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

                                   FORM 10-QSB
                                   (Mark One)

[X ] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934 For the quarterly period ended January 31, 2005

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

[ ]  TRANSITION  REPORT  UNDER  SECTION  13  OR  15(d)  OF  THE
     EXCHANGE  ACT For the transition period from __________ to _____________

     Commission file number 000-50213

                             AEGIS ASSESSMENTS, INC.
        (Exact name of small business issuer as specified in its charter)

              Delaware                                  72-1525702
    (State or other jurisdiction         (I.R.S. Employer Identification No.)
 of incorporation or organization)

             7975 N. Hayden Road, Suite D-363, Scottsdale, AZ 85258
                    (Address of principal executive offices)

                                  480.778.9140
                           (Issuer's telephone number)


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 [ ]

                      APPLICABLE ONLY TO CORPORATE ISSUERS

The number of shares of the issuer's common equity outstanding as of March 18,
2005 was approximately 25,386,891 shares of common stock, par value $.001.

Transitional Small Business Disclosure Format (Check one):
      Yes [ ]     No [X]






                           INDEX TO FORM 10-QSB FILING
                      FOR THE PERIOD ENDED JANUARY 31, 2005
                                TABLE OF CONTENTS

                                     PART I.
                              FINANCIAL INFORMATION

                                                                           Page
Item 1.  Financial Statements.............................................  1

              Balance Sheet  as of January 31, 2005.......................  1-2

              Statements of Operations
                    for the Three and Six Month Periods
                    Ended January 31, 2005 and January 31, 2004...........  3

              Statements  of Cash Flows
                    for the Three and Six month periods ended January 31,
                    2005 and January 31, 2004............................. 4-5

              Notes to the Condensed Financial  Statements................ 6-14

Item 2.  Management's Discussion and Analysis.............................  15

Item 3.  Controls  and  Procedures........................................  30

                                     PART II
                                OTHER INFORMATION

Item  1.  Legal Proceedings ..............................................  31
Item  2.  Changes in Securities ..........................................  32
Item  6.  Exhibits and Reports on Form 8-K................................  35

SIGNATURES





35

                          PART I- FINANCIAL INFORMATION


ITEM  1.     FINANCIAL  STATEMENTS



                             AEGIS ASSESSMENTS, INC.
                          (A Development Stage Company)
                             CONDENSED BALANCE SHEET
                                JANUARY 31, 2005
                                   (Unaudited)

                          ASSETS

Current Assets
     Cash                                             $    164,014
     Accounts Receivable                                    18,545
     Inventory                                             406,488
                                                      ------------
            TOTAL CURRENT ASSETS
                                                           589,047
Property and equipment, net of accumulated
     depreciation of $52,497                               236,334

U.S. Treasury Bonds - Restricted (see Note 4)            5,000,000

Other Assets                                                14,616
                                                      ------------
TOTAL ASSETS                                          $  5,839,997
                                                      ============

            LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities
     Accounts Payable                                 $     72,307
     Accrued Payroll                                       112,567
     Deferred Revenue                                      350,000
     Notes Payable                                          55,714
                                                      ------------
            TOTAL CURRENT LIABILITIES                      590,588
                                                      ------------

                                       1




                             AEGIS ASSESSMENTS, INC.
                          (A Development Stage Company)
                             CONDENSED BALANCE SHEET
                                JANUARY 31, 2005
                                   (Unaudited)

(CONTINUED)


Series A 8% convertible preferred stock
   $.001 par value; 200,000 shares
   authorized

Shareholders' equity:
   Preferred stock, $.001 par value,
   10,000,000 shares authorized for
   issuance in one or more series. Common
   stock $.001 par value; 100,000,000
   shares authorized; 26,450,003 shares
   issued and outstanding
   at January 31, 2005                                      26,451

   Additional paid-in capital                           19,882,153

   Stock subscription receivable - related party           (67,500)

   Stock subscription receivable                          (175,000)

   Deficit accumulated during the development stage    (14,416,695)
                                                      ------------
            TOTAL SHAREHOLDERS' EQUITY                   5,249,409
                                                      ------------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY            $  5,839,997
                                                      ============




The accompanying notes are an integral part of the condensed financial
statements


                                       2




                             AEGIS ASSESSMENTS, INC.
                          (A Development Stage Company)
                       CONDENSED STATEMENTS OF OPERATIONS
                                   (Unaudited)




                                                                                                            For the period
                                             For the three   For the three    For the six     For the six         from
                                              months ended    months ended    months ended    months ended  January 16,2002
                                                January         January         January         January      (inception) to
                                                31,2005         31,2004         31,2005         31,2004     January 31,2005
                                              (Unaudited)     (Unaudited)     (Unaudited)     (Unaudited)     (Unaudited)
                                              ------------    ------------    ------------   -------------    ------------
                                                                                               
Revenue                                       $      6,000            --      $      6,000              --    $     18,545

Cost of equipment sold                               4,500                           4,500                           8,100

General and administrative expenses - other   $  3,350,751    $    434,843       3,893,651    $    829,583      14,139,275

Consulting fees - related party                                                                     53,588         287,065
                                              ----------------------------------------------------------------------------
Loss before provision for income taxes          (3,349,251)       (434,843)     (3,892,151)       (883,171)   $(14,415,895)

Provision for income taxes                            --                                                               800
                                              ----------------------------------------------------------------------------
NET LOSS                                      $ (3,349,251)   $   (434,843)   $ (3,892,151)   $   (883,171)   $(14,416,695)
                                              ============================================================================
NET LOSS AVAILABLE TO COMMON SHAREHOLDERS
       PER COMMON SHARE - BASIC AND DILUTED   $      (0.14)   $      (0.03)   $      (0.19)   $      (0.07)   $      (1.08)
                                              ----------------------------------------------------------------------------
WEIGHTED AVERAGE COMMON SHARES - BASIC
       AND DILUTED                              23,112,141      13,035,883      20,875,174      12,553,770      13,379,163
                                              ============================================================================



The accompanying notes are an integral part of the condensed financial
statements


                                       3





                             Aegis Assessments, Inc.
                          (A Development Stage Company)
                       Condensed Statements of Cash Flows
                                   (Unaudited)


                                                                                      For the period from
                                                    For the six       For the six       January 16,2002
                                                    months ended      months ended      (inception) to
                                                  January 31,2005   January 31,2004     January 31,2005
                                                    (Unaudited)       (Unaudited)         (Unaudited)
                                                  ---------------   ---------------   -------------------
Cash flows from operating activities:
                                                                                   
      Net loss                                       $ (3,892,151)       $ (883,171)         $(14,416,695)

         Adjustments to reconcile net
            loss to net cash used in operating
            activities:

            Non-cash items included in the net
               loss:
            Depreciation                                   34,505             3,739                52,498
            Amortization and expenses related to
               stock and stock options                  2,824,565           364,927            11,053,125

            The intrinsic value of non-detachable
               conversion rights of the Series A 8%
               preferred stock                                                                      9,800

            Issuance of stock for payment of interest                         1,184                 3,266

      Increase in Assets
         Accounts Receivable                               (6,000)                                (18,545)
         Inventory                                       (210,088)                               (406,488)
         Increase in Other Assets                                            (9,250)              (14,616)

         Increase in Liabilities:
            Accrued payroll                                96,148           (43,163)              112,567
            Accounts payable                               18,993            (7,243)               72,307
            Accrued interest - officers                                      (1,906)
            Deferred Revenue                                                                      350,000
            Note Payable                                   53,381                                  55,714
                                                  ----------------- ----------------- --------------------
Net cash used in operating activities                  (1,080,647)         (574,883)           (3,147,067)




The accompanying notes are an integral part of the condensed financial
statements


                                       4

(CONTINUED)


                             Aegis Assessments, Inc.
                          (A Development Stage Company)
                       Condensed Statements of Cash Flows
                                   (Unaudited)


                                                                                        For the period from
                                                    For the six       For the six         January 16,2002
                                                    months ended      months ended        (inception) to
                                                  January 31,2005   January 31,2004       January 31,2005
                                                    (Unaudited)       (Unaudited)           (Unaudited)
                                                  ---------------   ---------------      ----------------
Cash flows from operating activities:
                                                                                   
Cash flows used in investing activities:

     Payments to acquire property
        and equipment                                  $  (30,475)        $ (46,473)          $  (288,831)

Net cash flows used in investing activities               (30,475)          (46,473)             (288,831)

Cash flows provided by financing activities:

     Proceeds from issuance of preferred stock                  -                                  90,100

     Proceeds from issuance of common
        stock - related party                                                                      22,500

     Proceeds from issuance of common stock               554,405           556,175             2,774,407

     Proceeds from exercise of warrants                   184,654           103,708               630,405

     Proceeds from exercise of options                     38,500                                  38,500

     Proceeds from issuance of debenture                        -                                  17,000

     Proceeds from notes payable and
         advances - related parties                                             583                17,000

     Stock subscription receivable                              -                                  10,000
                                                    -------------   ---------------       ----------------
Net cash provided financing activities                    777,559           660,466             3,599,912

Net increase in cash and cash equivalents                (333,563)           39,110               164,014

Cash and cash equivalents, beginning of period            497,577            32,932                     -

                                                    -------------   ---------------       ---------------
Cash and cash equivalents, end of period               $  164,014         $  72,042           $   164,014
                                                    =============   ===============       ===============



     Exercise of options applied against notes                            $  17,000           $    17,000
                                                                          =========       ===============
     Payment of accounts payable with stock                               $  12,025           $    12,025
                                                                          =========       ===============

     Conversion of preferred stock to common stock
                                                                          $  27,500           $    27,500
                                                                          =========       ===============
     Issuance of common stock for services                                                    $ 8,095,206
                                                                                          ===============
     Issuance of common stock for
           U.S. Treasury Bonds                         $5,000,000
                                                    -------------
     Issuance of common stock for note - related party                                        $    67,500
                                                                                          ===============


The accompanying notes are an integral part of the condensed financial
statements

                                       5


                             Aegis Assessments, Inc.
                          (A Development Stage Company)

                    Notes To Financial Statements (unaudited)

               For The Six And Three Months Ended January 31, 2005
                (Unaudited) and January 31, 2004 (Unaudited), For
                 The Period January 16, 2002 (inception) Through
                                January 31, 2005


This  Quarterly  Report on Form  10-QSB,  including  the Notes to the  Condensed
Financial Statements,  contains forward-looking statements. The words "believe",
"expect", "anticipate",  "intends", "projects", and similar expressions identify
forward-looking statements. Such statements may include, but are not limited to,
projections  regarding  demand  for the  Company's  products,  the impact of the
Company's   development  and   manufacturing   processes  on  its  research  and
development  costs,  future  research  and  development  expenditures,  and  the
Company's ability to obtain new financing as well as assumptions  related to the
foregoing. The Company undertakes no obligation to publicly update or revise any
forward-looking  statements,  whether  as a result  of new  information,  future
events, or otherwise.


                                       6




1. Basis of Presentation

The  accompanying   unaudited   condensed   financial   statements  include  all
adjustments  management  believes are necessary for a fair  presentation  of the
Company's  financial  position at January 31, 2005 and results of operations for
the periods presented.  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.


Results of operations for the periods  presented are not necessarily  indicative
of the  results to be expected  for the full year.  The  accompanying  condensed
financial  statements  should be read in conjunction with our audited  financial
statements and footnotes as of and for the year ended July 31, 2004, included in
our Annual Report on Form 10-KSB.

The preparation of financial statements in conformity with accounting
principles generally accepted in the United States of America ("US GAAP")
requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosure of contingent assets and
liabilities at the date of the financial statements, and the reported amounts of
revenues and expenses during the reported periods. Management bases its
estimates and assumptions on historical experience and on various other
assumptions that it believes are reasonable under the circumstances. However,
future events are subject to change and the best estimates and assumptions
routinely require adjustment. US GAAP requires management to make estimates and
judgments in several areas including those related to the capitalization of
development costs of the Company's software, the valuation of the recoverability
of those costs, and the fair value of stock-based compensation. Actual results
in these particular areas could differ from those estimates.


2. Summary of Significant Accounting Policies

New Accounting Pronouncements

In  November  2004,  the  Financial  Accounting  Standard  board  issued FAS 151
- -"Inventory  Costs-an amendment of ARB No. 43, Chapter 4." This Statement amends
the  guidance  in ARB No. 43,  Chapter 4,  "Inventory  Pricing,"  to clarify the
accounting  for abnormal  amounts of idle facility  expense,  freight,  handling
costs, and wasted material (spoilage).  This Statement requires that those items
be  recognized  as  current-period  charges  in all  cases.  In  addition,  this
Statement requires that allocation of fixed production overheads to the costs of
conversion be based on the normal  capacity of the  production  facilities.  The
adoption of FAS 151 is not expected to have a material impact on the Company.

Development Stage Operations

Aegis  Assessments,  Inc. (a  Development  Stage  Company) (the  "Company") is a
development stage company and has limited  operating history with  insignificant
revenues.  The Company was incorporated  under the laws of the State of Delaware
on January 16, 2002. As of July 31, 2004 the Company  completed  development  of
its core product, a specialized emergency response and communication systems for
law  enforcement  agencies at all levels,  the U.S.  Department of Defense,  and
select  commercial  firms.  The  Company  refers to this  product  as the "Aegis
SafetyNet Radio Bridge or "Radio Bridge"  system.  The Company is now engaged in
producing the systems and establishing sales distribution channels.

Initial Production and Sales Activity

In May  2004 the  Company  received  its  first  purchase  order  for the  Aegis
SafetyNet  Radio Bridge  system and began  production.  The initial $2.4 million
purchase  order was  accompanied by a progress  payment of $350,000  against the
first units. The progress payment was recorded as deferred revenue.  The Company
anticipates  significant  involvement in the distributor's resale activities and
will not record revenue related to the units until they are sold to end-users.

                                        7


An additional  Radio Bridge was sold to the U.S.  government  for  evaluation in
June 2004.  The sale was  recorded and the  receivable  remains  outstanding  at
January 31, 2005. Because the Company expects collection of this receivable,  it
does not believe an allowance for doubtful  accounts is necessary at January 31,
2005.

Income Taxes

The Company  accounts  for income  taxes under the asset and  liability  method,
whereby,  deferred tax assets and  liabilities are recognized for the future tax
consequences  attributable  to  differences  between  the  financial  statements
carrying  amount of existing  assets and  liabilities  and their  respective tax
bases.  Deferred tax assets and liabilities are measured using enacted tax rates
expected  to apply to  taxable  income  in the  years in which  those  temporary
differences are expected to be recovered or settled.  The effect on deferred tax
assets and  liabilities  of a change in tax rates is recognized in income in the
period the  enactment  occurs.  A valuation  allowance  is provided  for certain
deferred  tax assets if it is more  likely  than not that the  Company  will not
realize  tax assets  through  future  operations.  As of January 31,  2005,  the
Company has  provided a 100%  valuation  allowance  for the  deferred tax asset,
since  management  has not been able to determine  that the  realization of that
asset is more likely than not.


Basic and Diluted Loss Per Share

The basic loss per common share is computed by dividing  the net loss  available
to  common  shareholders  by  the  weighted  average  number  of  common  shares
outstanding.  Diluted loss per common share is computed in the same way as basic
loss per common  share except that the  denominator  is increased to include the
number of additional  common shares that would be  outstanding  if all potential
common shares had been issued and if the additional common shares were dilutive.
As of January 31, 2005, the Company had 6,068,200 outstanding stock options, and
warrants that can be converted into 634,142 shares of common stock.  The options
and warrants would have an anti-dilutive effect and, therefore, are not included
in diluted loss per share.


                                       8


Property, Plant and Equipment

Property and equipment are recorded at cost.  Expenditures  for major  additions
and improvements  are  capitalized,  and minor  replacements,  maintenance,  and
repairs are charged to expense as  incurred.  When  property and  equipment  are
retired or otherwise  disposed  of, the cost and  accumulated  depreciation  are
removed  from the  accounts  and any  resulting  gain or loss is included in the
results of operations for the respective  period.  Depreciation is provided over
the estimated useful lives of the related assets using the straight-line  method
for financial statement purposes.  The Company uses other depreciation  methods,
generally  accelerated  depreciation,  for tax purposes where  appropriate.  The
estimated useful lives for significant  property and equipment categories are as
follows:

Office equipment                    3 years
Shop equipment                      5 years
Office furniture                    7 years
Product Demonstration Equipment     5 years

Stock-Based Compensation

The  Company  accounts  for its two stock  option  plans  and other  stock-based
employee   compensation   using  the   intrinsic   value   method  and   related
interpretations,  as described more fully in the Company's annual report on Form
10-KSB for the year ended July 31, 2004.  Accordingly,  compensation  expense is
recorded on the date of grant only to the extent the current market price of the
underlying stock exceeds the option exercise price.

Had  compensation  expense been determined  based on the fair values at dates of
grant for its stock options under the fair value approach, net loss and net loss
per share would have been reported as indicated in the pro forma results below:



                                                            Three Months Ended                 Six Months Ended
                                                               January 31,                        January 31,
                                                           2005             2004             2005             2004
                                                       ------------     -----------      ------------      ----------
                                                                                               
Net loss, as reported                                  $ (3,349,251)     $ (434,843)     $ (3,892,151)     $ (883,171)

Add:  Stock-based compensation expense
     included in reporting net loss

Deduct:  Stock based employee compensation
     expense determined under fair value based             (231,000)         (7,609)         (231,000)        (26,633)
     method
                                                       ------------      ----------      ------------ ---------------
Pro forma net loss                                     $ (3,580,251)     $ (442,452)     $ (4,123,151)     $ (909,804)

Net loss per share, as reported                               (0.14)          (0.03)            (0.19)          (0.07)

Net loss per share, pro forma                                 (0.15)          (0.03)            (0.20)          (0.07)



                                       9



The fair value under FAS 123 for options  granted were  estimated at the date of
grant  using  a   Black-Scholes   option   pricing   model  with  the  following
weighted-average assumptions:



         Expected life (years)                    3
         Interest rate                         3.00%
         Volatility                               0%
         Dividend yield                           0


Research And Development And Software Development

Research and  development  costs are charged to expense as  incurred.  The costs
incurred for the development of computer software that will be sold,  leased, or
otherwise  marketed are  capitalized  when  technological  feasibility  has been
established. These capitalized costs will be subject to an ongoing assessment of
recoverability  based on anticipated future revenues and changes in hardware and
software  technologies.  Costs that will be capitalized include direct labor and
related overhead.  Amortization of capitalized  software  development costs will
begin when the product is available for general  release.  No computer  software
costs are currently capitalized.

Derivative Swap Transaction

On November 23, 2004, the Company received $5,000,000 in U.S. Treasury
bonds in a private placement of the Company's common stock. Subsequently, the
Company entered into a derivative swap transaction in which the bonds, including
the interest earned on the bonds during the 24-month period of the swap
agreement, have been pledged as security. See Note 4 below. The accrued net
obligation due under the agreement, if any, is periodically recorded as a
liability. However, because accrued net amounts due the Company are not fully
secured, a reserve for 100% of the net amount due the Company under the
agreement in excess of the amount of the bonds has been established. As of
January 31, 2005, the net amount due the Company, and the amount of the reserve,
was $2,736,375.


3. Related Party Transactions

In  September 2004, a member of the board of directors  exercised  his option to
acquire 20,000 shares for $.30 per share.

On September 14, 2004, Ken Edge resigned as officer and director. Under
terms of the Company's stock option plan, options held by employees expire if
not exercised prior to termination of employment. Mr. Edge did not exercise his
option and his 1.2 million options expired on September 14, 2004.

On November 29, 2004, the Company borrowed $80,000 from a shareholder pursuant
to a promissory note, with an interest rate of 10%. As additional consideration
for entering into the note, the Company issued the shareholder 30,000 restricted
shares of its common stack.

On December 10, 2004, the Company issued options to acquire 2,310,000
common shares to a group including officers, directors, and employees. The
option price is $1.20, the market price of the stock on the date of issue.


                                       10


4. Stock Transactions

Common Stock

In July 2003, through a private placement the Company authorized 300,000
equity units, each of which consisted of one share of the Company's common
stock, one warrant to acquire one share of the Company's common stock at $.50
per share, with an exercise period that expires six months after the purchase,
and one warrant to acquire one share of the Company's common stock at $1.50 per
share, with an exercise period that expires 18 months after purchase. As of
January 31, 2005, a total of 254,667 of the units were sold for a total of
$382,000, and 221,667 of the warrants were exercised for a total of $110,834.
No units were sold and no warrants were exercised during the six months ended
January 31, 2005.

In October 2003,  through a private placement the Company authorized the sale of
2,000,000  equity units for $1.50 per unit.  Each unit  consists of one share of
common stock and one warrant to purchase a share of common stock for $.50,  with
an exercise period that expires six months after the unit is purchased. No units
were sold prior to October 31, 2003. As of January 31, 2005 the Company had sold
1,279,969  units for a total of  $1,919,955,  and 1,039,146 of the warrants were
exercised for a total of $519,574.  Of these  amounts,  16,242 of the units were
sold and 146,833 of the warrants  were  exercised  during the three months ended
January 31, 2005.

In November 2004, the Company authorized through a private placement the
sale of 2,000,000 equity units for $1.00 per unit. Each unit consists of one
share of common stock and one warrant to purchase a share of common stock for
$.50, with an exercise period that expires six months after the unit is
purchased. As of January 31, 2005, the Company has sold 251,150 units for a
total of $251,150. No warrants have been exercised to date.

On November 23, 2004, the Company entered into a private placement of the
Company's common stock. Under terms of the agreement the Company sold 5,000,000
shares of stock in exchange for $5,000,000 in U.S. Treasury Bonds. A security
agreement covering the bonds was subsequently granted another party incidental
to a separate transaction. (See paragraph below).

On November 23, 2004, the Company entered into an equity swap transaction
with Cogent Capital Corporation (Cogent). Under terms of the agreement the
Company paid Cogent $50,000 in cash, and agreed to pay an amount equal to the
interest on $5 million, at LIBOR plus 1.25%, for the next 24 months. In
addition, the Company agreed to pay Cogent an amount equal to the decrease in
value of 4,000,000 shares of the Company's common stock below $1.00 per share,
its fair market value at the date of the agreement. Cogent agreed to pay the
Company an amount equal to the increase in value of 4,000,000 shares of the
Company's common stock above $1.00 per share. The agreement is for 24 months,
and the settlement between the Company and Cogent is to be paid in cash at the
termination of the agreement. The Company's potential obligation under the swap
transaction is secured with U.S. Treasury Bonds received in a private placement
of the Company's stock (see paragraph above), including all interest earned on
the bonds. The Company also received from Cogent a call option on 4,000,000
shares of Aegis' common stock. The option is callable only on November 23, 2006,
for the market price on that date.


                                       11



On December 22, 2004 the Company terminated the employment of its vice
president. Under terms of the Company's stock option plan, options held by
employees expire if not exercised prior to termination of employment. This
employee did not exercise his option and his 1.25 million options expired on
December 22, 2004.

In December 2004, 770,000 shares of the Company's  restricted common shares were
issued to a consultant  in exchange for a $77,000 note due in 90 days and future
services totaling $ 693,000,  based on $1.00 per share, which was the fair value
of the Company's common stock on the date of issuance.

In December 2004, the Company granted an option to acquire 500,000 shares
of the Company's unrestricted common shares for $.10 a share to a consultant in
exchange for future services totaling $825,000, based on $1.75 per share, which
was the fair value of the Company's common stock on the date of issuance. The
option was also exercised in December 2004 via a note for $50,000 payable 90
days from the date of issue.

In January 2005, the Company granted an option to acquire 480,000 shares of
the Company's unrestricted common shares for $.10 a share to a consultant in
exchange for future services totaling $744,000, based on $1.65 per share, which
was the fair value of the Company's common stock on the date of issuance. The
option was also exercised in January 2005 via a note for $48,000 payable 90 days
from the date of issue.

In January 2005, the Company granted an option to acquire 115,000 shares of
the Company's unrestricted common shares for $.13 a share to a consultant in
exchange for future services totaling $169,050, based on $1.60 per share, which
was the fair value of the Company's common stock on the date of issuance.

In January 2005, the Company granted an option to acquire 103,500 shares of
the Company's unrestricted common shares for $.13 a share to a consultant in
exchange for future services totaling $133,515, based on $1.42 per share, which
was the fair value of the Company's common stock on the date of issuance.

In January 2005, a former consultant exercised his option to acquire 10,000
shares for $1.00 per share.

In January 2005,  260,000 shares of the Company's  restricted common shares were
issued to consultants in exchange for future services totaling $ 260,000,  based
on $1.00 per share,  which was the fair value of the  Company's  common stock on
the date of issuance.

5. Lease Agreements

In October 2003,  the Company  entered into a lease  agreement for an industrial
building.  The lease had an initial  term of  eighteen  months with an option to
extend  the lease for an  additional  six-month  term  thereafter.  The  monthly
payment under the lease is $2,250.  Upon execution of the lease the Company paid
the first and last months lease  payment and a security  deposit of $7,000.  The
facility is used for product research and development.  The Company arranged for
an early termination of the lease and vacated the facility in February 2005.

                                       12



On March 1, 2004 the Company moved its  corporate  headquarters  to  Scottsdale,
Arizona.  The Company signed a three-year  lease calling for monthly payments of
$4,963.13 beginning March 1, 2004.



6. Commitments and Contingencies

Financial Results, Liquidity and Management's Plan (Unaudited)

The Company has incurred net losses since its  inception in January 2002 and has
no  established  sources  of  revenue.  Despite  its  negative  cash  flows from
operations  the Company  has been able to obtain  additional  operating  capital
through  private  funding  sources.  Management's  plans  include the  continued
development of the Company's  SafetyNet  products and a client awareness program
that it believes will enhance its ability to generate  revenues from the sale of
the  Company's  products.  The Company has relied upon equity  funding and loans
from shareholders since inception.

During the quarter ended January 31, 2005, the Company financed its
operations through private equity funding and negligible revenues. No assurances
can be given that the Company can obtain sufficient working capital through the
sale of the Company's securities and borrowing, or that the sale of the
SafetyNet products will generate sufficient revenues in the future to sustain
ongoing operations. These factors raise substantial doubt about the Company's
ability to continue as a going concern. The financial statements do not include
any adjustments that might be necessary if the Company is unable to continue as
a going concern.

Preferred Stock

From November 2002 through  January 2003,  the Company sold 18,020 shares of its
Series A Preferred  Stock (the  "preferred  stock").  A question arose as to the
propriety of the Company's reliance upon a section of the Securities Act of 1933
that the preferred stock was exempt from registration. The potential consequence
of the shares not being subject to the  exemption  created a right of rescission
for each investor amounting to the total of their investment.  As of October 31,
2003 all the preferred  shareholders  had exercised their right to convert their
preferred  shares  into  common  shares.  It is  possible  that  their  right of
rescission  may  survive  the  conversion.   However,   no  provision  for  this
contingency has been made in the accompanying financial statements.

Litigation

In September  2003,  the Company filed a complaint in California  Superior Court
against  two  former  officers  of  the  Company  and  a  related  company  (the
"defendants"),  alleging  fraud,  deceit,  conspiracy,  breach of  contract  and
seeking rescission of agreements made in April and August 2002 and the return of
the cancelled stock certificates  representing 1,000,000 cancelled shares of the
Company's  common  stock.  In a preliminary  ruling,  the court ordered that the
disputed stock  certificates  be held at two brokerage firms until the matter is
resolved.  If the Company prevails in this action,  the stock will be considered
cancelled.  Until the court  resolves  this  matter,  the shares are included in
common shares outstanding  although the Company's position is that the stock has
been validly  cancelled.  The Company believed that if they brought suit against
the defendants, a cross-complaint would be filed in retaliation.  The defendants
have filed an amended cross  complaint  alleging  conversion,  breach of duty to
transfer  securities,  breach  of  contract,  defamation,  and  unfair  business
practices.

                                       13


The  Company  intends  to  vigorously  prosecute  its  complaint  and defend the
cross-complaint.  In the event of an unfavorable  outcome of the defense against
the cross-complaint,  the award of damages to defendants could be material.  The
Company  does not have  director  and  officer  insurance  or some other form of
insurance  covering  the  period  that gave rise to these  events.  The  Company
believes that the merits of its case are  substantial  and that the Company will
prevail in the matter. If the Company prevails in the pending litigation,  there
is the potential of a contingent gain of an amount not to exceed $10,000

In May 2004,  we  entered  into an  exclusive  distribution  agreement  with JAD
Corporation  of  America  to serve as our  domestic  distributor  based on JAD's
representations to us that it had sufficient  resources,  manpower and expertise
to market the SafetyNet(TM)  RadioBridge(TM) nationally. JAD's marketing efforts
did not result in sales to end-users  and we entered into  discussions  with JAD
about reducing the size of the territory  covered by the distribution  agreement
and  amending  other  provisions  of that  agreement.  On December  30, 2004 JAD
notified the company that it intended to rescind the  distribution  agreement by
filing a complaint  against the company in Los Angeles  County  Superior  Court,
which  included  causes of action to  terminate  and  rescind  the  distribution
agreement,  and for breach of contract.  The principal of JAD,  Joseph  Dussich,
also  appeared as a plaintiff in a separate  cause of action in the complaint to
rescind and terminate his consulting agreement with the Company. There were also
additional causes of action arising from the business  relationship  between the
parties.  The  Company believes  the  case  should be  heard in  Arizona and not
California  and has filed a  motion to quash  service of the  complaint. We were
also granted  a  protective  order  by the  Los  Angeles  County  Superior Court
limiting discovery in the case to jurisdictional issues.

The company further reserves the right to assert that the notices of termination
were not in compliance  with the respective  agreements  between the parties and
were a negotiation tool to induce a modification of the agreements  favorable to
JAD and Dussich. In the interim,  to mitigate any adverse  consequences that may
result  from  a  termination  of  our  relationship  with  JAD,  we  have  begun
negotiating  agreements  with new dealers  and  potential  distributors  that we
believe will result in increased sales of our products to our end-users.

7. Subsequent Events

In October 2003, through a private placement, the Company authorized the sale of
2,000,000  equity units for $1.50 per unit.  Each unit  consists of one share of
common stock and one warrant to purchase a share of common stock for $.50,  with
an exercise period that expires six months after the unit is purchased. No units
were sold prior to October 31, 2003. As  of March 21, 2005 the  Company had sold
1,279,969  units for a total of  $1,919,955;  and 1,039,146 of the warrants were
exercised for a total of $519,574.  Of these  amounts,  16,242 of the units were
sold and 146,833 of the warrants  were  exercised  during the three months ended
January 31, 2005.

In November 2004, the  Company  authorized  through a private placement the sale
of 2,000,000 equity units for $1.00 per unit. Each unit consists of one share of
common stock and one warrant to purchase a share of common stock for $.50,  with
an exercise  period that expires six months after the unit is  purchased.  As of
March 21, 2005 the Company has sold 266,150  units for a total of  $266,150.  No
warrants have been exercised to date.


                                       14





ITEM  2.   MANAGEMENT'S DISCUSSION AND ANALYSIS

For a description of our significant accounting policies and an understanding of
the significant  factors that influenced our performance during the period ended
January 31, 2005, this "Management's  Discussion and Analysis" should be read in
conjunction  with  the  Financial  Statements,   including  the  related  notes,
appearing in Item 1 of this Quarterly Report.  The preparation of this Quarterly
Report on Form 10-QSB requires us to make estimates and assumptions  that affect
the reported amount of assets and liabilities,  disclosure of contingent  assets
and  liabilities  at the  date of our  financial  statements,  and the  reported
amounts of revenue and expenses  during the  reporting  period.  There can be no
assurance that actual results  reported in the future will not differ from those
estimates or that revisions of these  estimates may not become  necessary in the
future.

Forward Looking Statements

This portion of this Quarterly Report on Form 10-QSB, includes statements
that constitute "forward-looking statements." These forward-looking statements
are often characterized by the terms "may," "believes," "projects," "expects,"
or "anticipates," and do not reflect historical facts. Specific forward-looking
statements contained in this portion of the Quarterly Report include, but are
not limited to the Company's (i) expectation that the private placement and
related transactions will facilitate its attempt to obtain a listing of its
common stock on the American Stock Exchange; (ii) expectation that it will begin
generating significant revenues from the sale of its products rather than equity
or debt financings; (iii) plan to allocate any funds it receives to expanding
production capabilities, establishing a distribution channel for products,
hiring additional personnel for a sales ramp-up, and meeting requirements to
secure acceptance for listing its stock on the American Stock Exchange; (iv)
belief that its client awareness program will enhance its ability to generate
revenues from the sale of its products; and (v) belief that as a result of
developments with the Department of Homeland Security, it will be easier to sell
RadioBridge units to state and municipal public safety agencies.

Forward-looking statements involve risks, uncertainties and other factors, which
may cause our actual  results,  performance  or  achievements  to be  materially
different from those  expressed or implied by such  forward-looking  statements.
Factors and risks that could affect our results and  achievements and cause them
to  materially  differ from those  contained in the  forward-looking  statements
include,  but are not limited to (i) market  acceptance  of our  products;  (ii)
establishment  and expansion of our direct and indirect  distribution  channels;
(iii) attracting and retaining the endorsement of key opinion-leaders in the law
enforcement,  fire, rescue and other emergency  response  communities;  (iv) the
level of product  technology  and price  competition  for our products;  (v) the
degree  and  rate  of  growth  of the  markets  in  which  we  compete  and  the
accompanying demand for our products; (vi) potential delays in international and
domestic  orders;  (vii) risks  associated with rapid  technological  change and
execution  and  implementation  risks  of new  technology;  (viii)  new  product
introduction  risks; (ix) ramping  manufacturing  production to meet demand; (x)
future  potential  litigation  resulting from alleged product related  injuries;
(xi) potential  fluctuations in quarterly operating results; (xii) financial and
budgetary  constraints  of  prospects  and  customers;  (xiii)  fluctuations  in
component pricing;  (xiv) adoption of new or changes in accounting  policies and
practices, including pronouncements promulgated by standard setting bodies; (xv)
changes in legislation and governmental regulation; and (xvi) publicity that may
adversely impact our business and/or industry.

                                       15

Forward-looking statements involve risks, uncertainties and other factors, which
may cause our actual results, performance or achievements to be materially
different from those expressed or implied by such forward-looking statements.
factors and risks that could affect our results and achievements and cause them
to materially differ from those contained in the forward-looking statements
include those identified in the section titled "Risk Factors", as well as other
factors that we are currently unable to identify or quantify, but that may exist
in the future.

In addition, the foregoing factors may affect generally our business, results of
operations and financial position.  Forward-looking  statements speak only as of
the date the statement was made.  We do not undertake and  specifically  decline
any obligation to update any forward-looking statements.

Executive Overview.

Through  our  SafetyNet(TM)  line  of  products,  we  supply  wireless  security
solutions  to public  safety  agencies  and  commercial  end users for  homeland
security and life safety applications.  Our current product is the SafetyNet(TM)
RadioBridge(TM),   which  allows  most  two-way  radios  to  be   interconnected
regardless of the radio's  frequency,  modulation or encryption  scheme. We have
also  modified and improved the  technologies  that  comprised our Wireless Life
Safety System (WLSS) and now anticipate marketing products using that technology
under  the  name  "SafetyNet(TM)   Guardian(TM)   System,"  which  allows  video
transmissions and voice  communications from the stairwells inside buildings for
commercial  safety  applications.

                                       16



RECENT TRENDS. The DHS has adopted new measures to expedite the flow of
fund to equip, train and prepare first responders and local law enforcement to
prevent incidents and to be ready should one occur. On December 3, 2004 the
Department of Homeland Security (DHS) announced the recipients of $1.66 billion
in grants to states and an additional $855 million in grants to urban areas to
fund first responders and support state and local resources necessary to
prevent, respond and recover from acts of terrorism and other disasters. The DHS
also announced the implementation of a national strategy for homeland security
that includes shared responsibility and accountability in equipping first
responders with the resources they need to protect American citizens. The DHS
cited the continuing maturation of its grants programs, streamlined distribution
process and greater accountability measures as evidence that equipment necessary
for first responders to mitigate acts of terrorism will be funded by the DHS.
The DHS also announced that state and local jurisdictions can expect even more
support in the coming months from the DHS. We believe these trends will make it
easier for our public safety customers to purchase our products.

According to recent  announcements  by the DHS, state and local  governments may
now  have up to 120  days  to  draw  down  funds  in  advance  of  purchase  and
investments,  as compared to the three to five days allowed previously,  so that
even small localities have the buying power to purchase expensive or backordered
equipment. The DHS also has hosted training seminars and coordination calls with
states and urban areas to ensure that they are coordinating to prevent delays in
the funding flow.


                                       17



Recent Developments

In May 2004, we entered into an exclusive distribution agreement with JAD
Corporation of America to serve as our domestic distributor based on JAD's
representations to us that it had sufficient resources, manpower and expertise
to market the SafetyNet RadioBridge nationally. JAD's marketing efforts did not
result in sales to end-users and we entered into discussions with JAD about
reducing the size of the territory covered by the distribution agreement and
amending other provisions of that agreement. On December 30, 2004, JAD notified
us that it intended to rescind the distribution agreement by filing a complaint
against the Company in Los Angeles County Superior Court, which included causes
of action to terminate and rescind the distribution agreement, and for breach of
contract. JAD's principal, Joseph Dussich, also appeared as a plaintiff in a
separate cause of action in the complaint to rescind and terminate his
consulting agreement with the Company. There were also additional causes of
action arising from the business relationship between the parties. We believe
the case should be heard in Arizona and not California and have filed a motion
to quash service of the complaint. We were also granted a protective order by
the Los Angeles County Superior Court limiting discovery in the case to
jurisdictional issues.

We further reserved the right to assert that the notices of termination
were not in compliance with the respective agreements between the parties and
were a negotiation tool to induce a modification of the agreements favorable to
JAD and Dussich.

In July 2004 we began a production run of the first one hundred RadioBridge
units at a third-party assembly facility located in Marysville, California. We
are now shifting our RadioBridge(TM) production from Marysville, California to a
larger manufacturer, CirTran Corporation, with manufacturing facilities in West
Valley, Utah, in the greater Salt Lake City area. CirTran is a full-service
electronics contract manufacturer and has an International Organization for
Standardization or "ISO", 9002 registration. CirTran builds printed circuit
board assemblies, cables, and plastic injection molding systems and has a 40,000
square foot facility capable of mass-production of our products with a high
level of quality control and material management.


                                       18


Sales and Marketing Progress

To mitigate any adverse consequences that may result from a termination of
our relationship with JAD, we have begun negotiating agreements with new dealers
and potential distributors that we believe will result in increased sales of our
products to our end-users. Additionally, we are currently in negotiations for a
distribution agreement in the State of Arizona with an established radio
products dealer with offices throughout the state. We believe establishing a
dealer network is important to provide our end-users with customer support and
to allow us to access existing distribution channels for commercial applications
of the RadioBridge.

We recently sold our RadioBridge to and entered into distribution agreements
with the following parties:

o    WinTec Arrowmaker, Inc., located in Tampa, Florida for use by the United
     States Special Operations Command, or "USSOCOM." WinTec Arrowmaker provides
     a full range of services to USSOCOM and supports an assortment of
     Department of Defense organizations;

o    St. Augustine, Florida Fire Department;

o    Office for Domestic Preparedness, the principal component of the DHS
     responsible for preparing the United States for acts of terrorism, for
     further testing and evaluation; and


o    Fortis Networks, Inc., for Central America, which included an initial order
     for one RadioBridge. Fortis began its marketing activities in Panama and
     has demonstrated the RadioBridge to the Panamanian National Police.

We are currently working with the United States Department of Commerce to
obtain the appropriate authorizations to export our products to Mexico and
Central America.

We have also made the following marketing efforts:

o    On January 20, 2005, we demonstrated the RadioBridge to first responders at
     the Benicia Refinery at the Valero Refining Company;

o    On February 10, 2005, we demonstrated the RadioBridge to the San Manuel
     Indian Fire Department and the California Tribal National Emergency
     Management Council; a representative of the Federal Emergency Management
     Agency was also present;

o    On February 15, 2005, we demonstrated the RadioBridge to a regional
     co-operative in the greater Chicago area consisting of the Darien Police
     Department, Village of Burr Ridge Police Department, and Illinois Tri-State
     Fire Protection District; and

o    We are currently negotiating with major channel partners in Virginia and
     Arizona to establish a national distribution network for the RadioBridge in
     the United States to replace JAD.

Results of Operations

We have incurred  losses since our inception in 2002 and have relied on the sale
of our equity  securities and on loans from our officers to fund our operations.
Until very recently, we did not generate any revenues from operations.  However,
we have begun filling  purchase  orders for our Radio Bridge  product and we are
recording revenues.

Revenues for the three month period ended January 31, 2005 were $6,000  compared
to no revenues in the comparable period in 2004. This increase in revenue is due
to the sale of a RadioBridge during the period.

Our general and  administrative  expenses other than for related parties for the
three  month  period  ended  January 31,  2005 were  $3,350,751,  as compared to
$434,843 for the comparable period during the prior year. Our operating expenses
have  increased  as a result of the costs of  developing  our  products,  hiring
additional employees and contracting with outside  consultants,  who are usually
compensated with equity.  Now that we have a finished product ready for delivery
to end-users, our marketing activities have increased significantly,  and we are
incurring   increased   marketing   costs,   including  costs   associated  with
demonstrating  our products to public safety agencies and government  officials,

                                       19


major law enforcement  officials,  fire department officials,  federal agencies,
the United States Army, and potential  commercial  channel  partners,  including
distributors,  dealers  and  independent  sales  representatives.  We have  also
incurred increased costs associated with the design,  preparation,  and printing
of  marketing  and product  informational  material,  courier  costs and mailing
costs.  Moreover,  we continue to incur legal and accounting  expenses and other
expenses incidental to our reporting  obligations as a public company and to the
increase in our requirements for transactional legal and accounting services.

We did not have any consulting  cost - related party expense for the three month
period  ended  January  31,  2005,  nor did we  incur  any  such  costs  for the
three-month period ended January 31, 2005.

Our loss before provision for income taxes was $(3,349,251) for the three
month period ended January 31, 2005, as compared to a loss of $(434,843) for the
same period for the prior year. Our net loss for the three month period ended
January 31, 2005 after provision for income taxes was $(3,349,251), as compared
to a loss of $(434,843) for the comparable period for the prior year. The
increase was the result of an increase in the number of employees and
consultants, as well as increased office and operating expenses.

Liquidity and Capital Resources

At January 31, 2005,  we had $164,014 in cash,  as compared with $72,042 in cash
during the equivalent  period ended January 31, 2004. The increase is due to the
sale of our equity in private placement  transactions and revenues from the sale
of our products.

On November 23, 2004,  we entered into a private  placement of our common stock.
Under terms of the agreement we sold  5,000,000  shares of stock in exchange for
$5,000,000 in U.S. Treasury Bonds.

                                       20


On November 23, 2004, we entered into an equity swap transaction with
Cogent Capital Corporation (Cogent). Under terms of the agreement we paid Cogent
$50,000 in cash, and agreed to pay an amount equal to the interest on
$5,000,000, at LIBOR plus 1.25%, for the next 24 months. In addition, the
Company agreed to pay Cogent an amount equal to the decrease in value of four
million shares of our common stock below $1.25 per share, its fair market value
at the date of the agreement. Cogent agreed to pay us an amount equal to the
increase in value of 4,000,000 shares of our common stock above $1.25 per share.
The agreement is for 24 months, and the settlement between the Company and
Cogent is to be paid in cash at the termination of the agreement. The Company
also received from Cogent a call option on four million shares of Aegis' common
stock. The option is callable on November 23, 2006, for the market price on that
date.

We have the ability to borrow against the Treasury Bonds from lenders that agree
to take a subordinate position to Cogent, which currently has a first position
security interest on the Bonds. In November 2004, we borrowed $80,000 from one
of our existing shareholders using the Bonds as collateral.

At January 31, 2005 we had accrued  payroll  liability of $112,567,  as compared
with  $210,608 at January 31, 2004.  The decrease is  attributed  to paying down
amounts due employees from prior periods. Accounts payable, deferred revenue and
notes  payable  totaled  $478,021 at January 31, 2005, as compared to $41,731 in
accounts  payable at January 31, 2004.  This increase was due to increased costs
of  operations  and the  deferred  revenue  arising from  transactions  with JAD
Corporation of America.

We held  property and  equipment at January 31, 2005,  which was valued,  net of
depreciation of $52,497,  at $236,334,  as compared with property valued, net of
depreciation  of $6,087,  at  $66,978  at January  31,  2004.  The  increase  is
attributed to the acquisition of components for our demonstration and production
products and product models,  as well as the acquisition of computer  equipment,
office  equipment,  and other assets necessary and incidental to our operations.
Our total assets at January 31, 2005 were $5,839,997,  as compared with $148,270
at January 31, 2004.

We believe we have sufficient funds currently available to satisfy our cash
requirements for the next six months. Our goal is to raise an additional
$3,000,000 in equity financing during the next six months, to be allocated to
expanding our production capabilities, establishing a distribution channel for
our products and hiring additional personnel for our sales ramp-up. We also
anticipate revenues from the sale of Radio Bridges during the next 12 months;
however, because sales are dependent on establishing a dealer network and
customer support infrastructure to support such sales, it is difficult to
project a specific sales timeline.

Going Concern

Our  financial  statements  have been  prepared in  accordance  with  accounting
principles generally accepted in the United States applicable to a going concern
that  contemplates the realization of assets and the satisfaction of liabilities
and commitments in the normal course of business.  Our general business strategy
is unproven,  and we have just begun to record revenues. To date, we have relied
solely  on loans  from  shareholders  and  officers  and the sale of our  equity
securities to fund our  operations.  We have incurred losses since our inception
and  we  continue  to  incur   legal,   accounting,   and  other   business  and
administrative  expenses.  Our auditor has  therefore  recognized  that there is
substantial doubt about our ability to continue as a going concern.


                                       21


Risk Factors

An investment in our common stock involves a substantial  degree of risk. Before
making an  investment  decision,  you should give careful  consideration  to the
following  risk factors in addition to the other  information  contained in this
report.  The following risk factors,  however,  may not reflect all of the risks
associated  with our business or an  investment  in our common stock only if you
can afford to lose your entire investment.

Risks Related to Our Business

We have a limited  operating  history and there is no assurance that our company
will achieve profitability.

Until recently, we have had no significant operations or revenues with
which to generate profits or sustain our projected operations. We have a very
limited current operating history on which investors can evaluate our potential
for future success. Our ability to generate revenue is uncertain and we may
never achieve profitability. Potential investors should evaluate our company in
light of the expenses, delays, uncertainties, and complications typically
encountered by early-stage businesses, many of which will be beyond our control.
These risks include:

o        lack of sufficient capital,
o        unproven business model,
o        marketing difficulties,
o        competition, and
o        uncertain market acceptance of our products and services.

As a result of our  limited  operating  history,  our plan for  growth,  and the
competitive  nature  of the  markets  in which we may  compete,  our  historical
financial  data are of limited value in  anticipating  future  revenue,  capital
requirements,  and operating  expenses.  Our planned  capital  requirements  and
expense  levels  will be based in part on our  expectations  concerning  capital
investments and future revenue,  which are difficult to forecast  accurately due
to our current stage of  development.  We may be unable to adjust  spending in a
timely manner to compensate for any unexpected shortfall in revenue. Our product
development,   marketing  and  general  administrative   expenses  may  increase
significantly  if we begin to increase our sales and expand  operations.  To the
extent  that  these  expenses   precede  or  are  not  rapidly   followed  by  a
corresponding  and  commensurate  increase in revenue or  additional  sources of
financing,  our business,  operating  results,  and  financial  condition may be
materially and adversely affected.


                                       22


We may need significant infusions of additional capital.

To date, we have relied almost  exclusively  on outside  financing to obtain the
funding necessary to operate the business.  Based upon our current cash reserves
and forecasted  operations,  we may need to obtain additional outside funding in
the  future in order to  further  satisfy  our cash  requirements.  Our need for
additional capital to finance our business strategy, operations, and growth will
be greater should, among other things,  revenue or expense estimates prove to be
incorrect. We cannot predict the timing or amount of our capital requirements at
this time. If we fail to arrange for sufficient capital on a timely basis in the
future, we may be required to reduce the scope of our business  activities until
we can  obtain  adequate  financing.  We may not be able  to  obtain  additional
financing in sufficient amounts or on acceptable terms when needed,  which could
adversely  affect our operating  results and  prospects.  Debt financing must be
repaid  regardless of whether or not we generate  profits or cash flows from our
business  activities.  Equity  financing  may  result in  dilution  to  existing
shareholders  and may  involve  securities  that have  rights,  preferences,  or
privileges that are senior to our common stock.

We may face  significant  competition,  including  from  companies  with greater
resources,  which could adversely affect our revenues, results of operations and
financial condition.

There are existing  companies that offer or have the ability to develop products
and services  that will compete with those that we currently  offer or may offer
in  the  future.  These  include  large,  well-recognized  companies  that  have
substantial  resources and established  relationships in the markets in which we
compete. Their greater financial,  technical, marketing, and sales resources may
permit  them to react  more  quickly to  emerging  technologies  and  changes in
customer  requirements  or to  devote  greater  resources  to  the  development,
promotion, and sale of competing products and services.  Emerging companies also
may develop and offer  products  and  services  that  compete with those that we
offer.  Increased  competitive  pressure could lead to reduced market share,  as
well as lower prices and reduced margins for our products, which would adversely
affect our results of operations and financial  condition.  We cannot assure you
that we will be able to compete successfully in the future.

We depend  materially upon  acceptance of our products by specific  agencies and
markets and if these  agencies and markets do not purchase or are not  receptive
to our products,  our revenues will be adversely affected and we may not be able
to expand into other markets.

Our business and results of operations will be materially and adversely affected
if a  substantial  number of law  enforcement,  fire,  rescue,  other  emergency
response  and  public  safety  agencies,  as well as  commercial  end  users for
homeland   security   and  life  safety   applications,   do  not  purchase  our
SafetyNet(TM)  products.  In addition, we may not be able to expand sales of our
products  into other  markets if our products  are not widely  accepted by these
agencies or markets.  This also would have an adverse affect on our business and
results of operations.

Our growth prospects will be diminished if our SafetyNet products are not widely
accepted.

We have  generated  minimal  revenue  to date  from  the  sale of our  SafetyNet
products. Until recently, our funding came primarily from the sale of our equity
and debt  securities.  However,  we expect to generate greater revenues from the
sale of our SafetyNet products.  We expect to depend on sales of these products,
primarily the SafetyNet Radio Bridge, for the foreseeable  future. A decrease in
the prices of or demand for these  product  lines,  or their  failure to achieve
broad  market  acceptance,   would  significantly  harm  our  growth  prospects,
operating results and financial condition.

                                       23



If we are unable to manage our  projected  growth,  our growth  prospects may be
limited and our future profitability may be adversely affected.

We expect our business to grow in the near future.  Rapid  expansion  may strain
our current managerial,  financial,  operational, and other resources. If we are
unable to manage our growth,  our  business,  operating  results,  and financial
condition could be adversely  affected.  We will need to continually improve our
operations and our financial,  accounting, and other internal control systems in
order  to  manage  our  growth  effectively.  Any  failure  to do so may lead to
inefficiencies  and  redundancies,  and result in reduced  growth  prospects and
profitability.

We may face  personal  injury  and other  liability  claims  that could harm our
reputation and adversely affect our sales and financial condition.

Our  products  will be  depended  upon in  emergency,  rescue and public  safety
situations that may involve physical harm or even death to individuals,  as well
as potential loss or damage to real and personal  property.  Our products may be
associated with these injuries or other losses. A person who sustains  injuries,
the survivors of a person killed,  the owner of damaged or destroyed property in
a situation  involving  the use of our  products,  or the owner of a facility at
which such injury,  death or loss occurred may bring legal action  against us to
recover damages on the basis of theories  including  personal  injury,  wrongful
death, negligent design, dangerous product or inadequate warning. We may also be
subject  to  lawsuits  involving  allegations  of  misuse  of our  products.  If
successful,  such claims could have a material  adverse  effect on our operating
results and financial condition.  Significant  litigation could also result in a
diversion of  management's  attention and resources,  negative  publicity and an
award of monetary damages in excess of our insurance coverage.

Our  future  success  will  depend  on  our  ability  to  expand  sales  through
distributors,  dealers, and independent sales  representatives and our inability
to  take  advantage  of  our  existing   distribution  network  or  recruit  new
distributors,  dealers,  or independent sales  representatives  would negatively
affect our sales.

Our distribution  strategy is to pursue sales through multiple  channels with an
emphasis on independent distributors, dealers, and sales representatives. We are
in litigation with JAD  Corporation of America,  our original  distributor,  and
both we and JAD clearly wish to terminate that relationship. Although we are now
negotiating  agreements with new potential  dealers and  distributors,  and have
entered into a distribution  agreement for Central  America,  the  distributors'
inability to  successfully  sell our  products or our  inability to retain other
distributors,  dealers, and sales  representatives who can successfully sell our
products  would  adversely  affect  our  sales.  In  addition,   if  we  do  not
competitively  price  our  products,   meet  the  requirements  of  our  current
distributor or end-users, provide adequate marketing support, or comply with the
terms of our distribution arrangement,  a distributor may fail to aggressively
market  our  products  or  may  terminate  its   relationship   with  us.  These
developments  would  likely  have a material  adverse  effect on our sales.  Our
reliance on others to sell our products also makes it more  difficult to predict
our revenues, cash flow and operating results.

                                       24


We expend  significant  resources in  anticipation  of a sale due to our lengthy
sales cycle and may receive no revenue in return.

Generally,  law enforcement,  fire, rescue,  other emergency response and public
safety agencies,  as well as commercial end users for homeland security and life
safety  applications  consider  a wide  range of  issues  before  committing  to
purchase our products,  including product benefits,  training costs, the cost to
use  our  products  in  addition  to or in  place  of  other  products,  product
reliability and budget constraints. The length of our sales cycle may range from
a few weeks to as long as several years. We may incur substantial  selling costs
and expend  significant effort in connection with the evaluation of our products
by potential  customers before they place an order. If these potential customers
do not purchase our products,  we will have expended  significant  resources and
received no revenue in return. This could adversely affect our operating results
and financial condition.

Many of our end-users are subject to budgetary  and political  constraints  that
may delay or prevent sales.

Many of our end-user customers  currently are military,  government  agencies or
entities  or  para-military  or  quasi-government  entities or  agencies.  These
entities  and  agencies  often do not set their own budgets and  therefore  have
little  control  over the  amount of money they can spend.  In  addition,  these
entities and agencies experience  political pressure that may dictate the manner
in which they spend  money.  As a result,  even if an entity or agency  wants to
acquire our  products,  it may be unable to purchase  them due to  budgetary  or
political constraints. Some orders also may be canceled or substantially delayed
due to budgetary,  political or other scheduling delays that frequently occur in
connection with the acquisition of products by such entities or agencies.

Many of our end-users  rely on state and federal  grants to obtain the necessary
funding to purchase our  products,  the delay or  unavailability  of which could
adversely affect our sales and results of operations.

The  Department of Homeland  Security  currently  awards  funding grants for the
purchase of  communications  equipment that provides  interoperability  to first
responders.  These funds are granted  through the State Homeland  Security Grant
Program,  the Urban Area Security  Initiative,  and other grants administered by
the Office of Domestic  Preparedness,  the Federal Emergency  Management Agency,
and the Transportation  Security  Administration.  Other Federal agency programs
include Department of Justice grants for  counter-terrorism  and general-purpose
law enforcement  activities  through the Office of Community  Oriented  Policing
Services,  which distributes  funding through a wide range of programs,  both as
grants and cooperative  agreements.  Additionally,  many grants are administered
directly through state agencies and administrative offices. Budgetary, political
or other  constraints  or delays in  providing  or the  availability  of funding
through these grant  programs  could  preclude many of our end-users  from being
able to  purchase  our  products,  which  would  have an  adverse  impact on our
revenues, results of operations and financial condition.

                                       25


If we are unable to protect our intellectual property, we may lose a competitive
advantage or incur substantial litigation costs to protect our rights.

Our success  depends both on our internally  developed  technology and our third
party technology. We rely on a variety of trademarks, service marks, and designs
to  promote  our brand  names and  identity.  We also rely on a  combination  of
provisional  patents,   contractual  provisions,   confidentiality   procedures,
trademarks,   copyrights,   trade  secrecy,   unfair   competition,   and  other
intellectual  property laws to protect the proprietary  aspects of our products.
The  steps  we take to  protect  our  intellectual  property  rights  may not be
adequate  to  protect  our  intellectual   property  and  may  not  prevent  our
competitors  from gaining access to our  intellectual  property and  proprietary
information.  In addition,  we cannot provide  assurance that courts will always
uphold our intellectual property rights or enforce the contractual  arrangements
that we have entered into to protect our proprietary technology.

Third parties may infringe or misappropriate our copyrights, trademarks, service
marks,  trade dress,  and other  proprietary  rights.  Any such  infringement or
misappropriation   could  have  a  material  adverse  effect  on  our  business,
prospects,  financial  condition,  and results of operations.  In addition,  the
relationship  between  regulations  governing  domain names and laws  protecting
trademarks and similar proprietary rights is unclear.

We may  decide to  initiate  litigation  in order to  enforce  our  intellectual
property rights, to protect our trade secrets,  or to determine the validity and
scope of our proprietary rights. Any such litigation could result in substantial
expense, may reduce our profits, and may not adequately protect our intellectual
property rights.  In addition,  we may be exposed to future  litigation by third
parties  based  on  claims  that  our  products  or  services   infringe   their
intellectual  property rights.  Any such claim or litigation against us, whether
or not successful, could result in substantial costs and harm our reputation. In
addition,  such  claims or  litigation  could  force us to do one or more of the
following:

o        cease  selling  or  using  any of our  products  that  incorporate  the
         challenged  intellectual  property,  which would  adversely  affect our
         revenue;
o        obtain a license from and/or make royalty payments to the holder of the
         intellectual  property  right  alleged  to have been  infringed,  which
         license may not be available on reasonable terms, if at all;
o        divert management's attention from our business;
o        redesign or, in the case of trademark claims, rename our products or
         services to avoid infringing the intellectual  property rights of third
         parties, which may not be possible and in any event could be costly and
         time-consuming.
o        Even if we  were  to  prevail,  such  claims  or  litigation  could  be
         time-consuming  and expensive to prosecute or defend,  and could result
         in the diversion of our management's time and attention. These expenses
         and diversion of  managerial  resources  could have a material  adverse
         effect on our business, prospects,  financial condition, and results of
         operations.

Defects in our  products  could  reduce  demand for our products and result in a
loss of sales, delay in market acceptance and injury to our reputation.

Complex  components and assemblies  used in our products may contain  undetected
defects  that  are  subsequently  discovered  at any  point  in the  life of the
product.  Defects in our products may result in a loss of sales, delay in market
acceptance,  injury to our reputation,  increased  warranty  costs,  recalls and
costs associated with such recall efforts. In addition,  defects in our products
could  result in personal  injuries or death,  as well as  significant  property
damage.  Any of  these  events  could  have a  material  adverse  affect  on our
revenues, results of operations and financial condition.

                                       26


Component  shortages could result in our inability to produce  sufficient volume
to adequately  sustain  customer  demand.  This could result in a loss of sales,
delay in deliveries and injury to our reputation.

Components used in the manufacture of our products may become unavailable or may
be discontinued. Delays caused by industry allocations, or obsolescence may take
weeks or months to resolve.  In some  cases,  parts  obsolescence  may require a
product re-design to ensure quality  replacement parts. These delays could cause
significant  delays in  manufacturing  and loss of  sales,  leading  to  adverse
effects significantly impacting our financial condition.

Our revenues and operating  results may fluctuate  unexpectedly  from quarter to
quarter, which may cause our stock price to decline.

Our revenues and operating  results may vary  significantly in the future due to
various factors,  including,  but not limited to increased sales,  increased raw
material expenses,  changes in our operating expenses,  market acceptance of our
products and services,  regulatory  changes that may affect the marketability of
our products, and budgetary cycles of our targeted customer base. As a result of
these and other  factors,  we believe that  period-to-period  comparisons of our
operating  results may not be  meaningful  in the short term and that you should
not rely  upon our  performance  in a  particular  period as  indicating  of our
performance in any future period.

We depend upon our executive officers and key personnel.

Our  performance  depends  substantially  on the  performance  of our  executive
officers and other key personnel. The success of our business in the future will
depend on our  ability to  attract,  train,  retain and  motivate  high  quality
personnel,  especially highly qualified technical and managerial personnel.  The
loss of  services  of any  executive  officers  or key  personnel  could  have a
material  adverse  effect on our  business,  revenues,  results of operations or
financial  condition.  We maintain key person life insurance on the lives of our
CEO and President.

Competition for talented personnel is intense, and there is no assurance that we
will be able to continue  to attract,  train,  retain or motivate  other  highly
qualified technical and managerial personnel in the future. In addition,  market
conditions may require us to pay higher compensation to qualified management and
technical personnel than we currently  anticipate.  Any inability to attract and
retain qualified  management and technical  personnel in the future could have a
material adverse effect on our business,  prospects,  financial  condition,  and
results of operations.

We may face risks as we expand our business into international markets.

We  currently  are  exploring  opportunities  to offer our  products  in foreign
markets.  We have limited  experience in  developing  and marketing our services
internationally,  and we may not be able to  successfully  execute our  business
model in  markets  outside  the  United  States.  We will face a number of risks
inherent in doing business in international markets, including the following:

                                       27


o        changing regulatory requirements;
o        fluctuations in the exchange rate for the United States dollar;
o        the availability of export licenses;
o        unexpected changes in regulatory requirements;
o        potentially adverse tax consequences;
o        political and economic instability;
o        changes in diplomatic and trade relationships;
o        difficulties in staffing and managing foreign  operations,  tariffs and
         other trade barriers; o complex foreign laws and treaties;
o        changing economic conditions;
o        difficulty of collecting foreign account receivables;
o        exposure to different  legal  standards,  particularly  with respect to
         intellectual property and distribution of products;

In addition,  we would be subject to the Foreign  Corrupt  Practices  Act, which
prohibits us from making payments to government officials and others in order to
influence the granting of contracts we may be seeking. Our non-U.S.  competitors
are not subject to this law and this may give them a competitive  advantage over
us.

To the extent that international  operations  represent a significant portion of
our  business in the future,  our  business  could  suffer if any of these risks
occur.

Failure to achieve and maintain  effective  internal controls in accordance with
Section 404 of the  Sarbanes-Oxley  Act could have a material  adverse effect on
our business and stock price.

As disclosed in our prior filings we intend to change our fiscal year from
July 31 to June 30. Pursuant to Section 404 of the Sarbanes-Oxley Act of 2002,
beginning with our Annual Report on Form 10-KSB for the fiscal year ending June
30, 2007, we will be required to furnish a report by our management on our
internal control over financial reporting. The internal control report must
contain (i) a statement of management's responsibility for establishing and
maintaining adequate internal control over financial reporting, (ii) a statement
identifying the framework used by management to conduct the required evaluation
of the effectiveness of our internal control over financial reporting, (iii)
management's assessment of the effectiveness of our internal control over
financial reporting as of the end of our most recent fiscal year, including a
statement as to whether or not internal control over financial reporting is
effective, and (iv) a statement that the Company's independent auditors have
issued an attestation report on management's assessment of internal control over
financial reporting.

In order to achieve compliance with Section 404 of the Act within the
prescribed period, we will need to engage in a process to document and evaluate
our internal control over financial reporting, which will be both costly and
challenging. In this regard, management will need to dedicate internal
resources, engage outside consultants and adopt a detailed work plan to (i)
assess and document the adequacy of internal control over financial reporting,
(ii) take steps to improve control processes where appropriate, (iii) validate
through testing that controls are functioning as documented and (iv) implement a
continuous reporting and improvement process for internal control over financial
reporting. We can provide no assurance as to our, or our independent auditors',
conclusions at the prescribed periods with respect to the effectiveness of our
internal control over financial reporting under Section 404 of the Act. There is
a risk that neither we nor our independent auditors will be able to conclude at
the prescribed period that our internal controls over financial reporting are
effective as required by Section 404 of the Act.

                                       28


During the course of our testing we may identify  deficiencies  which we may not
be able to remediate in time to meet the deadline imposed by the  Sarbanes-Oxley
Act for compliance with the requirements of Section 404. In addition, if we fail
to achieve and maintain the adequacy of our internal controls, as such standards
are modified,  supplemented  or amended from time to time, we may not be able to
ensure that we can conclude on an ongoing basis that we have effective  internal
controls  over  financial  reporting  in  accordance  with  Section  404  of the
Sarbanes-Oxley  Act. Moreover,  effective internal controls,  particularly those
related  to  revenue  recognition,  are  necessary  for us to  produce  reliable
financial  reports and are important to helping prevent  financial  fraud. If we
cannot provide  reliable  financial  reports or prevent fraud,  our business and
operating  results  could be  harmed,  investors  could lose  confidence  in our
reported  financial  information,  and the trading price of our stock could drop
significantly.

Risks Related to Our Securities

Stock prices of technology companies have declined precipitously at times in the
past and the trading  price of our common stock is likely to be volatile,  which
could result in substantial losses to investors.

The trading  price of our common stock has risen and fallen  significantly  over
the past few months and could  continue  to be  volatile  in response to factors
including the following, many of which are beyond our control:

o        variations in our operating results;
o        announcements of technological innovations or new services by us or our
         competitors;
o        changes in expectations of our future financial performance,  including
         financial estimates by securities analysts and investors;
o        our failure to meet analysts' expectations;
o        changes in operating and stock price  performance  of other  technology
         companies  similar  to us; o  conditions  or trends  in the  technology
         industry;
o        additions or departures of key personnel; and
o        future sales of our common stock.

Domestic and international stock markets often experience  significant price and
volume fluctuations that are unrelated to the operating performance of companies
with  securities  trading  in  those  markets.  These  fluctuations,  as well as
political  events,  terrorist  attacks,  threatened  or actual war,  and general
economic conditions unrelated to our performance, may adversely affect the price
of our common stock.  In the past,  securities  holders of other companies often
have  initiated  securities  class action  litigation  against  those  companies
following  periods  of  volatility  in the  market  price  of  those  companies'
securities.  If the market price of our stock  fluctuates  and our  stockholders
initiate  this  type  of  litigation,  we  could  incur  substantial  costs  and
experience a diversion of our management's  attention and resources,  regardless
of the  outcome.  This could  materially  and  adversely  affect  our  business,
prospects, financial condition, and results of operations.

                                       29


Provisions in our corporate  charter and under Delaware law are favorable to our
directors.

Pursuant to our  certificate  of  incorporation,  members of our  management and
board of directors will have no liability for violations of their fiduciary duty
of care as officers and directors,  except in limited circumstances.  This means
that you may be unable to prevail in a legal  action  against  our  officers  or
directors even if you believe they have breached  their  fiduciary duty of care.
In  addition,  our  certificate  of  incorporation  allows us to  indemnify  our
officers  and  directors  from and against any and all  expenses or  liabilities
arising from or in  connection  with their serving in such  capacities  with us.
This means that if you were able to enforce an action  against our  directors or
officers,  in all  likelihood  we would be  required  to pay any  expenses  they
incurred in defending the lawsuit and any judgment or settlement  they otherwise
would be required to pay.

Certain  provisions of Delaware General  Corporation Law and in our charter,  as
well as our current stockholder base may prevent or delay a change of control of
our company.

Under the Delaware General  Corporation Law, which we are subject to, it will be
more  difficult  for a third party to take  control of our company and may limit
the price some  investors  are  willing  to pay for shares of our common  stock.
Furthermore,  our  certificate  of  incorporation  authorizes  the  issuance  of
preferred  stock  without  a vote or  other  stockholder  approval.  Finally,  a
majority  of our  outstanding  common  stock  is held  by  insiders.  Without  a
disparate  stockholder base or a fluid  aggregation of stockholders,  it will be
more difficult for a third-party  to acquire our company  without the consent of
the insiders.

Our common stock may be subject to the "penny stock" rules as promulgated  under
the Exchange Act.

In the event that no exclusion  from the  definition  of "penny stock" under the
Securities  Exchange  Act of 1934,  as  amended  is  available,  then any broker
engaging in a  transaction  in our  company's  common  stock will be required to
provide its  customers  with a risk  disclosure  document,  disclosure of market
quotations,  if any, disclosure of the compensation of the broker-dealer and its
sales person in the  transaction,  and monthly  account  statements  showing the
market values of our company's securities held in the customer's  accounts.  The
bid and offer quotation and  compensation  information must be provided prior to
effecting the transaction  and must be contained on the customer's  confirmation
of sale.  Certain brokers are less willing to engage in  transactions  involving
"penny stocks" as a result of the additional disclosure  requirements  described
above,  which may make it more  difficult  for holders of our  company's  common
stock to dispose of their shares.

ITEM 3.  CONTROLS AND PROCEDURES

Disclosure  controls and  procedures  are designed with an objective of ensuring
that information required to be disclosed in our periodic reports filed with the
Securities  and  Exchange  Commission,  such as this  Quarterly  Report  on Form
10-QSB, is recorded, processed,  summarized and reported within the time periods
specified by the Securities and Exchange  Commission.  Disclosure  controls also
are designed with an objective of ensuring that such  information is accumulated
and  communicated to our management,  including our chief executive  officer and
chief  financial  officer,  in  order to allow  timely  consideration  regarding
required disclosures.

                                       30


The evaluation of our disclosure controls by our principal executive officer and
principal  financial  officer included a review of the controls'  objectives and
design,  the  operation of the  controls,  and the effect of the controls on the
information  presented in this Quarterly Report.  Our management,  including our
chief executive  officer,  chief operating officer and chief financial  officer,
does not  expect  that  disclosure  controls  can or will  prevent or detect all
errors and all fraud, if any. A control system,  no matter how well designed and
operated,  can  provide  only  reasonable,  not  absolute,  assurance  that  the
objectives of the control system are met. Also, projections of any evaluation of
the disclosure controls and procedures to future periods are subject to the risk
that the disclosure  controls and procedures  may become  inadequate  because of
changes in  conditions,  or that the degree of  compliance  with the policies or
procedures may deteriorate.

Based on their review and evaluation as of the end of the period covered by this
Form  10-QSB,  and subject to the  inherent  limitations  described  above,  our
principal  executive officer and principal financial officer have concluded that
our  disclosure  controls  and  procedures  (as defined in Rules  13a-15(e)  and
15d-15(e) under the Securities Exchange Act of 1934) are effective as of the end
of the period  covered  by this  report.  They are not aware of any  significant
changes in our disclosure  controls or in other factors that could significantly
affect these controls subsequent to the date of their evaluation,  including any
corrective  actions  with  regard  to  significant   deficiencies  and  material
weaknesses.  During the period covered by this Form 10-QSB,  there have not been
any  changes  in  our  internal  control  over  financial  reporting  that  have
materially  affected,  or that are reasonably likely to materially  affect,  our
internal control over financial reporting.

PART II - OTHER INFORMATION

Items 3-5 are not applicable and have been omitted.

ITEM  1.    LEGAL PROCEEDINGS.

     In May 2004, we entered into an exclusive distribution agreement with JAD
Corporation of America to serve as our domestic distributor based on JAD's
representations to us that it had sufficient resources, manpower and expertise
to market the RadioBridge(TM) product nationally. JAD's marketing efforts did
not result in sales to end-users and we entered into discussions with JAD about
reducing the size of the territory covered by the distribution agreement and
amending other provisions of that agreement. On December 30, 2004, JAD notified
us that it intended to rescind the distribution agreement by filing a complaint
against us in Los Angeles County Superior Court, which included causes of action
to terminate and rescind the distribution agreement, and for breach of contract.
JAD's principal, Joseph Dussich, also appeared as a plaintiff in a separate
cause of action in the complaint to rescind and terminate his consulting
agreement with the Company. There were also additional causes of action arising
from the business relationship between the parties. The company believes the
case should be heard in Arizona and not California. We have filed a motion to
quash service of the complaint. We were also granted a protective order by the
Los Angeles County Superior Court limiting discovery in the case to
jurisdictional issues.

                                       31


We further reserved the right to assert that the notices of termination
were not in compliance  with the respective  agreements  between the parties and
were a negotiation tool to induce a modification of the agreements  favorable to
JAD and Dussich.

The   litigation   against  Eric  Peacock  and  Vernon  Briggs  III,  and  their
cross-complaint  in Orange  County  Superior  Court has been stayed  pending the
retirement  from the  military of our  co-founder  and former  director,  Master
Sergeant  Joseph King;  and a trial date has been set for February 2006. We plan
to vigorously pursue our claims against the defendants when the stay is lifted.

Other than as described above and in our previously filed Quarterly  Reports and
Annual  Reports,  we know of no material,  active or pending  legal  proceedings
against us, nor are we involved as a plaintiff  in any material  proceedings  or
pending  litigation.  Other than as described above and in our previously  filed
Annual Report, there are no proceedings in which any of our directors,  officers
or affiliates, or any registered or beneficial shareholder,  is an adverse party
or has a material interest adverse to our interest.

ITEM  2.    CHANGES IN SECURITIES.

We are continuing to raise funds for operations  through a private  placement of
our equity  securities.  Proceeds from the issuance of 267,392  shares of common
stock during the three month period ended January 31, 2005 totaled  $275,514.26,
with an additional  $73,416.50  in proceeds  raised from the exercise of 146,833
warrants.

The common  stock was offered and sold in a private  placement,  pursuant to the
provisions  of  Section  4(2) of the  Securities  Act of 1933  and  Rule  506 of
Regulation  D. The common  stock was  offered  and sold to  purchasers  whom the
company or its  authorized  agents believe are  "accredited  investors," as that
term is defined in Rule 501 of Regulation D in reliance  upon an exemption  from
the  registration  requirements  of  the  Securities  Act in a  transaction  not
involving any public offering. Each of the investors represented to Aegis that:

o        such investor is an "accredited investor";
o        the shares of common stock were  purchased by such investor for its own
         account,  for  investment  and  without  any view to the  distribution,
         assignment  or resale to others  other than  pursuant  to a  registered
         offering;
o        such investor  understood that the shares of common stock issued to the
         investor have not been  registered  under the Securities Act of 1933 or
         any state securities laws; and
o        such investor  acknowledged  that it may not transfer the shares unless
         the shares are registered under Federal and applicable state securities
         laws or unless,  in the opinion of counsel  satisfactory  to Aegis,  an
         exemption from such laws is available.

                                       32


We will arrange for the certificates representing such securities to be legended
and  subject  to stop  transfer  restrictions.  We did not engage in any form of
general solicitation or general advertising in connection with these issuances.

On November 23, 2004, we entered into common stock subscription  agreements with
four  accredited  investors:  Potente  Capital,  Inc.,  Ellenallhatatlan,  Inc.,
Nieodparty  Inc.,  and Krachtig Inc.,  each of which is a Delaware  corporation.
Pursuant to these  subscription  agreements,  each accredited  investor acquired
1,250,000 shares of Aegis' common stock in an unregistered private placement. In
exchange,  Aegis received  payment in a United States Treasury Note and stripped
interest security ("Bonds") with an aggregate value of $5,000,000.  This private
placement is the first in a series of related  concurrent  transactions that are
intended to facilitate  Aegis'  attempt to obtain a listing for its common stock
on the American Stock Exchange.

These  related and  concurrent  transactions  are among and between  Aegis,  the
investors,  Cogent  Capital  Corp.,  the  party  that  facilitated  the  private
placement and Investors Bank & Trust  Company,  which is serving as escrow agent
in the  transactions  pursuant to an Escrow  Agreement which the parties entered
into in connection with the arrangements  specified herein. The Escrow Agreement
provides  that  Investors  Bank & Trust acted as the escrow agent in the private
placement  transaction,  and  further  provides  that  the  Bonds,  the  private
placement  stock and the cash premium of $50,000  were to be deposited  with the
escrow agent at the closing.  Additionally,  the  agreement  specified  that the
Bonds will be held in an account at Investors Bank & Trust after the closing.

Concurrently with the execution and acceptance of the subscription agreements by
Aegis, the Registrant purchased from Cogent a call option for $1, which entitles
Aegis to  repurchase  80% of the shares of common  stock it sold in the  private
placement at the then current market price.  The option expires in two years and
may only be exercised on the expiration date.

Also  concurrent with the private  placement,  Aegis entered into an equity swap
arrangement with Cogent that entitles Aegis to receive or obligates Aegis to pay
the price return on 80% of the shares issued in the private placement based upon
a base  price of $1.00 per share in two  years,  or  sooner  if the  shares  are
registered for sale under the  Securities  Act of 1933.  Aegis paid a premium of
$50,000 to enter into this contract and secured the  transaction  by placing the
$5 million of Bonds in a collateral  account.  These  securities  are restricted
from being used  during the  contract  period but may be  borrowed  against,  as
specified below.

The Bonds will serve as collateral in this equity swap  transaction  with Cogent
Capital Corp.  These Bonds will remain in this collateral  account for two years
and can be used with a call option that Aegis may  exercise.  At the end of this
two year period, assuming Aegis' stock price has not declined below the value as
of the date the  transaction  closed,  the  Bonds  would  be  released  from the
collateral account and made available to Aegis for working capital purposes.  In
the interim,  while the Bonds reside in the collateral account, Aegis may borrow
against  the  value  of the  bonds  from a  party  that  is  willing  to  take a
subordinate  position  to  Cogent  Capital  Corp.  In  order to  facilitate  and
memorialize these transactions,  Aegis and Cogent also entered into the standard
form  International  Swaps and Derivative  Association,  Inc. ("ISDA") ISDA 2002
Master Agreement & Schedule and ISDA 1994 Credit Support Annex.

                                       33



The equity swap  agreement  also  provides  that Aegis and Cogent  Capital  will
exchange  certain defined cash flows.  Under terms of the agreement,  Aegis will
periodically  pay  Cogent  interest  on the value of Aegis'  Bond  account  (the
interest  rate will be LIBOR + 1.25%)  and an amount  equal to the  decrease  in
Aegis'  stock price over the price at closing  times 80% of the number of shares
included in the private placement specified above.  Similarly,  Cogent agreed to
pay Aegis,  periodically,  an amount equal to the increase in Aegis' stock price
over the price at  closing  times 80% of the  number of shares  included  in the
private placement specified above. Both parties agreed that any required payment
resulting  from  the  increase  or  decrease  of  Aegis'  stock  price  as  of a
measurement  date will be made in the form of Bonds  similar to those already in
Aegis' account with Investors Bank & Trust.

Aegis's Bond account will be subject to a security  agreement  executed in favor
of Cogent.  However, Cogent agrees and understands that Aegis will hold title to
the bonds at all times.  Aegis may,  and in fact  intends to,  secure  borrowing
against the bond account,  provided such  borrowing is  subordinate  to Cogent's
security interest.  This agreement will commence at the date of closing and will
continue for a period of 24 months, at which point Cogent's security interest in
Aegis' bond account will expire.

The common stock was offered and sold in a private placement,  pursuant to the

o        provisions of Section 4(2) of the  Securities  Act of 1933 and Rule 506
         of  Regulation  D. The common stock was offered and sold to  purchasers
         whom the  company or its  authorized  agents  believe  are  "accredited
         investors,"  as that term is  defined  in Rule 501 of  Regulation  D in
         reliance upon an exemption from the  registration  requirements  of the
         Securities Act in a transaction not involving any public offering. Each
         of the investors represented to Aegis that:
o        such investor is an "accredited investor";
o        the shares of common stock were  purchased by such investor for its own
         account,  for  investment  and  without  any view to the  distribution,
         assignment  or resale to others  other than  pursuant  to a  registered
         offering;
o        such investor  understood that the shares of common stock issued to the
         investor have not been  registered  under the Securities Act of 1933 or
         any state securities laws; and
o        such investor  acknowledged  that it may not transfer the shares unless
         the shares are registered under Federal and applicable state securities
         laws or unless,  in the opinion of counsel  satisfactory  to Aegis,  an
         exemption from such laws is available.

Aegis will  arrange for the  certificates  representing  such  securities  to be
legended and subject to stop transfer restrictions.  Aegis did not engage in any
form of general  solicitation  or general  advertising in connection  with these
issuances.

                                       34


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


(a) The following exhibits are attached to this Quarterly Report:

Exhibit
Number            Description
- -------           -----------
10.1              ISDA Credit Support Annex

10.2              ISDA 2002 Master Agreement

10.3              ISDA Schedule to 2002 Master Agreement

10.4              Equity Option Transaction

10.5              Equity Swap Transaction

31                Certification  pursuant to SEC Release No. 33-8238,
                  as adopted  pursuant to Section
                  302 of the Sarbanes-Oxley Act of 2002

32                Certification  pursuant to 18 U.S.C.  Section 1350,
                  as adopted  pursuant to Section
                  906 of the Sarbanes-Oxley Act of 2002

(b) The company filed two Current Reports on Form 8-K during the period
ended January 31, 2005. On November 1, 2004, the company filed a report
announcing the change in its fiscal year from year-end July 31 to year-end June
30. On November 30, 2004, the company filed a current report announcing the sale
of unregistered equity securitites and entry into common stock subscription
agreements with four accredited investors.


                                   SIGNATURES

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

                                         AEGIS ASSESSMENTS, INC.

Date:     March 18, 2005                 /s/  David Smith
                                         -------------------------------------
                                         Chief Financial Officer
                                         (Principal Financial Officer and
                                         Authorized Officer)

                                       35



EXHIBIT INDEX



Exhibit Number              Description
- --------------              -----------
10.1                        ISDA Credit Support Annex

10.2                        ISDA 2002 Master Agreement

10.3                        ISDA Schedule to 2002 Master Agreement

10.4                        Equity Option Transaction

10.5                        Equity Swap Transaction

31                          Certification pursuant to SEC Release No. 33-8238,
                            as adopted pursuant to Section
                            302 of the Sarbanes-Oxley Act of 2002

32                          Certification pursuant to 18 U.S.C. Section 1350,
                            as adopted pursuant to Section
                            906 of the Sarbanes-Oxley Act of 2002



                                       36