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

                                 FORM 10-QSB/A-2
(Mark One)

|X|   QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE ACT
      OF 1934

                 For the quarterly period ended March 31, 2006

|_|   TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
      OF 1934

          For the transition period from                to
                                         -----------           -------------

                        Commission file number 000-21914

                            HEALTHRENU MEDICAL, INC.
         ---------------------------------------------------------------
        (Exact name of small business issuer as specified in its charter)

            NEVADA                                        25-1907744
(State or other jurisdiction of                (IRS Employer Identification No.)
 incorporation or organization)

                12777 Jones Road, Suite 481, Houston, Texas 77070
                -------------------------------------------------
                    (Address of principal executive offices)

                                 (281) 890-2561
                         -------------------------------
                (Issuer's telephone number, including area code)


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

      Indicate  by check mark  whether  the  registrant  is a shell  company (as
defined in Rule 12b-2 of the Exchange Act). Yes |_|  No |X|

  APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS DURING THE PAST
                                   FIVE YEARS

Check whether the  registrant  filed all  documents  and reports  required to be
filed by Section 12, 13 or 15(d) of the Exchange Act after the  distribution  of
securities under a plan confirmed by a court. Yes |_| No |_|

                      APPLICABLE ONLY TO CORPORATE ISSUERS
State the number of shares outstanding of each of the issuer's classes of common
equity,  as of the latest  practicable date: As of March 31, 2006 the issuer had
26,094,589 shares of common stock, $.001 par value per share, outstanding.

          Transitional Small Business Disclosure Format: Yes [ ] No [X]

                                       1


                       Statement Regarding This Amendment


We are  amending our  Quarterly  Report on Form  10-QSB/A for the quarter  ended
March 31, 2006 as previously filed on July 12, 2006. We have identified  certain
accounting errors related to cost directly associated from our debt arrangements
that were originally treated as a reduction in additional paid-in-capital and as
a result of this  amendment  have been  recorded as  deferred  loan costs net of
applicable accumulated amortization.  We have also identified certain accounting
errors related to our debt  arrangements  which have been  determined to contain
embedded derivatives.  Our original accounting adjustments for these instruments
did not include fully  reducing the  associated  net  convertible  notes payable
balance to zero and accreting these discounts throughout the life of the related
instruments.  There were also other minor adjustments  related to changes in the
estimated fair market value of our derivative instruments.  Accordingly,  we are
concurrently  amending our Form 10-KSB/A for the year ended  September 30, 2005;
our Form  10-QSB/A for the three months  ended  December 31, 2005;  and our Form
10-QSB for the nine months ended June 30, 2006.

We have added  footnote  5 to  disclose  the  deferred  loan  costs and  provide
information on subsequent changes.  The effect of the (non-cash) changes related
to accounting  for these  deferred loan costs on our statement of operations for
the three months ended March 31, 2006 and six months ended March 31, 2006 was an
increase  in our net loss  attributable  to common  shareholders  of $12,333 and
$23,767, respectively.  Basic loss attributable to common shareholders per share
for the six  months  ended  March  31,  2006  increased  $0.00  per  share.  The
cumulative  effect on our balance  sheet as of March 31, 2006 was an  additional
deferred loan cost net of accumulated amortization of $217,576.

We are required to record the fair value of the debt and other agreements deemed
to be embedded  derivatives  on our balance  sheet with changes in the values of
these embedded derivatives  reflected in the statement of operations as "loss on
embedded derivative  liability." Although we did record the estimated fair value
of these derivatives on our balance sheet we did not fully reduce the associated
convertible  notes  payable  through  a  note  discount  which  resulted  in  an
overstatement of our liabilities and an  overstatement  of expenses  reported in
our  statement  of  operations.  Also as a result  of our  re-evaluation  of the
aforementioned instruments we have made slight adjustments to the estimated fair
market value of our derivative instruments. The effect of the (non-cash) changes
related to properly accounting for these derivative  instrument  liabilities and
convertible  notes payable on our statement of operations  for the three and six
months  ended March 31,  2006,  was a decrease in our net loss  attributable  to
common shareholders of $1,265, and $1,393, respectively. Basic loss attributable
to common  shareholders  per  share  for the six  months  ended  March 31,  2006
decreased  $0.00 per share.  The  cumulative  effect on our balance  sheet as of
March 31, 2006 was a decrease in our convertible  notes payable of $38,991 and a
decrease in our  derivative  liability of $9,056.  We have added  footnote 12 to
disclose these changes and provide information on subsequent changes.

In all other material respects, this Amended Quarterly Report on Form 10-QSB/A-2
is unchanged from the Amended Quarterly Report on Form 10-QSB/A previously filed
by us on July 12, 2006.  This Amended  Quarterly  Report on Form 10-QSB/A-2 does
not  attempt  to modify or update  any other  disclosures  set forth in the Form
10-QSB and Form  10-QSB/A  previously  filed or discuss  any other  developments
after the respective dates of those filings except to reflect the effects of the
restatements  described  above,  certain  risk factor  disclosure  and except as
otherwise specifically  identified herein. This amendment should also be read in
conjunction with our amended Annual Report on Form 10-KSB/A-2 for the year ended
September 30, 2005,  our amended  Quarterly  Report on Form  10-QSB/A-2  for the
quarter  ended  December  31,  2005,  and our amended  Quarterly  Report on Form
10-QSB/A  for the  quarter  ended June 30,  2006  together  with any  subsequent
amendments thereof.

                                       2


                            HEALTHRENU MEDICAL, INC.
                                 FORM 10-QSB/A-2
                      FOR THE QUARTER ENDED MARCH 31, 2006
                                      INDEX


                           PART 1-FINANCIAL INFORMATION                     PAGE
                                                                            ----

ITEM 1.  FINANCIAL STATEMENTS

      Unaudited Balance Sheets as of March 31, 2006...........................4
        and September 30,2005

      Unaudited Statement of Operations for the
        three and six months ended March 31, 2006 and 2005....................5

      Unaudited Statement of Cash Flows for the...............................6
        six months ended March 31, 2006 and 2005

   Notes to Unaudited Financial Statements..................................7-17

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS..............................18-35

ITEM 3.  CONTROLS AND PROCEDURES.............................................36

                            PART II-OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS...................................................37

ITEM 2.  UNREGISTERED SALES OF SECURITIES AND USE OF PROCEEDS................37

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES.....................................37

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.................37

ITEM 5.  OTHER INFORMATION...................................................37

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K..................................37-39

                                       3


PART I - FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS

                            HEALTHRENU MEDICAL, INC.
                                 BALANCE SHEETS

                                   (Unaudited)



                                                             March 31,    September 30,
                                                               2006           2005
     ASSETS                                                 (Restated)      (Restated)
     ------                                               -------------   -------------
                                                                    
Current assets:
  Cash and cash equivalents                               $      68,178   $     163,095
  Accounts receivable                                             1,383             716
  Inventory                                                      20,603          18,188
  Prepaid expense                                                 1,395           2,146
                                                          -------------   -------------

    Total current assets                                         91,559         184,145

Property and equipment, net                                      11,945           9,592
Deferred loan costs, net                                        217,576         136,307
                                                          -------------   -------------

      Total assets                                        $     321,080   $     330,044
                                                          =============   =============


LIABILITIES AND STOCKHOLDERS' DEFICIT
- -------------------------------------

Current liabilities:
  Accounts payable                                        $      96,785   $     117,863
  Accounts payable-stockholder                                       --           2,329
  Accrued interest                                               48,489          11,057
  Accrued liabilities                                            18,580          19,270
  Note payable                                                  188,843         188,843
  Derivative liability                                        9,874,375       2,630,121
                                                          -------------   -------------

  Total current liabilities                                  10,227,072       2,969,483
                                                          -------------   -------------

Convertible notes payable, net                                   66,522           9,324

Total liabilities                                            10,293,594       2,978,807
                                                          -------------   -------------

Stockholders' deficit:
  Convertible preferred stock, Series 2000A,
    $0.001 par value;  1,500,000 shares
    authorized, 1,763 shares issued and
    outstanding at March 31 2006
    and September 30, 2005                                            2               2
  Common stock, $.001 par value; 150,000,000
    shares authorized, 26,094,589 and
    25,019,589 shares issued and outstanding at
    March 31 2006 and September 30, 2005, respectively           26,095       25,620
  Additional paid-in capital                                  3,751,003       3,748,602
  Accumulated deficit                                       (13,749,614)     (6,422,987)
                                                          -------------   -------------

      Total stockholders' deficit                            (9,972,514)     (2,648,763)
                                                          -------------   -------------

        Total liabilities and stockholders' deficit       $     321,080   $     330,044
                                                          =============   =============

                 See accompanying notes to financial statements.

                                       4


                            HEALTHRENU MEDICAL, INC.
                             STATEMENT OF OPERATIONS
           for the three and six months ended March 31, 2006 and 2005
                                   (Unaudited)



                                      Three Months Ended               Six Months Ended
                                           March 31,                       March 31,
                                     2006                            2006
                                  (Restated)         2005         (Restated)         2005
                                 ------------    ------------    ------------    ------------
                                                                     
Sales                            $      4,470    $      3,744    $      9,834    $      7,497

Cost of sales                           5,571           1,353           6,654           2,301
                                 ------------    ------------    ------------    ------------

    Gross profit (loss)                (1,101)          2,391           3,180           5,196

General and administrative
expenses                              311,805          44,482         567,071          93,760
                                 ------------    ------------    ------------    ------------

    Loss from operations             (312,906)        (42,091)       (563,891)        (88,564)

Interest and financing expense        (53,294)             (7)       (118,482)            (18)
Loss on embedded derivative
liability                          (6,342,118)             --      (6,644,253)             --
                                 ------------    ------------    ------------    ------------
    Net loss                     $ (6,708,318)   $    (42,098)   $ (7,326,626)   $    (88,582)
                                 ============    ============    ============    ============


Weighted average shares
outstanding                        26,094,033      28,099,325      25,859,287      26,362,745
                                 ============    ============    ============    ============

Basic and diluted net loss per
common share                     $      (0.26)   $      (0.00)   $      (0.28)   $      (0.00)
                                 ============    ============    ============    ============


                See accompanying notes to financial statements.

                                       5


                            HEALTHRENU MEDICAL, INC.
                        UNAUDITED STATEMENT OF CASH FLOWS
                for the six months ended March 31, 2006 and 2005
                                   (Unaudited)

                                                          Six Months Ended
                                                             March 31,
                                                    --------------------------
                                                        2006          2005
                                                     (Restated)
                                                    -----------    -----------
Cash flows from operating activities:
  Net loss                                          $(7,326,626)   $   (88,582)
  Adjustments  to reconcile net loss to net
  cash used in operating activities:
    Depreciation                                          1,790            646
    Common stock issued as settlement                        --            750
    Accretion of debt discount                           57,198             --
    Amortization of deferred financing
    costs                                                23,767             --
    Common stock issued for services                      2,876             --
    Embedded derivative liability                     6,644,253             --
    Changes in operating assets and
     liabilities:
      Accounts receivable                                  (667)        (1,957)
      Other current assets                                  751         (2,086)
      Inventory                                          (2,415)       (10,473)
      Accounts payable & Other                           13,335             91
                                                    -----------    -----------
        Net cash used in operating
        activities                                     (585,738)      (101,611)
                                                    -----------    -----------

Cash flows from investing activities:
  Purchase of fixed assets                               (4,143)          (506)
                                                    -----------    -----------
        Net cash used in investing
        activities                                       (4,143)          (506)
                                                    -----------    -----------

Cash flows from financing activities:
  Common stock issued for cash                               --         91,650
  Increase in bank overdraft                                 --            407
  Proceeds from convertible notes, net                  494,964
  Payment received on stock subscription
  receivable                                                 --          2,500
                                                    -----------    -----------
        Net cash provided by financing
        activities                                      494,964         94,557
                                                    -----------    -----------

Decrease in cash and cash equivalents                   (94,917)        (7,560)
Cash and cash equivalents, beginning of
period                                                  163,095          7,560
                                                    -----------    -----------
Cash and cash equivalents, end of period                 68,178             --
                                                    ===========    ===========
Supplemental disclosure of cash flow information:
  Cash paid for interest                                     --             18
                                                    ===========    ===========
  Non-cash investing and financing activities:
  Debt discount related to derivatives                  600,000             --
                                                    ===========    ===========
  Issuance of common stock as payment of
  liability                                                  --         52,512
                                                    ===========    ===========

                 See accompanying notes to financial statements

                                       6



                              HEALTHRENU MEDICAL, INC.
                     NOTES TO UNAUDITED FINANCIAL STATEMENTS

1.    Basis of Presentation

      The accompanying unaudited interim financial statements have been prepared
      without audit pursuant to the rules and regulations of the U.S. Securities
      and Exchange  Commission.  Certain  information  and footnote  disclosures
      normally  included in financial  statements  prepared in  accordance  with
      accounting  principles  generally accepted in the United States of America
      have been  condensed or omitted,  pursuant to such rules and  regulations.
      These unaudited  financial  statements  should be read in conjunction with
      the audited financial  statements and notes thereto of HealthRenu Medical,
      Inc.  included in the Company's  Annual Report on Form  10-KSB/A-2 for the
      year  ended  September  30,  2005.  In  the  opinion  of  management,  all
      adjustments   (consisting  of  normal  recurring  adjustments)  considered
      necessary  for a fair  presentation  of  financial  position,  results  of
      operations  and cash flows for the  interim  periods  presented  have been
      included.  Operating  results for the interim  periods are not necessarily
      indicative  of the results  that may be expected for the  respective  full
      year.

      Restatements

      Restatements of previously  reported 2006 financial results were made. See
      Note 12.

2.    Organization

      HealthRenu  Medical,  Inc.  (the  "Company"  or  "HealthRenu"),  a  Nevada
      corporation,  is headquartered in Houston, Texas. The Company provides raw
      materials to a third party manufacturing company who produces various skin
      care products that are purchased and distributed by the Company  primarily
      to the home health care and other medical  markets  throughout  the United
      States.

      The Company was originally  incorporated  in Delaware as Health Renu, Inc.
      in 1997. In September 2003, upon completion of a recapitalization  through
      acquisition  of a  non-operating  public  shell,  the name was  changed to
      HealthRenu  Medical,  Inc. The public shell had no  significant  assets or
      operations at the date of acquisition. The Company assumed all liabilities
      of the public shell on the date of the acquisition.

3.    Significant Accounting Policies

      Use of Estimates

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

      Revenue Recognition

      Revenue  is  recognized  when  products  are  shipped  and when all of the
      following have occurred:  a firm sales  agreement is in place,  pricing is
      fixed or  determinable  and  collection is reasonably  assured.  Sales are
      reported net of estimated returns, consumer and trade promotions,  rebates
      and freight allowed.

                                       7


      Concentrations of Credit Risk

      Financial  instruments  which  subject  the Company to  concentrations  of
      credit risk include cash and cash equivalents and accounts receivable.

      The Company  maintains its cash in well-known  banks  selected  based upon
      management's  assessment of the banks' financial  stability.  Balances may
      periodically  exceed the  $100,000  federal  depository  insurance  limit;
      however, the Company has not experienced any losses on deposits.

      Accounts  receivable  generally  arise  from  sales of  various  skin care
      products to the home health care and other medical markets  throughout the
      United States. Collateral is generally not required for credit granted.

      The Company  establishes an allowance for doubtful accounts based upon the
      aging of customer  balances and the likelihood of collection.  As of March
      31,  2006 the  Company  has  determined  that no  allowance  for  doubtful
      accounts is necessary.

      Cash Equivalents

      For purposes of reporting cash flows, the Company considers all short-term
      investments  with an original  maturity of three months or less to be cash
      equivalents.

      Property and Equipment

      Property  and  equipment  are recorded at cost.  Depreciation  is provided
      using the  straight-line  method over the  estimated  useful  lives of the
      assets,  which  range  from  three to ten  years.  Expenditures  for major
      renewals  and  betterments  that extend the  original  estimated  economic
      useful lives of the applicable  assets are  capitalized.  Expenditures for
      normal  repairs and  maintenance  are charged to expense as incurred.  The
      cost and related  accumulated  depreciation  of assets  sold or  otherwise
      disposed  of are  removed  from  the  accounts,  and  any  gain or loss is
      included in operations.

      Inventory

      Inventory  consists solely of finished goods and is stated at the lower of
      cost or  market.  Cost is  computed  using  actual  costs  on a  first-in,
      first-out basis. Since the inventory typically has a very long shelf life,
      management  reviews the inventory on an annual basis and records a reserve
      for  obsolescence  when  considered  necessary.  As of March 31, 2006, the
      Company has  determined  that no reserve  for  inventory  obsolescence  is
      necessary.

      Shipping and Delivery Costs

      The cost of shipping and delivery are charged directly to cost of sales at
      the time of shipment.

      Research and Development

      Research and  development  activities are expensed as incurred,  including
      costs  relating  to  patents  or  rights,   which  may  result  from  such
      expenditures.

                                       8


      Income Taxes

      The Company uses the  liability  method of  accounting  for income  taxes.
      Under this method,  deferred  income taxes are recorded to reflect the tax
      consequences  on future  years of  temporary  differences  between the tax
      basis of assets and liabilities  and their financial  amounts at year-end.
      The Company  provides a valuation  allowance to reduce deferred tax assets
      to their net realizable value.

      Loss Per Share

      Basic and diluted  loss per share is computed on the basis of the weighted
      average number of shares of common stock  outstanding  during each period.
      Common equivalent shares from convertible preferred stock and common stock
      options and  warrants are excluded  from the  computation  as their effect
      would dilute the loss per share for all periods presented.

      Impairment of Long-Lived Assets

      In the event that facts and circumstances indicate that the carrying value
      of a long-lived asset, including associated intangibles,  may be impaired,
      an  evaluation of  recoverability  is performed by comparing the estimated
      future  undiscounted  cash flows  associated with the asset or the asset's
      estimated  fair value to the asset's  carrying  amount to  determine  if a
      write-down to market value or discounted cash flow is required.

      Fair Value of Financial Instruments

      The Company  includes  fair value  information  in the notes to  financial
      statements  when the fair value of its financial  instruments is different
      from the book  value.  When the book value  approximates  fair  value,  no
      additional disclosure is made.

      Comprehensive Income

      Comprehensive  income includes such items as unrealized gains or losses on
      certain  investment  securities and certain foreign  currency  translation
      adjustments.  The  Company's  financial  statements  include  none  of the
      additional  elements  that  affect  comprehensive   income.   Accordingly,
      comprehensive income (loss) and net income (loss) are identical.

      Stock-Based Compensation

      Stock-based  compensation is accounted for in accordance with Statement of
      Financial Accounting Standards ("SFAS") No. 123R,  Share-Based Payment, as
      interpreted by SEC Staff Accounting  Bulletin No. 107. The Company adopted
      SFAS 123R on January 1, 2006.

      Prior to  January  1,  2006,  the  Company  accounted  for  stock  options
      according to the provisions of Accounting Principles Board ("APB") Opinion
      No.  25,   Accounting   for  Stock  Issued  to   Employees,   and  related
      interpretations,   and  therefore  no  related  compensation  expense  was
      recorded for awards granted with no intrinsic value.

      Debt Issuance Costs

      Debt  issuance  costs are  deferred  and  recognized  using the  effective
      interest method over the expected term of the related debt.

                                       9


      Derivative Financial Instruments

      The Company does not use derivative instruments to hedge exposures to cash
      flow, market, or foreign currency risks.

      Derivative  financial  instruments  are  initially  measured at their fair
      value.  For  derivative  financial  instruments  that are accounted for as
      liabilities,  the derivative  instrument is initially recorded at its fair
      value and is then  re-valued at each reporting  date,  with changes in the
      fair value  reported  as charges  or credits to income.  For  option-based
      derivative financial instruments, the Company uses the Black-Scholes model
      to value the derivative instruments.

      The  classification  of  derivative  instruments,  including  whether such
      instruments  should be recorded as liabilities or as equity, is reassessed
      at the end of each reporting period. Derivative instrument liabilities are
      classified in the balance sheet as current or non-current based on whether
      or not net-cash settlement of the derivative  instrument could be required
      within 12 months of the balance sheet date.

      Reclassifications

      Certain  items  in  the  prior  period  financial   statements  have  been
      reclassified  to  conform  to  the  current  period  financial   statement
      presentation.  Such  reclassifications  had  no  effect  on  stockholders'
      deficit or net loss.

4.    Going Concern

      HealthRenu's financial statements have been presented on the basis that it
      will continue as a going concern,  which  contemplates  the realization of
      assets and  satisfaction  of liabilities in the normal course of business.
      HealthRenu  has incurred net losses of $7,326,626 for the six months ended
      March  31,  2006 and  cumulative  net  losses  of  $13,749,614  since  its
      inception  and  has  a  working  capital  deficit  of  $10,135,513.  These
      conditions raise substantial doubt about HealthRenu's  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 these uncertainties.

      HealthRenu is working to secure additional financing to fund its operating
      activities and to meet its obligations  and working  capital  requirements
      over the next twelve months.

      There are no assurances that HealthRenu will be able to either (1) achieve
      a level of  revenues  adequate  to  generate  sufficient  cash  flow  from
      operations;  or (2) obtain  additional  financing  through  either private
      placement,  public  offerings  or  bank  financing  necessary  to  support
      HealthRenu's  working  capital  requirements.  To the  extent  that  funds
      generated from operations and any private placements,  public offerings or
      bank financing are insufficient, Health Renu will have to raise additional
      working capital. No assurance can be given that additional  financing will
      be available, or if available, will be on terms acceptable to Health Renu.
      If adequate working capital is not available,  Health Renu may be required
      to curtail or cease its operations.

                                       10


5.    Deferred Loan Costs


      In  connection  with the  Convertible  Notes  Payable  described in Note 7
      below,  the Company  incurred certain direct expenses as a result of these
      debt agreements.  As of March 31, 2006 the total costs  capitalized by the
      Company were $242,236.  These deferred financing costs are being amortized
      using an  effective  interest  method over the  three-year  and  five-year
      estimated  lives of the related  debt  agreements.  The  Company  recorded
      $12,333 and $23,767,  respectively,  of  amortization  expense  during the
      three month and six month  periods  ending March 31, 2006 related to these
      deferred financing costs which are included in the statement of operations
      as additional interest and financing expense. The accumulated amortization
      of deferred financing costs was $24,660 at March 31, 2006.

6.    Litigation

      The Company is a party to certain  litigation arising in the normal course
      of business from time to time.  Management  believes that such  litigation
      will not have a material  impact on the  Company's  financial  position or
      results of operations.

7.    Convertible Notes Payable

      In August and September 2005 the Company  entered into agreements to issue
      convertible  promissory notes in the total amount of $548,000 and received
      proceeds of $410,800,  net of $137,200 offering costs. The notes are for a
      term of three years and bear  interest  at 8% per annum,  which is payable
      annually in shares of the Company's common stock. The holders of the notes
      have the option to convert the notes at any time on or after the  issuance
      date.  The notes are  convertible  at 85% of the  average  of the  trading
      prices of the  common  stock for the ten days  ending one day prior to the
      Company's receipt of the conversion  notice. The note holders were granted
      two  warrants to purchase  the  Company's  common  stock for each share of
      common stock to be issued upon  conversion  of the notes with each warrant
      to purchase  one share of common  stock at an  exercise  price of 125% and
      150%,  respectively,  of the conversion price of the notes then in effect.
      The warrants expire on October 31, 2009.

      In February 2006 the Company entered into agreements to issue  convertible
      promissory notes in the total amount of $600,000 and received  proceeds of
      $494,964 net of $105,036  offering costs. The notes are for a term of five
      years and bear  interest  at 8% per annum,  which is payable  annually  in
      shares of the Company's  common  stock.  The holders of the notes have the
      option to convert the notes at any time on or after the issuance date. The
      notes are  convertible  at 80% of the average of the trading prices of the
      common  stock  for the ten days  ending  one day  prior  to the  Company's
      receipt of the conversion notice. The note holders were also granted eight
      warrants to purchase the  Company's  common stock for each share of common
      stock to be issued  upon  conversion  of the notes  with two  warrants  to
      purchase  one share of common  stock at an  exercise  price of 100% of the
      conversion  price of the notes then in effect,  three warrants to purchase
      one share of common stock at an exercise  price of 125% of the  conversion
      price of the notes then in effect and three warrants to purchase one share
      of common stock at an exercise  price of 150% of the  conversion  price of
      the notes then in effect. The warrants will expire on March 31, 2011.

      Since the number of  warrants  to be issued  under both  convertible  note
      agreements  are  indeterminable,  they have been  classified as derivative
      instrument  based on the guidance of SFAS No. 133 and EITF 00-19 (see Note
      10 for further discussion).

                                       11


8.    Related Party Transaction

      During  the three  months  ended  December  31,  2004 the  Company  issued
      2,000,000 shares of its common stock as payment of accrued compensation of
      $40,000  owed to an officer of the  Company.  The fair market value of the
      shares  issued of $0.02 per  share was based on recent  cash  sales of the
      Company's common stock. No other material related party  transactions have
      taken place subsequent to those disclosed above.

9.    Common Stock

      In May  2005,  the  Company  entered  into a Standby  Equity  Distribution
      Agreement  with  Cornell  Capital  Partners,  L.P.,  where the Company may
      periodically  sell  shares of common  stock for a  purchase  price up to a
      maximum of $10 million  subject to the completion of the  registration  of
      the Company's common stock under the Securities Act of 1933.

10.   Derivatives

      HealthRenu evaluated the application of SFAS NO.133 and EITF 00-19 for all
      of its  financial  instruments  and  identified  the  following  financial
      instruments as derivatives:

      1.    Convertible notes payable ("Notes Payable")

      2.    Warrants to purchase  common stock  associated  with the convertible
            notes payables;

      3.    Warrants  to  purchase   common  stock  issued  to  placement  agent
            ("Placement Warrants")

      4.    Warrants to purchase common stock issued to consultants ("Consulting
            Warrants")

      Based on the guidance in SFAS NO.133 and EITF 00-19, the Company concluded
      that these  instruments  were required to be accounted for as derivatives.
      SFAS NO.133 and EITF 00-19 require the Company to bifurcate and separately
      account for the conversion  features of the convertible notes payables and
      warrants issued to consultants as embedded derivatives.

      Pursuant to SFAS NO.133,  the Company  bifurcated the  conversion  feature
      from the Notes Payable  because the conversion  price is not fixed and the
      Notes  Payable  are  not  convertible  into  a  fixed  number  of  shares.
      Accordingly,  the embedded derivative must be bifurcated and accounted for
      separately.

                                       12


      Furthermore,  the Company concluded that the exercise price and the number
      of shares to be issued under the  Placement  Warrants  and the  Consulting
      Warrants are fixed. However,  since the Notes Payable were issued prior to
      these   warrants  and  these   debentures   might  result  in  issuing  an
      indeterminate  number of shares,  it cannot be concluded  that the Company
      has a sufficient number of authorized shares to settle these warrants.  As
      such,   the  warrants  were   accounted   for  as  derivative   instrument
      liabilities.  The  Company  is  required  to record  the fair value of the
      conversion  features and the  warrants on its balance  sheet at fair value
      with changes in the values of these derivatives reflected in the statement
      of  operations  as "Gain  (loss) on embedded  derivative  liability."  The
      derivative  liabilities  were  not  previously  classified  as such in the
      Company's  historical  financial  statements.  In order to  reflect  these
      changes,  HealthRenu will concurrently amend its financial  statements for
      the year ended September 30, 2005, and each of the quarters ended December
      31, 2005, March 31, 2006, and June 30, 2006.

      The impact of the application of SFAS NO.133 and EITF 00-19 on the balance
      sheet as of March 31, 2006 is as follows:

                                          Embedded derivative
                                           Liability balance

      Notes Payable                             $8,919,258
      Placement Warrants                           749,107
      Consulting Warrants                          206,010
                                                ----------
                                    Total:      $9,874,375


The impact on  statements  of  operations  as of the three and six months  ended
March 31, 2006 is as follows:



Gain (loss) on embedded
derivative liabilities:            three months ended                   six months ended
- -----------------------    ------------------------------------------------------------------
                           March 31, 2006    March 31, 2005   March 31, 2006    March 31, 2005
                           --------------    --------------   --------------    --------------
                                                                    
Notes Payable              $   (6,367,276)   $           --   $   (7,003,419)   $           --
Placement Warrants                (19,894)               --           82,618                --
Consulting Warrants                45,052                --          276,548                --
                           --------------    --------------   --------------    --------------

    Total gain (loss) on
    embedded derivative
    liabilities:           $   (6,342,118)   $           --   $   (6,644,253)               --
                           --------------    --------------   --------------    --------------


11.   Warrants

      In September 2005 the Company granted warrants to certain  consultants and
      placement  agents to purchase  1,587,237  shares of the  Company's  common
      stock  exercisable  at $0.30 to $.50 per share,  at which time the trading
      price  ranged  from  $0.31 to $0.44 per  share.  The  warrants  were fully
      vested, exercisable at the date of grant and expire on October 31, 2009.

      During the month of February 2006 the Company granted  warrants to certain
      consultants and placement  agents to purchase a total of 3,469,125  shares
      of the Company's common stock  exercisable at $0.17 to $0.18 per share, at
      which time the trading  price  ranged  from $0.16 to $0.20 per share.  The
      warrants  were fully vested,  exercisable  at the date of grant and expire
      during March 2011.

                                       13


      As a result of the Company's determination that their convertible notes as
      described  in Note 7 result  in an  indeterminate  number  of shares to be
      issued the warrant instruments  described above and listed below are being
      valued as embedded  derivatives  consistent  with SFAS No.  133.  The fair
      value of these  warrants are recorded in the Company's  balance sheet as a
      component  of  derivative  liability  with  changes in the values of these
      embedded  derivatives  reflected in the  statement of  operations as "Gain
      (loss) on embedded derivative liability."

      Outstanding options and warrants as of March 31, 2006 are as follows

  Grant   Expiration   Exerc.   Outstanding   New                  Outstanding
   Date      Date      Price     09/30/05    Grants   Exercises     03/31/06

  9/05       10/09     $0.50    1,100,000      -          -        1,100,000
  9/05       10/09     $0.48      119,318      -          -          119,318
  9/05       10/09     $0.35      106,875      -          -          106,875
  9/05       10/09     $0.36      121,818      -          -          121,818
  9/05       10/09     $0.30      139,226      -          -          139,226
  2/06       03/11     $0.18                1,181,250              1,181,250
  2/06       03/11     $0.18                  781,875                781,875
  2/06       03/11     $0.17                1,506,000              1,506,000

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

Totals                          1,587,237   3,469,125         -    5,056,362
                             ------------------------------------------------

12.   Restatement

      The Company has restated its quarterly  financial  statements from amounts
      previously  reported March 31, 2006. The Company has determined that costs
      related to certain debt  agreements  were  directly  related to these debt
      agreements  and therefore are now accounted for as deferred loan costs net
      of  accumulated  amortization  rather than as equity.  Note 5 was added to
      disclose the deferred  loan costs and provide  information  on  subsequent
      changes.

      The  effect of the  (non-cash)  changes  related to  accounting  for these
      deferred  financing costs on the statement of operations for the three and
      six months ended March 31, 2006 was an increase in the  Company's net loss
      attributable to common shareholders of $12,333 and $23,767,  respectively.
      The  cumulative  effect on the  balance  sheet as of March 31, 2006 was an
      additional deferred loan cost net of accumulated amortization of $217,576.
      Basic earnings (loss)  attributable to common  shareholders  per share for
      the three and six month  period ended March 31, 2006  increased  $0.00 per
      share.

      The Company also has identified  certain  accounting errors related to its
      debt arrangements and specifically  instruments which have previously been
      determined  to  contain  embedded  derivatives.   The  Company's  original
      accounting  adjustments  for  these  instruments  did  not  include  fully
      reducing the associated net convertible  notes payable balance to zero and
      accreting these discounts  throughout the life of the related instruments.
      There  were  also  other  minor  adjustments  related  to  changes  in the
      estimated fair market value of its derivative instruments.

                                       14


      The Company is required to amortize  these debt discounts over the life of
      the related debt instrument.  The Company's policy is to use the effective
      interest  method of amortization  over the expected  estimated life of the
      underlying  instruments.  The effect of the (non-cash)  changes related to
      the increase in the basis of these discounts along with slight adjustments
      in the fair market value of the  Company's  derivative  liability,  on the
      statement of operations for the three and six months ended March 31, 2006,
      was a decrease  in the net loss  attributable  to common  shareholders  of
      $1,265 and $1,393,  respectively.  Basic earnings  (loss)  attributable to
      common  shareholders  per share for the six months  ended  March 31,  2006
      decreased $0.00 per share as a result of the restatement.

                                       15


                            HEALTHRENU MEDICAL, INC.
                     NOTES TO UNAUDITED FINANCIAL STATEMENTS

     Restatement, continued

In  all  other  material  respects,  the  financial  statements  are  unchanged.
Following is a summary of the restatement adjustments:



                                             As of March 31, 2006
                                   As Reported    Adjustments        As Restated
                                  ------------    ------------       ------------
SUMMARY BALANCE SHEET
- ---------------------
     ASSETS
     ------
                                                            
Current assets:
  Cash and cash equivalents       $     68,178    $         --       $     68,178
  Accounts receivable                    1,383              --              1,383
  Inventory                             20,603              --             20,603
  Prepaid expense                        1,395              --              1,395
                                  ------------    ------------       ------------

    Total current assets                91,559              --             91,559

Property and equipment, net             11,945              --             11,945

Deferred loan costs                         --         217,576(a)         217,576
                                  ============    ============       ============
Total assets                      $    103,504    $    217,576       $    321,080
                                  ============    ============       ============

LIABILITIES AND
STOCKHOLDERS' DEFICIT
                                                                     ------------

Current liabilities:
  Accounts payable                $     96,785    $         --       $     96,785
  Accounts payable-stockholder              --              --                 --
  Accrued liabilities                   80,481         (13,412)(b)         67,069
  Note payable                         188,843              --            188,843
  Derivative liability               9,883,431          (9,056)(c)      9,874,375
                                  ------------    ------------       ------------

    Total current liabilities       10,249,540         (22,468)        10,227,072

Convertible notes payable              105,513         (38,991)(d)         66,522

Total liabilities                   10,355,053         (61,459)        10,293,594
                                  ------------    ------------       ------------

Stockholders' deficit:
  Convertible preferred stock,
Series 2000A,                                2              --                  2
  Common stock                          26,095              --             26,095
  Additional paid-in capital         2,307,783       1,443,220(e)       3,751,003
  Accumulated deficit              (12,585,429)     (1,164,185)(f)    (13,749,614)
                                  ------------    ------------       ------------

    Total stockholders' deficit    (10,251,549)        279,035         (9,972,514)
                                  ------------    ------------       ------------
Total liabilities and
stockholders' deficit             $    103,504    $    217,576       $    321,080
                                  ------------    ------------       ------------


      (a)   To record net deferred  loan costs  associated  with the 2005 & 2006
            convertible notes payable.
      (b)   To adjust accrued interest to actual based upon previous errors.
      (c)   To record  changes  in the  estimated  fair  value of  warrants  and
            embedded derivatives.
      (d)   To adjust  debt  discount  to actual  resulting  from  errors in the
            initial  establishment  of debt discounts  resulting from accounting
            for embedded derivatives and warrants.
      (e)   To adjust  additional  paid-in  capital for  derivative  instruments
            previously  considered  having  beneficial  conversion  features and
            other prior period adjustments. See the Company's September 30, 2005
            form  10KSB/A-2  or  subsequent   amendments   thereof  for  further
            discussion.
      (f)   To adjust  accumulated  deficit for the  correction  of prior period
            errors as discussed in the statement regarding this amendment in the
            front of this  filing  along with  closing  net loss  related to the
            re-statement entires for the current period.

                                       16


                            HEALTHRENU MEDICAL, INC.
                     NOTES TO UNAUDITED FINANCIAL STATEMENTS

      Restatement, continued



                       For the three months ended March 31, 2005      For the six months ended March 31, 2006
                     As Reported    Adjustments       As Restated    As Reported   Adjustments     As Restated
                     -----------    -----------       -----------    -----------    -----------    -----------
SUMMARY STATEMENT
 OF OPERATIONS
                                                                                 
Sales                      4,470             --             4,470          9,834             --          9,834
Cost of sales             (5,571)            --            (5,571)        (6,654)            --         (6,654)
                     -----------    -----------       -----------    -----------    -----------    -----------
Gross profit              (1,101)            --            (1,101)         3,180             --          3,180
(loss)
General and
administrative
expenses                 311,805             --           311,805        567,071             --        567,071
                     -----------    -----------       -----------    -----------    -----------    -----------
Loss from
 operations             (312,906)            --          (312,906)      (563,891)            --       (563,891)
Interest and
 financing expense       (44,761)        (8,533)(a)       (53,294)       (95,947)       (22,535)(a)   (118,482)
Loss on embedded
 derivative
 liability            (6,339,583)        (2,535)(b)    (6,342,118)    (6,644,414)           161(b)  (6,644,253

Net loss              (6,697,250)       (11,068)       (6,708,318)    (7,304,252)       (22,374)    (7,326,626)
                     ===========                      ===========    ===========                   ===========


Weighted average
shares outstanding    26,094,033             --        26,094,033     25,859,287             --     25,859,287

Basic and diluted
net loss per
common share               (0.26)            --             (0.26)         (0.28)            --          (0.28)


      (a)   To record changes in the  amortization  of debt discounts based upon
            changes  in the  basis of the  Company's  debt  discount,  to record
            current period  amortization of deferred loan costs, and adjustments
            to interest  expense as a result of certain  errors in the Company's
            amortization  schedules.
      (b)   To record the change in the  estimated  fair value of  warrants  and
            embedded derivatives based upon revisions in the Company's estimated
            fair market value.

                                       17


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS

This  report  contains  forward  looking   statements.   These  forward  looking
statements  are  subject to certain  risks and  uncertainties  that could  cause
actual  results to differ  materially  from  historical  results or  anticipated
results,  including  those set forth under "Risk  Factors" in this  Management's
Discussion and Analysis" and elsewhere in this report. The following  discussion
and analysis  should be read in  conjunction  with our financial  statements and
notes  thereto  included  elsewhere  in this report and  appearing in our annual
report filed on Form 10-KSB/A-2 for the year ended September 30, 2005.

OVERVIEW

On September  26, 2003,  we acquired  100% of the  outstanding  shares of Health
Renu,  Inc., a Delaware  corporation  to whose  business we  succeeded  ("Health
Renu-DE"),  pursuant  to an  exchange  agreement.  As a result  of the  exchange
agreement,  the  business of Health  Renu-DE  became our  business,  our control
shifted to the former Health Renu-DE  stockholders  and we subsequently  changed
our name to HealthRenu Medical, Inc.

Since its  inception,  Health  Renu-DE had been in the research and  development
stage,  with a focus on  improving  its  skin  care and  developing  wound  care
products.  During this  period,  Health  Renu-DE had very little  production  or
revenue.

We currently have six major products in our medical line, including:

      o     DERM-ALL GEL

      o     SKIN RENU PLUS

      o     SKIN RENU LOTION

      o     SKIN RENU SKIN THERAPY

      o     RENU CARE SKIN-CARE WASH CREAM

      o     HEALTH RENU DEEP RELIEF PAIN RELIEVER

Our  BetterSkin  consumer  line consists of scented body lotions and body washes
that are designed for every day use by consumers.  Our BetterSkin  products come
in  the  most  popular  selling  scents  in  the  U.S.  -  vanilla,  strawberry,
grapefruit,  mango, cucumber melon, rose and peach - and contain seven essential
oils and vitamins. Unlike a majority of the consumer scented lotion lines on the
market today which can damage fat cells of the skin, we believe that  BetterSkin
products offer a higher quality, healthier and less expensive lotion.

We have not yet commenced commercial distribution of our BetterSkin products. We
intend to place our  BetterSkin  8 ounce lotion and body soaps in low end retail
markets,  with the 13 ounce sizes in high end retail and drug stores.  We expect
to commence initial distribution of the BetterSkin line during our fourth fiscal
quarter ending September 30, 2006.

We believe that our medical line products  have a positive  effect in caring for
aging skin,  including  skin care  problems  that often affect the  elderly.  We
believe that our products  deliver  nutrients  deep within the skin's surface to
provide  nourishment  and hydration of the skin,  reduce the  appearance of fine
lines and wrinkles and relief from minor aches and pains in muscles and joints.

                                       18


All of our products are made with a heavy concentration of omega-3,  omega-6 and
omega-9  essential  fatty acids.  These fatty acids in our medical line products
are recognized by the body as natural substances and are readily absorbed by the
body.  The body uses these  ingredients  to benefit  the body and does not fight
them off as  foreign.  Essential  fatty acids are  currently  being used in many
cosmetic products and therapeutic vehicles.

We  believe  that our  medical  line  products  provide a very  simple,  rapidly
working,  effective and less expensive way to address skin  problems,  including
those  associated  with aging.  We believe these factors will incentify the home
healthcare,  long-term  and  assisted  care  industries  to use our medical line
products.  Our  belief in the  effectiveness  of these  products  is based  upon
responses in and positive  feedback and reorders from customers and the personal
experiences of our management.

We provide  essential  fatty acid  ingredients  to a third  party  manufacturing
laboratory  who  provides all other raw  materials  needed and produces our skin
care  products.  We  then  purchase  the  products  from  the  manufacturer  and
distribute our products. The manufacturing  laboratory owns our product formulas
subject to our  exclusive  use and right to purchase the formulas at prices that
we believe are reasonable.

Historically,  most of our  sales  have  been to  nursing  homes,  hospices  and
clinics.

Our  current   marketing   efforts  include  use  of  regional   medical  supply
distribution  companies,  mailings  and magazine  advertising  targeted to older
consumers in limited U.S. markets,  and internet sales. We also intend to pursue
other business  opportunities that compliment our products.  We may also seek to
enter into joint ventures or other alliances with strategic partners.  This plan
depends upon our receiving additional capital funding.

CRITICAL ACCOUNTING POLICIES

The following  discussion and analysis of our financial condition and results of
operations is based upon our financial  statements,  which have been prepared in
accordance with accounting  principles  generally accepted in the United States.
The preparation of these financial  statements requires us to make estimates and
judgments that affect the reported amounts of assets, liabilities,  revenues and
expenses,  and related  disclosure of contingent  assets and liabilities.  On an
on-going basis, we evaluate these estimates,  including those related to revenue
recognition,  inventory and stock-based  compensation.  We base our estimates on
historical  experience  and on various other  assumptions  that we believe to be
reasonable  under the  circumstances,  the  results  of which form the basis for
making  judgments about the carrying  values of assets and liabilities  that are
not readily  apparent from other  sources.  Actual results may differ from these
estimates under different assumptions or conditions.

Of the significant  accounting policies used in the preparation of our financial
statements,  the following are critical accounting policies, which may involve a
higher degree of judgment, complexity and estimates.

Revenue Recognition

Revenue is  recognized  when  products are shipped and when all of the following
have  occurred:  a firm  sales  agreement  is in  place,  pricing  is  fixed  or
determinable  and  collection is reasonably  assured.  Sales are reported net of
estimated returns, consumer and trade promotions, rebates and freight allowed.

                                       19


Inventory

Inventory  consists  solely of finished goods and is stated at the lower of cost
or market.  Cost is computed using actual costs on a first-in,  first-out basis.
Since the inventory typically has a very long shelf life, management reviews the
inventory  on an annual  basis  and  records a  reserve  for  obsolescence  when
considered  necessary.  As of March  31,  2006,  we did not have a  reserve  for
obsolescence.

Derivative Financial Instruments

We do not use derivative instruments to hedge exposures to cash flow, market, or
foreign currency risks.

Derivative financial instruments are initially measured at their fair value. For
derivative  financial  instruments  that are accounted for as  liabilities,  the
derivative  instrument  is  initially  recorded  at it  fair  value  and is then
re-valued at each  reporting  date,  with changes in the fair value  reported as
charges or credits to income. For option-based derivative financial instruments,
we use the Black-Scholes model to value the derivative instruments.

The classification of derivative instruments, including whether such instruments
should be recorded as liabilities or as equity, is reassessed at the end of each
reporting  period.  Derivative  instrument  liabilities  are  classified  in the
balance  sheet as  current  or  non-current  based on  whether  or not  net-cash
settlement of the derivative  instrument  could be required  within 12 months of
the balance sheet date.

Stock-Based Compensation

Stock-based  compensation is accounted for in accordance  Statement of Financial
Accounting  Standards ("SFAS") No. 123R,  Share-Based Payment, as interpreted by
SEC Staff Accounting  Bulletin No. 107. The Company adopted SFAS 123R on January
1, 2006.

Prior to January 1, 2006, the Company  accounted for stock options  according to
the provisions of Accounting Principles Board ("APB") Opinion No. 25, Accounting
for Stock Issued to  Employees,  and related  interpretations,  and therefore no
related  compensation  expense was recorded for awards granted with no intrinsic
value.


COMPARISON OF OPERATING RESULTS

Three Months Ended March 31, 2006 Compared to Three Months Ended March 31, 2005

Revenues  increased  to $4,470 for the three  months  ended  March 31, 2006 from
$3,744 for the three months  ended March 31,  2005.  The increase in revenues is
due to increased sales volume related to increased marketing activity.

Cost of sales increased to $5,571 for the three months ended March 31, 2006 from
$1,353 for the three months ended March 31, 2005.  The increase in cost of sales
is due to increased sales volume, as well as new product development.

Gross profit  (loss)  decreased to $(1,101) for the three months ended March 31,
2006 from $2,391 for the three  months  ended March 31,  2005.  The  decrease in
gross profit is due to increased cost of sales.

                                       20


General and  administrative  expenses increased to $311,805 for the three months
ended March 31, 2006 to $44,482 for the three months  ended March 31, 2005.  The
increase in general and administrative  expenses was due to higher costs related
to our  expansion  efforts and  increased  compensation  to our chief  executive
officer.

Loss on  embedded  derivative  liability.  We  recognized  a loss on  derivative
instruments of $6,342,118 during the quarter ended March 31, 2006 compared to no
activity during the quarter ended March 31, 2005, an increase of $6,342,118. The
increase is a result of the net unrealized  (non-cash)  change in the fair value
of our  derivative  instrument  liabilities  related  to certain  warrants,  and
embedded  derivatives  in our debt  instruments  that have been  bifurcated  and
accounted for  separately.  These warrants and debt  instruments  were issued in
August and September 2005 and February 2006.

Interest and financing expense increased to $53,294 for three months ended March
31, 2006 from $7 for the three  months  ended March 31,  2005.  The  increase is
attributable  to the  additional  interest  related to the note  payable and the
convertible notes.

We recorded a loss from  operations of $312,906 for the three months ended March
31, 2006  compared  to a loss from  operations  of $42,091 for the three  months
ended March 31, 2005.  The increase in general and  administrative  expenses was
due to higher costs related to our expansion efforts and increased  compensation
to our chief executive officer.

We reported a net loss of  $6,708,318  for the three months ended March 31, 2006
compared to a net loss of $42,098 for the three months ended March 31, 2005. The
increase in loss is due to the loss on embedded derivatives.

Basic and  diluted net loss per common  share was  ($0.26) for the three  months
ended March 31, 2006 compared to $.00 for the three months ended March 31, 2005.

Six Months Ended March 31, 2006 Compared to Six Months Ended March 31, 2005

Revenues increased to $9,834 for the six months ended March 31, 2006 from $7,497
for the six months  ended  March 31,  2005.  The  increase in revenues is due to
increased sales volume related to increased marketing activity.

Cost of sales  increased  to $6,654 for the six months ended March 31, 2006 from
$2,301 for the six months ended March 31, 2005. The increase in cost of sales is
due to increased sales volume, as well as new product development.

Gross  profit  decreased  to $3,180 for the six months ended March 31, 2006 from
$5,196 for the six months ended March 31, 2005.  The decrease in gross profit is
due to increased cost of sales.

General and  administrative  expenses  increased  to $567,071 for the six months
ended March 31, 2006 from $93,760 for the six months  ended March 31, 2005.  The
increase in general and administrative  expenses was due to higher costs related
to our  expansion  efforts and  increased  compensation  to our chief  executive
officer.

Loss on  embedded  derivative  liability.  We  recognized  a loss on  derivative
instruments of $6,644,253 during the six months ended March 31, 2006 compared to
no  activity  during  the six  months  ended  March 31,  2005,  an  increase  of
$6,644,253.  The increase is a result of the net unrealized (non-cash) change in
the fair  value of our  derivative  instrument  liabilities  related  to certain
warrants,  and  embedded  derivatives  in our debt  instruments  that  have been
bifurcated and accounted for  separately.  These  warrants and debt  instruments
were issued in August and September 2005 and February 2006.

                                       21


Interest and financing  expense increased to $118,482 for six months ended March
31,  2006 from $18 for the six months  ended  March 31,  2005.  The  increase is
attributable  to the  additional  interest  related to the note  payable and the
convertible notes.

We recorded a loss from  operations  of $563,891  for the six months ended March
31, 2006 compared to a loss from  operations of $88,564 for the six months ended
March 31, 2005. The increase in loss from  operations is principally  due to the
increase in general and administrative expenses.

We  reported a net loss of  $7,326,626  for the six months  ended March 31, 2006
compared to a net loss of $88,582 for the six months ended March 31,  2005.  The
increase in loss is due to the loss on embedded derivatives.

Basic and diluted net loss per common share was ($0.28) for the six months ended
March 31, 2006 compared to ($0.00) for the six months ended March 31, 2005.

LIQUIDITY AND CAPITAL RESOURCES

For the three and six months ended March 31, 2006 we have not generated positive
cash  flow  from  our  own  operations  due to  the  preliminary  nature  of our
operations and our ongoing  investment in our expansion.  Consequently,  we have
been dependent on external financing to fund our cash requirements.

As of March 31, 2006,  our cash totaled  $68,178 and total  current  assets were
$91,559. Inventory at March 31, 2006 was $20,603.

As of March 31, 2006,  our  accounts  payable  totaled  $96,785.  Total  current
liabilities were $10,227,072 primarily attributable to derivative liabilities.

We operate with minimal  overhead costs by outsourcing our shipping,  receiving,
purchasing and production functions. We also contract with consultants to assist
in  numerous  areas of our  operations  and  development  in  order to  minimize
expenses. We intend to hire additional employees only as needed.

Our immediate  financing  needs are  currently  expected to be provided from the
private  placement of our  convertible  debt  securities  of $600,000  closed in
February 2006 as described  below.  Such  financing was required in order to pay
professional  fees  associated  with our  securities  and  corporate  compliance
requirements, for registration of our shares to be issued in connection with the
standby equity  distribution  agreement ("SEDA") described below and to fund our
inventory  and working  capital needs until the SEDA is available for us to draw
upon. Such private  placement  financing may not be sufficient to meet our needs
until the SEDA is available for us to draw on.

Our near term  financing  needs are  currently  expected to be provided in large
part from the SEDA described  below.  Financing under the SEDA may not available
on favorable terms, in sufficient  amounts or at all when needed.  We may not be
able to  satisfy  the  conditions  precedent  to enable us to draw down upon the
SEDA,  including  the  registration  of  the  shares  to be  issued  thereunder.
Furthermore,  the amount of financing available will fluctuate with the price of
our common stock. As the price  declines,  the number of shares we must issue in
order to receive such financing will increase.

                                       22


If we are unable to obtain financing on a timely basis,  upon terms that we deem
sufficiently  favorable,  or at all, it would have a materially  adverse  impact
upon our  ability to pursue our  marketing  strategy  and  maintain  our current
operations.  Without capital funding,  we cannot continue to operate in 2006 and
cannot expand or meet our business objectives.  Failure by us to obtain adequate
financing  may  require  us to delay,  curtail  or scale back some or all of our
operations,  sales,  marketing efforts and research and development programs. If
we do not receive external  financing,  our revenue stream cannot expand,  would
likely  decrease and  significant  opportunities  would be lost which would be a
limiting factor on our growth.

In May  2005,  we  entered  into the SEDA  with  Cornell  Capital  Partners,  LP
("Cornell Capital").  Pursuant to this agreement,  we may, at our discretion for
up to two years, periodically issue and sell to Cornell Capital shares of common
stock for a total purchase price of $10.0 million,  subject to  registration  of
such  shares.  If we request an advance  under the SEDA,  Cornell  Capital  will
purchase  shares of common stock for 97% of the lowest volume  weighted  average
price on the  principal  market on which our common stock is traded as quoted by
Bloomberg, L.P. for the five trading days immediately following the notice date.
In  addition,  Cornell  Capital  will retain a cash fee of 5% from the  proceeds
received by us for each advance under the SEDA for a total effective discount to
the market price of our common stock of 8%. Cornell  Capital intends to sell any
shares  purchased  shares  under the SEDA at the market  price.  The sale of the
shares under the SEDA is conditioned  upon us registering the sale of the shares
of common stock under the Securities Act and maintaining such registration. Upon
the  execution  of the SEDA,  we  issued  as  compensation  to  Cornell  Capital
1,465,065 shares of our common stock with a value of $161,157, including 293,013
shares held by its transferee, and a 12% interest bearing promissory note in the
principal amount of $188,843 from us. We issued to Monitor  Capital,  Inc., as a
placement fee pursuant to the placement agent agreement  between us and Monitor,
90,909 shares with an aggregate value of $10,000 in connection with the SEDA.

We issued  convertible  debt  securities in the aggregate  amount of $103,000 to
members of our Board of Directors  and a consultant  to us in May and June 2005.
The debt was  convertible  into shares of our common  stock at the option of the
holders at the rate of $0.03 per share.  The loans accrued  interest at the rate
of 8% per annum.  The convertible debt has been converted or repaid in full. The
convertible  debt and related accrued  interest was converted on August 31, 2006
into  2,560,807  shares of common stock and repaid by  approximately  $32,000 in
cash, including accrued interest.

In August and  September  2005, we closed on $548,000 of equity units (the "2005
Units") in a private placement.  Each Unit consists of an unsecured  convertible
promissory  note in the  principal  amount of $1,000 (the "2005  Notes") and two
warrants for each share of common stock to be issued upon conversion of the 2005
Notes, with each warrant  exercisable to purchase one share of our common stock.
The purchase  price per Unit was $1,000.  The 2005 Notes are  convertible at the
election of the holder  thereof,  at any time commencing from and after the date
of issuance and for a period of three years  thereafter  at a price equal to 85%
of the  average  closing  price of our  common  stock  for the 10  trading  days
immediately preceding the day upon which we receive a conversion notice from the
noteholder. The 2005 Notes are entitled to receive an 8% annual interest payment
payable  in shares of our  common  stock.  The per share  exercise  price of the
warrants is 125% and 150%,  respectively,  of the  conversion  price of the 2005
Notes.  The warrants are  exercisable for shares of our common stock at any time
beginning on the date of  conversion of the 2005 Notes and ending on October 31,
2009 and are subject to adjustment for anti-dilution purposes.

                                       23


In February  2006, we closed on $600,000 of equity units (the "2006 Units") in a
private placement.  Each Unit consists of a secured convertible  promissory note
in the principal amount of $1,000 (the "2006 Notes") and eight warrants for each
share of common stock to be issued upon conversion of the 2006 Notes,  with each
warrant  exercisable  to purchase  one share of our common  stock.  The purchase
price per Unit was $1,000. The 2006 Notes are convertible at the election of the
holder  thereof,  at any time commencing from and after the date of issuance and
for a period of five years  thereafter  at a price  equal to 80% of the  average
closing price of our common stock for the 10 trading days immediately  preceding
the day upon which we receive a conversion notice from the noteholder.  The 2006
Notes are entitled to receive an 8% annual interest payment payable in shares of
our common stock.  The per share  exercise price of the warrants is 100% for two
warrants, 125% for three warrants and 150% for three warrants,  respectively, of
the conversion  price of the 2006 Notes. The warrants are exercisable for shares
of our common stock at any time  beginning on the date of conversion of the 2006
Notes  and  ending  on  March  31,  2011  and  are  subject  to  adjustment  for
anti-dilution purposes.

GOING CONCERN

Our  accompanying  financial  statements  have been  prepared on a going concern
basis, which contemplates our continuation of operations,  realization of assets
and  liquidation  of  liabilities  in the  ordinary  course of  business.  Since
inception,  we have incurred  substantial  operating  losses and expect to incur
additional  operating  losses over the next several years. As of March 31, 2006,
we had an  accumulated  deficit of  approximately  $13.75  million and a working
capital deficit of $10,135,513.  These factors raise substantial doubt regarding
our  ability  to  continue  as  a  going  concern.  Our  accompanying  financial
statements do not include any adjustments  that might result from the outcome of
this uncertainty.

We have financed our operations  since  inception  primarily  through equity and
debt financings and loans from our officers, directors and stockholders. We have
recently  entered into the SEDA.  The additional  capital  necessary to meet our
working  capital  needs  or to  sustain  or  expand  our  operations  may not be
available  in  sufficient  amounts  or at  all  under  the  SEDA  or  otherwise.
Continuing our  operations is dependent  upon obtaining such further  financing.
These  conditions  raise  substantial  doubt  about our ability to continue as a
going concern.

RISK FACTORS

FINANCIAL CONDITION RISKS

      o     We have had limited product sales, a history of operating losses and
            may not become profitable in the near future or at all.

We have had limited  sales of our  products to date.  We incurred  net losses of
approximately $13.75 million from inception in 1997 to March 31, 2006, including
approximately  $7.3  million of net loss  during the six months  ended March 31,
2006. We expect to incur substantial  additional operating losses in the future.
During the six months  ended March 31, 2006,  we only  generated  revenues  from
product  sales in the amounts of  approximately  $9,834.  We may not continue to
generate revenues from operations or achieve profitability in the near future or
at all.

      o     We may not be able to obtain the significant  financing that we need
            to continue to operate.

                                       24


We may not be able  to  obtain  sufficient  funds  to  continue  to  operate  or
implement  our  business  plan.  We  estimate  that we will  need  approximately
$1,000,000  to  continue  to operate  over the next 12 months and an  additional
$500,000 in each of the two following years to continue to operate. We will need
approximately  $2,000,000  over  the next two  years in order to  implement  our
business  plan. We are dependent on external  financing to fund our  operations.
Our  immediate  financing  needs  are  expected  to be  provided  from a private
placement of our  convertible  debt  securities of $600,000  closed in February,
2006. Such private  placement  financing may not be sufficient to meet our needs
until the standby equity distribution  agreement is available for us to draw on.
Our  long-term  financing  needs are  expected to be  provided  from the standby
equity  distribution  agreement,  in  large  part.  Such  financing  may  not be
available on favorable  terms, in sufficient  amounts or at all when needed.  We
may not be able to satisfy the  conditions  precedent  to enable us to draw down
upon the standby equity  distribution  agreement  including  registration of the
shares to be issued thereunder.  Furthermore,  the amount of financing available
under the standby equity distribution agreement will fluctuate with the price of
our common stock. As the price declines, the number of shares the investor under
the standby  equity  distribution  agreement must purchase to satisfy an advance
request  from us will  increase,  resulting in  additional  dilution to existing
stockholders and potentially  causing the investor to hold more than 9.9% of our
outstanding  stock which is prohibited under the agreement.  Other financing may
not be available to us on favorable terms or at all.

      o     The report of our  independent  auditors  expresses  doubt about our
            ability to continue as a going concern.

In its report dated January 25, 2006, except for notes 15 and 16 which are dated
October  10,  2006,  our former  auditors,  Ham,  Langston  &  Brezina,  L.L.P.,
expressed  an  opinion  that there is  substantial  doubt  about our  ability to
continue as a going concern.  Our  accompanying  financial  statements have been
prepared on a going  concern  basis,  which  contemplates  our  continuation  of
operations, realization of assets and liquidation of liabilities in the ordinary
course of business.  Since  inception,  we have incurred  substantial  operating
losses and expect to incur  additional  operating  losses over the next  several
years.  As of March 31, 2006,  we had an  accumulated  deficit of  approximately
$13.75  million.  Our  accompanying  financial  statements  do not  include  any
adjustments that might result from the outcome of this uncertainty.

We have financed our operations  since  inception  primarily  through equity and
debt financings and loans from our officers, directors and stockholders. We have
recently entered into a standby equity  distribution  agreement.  The additional
capital  necessary to meet our working capital needs or to sustain or expand our
operations may not be available, on favorable terms, in sufficient amounts or at
all under the standby equity distribution agreement or otherwise. Continuing our
operations in 2006 is dependent  upon obtaining  such further  financing.  These
conditions  raise  substantial  doubt  about our  ability to continue as a going
concern.

      o     We have a working capital loss,  which means that our current assets
            on March  31,  2006  were not  sufficient  to  satisfy  our  current
            liabilities.

We had a working capital  deficit of $10,135,513 at March 31, 2006,  which means
that our current  liabilities  exceeded  our current  assets on March 31,  2006.
Current assets are assets that are expected to be converted to cash or otherwise
utilized within one year and, therefore,  may be used to pay current liabilities
as they become due. Our working capital deficit means that our current assets on
March 31, 2006 were not sufficient to satisfy all of our current  liabilities on
that date.

                                       25


      o     We face risks related to our accounting restatements.

On July 11, 2006 we publicly announced that we had discovered  accounting errors
in previously  reported financial  statements.  Following  consultation with our
independent  accountants,  we  concluded  that we were  required  to restate our
financial  statements for the quarters  ended June 30, 2006,  March 31, 2006 and
December 31, 2005 and the year ended September 30, 2005. The restatements relate
to the  accounting  for certain debt  financings we conducted in August 2005 and
February  2006 as well as certain  warrants  issued by us.  Further  information
about these  restatements  is contained in our Current  Report on Form 8-K filed
July 11,  2006 and this  Amended  Quarterly  Report on Form  10-QSB/A-2  for the
quarter  ended March 31, 2006. We are  concurrently  filing  restated  financial
statements for the quarters ended December 31, 2005, June 30, 2006, and the year
ended September 30, 2005 as soon as practicable.

The  restatement of these  financial  statements  may lead to litigation  claims
and/or  regulatory  proceedings  against  us. The  defense of any such claims or
proceedings may cause the diversion of our management's attention and resources,
and we may be required to pay damages if any such claims or proceedings  are not
resolved in our favor. Any litigation or regulatory proceeding, even if resolved
in our favor,  could cause us to incur significant legal and other expenses.  We
also may have difficulty raising equity capital or obtaining other financing. We
may not be able to effectuate our current business strategy. Moreover, we may be
the subject of negative publicity focusing on the financial statement errors and
resulting  restatements and negative reactions from our stockholders,  creditors
or others with whom we do business. The occurrence of any of the foregoing could
harm our  business  and  reputation  and cause the  price of our  securities  to
decline.

      o     If  we  fail  to  maintain  an  effective  system  of  internal  and
            disclosure  controls,  we may not be able to  accurately  report our
            financial  results  or  prevent  fraud.  As a  result,  current  and
            potential  stockholders  could  lose  confidence  in  our  financial
            reporting which would harm our business and the trading price of our
            securities.

Effective  internal  and  disclosure  controls are  necessary  for us to provide
reliable  financial  reports  and  effectively  prevent  fraud  and  to  operate
successfully  as a public  company.  If we  cannot  provide  reliable  financial
reports or prevent fraud, our reputation and operating  results would be harmed.
We have in the past  discovered,  and may in the future  discover,  areas of our
disclosure  and internal  controls  that need  improvement.  As a result after a
review of our June 30, 2006, March 31, 2006, December 31, 2005 and September 30,
2005 operating results, we identified certain deficiencies in certain disclosure
controls and procedures which we have addressed as stated below.

                                       26


We have  undertaken  improvements  to our  internal  controls  in an  effort  to
remediate these deficiencies through the following: (1) implementing a review of
all convertible  securities to identify any securities that are not conventional
convertible  securities,  (2)  engaging  the  consulting  services of an outside
accountant  to review our  financial  statements  each month,  and (3) improving
supervision  and training of our  accounting  staff to understand  and implement
applicable accounting requirements,  policies and interpretations.  We cannot be
certain that our efforts to improve our internal and disclosure controls will be
successful  or that we will be able  to  maintain  adequate  controls  over  our
financial  processes  and  reporting  in the  future.  Any failure to develop or
maintain effective controls or difficulties  encountered in their implementation
or other  effective  improvement of our internal and  disclosure  controls could
harm  our  operating  results  or  cause  us  to  fail  to  meet  our  reporting
obligations.  Ineffective internal and disclosure controls could cause investors
to lose  confidence in our reported  financial  information,  which would likely
have a negative effect on the trading price of our securities.

      o     We may be unable to  implement  our  business  plan if the  investor
            under the standby equity distribution agreement does not fulfill its
            obligations under the agreement.

We will be reliant upon the ability of Cornell Capital Partners, L.P. to provide
a  significant  amount of funding  pursuant to the standby  equity  distribution
agreement,  which  it has  agreed  to do in  accordance  with  the  terms of the
agreement.  In the event that the investor is unwilling or unable to fulfill its
commitment under the standby equity distribution  agreement for whatever reason,
our ability to implement our business plan will suffer.

      o     Sales made  under our  standby  equity  distribution  agreement  may
            adversely  affect our stock  price and our ability to raise funds in
            new stock offerings.

Even if we are able to obtain the financing we require to implement our business
plan pursuant to the standby equity distribution agreement, sales made under our
standby equity distribution agreement may result in one or more of the following
consequences:

            >>    Sales made under our standby equity distribution agreement may
                  adversely affect our stock price.

            >>    The sale of our stock  under our standby  equity  distribution
                  agreement could encourage short sales by third parties,  which
                  could contribute to the further decline of our stock price.

            >>    The investor under the standby equity  distribution  agreement
                  may sell shares of our common stock acquired under the standby
                  equity  distribution  agreement  during an applicable  pricing
                  period for  determination of stock price,  which could further
                  contribute to the decline of our stock price.

            >>    Existing  stockholders  will experience  significant  dilution
                  from our sale of shares under the standby equity  distribution
                  agreement.

            >>    The standby equity  distribution  agreement  prohibits us from
                  raising  capital  at less  than the  market  price  which  may
                  severely  limit our ability to raise  capital from the sale of
                  equity.

                                       27


            >>    We may not be able to access  funds under the  standby  equity
                  distribution agreement sufficient to meet our operating needs.

      o     We  may  be  required  to  amend  our  standby  equity  distribution
            agreement.

As a result of the number of shares that could be  acquired  by Cornell  Capital
upon full  utilization of our standby  equity  distribution  agreement,  Cornell
Capital  could become an  affiliate of us and own a majority of our  outstanding
common  shares.  Accordingly,  we may be required  to amend our  standby  equity
distribution  agreement  to  substantially  reduce the dollar  amount  available
thereunder.  To the  extent  that we must  substantially  reduce  the  amount of
financing  available  under  the  standby  equity  distribution  agreement,  our
financing  plans may be materially  adversely  affected.  Additionally,  further
delays could occur with  respect to the review and approval of the  registration
statement covering the standby equity distribution agreement shares.

      o     Since Health  Renu-DE  became a public  reporting  company under the
            Securities  Exchange  Act of  1934  by  acquiring  us when we were a
            publicly-traded  shell  corporation,  we remain subject to the shell
            corporation's  unknown  liabilities,  if  any.  If  any  significant
            unknown  liabilities  arise,  they could  materially  and  adversely
            affect our ability to continue in business.

On  September  26,  2003,  we entered  into an  exchange  agreement  with Health
Renu-DE,  a Delaware  corporation,  and the former Health  Renu-DE  stockholders
whereby our control shifted to the former Health Renu-DE  stockholders.  We were
then  a  non-operating,  publicly-traded  corporation.  The  exchange  agreement
represented  a  recapitalization  of Health  Renu-DE with  accounting  treatment
similar to that used in a reverse  acquisition.  Health  Renu-DE  emerged as the
surviving  financial  reporting  entity but we remained  as the legal  reporting
entity.  We then changed our business focus to skin care products and wound care
development and our name to HealthRenu Medical, Inc.

This  process is commonly  referred  to as a "public  shell  merger"  because we
already had achieved public-trading status and were a reporting company with the
U.S. Securities and Exchange Commission and had previously ceased our day-to-day
business.  The advantages that we hope to achieve in effecting this  acquisition
include  gaining  access to  sources of capital  that are  generally  limited to
publicly-traded  entities on an  expedited  basis since the public  shell merger
process can  typically be completed in less time than a  traditional  registered
initial public offering.

The  risks and  uncertainties  involved  in this  strategy  include  that we are
subject to the shell  corporation's  then  existing  liabilities,  including any
undisclosed  liabilities  of the  shell  corporation  arising  out of the  shell
corporation's  prior  business   operations,   financial  activities  or  equity
dealings.  There  is a risk of  litigation  by  third  parties  or  governmental
investigations or proceedings.  For example,  we have been sued by a stockholder
based upon alleged equity dealings between the stockholder and management of the
shell  corporation.  There is also a risk of sales of undisclosed stock into the
public  market  by  stockholders  of the shell  corporation  as we  improve  our
business and financial condition and stock price, which would result in dilution
to our stockholders  and could  negatively  impact our stock price. In addition,
within certain  segments of the financial and legal  communities  there may be a
negative perception of corporations that have achieved  public-trading status by
means of a public shell merger.  This negative perception could adversely affect
us in the future including in our efforts to raise capital in certain markets.

                                       28


RISKS RELATED TO OUR OPERATIONS

      o     If we are unable to  successfully  compete in the skin care industry
            on the  basis of our  products'  prices,  effectiveness,  and  other
            factors,  our business and financial condition will be significantly
            negatively impacted.

The personal skin care industry is extremely  competitive  and consists of major
domestic and international medical, pharmaceutical,  cosmetic, consumer products
and other  companies,  most of which have financial,  technical,  manufacturing,
distribution,  marketing,  sales and other resources  substantially greater than
ours. We compete  against  companies  producing  and selling  medical as well as
consumer  skin care  products.  We compete  based upon our  product  quality and
price.  Our competitors may introduce more effective or less expensive  products
or products with greater market  recognition  or acceptance  which could compete
with our products  and have a  significant  negative  impact on our business and
financial condition.

      o     We are dependent  upon a third party  pharmaceutical  laboratory for
            manufacture of our products and would likely  experience  production
            delays  and  interruption  in sales if the  laboratory  discontinued
            production of our products.

Our products are manufactured by Rosel & Adys Inc., a Texas-based pharmaceutical
laboratory which has been approved by the U.S. Food and Drug Administration.  We
do not have a contract with this  laboratory  for  manufacture  of our products.
This  laboratory  may not continue to maintain its Food and Drug  Administration
certification  or continue to be willing or able to produce our  products for us
at reasonable  prices or at all. If for any reason this laboratory  discontinues
production of our  products,  it would likely  result in  significant  delays in
production of our products and  interruption  of our product sales as we seek to
establish a relationship and commence  production with a new laboratory.  We may
be unable to make satisfactory  production  arrangements with another laboratory
on a timely basis or at all.

Our production laboratory is responsible for supplying our formulas' ingredients
other  than the  essential  fatty  acids  which we supply  for  quality  control
purposes.  We currently have on hand sufficient essential fatty acid supplies to
meet our short terms needs and we have  developed  sources for their  supply for
the long-term future. If, however, any of these ingredients are not available to
us on favorable  pricing terms or at all when they are needed, we may experience
production delays and interruption of sales.

      o     We do not  own  our  products'  formulas  and if  the  owner  of the
            formulas  does not  honor  its  contractual  commitment  to sell the
            formulas to us if and when requested by us, we could lose use of our
            proprietary products.

We do not own our product formulas.  Our production  laboratory owns our product
formulas  subject to an  agreement  of  indefinite  term which  provides for our
exclusive use and right to purchase  them.  It is possible  that the  production
laboratory  may not honor  its  contractual  commitments  and may  disclose  our
proprietary  formulas to a third  party or refuse to sell the  formulas to us in
the event the  laboratory  ceases to produce  products  for us,  either of which
would materially and adversely affect our business.

      o     We may be unable to protect our proprietary  products or prevent the
            development  of similar  products  by our  competitors,  which could
            materially and adversely affect our ability to successfully compete.

                                       29


We claim proprietary  rights in various  unpatented  technologies,  know-how and
trade secrets relating to our products and their  manufacturing  processes.  The
protection  that these claims afford may prove to be inadequate.  We protect our
proprietary   rights  in  our  products  and  operations   through   contractual
obligations, including nondisclosure agreements, with our production laboratory,
employees and consultants.  These contractual  measures may not provide adequate
protection.  Further,  our  competitors  may  independently  develop  or  patent
products that are substantially equivalent or superior to our products.

      o     Our founder and former  president  has  competed  with us by selling
            similar products and soliciting our customers.

Darrell Good, the founder and principal of Health Renu-DE,  has competed against
us by  posting  products  similar to ours with the same  product  numbers on his
website  for  sale.  Mr.  Good has also  attempted  to  solicit  sales  from our
customers.  We filed a lawsuit  against Mr. Good in the U.S.  District Court for
the Southern  District of Texas seeking  recovery of  approximately  8.1 million
shares of our  common  stock from Mr.  Good and  requested  that Mr.  Good cease
competing with us and soliciting our customers. A final,  non-appealable default
judgment  against  Mr.  Good was  entered in this case on July 29,  2005 and the
court  ordered that the shares be cancelled and returned to us and that Mr. Good
is enjoined from  competing with us for one year. The shares have been cancelled
on the books and records of our  transfer  agent.  We may not be able to prevent
Mr. Good from continuing to compete with us or soliciting our customers.  If Mr.
Good continues to compete with us or to solicit our  customers,  it could have a
material adverse effect on our business.

      o     We may not achieve the market  acceptance of our products  necessary
            to generate revenues.

Products we produce may not achieve market  acceptance.  Market  acceptance will
depend on a number of factors, including:

            -the effectiveness of our products.

            -our ability to keep production costs low.

            -our ability to successfully market our products.
            We must create an advertising campaign to create product recognition
            and demand for our products.

            -timely introductions of new products.
            Our  introduction  of new  products  will be subject to the inherent
            risks  of  unforeseen   problems  and  delays.   Delays  in  product
            availability may negatively affect their market acceptance.

      o     We may not be able to generate  increased demand for our products or
            successfully meet any increased product demands.

                                       30


We have had limited sales of our products to date.  Rapid growth of our business
may significantly strain our management,  operations and technical resources. If
we are  successful  in  obtaining  large  orders  for our  products,  we will be
required to deliver  large  volumes of quality  products to our  customers  on a
timely basis and at a reasonable cost. We outsource  production of our products.
We may not obtain large scale orders for our products or if we do, we may not be
able to  satisfy  large  scale  production  requirements  on a  timely  and cost
effective  basis. As our business grows, we will also be required to continue to
improve our  operations,  management  and financial  systems and  controls.  Our
failure  to manage our growth  effectively  could have an adverse  effect on our
ability to produce products and meet the demands of our customers.

      o     We may  face  liability  if our  products  cause  injury  or fail to
            perform properly.

We  maintain  liability  insurance  coverage  that we believe is  sufficient  to
protect us against potential claims. Our liability insurance may not continue to
be  available  to us on  reasonable  terms or at all.  Further,  such  liability
insurance may not be sufficient to cover any claims that may be brought  against
us.

      o     Our  business  and growth  will  suffer if we are unable to hire and
            retain key personnel.

Our  success  depends in large  part upon the  services  of our Chief  Executive
Officer. We have only three full-time  employees,  including our Chief Executive
Officer.  We contract  with  consultants  and outsource key functions to control
costs. If we lose the services of our Chief Executive  Officer or any of our key
employees  or  consultants  or are unable to hire and retain  key  employees  or
senior management as needed in the future, it could have a significant  negative
impact on our business.

      o     If we do not comply with regulations  imposed on us by the U.S. Food
            and Drug Administration, we may be unable to sell one or more of our
            products or otherwise face liability.


Our sales of  products  are  subject  to  regulation  by the U.S.  Food and Drug
Administration,  or FDA. The two most  important  laws  pertaining  to cosmetics
marketed in the United States are the Federal Food,  Drug,  and Cosmetic Act, or
FD&C  Act,  and the Fair  Packaging  and  Labeling  Act,  or FPLA.  The FD&C Act
prohibits the marketing of  adulterated or misbranded  cosmetics.  Violations of
the Act involving  product  composition--whether  they result from  ingredients,
contaminants,  processing,  packaging, or shipping and handling--cause cosmetics
to be adulterated and are subject to regulatory  action.  Improperly  labeled or
deceptively  packaged  products  are  considered  misbranded  and are subject to
regulatory  action.  In  addition,  under the  authority  of the  FPLA,  the FDA
requires  an  ingredient  declaration  to  enable  consumers  to  make  informed
purchasing  decisions.  Cosmetic  products  and  ingredients  are not  generally
subject  to FDA  premarket  approval  authority,  however,  the FDA  may  pursue
enforcement  action against violative products or companies who violate the law.
We are responsible for substantiating the safety of our products and ingredients
before marketing them.

                                       31


Over-the-counter  (OTC) drugs, however, are subject to FDA approval.  Generally,
OTC drugs must  either  receive  premarket  approval  by FDA or conform to final
regulations  specifying conditions whereby they are generally recognized as safe
and effective,  and not misbranded.  OTC drugs must also be labeled according to
OTC drug regulations,  including the "Drug Facts" labeling.  Currently,  certain
OTC drugs that were  marketed  before the  beginning of the OTC Drug Review (May
11, 1972) may be marketed without specific approval pending publication of final
regulations  under the ongoing OTC Drug  Review.  Once a  regulation  covering a
specific class of OTC drugs is final, those drugs must either:

      o     be the subject of an approved New Drug Application (NDA), or

      o     comply with the appropriate monograph, or rule, for an OTC drug.


An NDA is the vehicle through which drug sponsors  formally propose that the FDA
approve a new  pharmaceutical  for sale and  marketing  in the U.S. The FDA only
approves an NDA after  determining that the data are adequate to show the drug's
safety and effectiveness for its proposed use and that its benefits outweigh the
risks. The NDA process can be expensive and time consuming for a drug sponsor.


The FDA has published monographs, or rules, for a number of OTC drug categories.
These monographs state  requirements for categories of  non-prescription  drugs,
such as what  ingredients  may be used and for what intended use. Among the many
non-prescription drug categories covered by OTC monographs are acne medications,
treatments for dandruff, seborrheic dermatitis, and psoriasis and sunscreens.


Our  management,  with the help of a FDA  consultant,  has  determined  that our
currently  marketed  products  are  either  cosmetics  or OTC drugs  that may be
marketed  without  specific FDA approval as they are covered by OTC  monographs.
The FDA,  however,  may disagree  with our  management's  classification  of our
products.


The FDA has broad regulatory and enforcement  powers. If the FDA determines that
we have failed to comply with applicable regulatory requirements,  it can impose
a  variety  of  enforcement   actions  from  public  warning   letters,   fines,
injunctions,  consent  decrees  and civil  penalties  to  suspension  or delayed
issuance  of  approvals,  seizure  or recall of our  products,  total or partial
shutdown of production,  withdrawal of approvals or clearances  already granted,
and criminal  prosecution.  The FDA can also require us to replace or refund the
cost of products that we  distributed.  If any of these events were to occur, it
could  materially  adversely  affect our ability to market our  products and our
business and financial condition.

The FDA recently  required us to change certain of our product  classifications,
certain of our package  labeling and sales  literature,  and refrain from making
certain  claims about our product  uses. We complied and now believe that we are
in material compliance with the FDA's requirements.  It is possible that the FDA
will  determine  that we do not so comply or that its policies,  regulations  or
interpretations  thereof will change such that we no longer so comply,  that our
products are no longer considered OTC or cosmetic products,  or such that we may
not be able to obtain favorable product  classification  for any future products
that we may develop.  Any of the foregoing could materially adversely impact our
ability to market our products and our business and financial condition.

      o     We may consider  including in our business plan forming  ventures or
            alliances  with certain  users of our products  which may divert the
            time and attention of our management and ultimately  prove to be not
            feasible or unsuccessful.

                                       32


We  may  consider  forming  joint  ventures,  strategic  alliances  or  possibly
acquisitions of complementary  businesses,  such as existing and potential users
of our products  including assisted living or long-term assisted care facilities
or wound care  clinics.  Management  believes  that such  business  strategy may
create  additional  distribution  outlets for our products thus  increasing  our
product sales and revenues with minimal  advertising and marketing costs. We may
ultimately decide not to pursue this strategy or if we choose to pursue it, find
that  this  strategy  is not  feasible,  be  unable  to  identify  or  structure
agreements with  complementary  businesses or be unsuccessful in any ventures or
alliances we form or acquisitions we make.

If we devote  significant  human or  financial  resources  to this  strategy and
ultimately  abandon  it or are  not  successful  at it,  such  would  materially
adversely affect our financial condition and business operations.

RISKS ASSOCIATED WITH OUR COMMON STOCK

      o     We  do  not  intend  to  pay   dividends  on  our  common  stock  so
            stockholders  must sell their  shares at a profit to  recover  their
            investment.

We have never declared or paid any cash dividends on our common stock. We intend
to retain any future  earnings  for use in our  business  and do not  anticipate
paying cash dividends on our common stock in the foreseeable future.  Because we
may not pay  dividends,  our  stockholders'  return on  investment in our common
stock will depend on their ability to sell our shares at a profit.

      o     The market price of our common  stock may be  volatile,  which could
            cause the value of an investment in our stock to decline.

The  market  price of  shares  of our  common  stock  has been and is  likely to
continue to be highly  volatile.  Factors that may have a significant  effect on
the market price of our common stock include the following:

            >>    sales of large  numbers of shares of our  common  stock in the
                  open  market,  including  shares  issuable  at  a  fluctuating
                  conversion  price or at a discount to the market  price of our
                  common stock;

            >>    our operating results;

            >>    quarterly fluctuations in our financial results;

            >>    our need for additional financing;

            >>    announcements of product  innovations or new products by us or
                  our competitors;

            >>    developments  in our  proprietary  rights or our  competitors'
                  developments;

            >>    our   relationships   with   current   or  future   suppliers,
                  manufacturers, distributors or other strategic partners;

            >>    governmental regulation; and

            >>    other factors and events  beyond our control,  such as changes
                  in the overall economy or condition of the financial markets.

                                       33


In addition,  our common stock has been relatively thinly traded.  Thinly traded
common stock can be more  volatile than common stock trading in an active public
market.  We cannot  predict the extent to which an active  public market for our
common stock will develop.

The stock market in general has  experienced  extreme  volatility that often has
been unrelated to the operating performance of particular companies. These broad
market and industry  fluctuations  may adversely affect the trading price of our
common stock, regardless of our actual operating performance.

As a result of  potential  stock price  volatility,  investors  may be unable to
resell their  shares of our common stock at or above the cost of their  purchase
prices.  In addition,  companies that have experienced  volatility in the market
price  of  their  stock  have  been  the  subject  of  securities  class  action
litigation.  If we were  to  become  the  subject  of  securities  class  action
litigation,  this  could  result  in  substantial  costs,  a  diversion  of  our
management's  attention  and  resources  and harm to our business and  financial
condition.

      o     Future  sales of  currently  outstanding  shares of our common stock
            could adversely affect our stock price.

As of March 31, 2006, we had 26,094,589 shares of common stock  outstanding.  Of
these  shares,  as of March 31,  2006,  approximately  22 million  shares of our
common stock were  subject to  restrictions  on resale  pursuant to Rule 144 and
approximately 4 million outstanding shares of our common stock were eligible for
sale in the public market without restriction or registration.

In addition,  we intend to register under the Securities Act of 1933 the sale by
selling  security  holders  of  1,465,065  shares  of common  stock  issued as a
commitment  fee,  90,909 shares of common stock issued as a placement  agent fee
and up to $10,000,000  of common stock  issuable  pursuant to the standby equity
distribution  agreement,  shares of common stock  issuable  upon  conversion  or
exercise of securities  issued in our 2005 and 2006 private  placements of units
and up to 1,587,237 shares of common stock underlying compensation warrants.

      o     The OTC Bulletin  Board has  temporarily  ceased  quoting our common
            stock and although our stock is again  eligible for quotation on the
            OTC-BB,  it is  uncertain  as to if or when the  reinclusion  of our
            share quotation on the OTC-BB will be achieved.

On July 12, 2006, the OTC-BB  temporarily  ceased quoting our shares because our
Quarterly  Report on Form  10-QSB for the  quarter  ended March 31, 2006 had not
been timely  filed.  We filed our 10-QSB for the quarter ended March 31, 2006 on
July 12, 2006,  and we believe that our stock is again eligible for quotation on
the OTC-BB. We intend to pursue reinclusion of our share quotation on the OTC-BB
in the future.  It is  uncertain as to if or when the  reinclusion  of our share
quotation on the OTC-BB will be achieved.

      o     Our common  stock is deemed to be "penny  stock,"  which may make it
            more difficult for investors to sell their shares due to suitability
            requirements.

Our common  stock is deemed to be "penny  stock" as that term is defined in Rule
3a51-1 promulgated under the Securities Exchange Act of 1934. These requirements
may reduce the  potential  market for our common stock by reducing the number of
potential investors. This may make it more difficult for investors in our common
stock to sell  shares to third  parties or to  otherwise  dispose of them.  This
could cause our stock price to decline. Penny stocks are stocks:

                                       34


            >>    with a price of less than $5.00 per share;

            >>    that are not traded on a "recognized" national exchange;

            >>    whose prices are not quoted on the Nasdaq Stock Market; or

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

Broker/dealers  dealing  in penny  stocks  are  required  to  provide  potential
investors  with a  document  disclosing  the  risks of penny  stocks.  Moreover,
broker/dealers  are required to determine whether an investment in a penny stock
is a suitable investment for a prospective investor.

      o     Our common  stock has been  relatively  thinly  traded and we cannot
            predict the extent to which a trading market will develop.

There  has been a  limited  public  market  for our  common  stock and an active
trading  market  for our stock may not  develop.  Absence  of an active  trading
market could adversely affect our stockholders' ability to sell our common stock
in short time  periods,  or possibly at all. Our common  stock is thinly  traded
compared to larger more widely known  companies in our  industry.  Thinly traded
common stock can be more  volatile than common stock trading in an active public
market.  Our common stock has  experienced,  and is likely to  experience in the
future,  significant  price and volume  fluctuations that could adversely affect
the market price of our common stock without regard to our operating results.

      o     Our 8% convertible  notes have a fluctuating  conversion  rate which
            could cause  substantial  dilution  to  stockholders  and  adversely
            affect our stock price.

Conversion of a material amount of the 8% convertible notes included in our 2005
and 2006 private  placements of units could  materially  affect a  stockholder's
investment  in us. As of March 31,  2006,  $548,000 of notes  issued in our 2005
private  placement  and $600,000 of notes  issued in our 2006 private  placement
were issued and  outstanding.  The notes are convertible into a number of shares
of  common  stock  determined  by  dividing  the  principal  amount of the notes
converted by the respective conversion prices in effect.

The 2005 private  placement  notes are convertible by the holders into shares of
our common stock at any time at a  conversion  price equal to 85% of the average
of the trading  prices of our common  stock for the ten trading  days ending one
day prior to the date we receive a conversion notice from a 2005 noteholder.  In
addition,  two  warrants to purchase  shares of common stock have been issued to
each purchaser of the 2005 notes.  The warrants are exercisable for one share of
common stock for each share  acquired upon  conversion of the 2005 notes and are
exercisable  over the next four years at  fluctuating  prices  equal to 125% and
150%, respectively, of the conversion price of the 2005 notes.

                                       35


The 2006 private  placement  notes are convertible by the holders into shares of
our common stock at any time at a  conversion  price equal to 80% of the average
of the trading  prices of our common  stock for the ten trading  days ending one
day prior to the date we receive a conversion notice from a 2006 noteholder.  In
addition,  eight warrants to purchase shares of common stock have been issued to
each purchaser of the 2006 notes.  The warrants are exercisable for one share of
common stock for each share  acquired upon  conversion of the 2006 notes and are
exercisable  over the next five years at fluctuating  prices equal to 100%, 125%
and 150%, respectively, of the conversion price of the 2006 notes.

Conversion of a material amount of our notes or exercise of a material amount of
our warrants could significantly dilute the value of a stockholder's  investment
in us. Also, in the absence of a proportionate increase in our earnings and book
value, an increase in the aggregate  number of our outstanding  shares of common
stock caused by a conversion  of the 8% notes or exercise of the warrants  would
dilute the earnings per share and book value of all of our outstanding shares of
common stock. If these factors were reflected in the trading price of our common
stock, the potential realizable value of a stockholder's  investment in us could
also be adversely affected.

Assuming a  conversion  price of $0.16 (85% of the  closing  price of our common
stock on the OTC  Bulletin  Board of $0.19 on March 31,  2006),  the 2005  notes
would convert into 3,425,000 shares of our common stock and the related warrants
would be exercisable to purchase  6,850,000 shares.  Assuming a conversion price
of $0.15 (80% of the closing price of our common stock on the OTC Bulletin Board
of $0.19 on March 31, 2006),  the 2006 notes would convert into 4,000,000 shares
of our common stock and the related  warrants  would be  exercisable to purchase
32,000,000  shares.  These numbers of shares,  however,  could be  significantly
greater in the event of a decrease in the trading price of our stock.

Set forth in the table below is the potential  dilution to the  stockholders and
ownership  interest  of the  holders of our 2005 notes  which  could  occur upon
conversion  of  $548,000  in  principal  amount  of our  2005  notes  (excluding
interest). The calculations in the table are based upon the 26,094,589 shares of
our common stock which were  outstanding  on March 31, 2006 and shares  issuable
upon conversion of the 2005 notes at the following prices:



                                 Conversion At       Conversion At     Conversion At      Conversion At
                                    Assumed            Assumed            Assumed            Assumed
                                Average Trading    Average Trading    Average Trading    Average Trading
                                 Price of $0.19     Price of $0.14    Price of $0.095    Price of $0.048
                                ---------------    ---------------    ---------------    ---------------
                                                                             
Conversion Price                $          0.16    $          0.12    $          0.08    $          0.04

Shares Issuable on Conversion         3,425,000          4,566,667          6,850,000         13,700,000
of 2005 Notes

Shares Issuable on Exercise           6,850,000          9,133,333         13,700,000         27,400,000
of Warrants

Percentage of Outstanding
Common Stock                               28.5%             34.43%             44.06%             61.17%


                                       36


Set forth in the table below is the potential  dilution to the  stockholders and
ownership  interest  of the  holders of our 2006 notes  which  could  occur upon
conversion  of  $600,000  in  principal  amount  of our  2006  notes  (excluding
interest). The calculations in the table are based upon the 26,094,589 shares of
our common stock which were  outstanding  on March 31, 2006 and shares  issuable
upon conversion of the 2006 notes at the following prices:



                                 Conversion At       Conversion At     Conversion At      Conversion At
                                    Assumed            Assumed            Assumed            Assumed
                                Average Trading    Average Trading    Average Trading    Average Trading
                                 Price of $0.19     Price of $0.14    Price of $0.095    Price of $0.048
                                ---------------    ---------------    ---------------    ---------------
                                                                             
Conversion Price                $          0.15    $          0.11    $          0.08    $          0.04

Shares Issuable on Conversion         4,000,000          5,454,545          7,500,000         15,000,000
of 2006 Notes

Shares Issuable on Exercise          32,000,000         43,636,364         60,000,000        120,000,000
of Warrants

Percentage of Outstanding
Common Stock                              57.98%             65.29%             72.12%             83.80%


                                       37


ITEM 3. CONTROLS AND PROCEDURES

(a) Evaluation of disclosure controls and procedures. Our management,  including
our  Chief  Executive   Officer,   has  determined  that  the  effectiveness  of
disclosures  controls and procedures  under Rule 13a-15(e) and Rule 15d-15(e) of
the Securities Exchange Act of 1934 are inadequate as of March 31, 2006.

Our management,  including our Chief Executive Officer,  has determined that our
disclosure  controls and procedures  were not effective as of March 31, 2006. We
are  attempting  to  remediate  the material  weakness in internal  control over
financial  reporting  and the  ineffectiveness  of our  disclosure  controls and
procedure by  conducting a review of our  accounting  treatment of our financing
transactions  and  correcting  our method of accounting  for such  transactions.
Additionally,  we have engaged outside  expertise to enable us to properly apply
complex accounting principles to our financial statements.

(b)  Changes  in  internal  control  over  financial  reporting.  There  were no
significant  changes in our internal control over financial reporting during the
second fiscal quarter,  that  materially  affected,  or is reasonably  likely to
materially affect, our internal control over financial reporting.

Subsequent  to our  second  fiscal  quarter,  we have  adopted  and  implemented
disclosure controls and procedures designed to provide reasonable assurance that
all reportable information will be recorded, processed,  summarized and reported
within  the time  period  specified  in the  SEC's  rules and  forms.  Under the
supervision and with the participation of the Company'sour management, including
our President and Chief Executive  Officer,  we have evaluated the effectiveness
of design and operation of our disclosure  controls and  procedures  pursuant to
Exchange Act Rule 13a-15(e) as of the end of the fiscal quarter  covered by this
report.  Based on that  evaluation,  the President and Chief  Executive  Officer
(Principal  Financial and Accounting  Officer) has identified  weaknesses in the
accounting for convertible instruments and disclosure of embedded derivatives.

Specifically, we identified deficiencies in our internal controls and disclosure
controls related to the accounting for convertible debt with conversion features
contingent upon future prices of our stock and convertible  debt with detachable
warrants,  primarily with respect to accounting  for  derivative  liabilities in
accordance  with EITF  00-19 and SFAS  NO.133.  We will  restate  our  financial
statements for the year ended  September 30, 2005 and for the quarterly  periods
ending  December 31, 2005,  March 31, 2006 and June 30, 2006 in order to correct
the  accounting  in  such  financial   statements  with  respect  to  derivative
liabilities in accordance with EITF 00-19 and SFAS NO.133.  Since March 2006, we
have undertaken  improvements to our internal controls in an effort to remediate
these deficiencies  through the following  efforts:  1) implementing a review of
all convertible  securities to identify any securities that are not conventional
convertible  securities  2)  engaging  the  consulting  services  of an  outside
accountant  to review our  financial  statements  each  month  and;  3)improving
supervision and training of our accounting staff to understand and implement the
requirements of EITF 00-19 and SFAS NO.133.

                                       38


PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

Not Applicable

ITEM 2. CHANGES IN SECURITIES

Not Applicable

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

Not Applicable

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECUIRTY HOLDERS

Not Applicable

ITEM 5. OTHER INFORMATION

Not Applicable

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

      (a)   Exhibits

      Exhibit No.                 Description

      31                          Certificate of the Chief Executive Officer and
                                  Chief Financial  Officer pursuant to Section
                                  302 of the Sarbanes-Oxley Act of 2002.*

      32                          Certificate of the Chief Executive Officer and
                                  Chief Financial  Officer pursuant to Section
                                  906 of the Sarbanes-Oxley Act of 2002.*

      *Filed herewith as an exhibit.

(b)   Reports on Form 8-K.  During the quarter ended March 31, 2006,  the issuer
      filed the following Reports on Form 8-K:

      Report on Form 8-K dated January 6, 2006 and filed with the Securities and
      Exchange Commission on January 20, 2006.

      Report on Form 8-K dated  February 10, 2006 and filed with the  Securities
      and Exchange Commission on February 16, 2006.

      Report on Form 8-K dated  February 17, 2006 and filed with the  Securities
      and Exchange Commission of February 22, 2006.

      Report on Form 8-K/A dated May 23, 2005 and filed with the  Securities and
      Exchange Commission on February 22, 2006.

                                       39


                                   SIGNATURES

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


                                            HEALTHRENU MEDICAL, INC.

DATED:  October 20, 2006                    By: /s/ Robert W. Prokos
                                                ----------------------------
                                                Robert W. Prokos
                                                Chief Executive Officer
                                                and President (Principal
                                                Executive, Financial and
                                                Accounting Officer)


                                       40