preferred share agreements. The principal holder has,
            in writing by date of October 7, 2005,  agreed  that the  Company is
            not in  default  of these  agreements  pending  the  filing of a new
            registration  statement and the  principal  holder waives its rights
            under the default provisions affected by this non-compliance.

20.   Contingencies

      The Company has settled a series of discounted convertible debentures with
      the exception of one with a carrying value of $91,726.  On April 21, 2005,
      one holder of this discounted  debenture in the amount of $91,726 provided
      the Company with notice of a summons  with the Supreme  Court of the State
      of New York. The holder is alleging that the Company wrongfully refused to
      honor its request to convert this debt into 9,268,875 common shares of the
      Company.  The holder is seeking  $4,393,360  plus  interest from April 25,
      2005 and  attorneys  fees.  It is not  possible to  determine  whether the
      debenture holder will be successful in their legal action. The Company has
      recorded a liability of $128,259 which includes the outstanding principal,
      premium and penalties.

21.   Differences   between  Canadian  and  United  States  Generally   Accepted
      Accounting Principles and Practices:

      These consolidated  financial  statements have been prepared in accordance
      with accounting  principles and practices generally accepted in the United
      States  ("U.S.   GAAP")  which  differ  in  certain  respects  from  those
      principles  and  practices  that the Company  would have  followed had its
      consolidated   financial  statements  been  prepared  in  accordance  with
      accounting   principles  and  practices   generally   accepted  in  Canada
      ("Canadian GAAP").

      (a)   Under U.S.  GAAP,  the adoption of U.S.  dollar in 2001 as reporting
            currency  was  implemented  retroactively,  such that  prior  period
            financial  statements were translated  under the current rate method
            using  foreign  exchange  rates  in  effect  on those  dates.  Under
            Canadian  GAAP, a change in  reporting  currency is  implemented  by
            translating  all  prior  year  financial  statement  amounts  at the
            foreign  exchange rate on the date of change in reporting  currency,
            which was July 31, 2001. As a result, there is a difference in share
            capital,  deficit and cumulative translation adjustment amount under
            Canadian GAAP as compared to U.S. GAAP.


                                      F-39


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

21.   Differences   between  Canadian  and  United  States  Generally   Accepted
      Accounting Principles and Practices continued:

      (b)   Under U.S.  GAAP,  the  Company has elected to continue to apply the
            guidance  set out in  Accounting  Principles  Board  Opinion No. 25,
            "Accounting  for Stock Issued to  Employees"  ("APB 25") and related
            interpretation  in accounting for its employee stock option.  As the
            Company  grants  options  with an  exercise  price not less than the
            market value of the  underlying  common shares on the date of grant,
            no compensation  expense is required to be recognized  under APB 25.
            If the exercise price of employee stock option award is not fixed in
            the  functional  currency  of the  Company  or in the  currency  the
            employee is paid, the award is accounted for as variable award until
            the award is  exercised,  forfeited,  or  expires  unexercised.  The
            Company  measures  compensation  expense  as the amount by which the
            quoted  market value of the common  shares of the  Company's  common
            stock covered by the grant exceeds the option price, with changes in
            the market price included in the measurement of loss.

            Prior to 2003, under Canadian GAAP, no compensation was recorded for
            employee options.  Subsequent to August 1, 2003, the Company elected
            to use  the  fair-value  based  method  under  Canadian  GAAP,  on a
            prospective basis, to record compensation  expense for options.  Had
            the Company determined  compensation  expense for option grants made
            to  employees  after July 31, 2002 based on the fair values at grant
            dates of the stock  options  consistent  with the fair value method,
            the Company's loss and loss per share would have been as follows:



                                                         2005            2004          2003
                                                     ------------    -----------    -----------
                                                                           
      Net loss:
      As reported in accordance with Canadian GAAP   $(12,037,306)   $(9,082,381)   $(6,552,235)
      Stock-based compensation expense
        included in reported net loss                   1,089,282      1,130,170             --
      Stock-based compensation expense
        determined under fair value
        based method for all awards                    (1,101,411)    (1,257,378)      (458,819)
                                                     ------------    -----------    -----------

      Pro forma                                      $(12,049,435)   $(9,209,589)   $ (7,011,05)
                                                     ============    ===========    ===========

      Basic and diluted loss per share:
        As reported                                  $      (0.05)   $     (0.11)   $     (0.24)
        Pro forma                                           (0.05)         (0.11)         (0.26)
                                                     ============    ===========    ===========



                                      F-40


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

21.   Differences   between  Canadian  and  United  States  Generally   Accepted
      Accounting Principles and Practices (continued):

      (c)   Under U.S.  GAAP,  the  proceeds  from the  issuance of  convertible
            debentures with detachable  warrants are allocated to the fair value
            of warrants  issued and  intrinsic  value of  beneficial  conversion
            feature. The remaining proceeds are allocated to debt which is being
            accreted to the redemption value of the convertible  debentures over
            the maturity  period.  On the date of  conversion of debt to equity,
            the difference  between the carrying amount and redemption amount is
            charged to statement of operations as interest expense.

            Under  Canadian  GAAP, the proceeds from the issuance of convertible
            debentures  with  detachable  warrants are allocated to the warrants
            issued and the  conversion  feature based on their fair values.  The
            remaining  proceeds  are  allocated  to debt  which  is  then  being
            accreted to the redemption value of the convertible  debentures over
            the maturity  period.  On the date of  conversion of debt to equity,
            the  carrying  value  of  debt is  reclassified  to  equity  with no
            additional  interest  accretion.  When the Company has the option of
            repaying the  convertible  debentures in cash or its common  shares,
            the entire principal amount of is recorded as equity.  The principal
            equity  is  accreted  to the  redemption  value  of the  convertible
            debentures over the maturity period and is charged to deficit.

      (d)   Under U.S. GAAP, the discount on convertible  debt is netted against
            the  value of  debenture,  and debt  issuance  cost is  recorded  as
            deferred  financing cost and is amortized over the maturity  period.
            Under Canadian GAAP, the discount is recorded as deferred  financing
            cost and is being amortized over the maturity period.  Debt issuance
            cost is charged to equity.

      (e)   For U.S. GAAP, on settlement of a debenture,  a gain was recorded in
            the statement of  operations of $1,822,033  and a charge to retained
            earnings was recorded for the same amount (note 9(c)).  For Canadian
            GAAP,  no gain  arises,  since the carrying  value of liability  and
            equity  component of the debenture is the same as the allocated fair
            values between liability and equity of the consideration paid.



                                                       2005                       2004
                                             -------------------------   -----------------------
      Consolidated                            Canadian                    Canadian
      balance sheets                            GAAP        U.S. GAAP       GAAP      U.S. GAAP
      ------------------------------------   -----------   -----------   ----------   ----------
                                                                          
      Current assets                         $13,292,487   $13,292,487   $3,807,743   $3,807,743
      Capital assets                             716,763       716,763      824,616      824,616
      Deferred financing costs (d)            16,206,086    18,209,280      443,016      157,020
      Other assets                             1,066,013     1,066,013    2,147,749    2,147,749
      Current liabilities (c)                  1,649,690     5,781,918    2,804,081    3,075,338
      Long term convertible debentures (c)     1,272,123    17,118,667            1      395,574
      Preferred shares subject to
        mandatory redemption                           1             1           --           --
      Stockholders' equity                    28,359,535    10,383,957    4,419,042    3,466,216
                                             ===========   ===========   ==========   ==========



                                      F-41


SMARTIRE SYSTEMS INC.
Notes to Consolidated Financial Statements
(Expressed in United States dollars)
(Prepared in accordance with U.S. generally accepted accounting principles)

Years ended July 31, 2005, 2004 and 2003

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

21.   Differences   between  Canadian  and  United  States  Generally   Accepted
      Accounting Principles and Practices (continued):



                                                          2005            2004            2003
                                                      ------------    ------------    ------------
                                                                             
      Net loss in accordance with US GAAP             $(14,291,861)   $(10,987,026)   $ (9,914,629)
      Effects of difference in accounting for:
        Stock based compensation expense under
          US GAAP (b)                                    4,018,075              --          17,005
        Stock based compensation
          (recovery) under Canadian GAAP (b)            (1,089,282)     (1,130,170)             --
        Interest accretion and amortization
          of debenture finance costs recorded
          under US GAAP (c)(d)                           2,689,712       3,360,389       3,359,977
        Interest accretion and amortization
          of debenture finance cost under
          Canadian GAAP (d)                             (1,541,917)       (325,574)        (14,588)
        Gain on settlement of convertible debt (d)      (1,822,033)             --              --
                                                      ------------    ------------    ------------

        Net loss in accordance with
          Canadian GAAP                                (12,037,306)     (9,082,381)     (6,552,235)
        Beginning deficit in accordance
          with Canadian GAAP                           (51,971,332)    (41,762,812)    (35,210,577)
        Interest on convertible debentures
          and amortization of financing charges (d)     (1,055,763)     (1,126,239)             --
                                                      ------------    ------------    ------------
        Ending deficit in accordance with
          Canadian GAAP                                (65,064,401)    (51,971,332)    (41,762,812)
                                                      ============    ============    ============
        Basic and diluted loss per
          share (in accordance with Canadian GAAP)           (0.05)          (0.11)          (0.24)



22.   Comparative figures:

      Certain  figures  have  been  reclassified  to  conform  to the  financial
      presentation adopted for the current year.


                                      F-42


                PART II - INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24 INDEMNIFICATION OF DIRECTORS AND OFFICERS

      On January 5, 2006, we issued 2,000,000 shares of our common stock to
Bristo Investment Fund Ltd. pursuant to a settlement agreement and mutual
release pursuant to Rule 506 of Regulation D under the Securities Act.

      Under our Bylaw, subject to the Business Corporations Act (Yukon
Territory) and subject to court approval in certain circumstances, we must
indemnify each of our current or former directors and officers, and any a person
who acts or has acted at our request as a director or officer of a corporation
of which we are or were a shareholder or creditor, and any such indemnified
person's heirs and legal representatives, against all costs, charges and
expenses, including any amount paid to settle an action or satisfy a judgment,
reasonably incurred by him or her in respect of any civil, criminal or
administrative action or proceeding to which he or she is made a party by reason
of serving or having served as a director or officer of our company or such
corporation, if: (a) he or she acted honestly and in good faith with a view to
the best interests of our company; and (b) in the case of a criminal or
administrative action or proceeding that is enforced by a monetary penalty, he
or she had reasonable grounds for believing his or her conduct was lawful.

      Under section 126 of the Business Corporations Act (Yukon Territory),
court approval is required for us to indemnify any of the foregoing persons in
respect of an action by or on behalf of our company, or by or on behalf of any
corporation of which we are or were a shareholder or creditor, to procure a
judgment in our or its favor, as the case may be. Court approval may be granted
for us to indemnify any such person against all costs, charges and expenses
reasonably incurred by him or her in connection with the action only if: (a) he
or she acted honestly and in good faith with a view to the best interests of our
company; and (b) in the case of a criminal or administrative action or
proceeding that is enforced by a monetary penalty, he or she had reasonable
grounds for believing that his or her conduct was lawful.

      Section 126 of the Business Corporations Act (Yukon Territory) goes on to
provide that, in any event, any of the foregoing persons is entitled to be
indemnified by us in respect of all costs, charges and expenses reasonably
incurred by him or her in connection with the defence of any civil, criminal or
administrative action or proceeding to which he or she is made a party by reason
of being or having been a director or officer of our company or a corporation of
which we are or were a shareholder or creditor, if he or she: (a) was
substantially successful on the merits in his or her defence of the action or
proceeding; (b) is fairly and reasonably entitled to indemnity, (c) acted
honestly and in good faith with a view to the best interests of our company; and
(d) in the case of a criminal or administrative action or proceeding that is
enforced by a monetary penalty, he or she had reasonable grounds for believing
his or her conduct was lawful.

      Insofar as indemnification for liabilities arising under the Securities
Act might be permitted to directors, officers or persons controlling our company
under the provisions described above, we have been informed that in the opinion
of the SEC such indemnification is against public policy as expressed in the
Securities Act and is therefore unenforceable.

Item 25 OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

      The following table sets forth the costs and expenses payable by us in
connection with the issuance and distribution of the securities being registered
hereunder. No expenses shall be borne by the selling stockholder. All of the
amounts shown are estimates, except for the SEC Registration Fees.



SEC registration fees                                          $    10,704.78

Printing and engraving expenses                                $     1,000 (1)

Accounting fees and expenses                                   $    20,000 (1)

Legal fees and expenses                                        $   $100,000(1)

Transfer agent and registrar fees                              $     2,000 (1)

Fees and expenses for qualification under state                $     1,000 (1)
securities laws

Miscellaneous                                                  $     1,000 (1)

Total                                                          $   135,704.78

(1) We have estimated these amounts


                                       66


Item 26 RECENT SALES OF UNREGISTERED SECURITIES

      On January 5, 2006, we issued 2,000,000 shares of our common stock to
Bristol Investment Fund Ltd. pursuant to a settlement agreement and mutual
release pursuant to Rule 506 of Regulation D under the Securities Act.

      By conversion notice dated October 26, 2005, Crescent International Ltd.
elected to convert $79,439 of its discounted convertible debentures. In
response, we issued 2,837,107 shares of our common stock to pursuant to Rule 506
of Regulation D under the Securities Act.

      By notice of a warrant exercise dated October 20, 2005, Simon Archdale
elected to exercise 1,100,000 warrants. In response, we issued 1,100,000 shares
of our common stock to pursuant to Regulation S under the Securities Act.

      By conversion notice dated August 23, 2005, Crescent International Ltd.
elected to convert $115,000 of its 8% convertible debentures plus accrued
interest of $19,626.67. In response, we issued 4,286,665 shares of our common
stock to Crescent International Ltd. pursuant to Rule 506 of Regulation D under
the Securities Act.

      On June 30, 2005, we closed a $30 million securities purchase agreement
with Cornell Capital Partners, Highgate House Funds, Ltd. and LCC Global
Limited, a corporation organized under the laws of Cyprus. In accordance with
the securities purchase agreement, we issued, for a purchase price of $30
million, (i) a 10% convertible debenture due June 23, 2008, with a principal
balance of $20 million, to Cornell Capital Partners, in trust for LCC Global,
(ii) a 10% convertible debenture due June 23, 2008, with a principal balance of
$8 million, to Cornell Capital Partners, in trust for LCC Global, and (iii) a
10% convertible debenture due June 23, 2008, with a principal balance of $2
million, to Highgate House Funds, in trust for LCC Global. We paid to Yorkville
Advisors LLC, the general partner of Cornell Capital Partners, a cash
structuring fee of $3 million in connection with this transaction.

      On December 30, 2005, we, Starome Investments Limited, Xentennial Holdings
Limited, Staraim Enterprises Limited, Cornell Capital Partners, Highgate House
Funds and LCC Global amended and restated the 10% convertible debentures in an
aggregate principal amount of $30 million. We amended and restated the 10%
convertible debentures to (i) modify the terms of such 10% convertible
debentures, (ii) effect the transfer by (A) Cornell Capital Partners and LCC
Global to Starome Investments, a corporation organized under the laws of Cyprus,
of the 10% convertible debenture with the principal balance of $20 million, (B)
Cornell Capital Partners and LCC Global to Xentennial Holdings, a corporation
organized under the laws of Cyprus, of the 10% convertible debenture with the
principal balance of $8 million and (iii) effect the transfer by Highgate House
Funds and LCC Global to Staraim Enterprises, a corporation organized under the
laws of Cyprus, of the 10% convertible debenture with the principal balance of
$2 million.

      On June 2, 2005, we issued 75,188 shares of our common stock to Newbridge
Securities Corporation as a placement agent fee on the SEDA entered into on May
23, 2005.

      On May 27, 2005, we closed a Securities Purchase Agreement with Cornell
Capital Partners, L.P., an accredited investor, in which Cornell Capital
Partners agreed to lend a principal amount of $1,500,000 to us in exchange for
our 5% convertible debenture. We issued the convertible debenture to the
investor pursuant to Rule 506 of Regulation D as promulgated under the
Securities Act of 1933, as amended (the "Act"), and/or Section 4(2) of the Act.

      By notice of a warrant exercise dated May 12, 2005, William Page elected
to exercise 81,327 warrants. In response, we issued 32,889 shares of our common
stock to pursuant to Rule 506 of Regulation D under the Securities Act.

      On May 11, 2005, we issued 1,495,195 shares of our common stock pursuant
to a redemption, settlement and release agreement with Goldplate Investment
Partners pursuant to Rule 506 of Regulation D under the Securities Act.

      By notice of a warrant exercise dated May 5, 2005, Morval Bank & Trust
Cayman, Ltd, elected to exercise 714,286 warrants. In response, we issued
714,286 shares of our common stock to pursuant to Regulation S under the
Securities Act.

      On May 4, 2005, we issued 10,641,670 shares of our common stock pursuant
to a redemption, settlement and release agreement with Alpha Capital
Aktiengesellschaftt pursuant to Rule 506 of Regulation D under the Securities
Act.

      On May 2, 2005, we issued 4,143,268 shares of our common stock pursuant to
a redemption, settlement and release agreement with Gamma Opportunity Capital
Partners pursuant to Rule 506 of Regulation D under the Securities Act.

      By notice of a cashless warrant exercise dated April 28, 2005, Crescent
International Ltd. elected to exercise 3,846,154 warrants. In response, we
issued 3,205,128 shares of our common stock to Crescent International Ltd.
pursuant to Rule 506 of Regulation D under the Securities Act.

      By notice of a cashless warrant exercise dated April 25, 2005, HPC Capital
Management elected to exercise 250,000 warrants. In response, we issued 197,368
shares of our common stock to HPC Capital Management pursuant to Rule 506 of
Regulation D under the Securities Act.

      By notice of a cashless warrant exercise dated April 25, 2005, Talisman
Management Limited elected to exercise 1,000,000 warrants. In response, we
issued 789,474 shares of our common stock to Talisman Management Limited
pursuant to Rule 506 of Regulation D under the Securities Act.


                                       67


      By notice of a cashless warrant exercise dated April 25, 2005, Palisades
Master Fund, L.P. elected to exercise 3,290,596 warrants. In response, we issued
2,597,839 shares of our common stock to Palisades Master Fund, L.P. pursuant to
Rule 506 of Regulation D under the Securities Act.

      By conversion notice dated April 20, 2005, Crescent International Ltd.
elected to convert $59,700 of convertible debentures. In response, we issued
2,132,143 shares of our common stock to Crescent International Ltd. pursuant to
Rule 506 of Regulation D under the Securities Act.

      By conversion notice dated April 20, 2005, Palisades Master Fund, L.P.
elected to convert $3,864 of convertible debentures. In response, we issued
138,000 shares of our common stock to Palisades Master Fund., L.P. pursuant to
Rule 506 of Regulation D under the Securities Act.

      By conversion notice dated April 20, 2005, Goldplate Investment Partners
elected to convert $66,080 of convertible debentures. In response, we issued
2,360,000 shares of our common stock to the debenture holder pursuant to Rule
506 of Regulation D under the Securities Act.

      On March 23, 2005, we closed on a transaction pursuant to which we entered
into an Investment Agreement dated as of March 22, 2005 with one accredited
investor in which we sold an aggregate of $4,000,000 of our Series A 5%
Convertible preferred stock, no par value per share). The purchase price was
$4,000,000, of which $2,850,000 was previously funded pursuant to certain
transaction documents we previously entered into with the investor. These
transaction documents were terminated by the parties on March 23, 2005 (see Item
1.02 below). On March 23, 2005, we received net proceeds of $1,015,000, after
deducting the $2,850,000 which was previously funded, a $115,000 commitment fee
and legal fees in the amount of $20,000. We issued the preferred stock to the
investor pursuant to Rule 506 of Regulation D as promulgated under the
Securities Act of 1933, as amended (the "Act"), and/or Section 4(2) of the Act.

      By conversion notice dated March 21, 2005, a holder of discounted
convertible debentures (described below) elected to convert $65,800 of
outstanding under the convertible debentures under rule 144. In response, we
issued 2,350,000 shares of our common stock to the debenture holder pursuant to
Rule 506 of Regulation D under the Securities Act of 1933, as amended.

      By conversion notice dated March 18, 2005, a holder of discounted
convertible debentures (described below) elected to convert $30,000 of
outstanding under the convertible debentures under rule 144. In response, we
issued 1,071,429 shares of our common stock to the debenture holder pursuant to
Rule 506 of Regulation D under the Securities Act of 1933, as amended.

      By conversion notice dated March 11, 2005, a holder of discounted
convertible debentures (described below) elected to convert $20,000 of
outstanding under the convertible debentures under rule 144. In response, we
issued 714,286 shares of our common stock to the debenture holder pursuant to
Rule 506 of Regulation D under the Securities Act of 1933, as amended.

      By conversion notice dated January 20, 2005, a holder of discounted
convertible debentures (described below) elected to convert $63,000 of
outstanding principal under the convertible debentures under rule 144. In
response, we issued 2,250,000 shares of our common stock to the debenture holder
pursuant to Rule 506 of Regulation D under the Securities Act of 1933, as
amended.

      By conversion notice dated January 3, 2005, a holder of 8% convertible
debentures (described below) elected to convert $30,000 of principal and $3,573
in accrued interest outstanding under the convertible debentures under rule 144.
In response, we issued 1,200,337 shares of our common stock to the debenture
holder pursuant to Rule 506 of Regulation D under the Securities Act of 1933, as
amended.

      On December 15, 2004, we closed on a transaction pursuant to which the
Company entered into a Subscription Agreement with several accredited investors
in which the investors agreed to lend a principal amount of $195,000 to us in
exchange for our 5% convertible debentures. We issued the convertible debentures
to the investors pursuant to Rule 506 of Regulation D as promulgated under the
Securities Act of 1933, as amended (the "Act"), and/or Section 4(2) of the Act.

      On December 15, 2004 we entered into a Securities Purchase Agreement with
Cornell Capital Partners, L.P., an accredited investor, in which the investor
agreed to lend a principal amount of $2,500,000 to us in exchange for our 5%
convertible debenture. We issued the convertible debenture to the investor
pursuant to Rule 506 of Regulation D as promulgated under the Securities Act of
1933, as amended (the "Act"), and/or Section 4(2) of the Act.

      By conversion notice dated December 2, 2004, a holder of 8% convertible
debentures (described below) elected to convert $30,000 of principal and $3,359
in accrued interest outstanding under the convertible debentures under rule 144.
In response, we issued 1,188,095 shares of our common stock to the debenture
holder pursuant to Rule 506 of Regulation D under the Securities Act of 1933, as
amended.

      On October 25, 2004, we issued 7,500,000 shares of our common stock to the
purchaser in a standby equity facility at a price of $0.03 per share, in payment
of a $225,000 draw down on the equity line of credit. We relied on Rule 506 of
Regulation D and/or Section 4(2) of the Securities Act of 1933 to effect this
issuance.

      On October 14, 2004, we issued 10,714,286 shares of our common stock to
the purchaser in a standby equity facility at a price of $0.028 per share, in
payment of a $300,000 draw down on the equity line of credit. We relied on Rule
506 of Regulation D and/or Section 4(2) of the Securities Act of 1933 to effect
this issuance.


                                       68


      On October 5, 2004, we issued 12,500,000 shares of our common stock to the
purchaser in a standby equity facility at a price of $0.032 per share, in
payment of a $400,000 draw down on the equity line of credit. We relied on Rule
506 of Regulation D and/or Section 4(2) of the Securities Act of 1933 to effect
this issuance.

      On September 27, 2004, we issued 12,500,000 shares of our common stock to
the purchaser in a standby equity facility at a price of $0.04 per share, in
payment of a $500,000 draw down on the equity line of credit. We relied on Rule
506 of Regulation D and/or Section 4(2) of the Securities Act of 1933 to effect
this issuance.

      Between September 22, 2004 and October 4, 2004, we issued 56,833,691
shares to the escrow agent of the holders of the discounted convertible
debentures of which 14,127,787 shares were returned to treasury. 18,226,274 of
these shares were issued pursuant to the exercise of warrants at a price of
$0.03 per share and 24,479,630 were issued at an effective price of $0.03 per
share to repay a portion of the discounted convertible debenture. We relied on
section 3(a)(9) and/or section 4(2) of the Securities Act of 1933 in issuing
these shares.

      Between September 17, 2004 and September 22, 2004, we issued 16,667,667
shares of our common stock to the purchaser in a standby equity facility at a
price of $0.03 per share, in payment of a $500,000 draw down on the equity line
of credit. We relied on Rule 506 of Regulation D and/or Section 4(2) of the
Securities Act of 1933 to effect this issuance.

      On September 8, 2004, we issued 6,756,757 shares of our common stock to
the purchaser in a standby equity facility at a price of $0.037 per share, in
payment of a $250,000 draw down on the equity line of credit. We relied on Rule
506 of Regulation D and/or Section 4(2) of the Securities Act of 1933 to effect
this issuance.

      On August 30, 2004, we issued 6,250,000 shares of our common stock to the
purchaser in a standby equity facility at a price of $0.04 per share, in payment
of a $250,000 draw down on the equity line of credit and 58,824 shares of common
stock as a result of a miscalculation of shares necessary to close the Advance
Notice dated August 13, 2004. We relied on Rule 506 of Regulation D and/or
Section 4(2) of the Securities Act of 1933 to effect this issuance.

      On August 20, 2004, we issued 2,941,176 shares of our common stock to the
purchaser in a standby equity facility at a price of $.051 per share, in payment
of a $150,000 draw down on the equity line of credit. We relied on Rule 506 of
Regulation D and/or Section 4(2) of the Securities Act of 1933 to effect this
issuance.

      On August 9, 2004, we issued 3,000,000 shares of our common stock to the
purchaser in a standby equity facility at a price of $.050 per share, in payment
of a $150,000 draw down on the equity line of credit. We relied on Rule 506 of
Regulation D and/or Section 4(2) of the Securities Act of 1933 to effect this
issuance.

      On July 21, 2004, we issued 4,237,288 shares of our common stock to the
purchaser in a standby equity facility at a price of $.059 per share, in payment
of a $250,000 draw down on the equity line of credit. We relied on Rule 506 of
Regulation D and/or Section 4(2) of the Securities Act of 1933 to effect this
issuance.

      On July 12, 2004, we issued 3,846,154 shares of our common stock to the
purchaser in a standby equity facility at a price of $.065 per share, in payment
of a $250,000 draw down on the equity line of credit. We relied on Rule 506 of
Regulation D and/or Section 4(2) of the Securities Act of 1933 to effect this
issuance.

      On July 1, 2004, we issued to Hawk Associates, Inc., a warrant to purchase
up to 250,000 shares of our common stock, exercisable at any time during the
five-year period ending on June 30, 2009, at an exercise price of $0.20 per
share. We issued these warrants pursuant to Rule 506 and/or section 4(2) of the
Securities Act of 1933, in partial payment of an engagement fee.

      On June 22, 2004, we issued 2,777,778 shares of our common stock to the
purchaser in a standby equity facility at a price of $.09 per share, in payment
of a $250,000 draw down on the equity line of credit. We relied on Rule 506 of
Regulation D and/or Section 4(2) of the Securities Act of 1933 to effect this
issuance.

      On June 1, 2004, we issued a total of 1,399,676 shares of our common
stock, at a deemed issue price of $0.104 per share, to the holders of the
discounted convertible debentures (described below), upon exercise of our right
to effect payment of the first monthly redemption amount due under the
discounted convertible debentures in shares of our common stock. We relied on
section 3(a)(9) and/or section 4(2) of the Securities Act of 1933 in issuing
these shares.

      On May 25, 2004, we issued 3,509,615 shares of our common stock to the
purchaser in standby equity facility at a deemed price of $0.104 per share, in
payment of a commitment fee and 96,154 shares of our common stock as a placement
fee. We relied on Rule 506 of Regulation D and/or Section 4(2) of the Securities
Act of 1933 to effect this issuance.

      By conversion notice effective June 17, 2004, a holder of discounted
convertible debentures elected to convert $50,000 outstanding under the
convertible debentures. In response, we issued 480,769 shares of our common
stock to the debenture holder relying on section 3(a)(9) of the Securities Act
of 1933.


                                       69


      By conversion notice effective June 14, 2004, holders of discounted
convertible debentures elected to convert $208,000 outstanding under the
convertible debentures. In response, we issued 2,000,000 shares of our common
stock to the debentures holder relying on section 3(a)(9) of the Securities Act
of 1933.

      By conversion notice effective June 8, 2004, a holder of 8% convertible
debentures (described below) elected to convert $50,000 of principal and $3,633
in accrued interest outstanding under the convertible debentures. In response,
we issued 521,444 shares of our common stock to the debenture holder relying on
section 3(a)(9) of the Securities Act of 1933. We also issued 192,307 shares of
our common stock to the debenture holder relying on section 3(a)(9) of the
Securities Act of 1933 that were owed from the April 15, 2004 conversion notice
(described below).

      On May 25, 2004, 3,509,615 shares of our common stock were issued as a
commitment fee ($365,000) and 96,154 shares of our common stock were issued as a
placement fee ($10,000) to arrange a $15 million equity line of credit.

      On May 19, 2004, we entered into a $15 million SEDA with selling
stockholder relying on Rule 506 of Regulation D and/or Section 4(2) of the
Securities Act of 1933. We may draw down the facility at its discretion provided
that each draw down is at least seven trading days apart, and the maximum amount
that may be drawn down at any one time is limited to $500,000 and advance notice
is required. The term of the equity line of credit is 24 months. At the time of
draw down against the line of credit we will issue common shares equal to that
amount advanced divided by 98% of the lowest bid price on the five consecutive
days after the date of notice. On each date of advance of funds, we are to pay
5% placement fee. We may draw down the facility at its discretion upon
effectiveness of the registration statement to be filed in the appropriate form
under the Securities Act of 1933 for the purpose of registering the shares
issuable upon the draw down of the credit facility.

      On April 30, 2004, 500,000 warrants were exercised at an exercise price of
$0.104 per share to a non-U.S. person upon exercise of warrants previously
granted to it. The shares were issued in an offshore transaction relying on
Regulation S under the Securities Act of 1933.

      By conversion notice effective April 15, 2004, a holder of 8% convertible
debentures (described below) elected to convert $100,000 of principal and $6,067
in accrued interest outstanding under the convertible debentures. In response,
we issued 823,680 shares of our common stock to the debenture holder relying on
section 3(a)(9) of the Securities Act of 1933.

      On April 2, 2004, we issued a total of 1,399,676 shares of our common
stock, at a deemed issue price of $0.1040 per share, to the holders of the
discounted convertible debentures (described below), upon exercise of our right
to effect payment of the first monthly redemption amount due under the
discounted convertible debentures in shares of our common stock. We relied on
section 3(a)(9) and/or section 4(2) of the Securities Act of 1933 in issuing
these shares.

      On March 2, 2004, we issued a total of 1,033,851 shares of our common
stock, at a deemed issue price of $0.1408 per share, to the holders of the
discounted convertible debentures (described below), upon exercise of our right
to effect payment of the first monthly redemption amount due under the
discounted convertible debentures in shares of our common stock. We relied on
section 3(a)(9) and/or section 4(2) of the Securities Act of 1933 in issuing
these shares.

      On February 3, 2004, we issued a total of 812,045 shares of our common
stock, at a deemed issue price of $0.1613 per share, to six of the holders of
the discounted convertible debentures (described below), upon exercise of our
right to effect payment of the first monthly redemption amount due under the
discounted convertible debentures in shares of our common stock. We relied on
section 3(a)(9) and/or section 4(2) of the Securities Act of 1933 in issuing
these shares.

      By conversion notice effective January 27, 2004, a holder of 8%
convertible debentures (described below) elected to convert $84,000 of principal
and $3,621 in accrued interest outstanding under the convertible debentures. In
response, we issued 667,331 shares of our common stock to the debenture holder
relying on section 3(a)(9) of the Securities Act of 1933.

      By conversion notice dated January 12, 2004, a holder of 8% convertible
debentures (described below) elected to convert $130,000 of principal and $5,171
in accrued interest outstanding under the convertible debentures. In response,
we issued 1,030,965 shares of our common stock to the debenture holder relying
on section 3(a)(9) of the Securities Act of 1933.

      On December 24, 2003, we closed a private placement of discounted
convertible debentures in the aggregate principal amount of $3,493,590, maturing
April 1, 2006, to seven accredited investors pursuant to Rule 506 and/or section
4(2) of the Securities Act of 1933, for gross proceeds of $2,725,000. Principal
under each discounted convertible debenture may be converted by the holder in
whole or in part and from time to time at a conversion price of $0.22 per share,
subject to adjustment as set forth in the convertible debentures. The discounted
convertible debentures are subject to mandatory redemption in equal monthly
payments. We may elect to make the monthly redemption payments in shares of our
common stock at a conversion price equal to the lesser of (a) the set price of
$0.22 per share (subject to adjustment pursuant to the anti-dilution provisions
contained in the debentures), and (b) 85% of the average of the 20 closing
prices of our common stock immediately preceding the applicable monthly
redemption date, provided that certain conditions are met. In connection with
this private placement, each purchaser of discounted convertible debentures also
received a warrant to purchase that number of shares of our common stock equal
to 50% the principal amount of such purchaser's convertible debentures divided
by the set conversion price of $0.22 per share. Warrants to purchase an
aggregate total of 7,939,978 shares of our common stock were issued, and are
exercisable until December 24, 2006 at an exercise price of $0.25 per share.


                                       70


      On December 24, 2003, we issued to HPC Capital Management, a broker dealer
registered pursuant to section 15 of the Securities Exchange Act of 1934, a
warrant to purchase up to 109,000 shares of our common stock, exercisable until
December 24, 2006, at an exercise price of $0.25 per share. We issued these
warrants pursuant to Rule 506 and/or section 4(2) of the Securities Act of 1933,
in partial payment of placement fee in connection with the private placement of
the discounted convertible debentures.

      On November 10, 2003, in consideration for their agreement to immediately
exercise a total of 7,478,635 outstanding warrants at a reduced exercise price
of $0.1771 per share, we issued to three of the four purchasers of our 7%
convertible debentures (described below), a total of 7,478,635 additional
warrants exercisable for a period of five years at an exercise price of $0.1771
per share. The outstanding warrants that were exercised were originally issued
with an exercise price of $0.2645 per share. We issued a total of 7,478,635
shares of our common stock upon the exercise of the outstanding warrants for
gross proceeds of $1,324,466, and the 7,478,635 additional warrants, pursuant to
Rule 506 and/or section 4(2) of the Securities Act of 1933. Each of the
purchasers represented that it is an "accredited investor" as defined in Rule
501 of the Securities Act of 1933.

      On October 27, 2003, in consideration for its agreement to immediately
exercise a total of 3,290,596 outstanding warrants at a reduced exercise price
of $0.20 per share, we issued to one of the four purchasers of the 7%
convertible debentures, Palisades Master Fund, a total of 3,290,596 additional
warrants exercisable for a period of five years at an exercise price of $0.20
per share. The outstanding warrants that were exercised were originally issued
with an exercise price of $0.2645 per share. We issued a total of 3,290,596
shares of our common stock upon the exercise of the outstanding warrants for
gross proceeds of $658,119, and the 3,290,596 additional warrants, pursuant to
Rule 506 and/or section 4(2) of the Securities Act of 1933. The purchaser
represented that it is an "accredited investor" as defined in Rule 501 of the
Securities Act of 1933. In light of the reduced exercise price of the additional
warrants issued to the other three warrant holders, we subsequently agreed to
reduce the exercise price of the 3,290,596 additional warrants issued to
Palisades Master Fund, and the exercise price of 194,000 warrants previously
issued to HPC Capital Management, from $0.20 to $0.1771 per share. All other
terms of the warrants, including their expiry date, remain the same. In
addition, we paid $75,354.65 to Palisades Master Fund as an early participation
bonus, being an amount equal to the difference between the aggregate exercise
price that Palisades Master Fund paid upon the exercise of its 3,290,596
outstanding warrants at $0.20 per share and the aggregate exercise price that
Palisades Master Fund would have paid if it had had the benefit of the reduced
exercise price of $0.1771 per share.

      On October 27, 2003, in consideration of its agreement to immediately
exercise a total of 194,000 outstanding warrants, we issued to HPC Capital
Management, a broker dealer registered pursuant to section 15 of the Securities
Exchange Act of 1934, a total of 194,000 additional warrants, exercisable for a
period of five years at an exercise price of $0.20 per share. We issued these
warrants pursuant to Rule 506 and/or section 4(2) of the Securities Act of 1933.
HPC Capital Management represented that it is an "accredited investor" as
defined in Rule 501 of the Securities Act of 1933.

      By conversion notice dated October 21, 2003, a holder of 8% convertible
debentures (described below) elected to convert $75,000 of principal and $1,600
in accrued interest outstanding under the convertible debentures. In response,
we issued 585,525 shares of our common stock to the debenture holder relying on
section 3(a)(9) of the Securities Act of 1933.

      By conversion notice dated October 10, 2003, a holder of 7% convertible
debentures (described below) elected to convert $66,667 of principal and $1,503
in accrued interest outstanding under the convertible debentures. In response,
we issued 522,626 shares of our common stock to the debenture holder relying on
section 3(a)(9) of the Securities Act of 1933.

      By conversion notice dated October 9, 2003, a holder of 8% convertible
debentures (described below) elected to convert $300,000 of principal and $5,333
in accrued interest outstanding under the convertible debentures. In response,
we issued 2,343,858 shares of our common stock to the debenture holder relying
on section 3(a)(9) of the Securities Act of 1933.

      By conversion notice dated October 6, 2003, a holder of 8% convertible
debentures (described below) elected to convert $156,000 of principal and $2,808
in accrued interest outstanding under the convertible debentures. In response,
we issued 1,219,366 shares of our common stock to the debenture holder relying
on section 3(a)(9) of the Securities Act of 1933.

      By conversion notice dated October 3, 2003, a holder of 7% convertible
debentures (described below) elected to convert $100,000 of principal and $2,119
in accrued interest outstanding under the convertible debentures. In response,
we issued 784,164 shares of our common stock to the debenture holder relying on
section 3(a)(9) of the Securities Act of 1933

      By conversion notice dated October 1, 2003, a holder of 8% convertible
debentures (described below) elected to convert $200,000 of principal and $3,778
in accrued interest outstanding under the convertible debentures. In response,
we issued 1,562,763 shares of our common stock to the debenture holder relying
on section 3(a)(9) of the Securities Act of 1933.

      By conversion notice dated September 24, 2003, a holder of 8% convertible
debentures (described below) elected to convert $100,000 of principal and $2,061
in accrued interest outstanding under the convertible debentures. In response,
we issued 783,930 shares of our common stock to the debenture holder relying on
section 3(a)(9) of the Securities Act of 1933.


                                       71


      By conversion notice dated September 10, 2003, a holder of 7% convertible
debentures (described below) elected to convert $130,000 of principal and $1,560
in accrued interest outstanding under the convertible debentures. In response,
we issued 1,010,612 shares of our common stock to the debenture holder relying
on section 3(a)(9) of the Securities Act of 1933.

      By conversion notices dated September 9, 2003 and September 10, 2003, a
holder of 7% convertible debentures (described below) elected to convert $70,000
and $50,000 of principal and $840 and $611 in accrued interest outstanding under
the convertible debentures. In response, we issued 932,769 shares of our common
stock to the debenture holder relying on section 3(a)(9) of the Securities Act
of 1933.

      By conversion notice dated August 27, 2003, a holder of 7% convertible
debentures (described below) elected to convert $80,000 of principal and $764 in
accrued interest outstanding under the convertible debentures. In response, we
issued 620,694 shares of our common stock to the debenture holder relying on
section 3(a)(9) of the Securities Act of 1933.

      On August 15, 2003, we issued to Epoch Financial Group, Inc., an
accredited investor, a warrant to purchase up to 300,000 shares of our common
stock, exercisable at any time during the five-year period ending on August 15,
2008, at an exercise price of $0.17 per share. We issued these warrants pursuant
to Rule 506 and/or section 4(2) of the Securities Act of 1933, in partial
payment of an engagement fee.

      On August 14, 2003, we issued to HPC Capital Management, a broker dealer
registered pursuant to section 15 of the Securities Exchange Act of 1934, a
total of 200,000 fully-paid and non-assessable shares of our common stock at a
deemed price of $0.17 per share. We issued these shares pursuant to Rule 506
and/or section 4(2) of the Securities Act of 1933, in partial payment of an
engagement fee.

      By conversion notice dated July 30, 2003, a holder of 7% convertible
debentures (described below) elected to convert $50,000 of principal and $486 in
accrued interest outstanding under the convertible debentures. In response, we
issued 391,674 shares of our common stock to the debenture holder relying on
Rule 506 of Regulation D and/or Section 4(2) of the Securities Act of 1933.

      By conversion notice dated July 28, 2003, a holder of 7% convertible
debentures (described below) elected to convert $300,000 of principal and $2,392
in accrued interest outstanding under the convertible debentures. In response,
we issued 2,323,648 shares of our common stock to the debenture holder relying
on Rule 506 of Regulation D and/or Section 4(2) of the Securities Act of 1933.

      On July 25, 2003, we issued at the direction of West Sussex Trading, Inc.
a total of 224,000 warrants to three accredited investors in partial payment of
placement fees, relying on Rule 506 of Regulation D, Section 4(2) of the
Securities Act of 1933 and/or Regulation S under the Securities Act of 1933.
Each warrant is exercisable until July 25, 2008 at an exercise price of $0.10
per share.

      On July 23, 2003, we entered into a $15 million equity line of credit
facility with an accredited investor relying on Rule 506 of Regulation D and/or
Section 4(2) of the Securities Act of 1933. We may, in our discretion, draw down
amounts under the facility from time to time, subject to various conditions and
certain limitations. We will receive the proceeds of each draw down under the
equity line of credit facility in payment for shares of our common stock, to be
issued to the investor in two tranches for each draw down. The number of shares
of our common stock so issuable will be determined with reference to a draw down
pricing period of 20 consecutive trading days, as specified in the draw down
notice, subject to a threshold price to be designated by us in connection with
the draw down as the lowest price at which we will sell shares of common stock
to the investor. Each draw down will be limited to the greater of: (a) $300,000
and (b) 12.5% of the average of the daily volume weighted average prices of our
common stock during the 30-day period preceding the draw down notice, multiplied
by the total aggregate trading volume of our common stock during such 30-day
period; subject to a minimum draw down amount of $300,000. Only one draw down is
permitted under the equity line during each draw down pricing period of 20
consecutive trading days, and there must be at least six trading days between
each draw down pricing period. We may not draw down the facility unless the
shares issuable upon the draw down of the credit facility have been registered
on an effective registration statement filed in the appropriate form under the
Securities Act of 1933.

      On July 22, 2003, relying on Rule 506 of Regulation D and/or Section 4(2)
of the Securities Act of 1933, we issued to the investor under the $15 million
equity line of credit, as a commitment fee, a warrant to purchase up to
1,000,000 shares of our common stock, exercisable until July 23, 2006 at an
exercise price of $0.1955 per share.

      On July 22, 2003, we issued to HPC Capital Management, a broker dealer
registered pursuant to section 15 of the Securities Exchange Act of 1934, a
warrant to purchase up to 250,000 shares of our common stock, exercisable until
July 23, 2006, at an exercise price of $0.1955 per share. We issued these
warrants pursuant to Rule 506 and/or section 4(2) of the Securities Act of 1933,
in partial payment of placement fee in connection with the $15 million equity
line of credit.

      On July 17, 2003, we closed a private placement of 8% convertible
debentures to four accredited investors pursuant to Rule 506 and/or section 4(2)
of the Securities Act of 1933, for gross proceeds of $1,700,000. Principal under
the convertible debentures in the aggregate principal amount of $1,700,000 may
be converted by the holder in whole or in part and from time to time at a
conversion price of $0.13 per share, and interest may be converted at a price
per share equal to 90% of the average closing bid price of our common stock
during the 20 trading days immediately preceding the conversion date, in each
case subject to adjustment as set forth in the convertible debentures. In
connection with this private placement, each of the purchasers of the 8%
convertible debentures also received warrants to purchase that number of shares
of our common stock determined by dividing the principal amount of such
purchaser's convertible debentures by the base conversion price of $0.13 per
share, for an aggregate total of 13,076,922 warrants exercisable until July 17,
2008 at $0.1771 per share.


                                       72


      On July 17, 2003, we issued to HPC Capital Management, a broker dealer
registered pursuant to section 15 of the Securities Exchange Act of 1934, a
warrant to purchase up to 68,000 shares of our common stock, exercisable until
July 17, 2008, at an exercise price of $0.1771 per share. We issued these
warrants pursuant to Rule 506 and/or section 4(2) of the Securities Act of 1933,
in partial payment of placement fee in connection with the private placement of
8% convertible debentures.

      By conversion notice dated July 14, 2003, a holder of 7% convertible
debentures (described below) elected to convert $200,000 of principal and $1,180
in accrued interest outstanding under the convertible debentures. In response,
we issued 1,540,205 shares of our common stock to the debenture holder relying
on Rule 506 of Regulation D and/or Section 4(2) of the Securities Act of 1933.

      By conversion notice dated July 11, 2003, a holder of 7% convertible
debentures (described below) elected to convert $305,555 of principal and $2,258
in accrued interest outstanding under the convertible debentures. In response,
we issued 2,366,124 shares of our common stock to the debenture holder relying
on Rule 506 of Regulation D and/or Section 4(2) of the Securities Act of 1933.

      By conversion notice dated July 10, 2003, a holder of 7% convertible
debentures (described below) elected to convert $279,167 of principal and $1,628
in accrued interest outstanding under the convertible debentures. In response,
we issued 2,166,062 shares of our common stock to the debenture holder relying
on Rule 506 of Regulation D and/or Section 4(2) of the Securities Act of 1933.

      By conversion notice dated June 30, 2003, a holder of 7% convertible
debentures (described below) elected to convert $200,000 of principal and $1,580
in accrued interest outstanding under the convertible debentures. In response,
we issued 1,543,469 shares of our common stock to the debenture holder relying
on Rule 506 of Regulation D and/or Section 4(2) of the Securities Act of 1933.

      By conversion notices dated June 17, 2003, three holders of 7% convertible
debentures (described below) elected to convert a total of $356,111 of principal
and $957 in accrued interest outstanding under the convertible debentures. In
response, we issued a total of 2,729,486 shares of our common stock to the
debenture holders relying on Rule 506 of Regulation D and/or Section 4(2) of the
Securities Act of 1933.

      By conversion notice dated June 12, 2003, a holder of 7% convertible
debentures (described below) elected to convert $260,000 of principal and $358
in accrued interest outstanding under the convertible debentures. In response,
we issued 2,008,821 shares of our common stock to the debenture holder relying
on Rule 506 of Regulation D and/or Section 4(2) of the Securities Act of 1933.

      By conversion notices dated June 11, 2003, two holders of 7% convertible
debentures (described below) elected to convert a total of $387,500 of principal
and $1,249 in accrued interest outstanding under the convertible debentures. In
response, we issued a total of 2,988,859 shares of our common stock to the
debenture holders relying on Rule 506 of Regulation D and/or Section 4(2) of the
Securities Act of 1933.

      By conversion notice dated June 9, 2003, a holder of 7% convertible
debentures (described below) elected to convert $195,000 of principal and $758
in accrued interest outstanding under the convertible debentures. In response,
we issued 1,505,754 shares of our common stock to the debenture holder relying
on Rule 506 of Regulation D and/or Section 4(2) of the Securities Act of 1933.

      On May 27, 2003, we issued 1,050,000 shares of common stock to a non-U.S.
person upon exercise of warrants previously granted to it. The shares were
issued in an offshore transaction relying on Regulation S under the Securities
Act of 1933.

      On May 27, 2003, we issued to Impact Capital Partners Limited, a broker
dealer registered pursuant to section 15 of the Securities Exchange Act of 1934,
warrants to purchase up to an aggregate of 168,325 shares of our common stock,
exercisable at any time during the five-year period ending on May 27, 2008, at
exercise prices of: (a) with respect to 23,881 warrants, $0.74 per share; (b)
with respect to 44,444 warrants, $0.40 per share; and (c) with respect to
100,000 warrants, $0.22 per share. We issued these warrants pursuant to Rule 506
and/or section 4(2) under the Securities Act of 1933, in partial payment of a
placement fee in connection with the private placement of certain convertible
debentures and the issuance of a short-term secured promissory note to Selling
stockholder.

      On May 15, 2003, June 11, 2003 and June 17, 2003, we closed the
constituent tranches of a three-tranche private placement of 7% convertible
debentures to four accredited investors pursuant to Rule 506 and/or section 4(2)
of the Securities Act of 1933, for gross proceeds of $2,800,000. Principal under
the convertible debentures in the aggregate principal amount of $2,800,000 may
be converted by the holder in whole or in part and from time to time at a
conversion price of $0.13 per share, and interest may be converted at a price
per share equal to 90% of the average closing bid price of our common stock
during the 20 trading days immediately preceding the conversion date, in each
case subject to adjustment as set forth in the convertible debentures. In
connection with this private placement, each of the purchasers of the 7%
convertible debentures also received warrants to purchase that number of shares
of our common stock determined by dividing 50% of the principal amount of such
purchaser's convertible debentures by the base conversion price of $0.13 per
share, for an aggregate total of 10,769,231 warrants exercisable until May 19,
2008 at $0.2645 per share.

      By conversion notice dated May 16, 2003, Cornell Capital Partners elected
to convert $100,000 of principal and $5,854.02 in accrued interest outstanding
under certain convertible debentures (described below) that were issued on
November 21, 2002 and January 31, 2003. The conversion price was $0.20. In
response, we issued 529,270 shares to Cornell Capital Partners relying on
Section 4(2) of the Securities Act of 1933.

      On May 15, 2003, we issued to HPC Capital Management, a broker dealer
registered pursuant to section 15 of the Securities Exchange Act of 1934, a
warrant to purchase up to 112,000 shares of our common stock, exercisable at any
time during the five-year period ending on May 15, 2008, at an exercise price of
$0.13 per share. We also issued to HPC Capital Management a warrant to purchase
up to 14,000 shares of our common stock exercisable at any time until May 15,
2008 at an exercise price of $0.10 per share. We issued these warrants pursuant
to Rule 506 and/or section 4(2) of the Securities Act of 1933, in partial
payment of placement fees: (a) with reference to the warrant to purchase up to
112,000 shares of common stock, in connection with the private placement of the
7% convertible debentures; and (b) with reference to the warrant to purchase up
to 14,000 shares of our common stock, in connection with a private placement of
3,500,000 units (each consisting of one common share and one-half of a
non-transferable share purchase warrant), issued on March 31, 2003 at a price of
$0.10 per unit in an offshore transaction pursuant to Regulation S under the
Securities Act of 1933.


                                       73


      On May 15, 2003, we issued to Dunwoody Brokerage Services, Inc., a broker
dealer registered pursuant to section 15 of the Securities Exchange Act of 1934,
a warrant to purchase up to 100,000 shares of our common stock, exercisable at
any time during the five-year period ending on May 15, 2008, at an exercise
price of $0.135 per share. We issued these warrants pursuant to Rule 506 and/or
section 4(2) under the Securities Act of 1933, in partial payment of a placement
fee in connection with the private placement of the 7% convertible debentures.

      By conversion notice dated May 14, 2003, Cornell Capital Partners elected
to convert $125,000 of principal outstanding under certain convertible
debentures (described below) that were issued on November 21, 2002 and January
31, 2003. The conversion price was $0.20. In response, we issued 625,000 shares
to Cornell Capital Partners relying on Section 4(2) of the Securities Act of
1933.

      On May 7, 2003, we issued at the direction of West Sussex Trading, Inc. a
total of 40,000 warrants to three accredited investors in partial payment of
placement fees in connection with the private placement of 500,000 units on May
5, 2003 described below, relying on Rule 506 of Regulation D, Section 4(2) of
the Securities Act of 1933 and/or Regulation S under the Securities Act of 1933.
Each warrant is exercisable until May 7, 2008 at an exercise price of $0.10 per
share.

      On May 7, 2003, we issued at the direction of West Sussex Trading, Inc. a
total of 57,143 warrants to four accredited investors in partial payment of
placement fees, relying on Rule 506 of Regulation D, Section 4(2) of the
Securities Act of 1933 and/or Regulation S under the Securities Act of 1933.
Each warrant is exercisable until May 7, 2008 at an exercise price of $0.35 per
share.

      On May 5, 2003, we issued 500,000 units at a price of $0.10 per unit in an
offshore transaction pursuant to Regulation S under the Securities Act of 1933.
We realized gross cash proceeds of $50,000 from this private placement. Each
unit consists of one share of our common stock and two non-transferable share
purchase warrants. Each whole warrant entitles the holder to purchase an
additional share of our common stock at a price of $0.12 per share until April
30, 2004. In connection with this private placement, we have paid placement and
advisory fees of $4,000.

      On May 6, 2003, we issued 850,000 shares at a deemed price of $0.21 per
share to an accredited investor and, as disclosed below, we repriced 1,000,000
warrants previously issued to the investor on December 20, 2002, thereby
reducing the exercise price of the warrant from $0.70 per share to $0.10 per
share. An aggregate of 3,614,286 additional warrants previously issued to four
other investors in connection with the offshore private placements effected by
us on November 4, 2002, December 20, 2002 and February 14, 2003 (each of which
are discussed below), were also repriced to have an exercise price of $0.10 per
share. These transactions were all effected pursuant to Regulation S under the
Securities Act of 1933, and were effected in consideration of certain releases
provided by the investors to our company in respect of certain potential
unquantified claims threatened by the investors against our company.

      On March 31, 2003, we issued 3,500,000 units at a price of $0.10 per unit
in an offshore transaction pursuant to Regulation S under the Securities Act of
1933. Each unit consists of one common share and one-half of a non-transferable
share purchase warrant. Each whole warrant entitles the holder to purchase an
additional share of our common stock at a price of US$0.16 per share until March
31, 2005. We have paid a placement fee of $28,000 in connection with this
private placement.

      By conversion notice dated March 14, 2003, Cornell Capital Partners
elected to convert $125,000 of principal outstanding under the convertible
debentures that were issued on November 21, 2002. The conversion price was
$0.064, which is equal to 80% of the lowest closing bid price for the five day
period prior to March 14, 2003. On March 20, 2003, we issued 1,953,125 shares to
Cornell Capital Partners relying on Section 4(2) of the Securities Act of 1933.

      On April 3, 2003, we issued to Ian Bateman a total of 353,865 shares of
our common stock at a deemed price of $0.17 per share, in partial payment and
settlement of our obligation to pay him a termination allowance in connection
with the termination of his management agreement, without cause, on October 15,
2002. We issued these shares to Mr. Bateman in an offshore transaction pursuant
to Regulation S under the Securities Act of 1933.

      On February 24, 2003, we issued 32,258 shares of our common stock to the
placement agent that we have engaged in connection with the $5 million equity
line of credit facility described below, as a commitment fee in consideration of
the placement agent's agreement to act in such capacity. We issued the shares to
the placement agent, an accredited investor, at a deemed price of $0.31 per
share relying on Rule 506 and/or Section 4(2) of the Securities Act of 1933.

      On February 19, 2003, we entered into a $5 million equity line of credit
facility with an accredited investor relying on Rule 506 of Regulation D and/or
Section 4(2) of the Securities Act of 1933. This replaces and supersedes the
equity line of credit facility we entered into on November 21, 2002. We may draw
down the facility at its discretion provided that each draw down is at least
seven trading days apart, and the maximum amount that may be drawn down at any
one time is limited to $70,000 and advance notice is required. The term of the
equity line of credit is 24 months. At the time of draw down against the line of
credit we will issue common shares equal to that amount advanced divided by 99%
of the stock price on the five consecutive days after the date of notice. On
each date of advance of funds, we are to pay 1.5% of the advanced fund as a
commission. On the date of the execution of the contract, we issued shares worth
$300,000 based on the trading price of our stock on that day. We may draw down
the facility at its discretion upon effectiveness of the registration statement
to be filed in the appropriate form under the Securities Act of 1933 for the
purpose of registering the shares issuable upon the draw down of the credit
facility.


                                       74


      On February 14, 2003, we issued 714,286 units at a price of $0.35 per unit
in an offshore transaction pursuant to Regulation S under the Securities Act of
1933. Each unit consists of one common share and one share purchase warrant.
Each warrant entitles the holder to purchase one additional common share at an
exercise price of $0.42 per share until February 13, 2006. Effective May 6,
2003, these warrants were repriced at $0.10 per share. Advisors to the private
placement are entitled to a commission of $20,000 plus 57,143 purchase warrants
exercisable at $0.35 per share until February 13, 2008. Of the 57,143 share
purchase warrants, 9,524 were issued pursuant to one accredited person pursuant
to Regulation D, Section 4(6) and/or Section 4(2) of the Securities Act of 1933
and 47,619 were issued to three persons in an offshore transaction pursuant to
Regulation S of the Securities Act of 1933.

      On February 12, 2003, Cornell Capital Partners elected to convert $40,000
of principal outstanding under the convertible debentures that were issued on
November 21, 2002. The conversion price was $0.256, which is equal to 80% of the
lowest closing bid price for the five day period prior to February 12, 2003. We
issued 156,250 shares to Cornell Capital Partners relying on Rule 506 and/or
Section 4(2) of the Securities Act of 1933.

      On February 10, 2003, Cornell Capital Partners elected to convert $10,000
of principal outstanding under the convertible debentures that were issued on
November 21, 2002. The conversion price was $0.28, which is equal to 80% of the
lowest closing bid price for the five day period prior to February 10, 2003. We
issued 35,714 shares to Cornell Capital Partners relying on Rule 506 and/or
Section 4(2) of the Securities Act of 1933.

      On February 3, 2003, we granted stock options to purchase an aggregate of
up to 26,300 shares of our common stock at $0.37 per share. The options have a
five year term and were granted to two of our directors in reliance upon Rule
506 of Regulation D and/or Section 4(2) of the Securities Act of 1933.

      On January 31, 2003, we issued a convertible debenture to a selling
stockholder, an accredited investor, relying on Rule 506 of Regulation D and/or
Section 4(2) of the Securities Act of 1933. This constituted the second and
final tranche of a $400,000 private placement effected by us pursuant to a
Securities Purchase Agreement dated November 21, 2002. We issued a single
convertible debenture maturing November 21, 2004 and having a face principal
amount of $200,000. The convertible debenture was issued at an 8% discount, for
gross proceeds of $184,000. Our obligations under the convertible debentures
were secured against all of our present and after-acquired personal property,
assets and undertaking. Such security interest was subordinated to the security
interest previously granted by us to TRW Inc. in all of our present and
after-acquired personal property, assets and undertaking.

      On January 30, 2003, we granted stock options to purchase an aggregate of
up to 118,000 shares of our common stock. 114,000 options vest immediately and
if exercised before January 30, 2004 the exercise price is $0.36, if exercised
after January 30, 2004 but before January 30, 2005 the exercise price is $0.43
and if exercised after January 30, 2005, the exercise price is $0.52. Of the
other 4,000 options, 1,334 vest immediately at an exercise price of $0.36, 1,333
vest on January 2, 2004 at an exercise price of $0.43 and 1,333 vest on January
2, 2005 at an exercise price of $0.52. The options have a five year term and
were granted to five of our directors, officers and/or employees in reliance
upon either Regulation S or Rule 506 of Regulation D and/or Section 4(2) of the
Securities Act of 1933.

      On January 15, 2003, we issued 300,000 share purchase warrants in payment
of a placement fee related to the private placement of units on November 4, 2002
and December 20, 2002. We issued 236,667 warrants in an offshore transaction to
three non-U.S. persons in reliance upon Regulation S of the Securities Act of
1933. We issued 63,333 warrants to one accredited person pursuant to Regulation
D, Section 4(6) and/or Section 4(2) of the Securities Act of 1933. 160,000 of
the warrants are exercisable at $0.50 per share until November 4, 2007, 60,000
of the warrants are exercisable at $0.67 until December 15, 2007 and 80,000 of
the warrants are exercisable at $0.70 per share until December 15, 2007.

      On January 2, 2003, we granted stock options to acquire an aggregate of up
to 18,000 shares of our common stock. 6,000 of the options are exercisable at
$1.00 per share, 6,000 vest on January 2, 2004 and are exercisable at $1.20 per
share and 6,000 vest on January 2, 2005 and are exercisable at $1.44 per share.
The options have a five year term and were granted to an employee in reliance on
Regulation S and/or Section 4(2) of the Securities Act of 1933.

      On December 20, 2002, we issued 750,000 units at a price of $0.67 per unit
in an offshore transaction pursuant to Regulation S under the Securities Act of
1933. Each unit consists of one common share and one share purchase warrant.
Each warrant entitles the holder to purchase one additional common share at an
exercise price of $0.85 per share until December 15, 2005. Effective May 6,
2003, these warrants were repriced at $0.10 per share. Advisors to the private
placement were paid placement and advisory fees of $40,000.

      On December 20, 2002, we issued 1,000,000 units at a price of $0.70 per
unit in an offshore transaction pursuant to Regulation S under the Securities
Act of 1933. Each unit consists of one common share and one share purchase
warrant. Each warrant entitles the holder to purchase one additional common
share at an exercise price of $0.70 per share until December 15, 2005. Effective
May 6, 2003, these warrants were repriced at $0.10 per share. Advisors to the
private placement were paid placement and advisory fees of $56,000.


                                       75


Item 27 EXHIBITS



EXHIBIT
NUMBER     DESCRIPTION
- -------    ---------------------------------------------------------------------

3.1        Certificate of Incorporation of TTC/Truck Tech Corp. dated September
           8, 1987 (1)

3.2        Memorandum and Articles of TTC/Truck Tech Corp. (1)

3.3        Memorandum of TTC/Truck Tech Corp. dated September 2, 1987 (1)

3.4        Altered Memorandum of TTC/Truck Tech Corp. dated October 25, 1991 (1)

3.5        Certificate of Change of Name from TTC/Truck Tech Corp. to UniComm
           Signal Inc. dated April 13, 1994.(1)

3.6        Certificate of Change of Name from UniComm Signal Inc. to SmarTire
           Systems Inc. dated December 24, 1997.(1)

3.7        Special Resolution and Altered Memorandum of UniComm Signal Inc.
           dated October 28, 1994.(1)

3.8        Special Resolution and Altered Memorandum of UniComm Signal Inc.
           dated January 17, 1997.(1)

3.9        Special Resolution and Altered Memorandum of SmarTire Systems Inc.
           dated November 17, 1995.(1)

3.10       Special Resolution and Altered Memorandum of SmarTire Systems Inc.
           dated January 16, 1998.(1)

3.11       Special Resolution and Altered Memorandum of SmarTire Systems Inc.
           dated December 5, 2000.(2)

3.12       Substituted Articles of SmarTire Systems Inc. adopted December 5,
           2000.(2)

3.13       Articles of Continuance, dated January 29, 2003 and effective
           February 6, 2003.(3)

3.14       Certificate of Amendment issued to SmarTire Systems Inc. by the Yukon
           Registrar of Corporations effective December 15, 2003 and attached
           Articles of Amendment of SmarTire Systems Inc. dated December 11,
           2003.(4)

3.15       Certificate of Registration of Restated Articles issued to SmarTire
           Systems Inc. by the Yukon Registrar of Corporations effective
           December 15, 2003, and attached Restated Articles of Incorporation of
           SmarTire Systems Inc. dated December 11, 2003.(4)

3.16       By-Law No. 1, dated February 6, 2003.(3)

10.1       Standby Equity Distribution Agreement dated May 19, 2004.(5)

10.2       Registration Rights Agreement dated May 19, 2004.(5)

10.3       Escrow Agreement with Cornell Capital Partners, LP.(5)

10.4       Dealer and Supply Agreement between SmarTire Systems Inc, Chu Chang
           International Ltd, Beijing Boom Technology Co. Ltd. dated as of June
           3, 2004.(6)


                                       76


10.5       Forbearance and Escrow Agreement dated as of September 24, 2004.(7)

10.6       Promissory note dated as of November 16, 2004 with Cornell Capital
           Partners, LP.(8)

10.7       Promissory note dated as of November 16, 2004 with Cornell Capital
           Partners, LP.(8)

10.8       Form of Subscription Agreement and Prospective Purchaser
           Questionnaire of SmarTire Systems Inc.(9)

10.9       Form of 5% Convertible Debenture SmarTire Systems Inc.(9)

10.10      Form of Redemption Warrant of SmarTire Systems Inc.(9)

10.11      Securities Purchase Agreement dated December 15, 2004 by and between
           SmarTire Systems, Inc. and Cornell Capital Partners, L.P.(9)

10.12      Registration Rights Agreement dated December 15, 2004 by and between
           SmarTire Systems, Inc. and Cornell Capital Partners, L.P.(9)

10.13      Form of 5% Convertible Debenture SmarTire Systems Inc.(9)

10.14      Form of Common Stock Purchase Warrant of SmarTire Systems Inc.(9)

10.15      2004 Non-US US Stock Incentive Plan of SmarTire Systems Inc.(9)

10.16      Amendment Agreement dated February 3, 2005 between SmarTire Systems
           Inc. and Robert Rudman.(10)

10.17      Amendment Agreement dated February 3, 2005 between SmarTire Systems
           Inc. and Allan Kozak.(10)

10.18      Amendment Agreement dated February 3, 2005 between SmarTire Systems
           Inc. and Jeff Finkelstein.(10)

10.19      Amendment Agreement dated February 3, 2005 between SmarTire Systems
           Inc. and Erwin Bartz.(10)

10.20      Amendment Agreement dated February 3, 2005 between SmarTire Systems
           Inc. and Shawn Lammers.(10)

10.21      Amendment Agreement dated February 3, 2005 between SmarTire Systems
           Inc. and William Cronin.(10)

10.22      Amendment Agreement dated February 3, 2005 between SmarTire Systems
           Inc. and Martin Gannon.(10)

10.23      Amendment Agreement dated February 3, 2005 between SmarTire Systems
           Inc. and Johnny Christiansen.(10)

10.24      Registration Rights Agreement dated as of March 22, 2005 by and
           between SmarTire Systems, Inc. and Cornell Capital Partners, L.P.(11)

10.25      Investment Agreement dated as of March 22, 2005 by and between
           SmarTire Systems, Inc. and Cornell Capital Partners, L.P.(11)(12)

10.26      Termination Agreement dated as of March 22, 2005 by and between
           SmarTire Systems, Inc. and Cornell Capital Partners, L.P.(11)

10.27      Redemption, settlement and release agreement dated April 27, 2005 by
           and between SmarTire Systems Inc. and Palisades Master Fund, L.P. and
           PEF Advisors, Ltd.(13)


                                       77


10.28      Redemption, settlement and release agreement dated May 2, 2005 by and
           between SmarTire Systems Inc. and Gamma Opportunity Partners.(13)

10.29      Redemption, settlement and release agreement dated May 4, 2005 by and
           between SmarTire Systems Inc. and Alpha Capital Aktiengesellschaftt,
           L.P.(13)

10.30      Redemption, settlement and release agreement dated May 13, 2005 by
           and between SmarTire Systems Inc. and Crescent International Ltd.(13)

10.31      Redemption, settlement and release agreement dated May 23, 2005 by
           and between SmarTire Systems Inc. and Goldplate Investment
           Partners.(13)

10.32      Registration Rights Agreement dated as of May 22, 2005 by and between
           SmarTire Systems Inc. and Cornell Capital Partners.(13)

10.33      Standby Equity Distribution Agreement dated as of May 22, 2005 by and
           between SmarTire Systems Inc. and Cornell Capital Partners LP.(13)

10.34      Investor Registration Rights Agreement dated as of May 22, 2005 by
           and between SmarTire Systems Inc. and Cornell Capital Partners LP.
           (13)

10.35      Amended and Restated Convertible Debenture dated as of June 10, 2005
           by and between SmarTire Systems Inc. and Cornell Capital Partners
           LP.(13)

10.36      Securities Purchase Agreement dated as of May 22, 2005 by and between
           SmarTire Systems Inc. and Cornell Capital Partners LP.(13)

10.37      Standby Equity Distribution Agreement, dated as of June 23, 2005,
           between SmarTire Systems Inc. and Cornell Capital Partners, LP.(14)

10.38      Securities Purchase Agreement, dated as of June 23, 2005, among
           SmarTire Systems Inc., Cornell Capital Partners, LP and Highgate
           House Funds, Ltd.(14)

10.39      Investor Registration Rights Agreement, dated as of June 23, 2005,
           among SmarTire Systems Inc., Cornell Capital Partners, LP and
           Highgate House Funds, Ltd.(14)

10.40      Convertible Debenture, dated as of June 23, 2005, with a principal
           balance of $20 million, issued by SmarTire Systems Inc. to Cornell
           Capital Partners, LP as trustee for LCC Global Limited(14)

10.41      Convertible Debenture, dated as of June 23, 2005, with a principal
           balance of $8 million, issued by SmarTire Systems Inc. to Cornell
           Capital Partners, LP as trustee for LCC Global Limited(14)

10.42      Convertible Debenture, dated as of June 23, 2005, with a principal
           balance of $2 million, issued by SmarTire Systems Inc. to Highgate
           House Funds, Ltd. as trustee for LCC Global Limited(14)

10.43      Warrant to purchase 58,337,500 shares of Common Stock, dated as of
           June 23, 2005, issued by SmarTire Systems Inc. to Cornell Capital
           Partners, LP(14)

10.44      Warrant to purchase 4,162,500 shares of Common Stock, dated as of
           June 23, 2005, issued by SmarTire Systems Inc. to Highgate House
           Funds, Ltd.(14)


                                       78


10.45      Marketing and Distribution Agreement, dated October 12, 2005, between
           DANA Corporation and SmarTire Systems Inc.(15)

10.46      Agreement for Electronic Manufacturing Services, dated November 16,
           2005,between Vansco Electronics LP and SmarTire Systems Inc.(15)


10.47      Amendment No. 1 to Securities Purchase Agreement, dated as of
           December 30, 2005, among SmarTire Systems Inc., Cornell Capital
           Partners, LP, Highgate House Funds, Ltd., LCC Global Limited, Starome
           Investments Limited, Xentennial Investments Limited and Staraim
           Investments Limited**

10.48      Amended and Restated Investor Registration Rights Agreement, dated as
           of December 30, 2005, among SmarTire Systems Inc., Starome
           Investments Limited, Xentennial Investments Limited and Staraim
           Investments Limited**

10.49      Amended and Restated Convertible Debenture, dated as of December 30,
           2005, with a principal balance of $20 million, issued by SmarTire
           Systems Inc. to Starome Investments Limited**

10.50      Amended and Restated Convertible Debenture, dated as of December 30,
           2005, with a principal balance of $8 million, issued by SmarTire
           Systems Inc. to Xentennial Investments Limited**

10.51      Amended and Restated Convertible Debenture, dated as of December 30,
           2005, with a principal balance of $2 million, issued by SmarTire
           Systems Inc. to Staraim Investments Limited**

10.52      Amended and Restated Warrant to purchase 41,668,750 shares of common
           stock, dated as of December 30, 2005 issued by SmarTire Systems Inc.
           to Starome Investments Limited**

10.53      Amended and Restated Warrant to purchase 16,668,750 shares of common
           stock, dated as of December 30, 2005 issued by SmarTire Systems Inc.
           to Xentennial Holdings Limited**

10.54      Amended and Restated Warrant to purchase 4,162,500 shares of common
           stock, dated as of December 30, 2005 issued by SmarTire Systems Inc.
           to Staraim Investments Limited**

10.55      Investor Relations Agreement between AGORA Investor Relations Corp
           and SmarTire Systems Inc. dated as of November 1, 2005**

10.56      Settlement Agreement and Mutual Release dated January 5, 2006 between
           SmarTire Systems Inc. and Bristol Investment Fund Ltd. **

10.57      Standby Equity Distribution Agreement of December 30, 2005 between
           SmarTire Systems Inc. and Cornell Capital Partners**

10.58      Termination Agreement $160 million Standby Equity Distribution
           Agreement of December 30, 2005 between SmarTire Systems Inc. and
           Cornell Capital Partners**

10.59      Registration Rights Agreement of December 30, 2005 between SmarTire
           Systems Inc. and Cornell Capital Partners**

14.1       Code of Business Conduct and Ethics Compliance Program.(15)

21.1       SmarTire Technologies Inc.

21.2       SmarTire USA Inc.

21.3       SmarTire Europe Limited.

23.1       Consent of KPMG LLP.**

24.1       Power of Attorney (contained on the signature pages of this
           registration statement).

         ** Filed herewith.


                                       79


(1) Incorporated by reference to SmarTire Systems Inc.'s Form 10-KSB filed with
the Securities and Exchange Commission on August 18, 1998.

(2) Incorporated by reference to SmarTire Systems Inc.'s definitive Proxy
Statement and Information Circular on Schedule 14A filed with the Securities and
Exchange Commission on October 31, 2000.

(3) Incorporated by reference to SmarTire Systems Inc.'s Form SB-2 filed with
the Securities and Exchange Commission on January 23, 2003.

(4) Incorporated by reference to SmarTire Systems Inc.'s Form 8-K filed with the
Securities and Exchange Commission on December 23, 2003.

(5) Incorporated by reference to SmarTire Systems Inc.'s Form SB-2 filed with
the Securities Exchange Commission on June 2, 2004.

(6) Incorporated by reference to SmarTire Systems Inc.'s 8-K filed with the
Securities Exchange Commission on June 15, 2004.

(7) Incorporated by reference to SmarTire Systems Inc.'s 8-K filed with the
Securities Exchange Commission on October 1, 2004.

(8) Incorporated by reference to SmarTire Systems Inc.'s Form 10-QSB filed with
the Securities and Exchange Commission on December 14, 2004.

(9) Incorporated by reference to SmarTire Systems Inc.'s 8-K filed with the
Securities Exchange Commission on December 21, 2004.

(10) Incorporated by reference to SmarTire Systems Inc.'s 8-K filed with the
Securities Exchange Commission on February 9, 2005.

(11) Incorporated by reference to SmarTire Systems Inc.'s 8-K filed with the
Securities Exchange Commission on March 29, 2005.

(12) Incorporated by reference to SmarTire Systems Inc.'s 8-K filed with the
Securities Exchange Commission on April 1, 2005, as amended.

(13) Incorporated by reference to SmarTire Systems Inc.'s Form 10-QSB filed with
the Securities and Exchange Commission on June 14, 2005.

(14) Incorporated by reference to SmarTire Systems Inc.'s 8-K filed with the
Securities Exchange Commission on June 30, 2005.

(15) Incorporated by reference to SmarTire Systems Inc.'s Form 10-QSB filed with
the Securities and Exchange Commission on December 15, 2005.


                                       80


Item 28 UNDERTAKINGS

The undersigned Company hereby undertakes that it will:

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

(a) any prospectus required by Section 10(a)(3) of the Securities Act;

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

(c) any additional or changed material information with respect to the plan of
distribution not previously disclosed in the registration statement;

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

(3) 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.

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

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.

                                   SIGNATURES

In accordance with the requirements of the Securities Act, 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, in the City of Richmond, British
Columbia on January 10, 2006.

SMARTIRE SYSTEMS INC.

/s/ Al Kozak
- ------------------------------------------------------------------
By: Al Kozak, President and Chief Executive Officer

/s/ Jeff Finkelstein
- ------------------------------------------------------------------
By: Jeff Finkelstein, Chief Financial Officer,
Principal Financial Officer and Principal Accounting Officer


                                       81


                                POWER OF ATTORNEY

KNOW ALL PERSONS BY THESE PRESENTS, that each person who signature appears below
constitutes and appoints Robert Rudman as his true and lawful attorney-in-fact
and agent, with full power of substitution and re-substitution, for him and in
his name, place and stead, in any and all capacities, to sign any and all
amendments (including post-effective amendments) to this registration statement,
and to file the same, with all exhibits thereto, and other documents in
connection therewith, with the Securities and Exchange Commission, granting unto
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 in connection
therewith, 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 any of them, or of their substitute or substitutes, may lawfully do or cause
to be done by virtue hereof.

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

SIGNATURES


/s/ Robert Rudman
- ------------------------------------------------------------------
Robert Rudman, Chairman and Director
January 10, 2006


/s/ William Cronin
- ------------------------------------------------------------------
William Cronin, Director
January 10, 2006

/s/ Johnny Christiansen
- ------------------------------------------------------------------
Johnny Christiansen, Director
January 10, 2006

/s/ Martin Gannon
- ------------------------------------------------------------------
Martin Gannon, Director
January 10, 2006


                                       82