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


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


                                    FORM 10-Q



                   (X) QUARTERLY REPORT PURSUANT TO SECTION 13
                OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
                       FOR THE QUARTER ENDED JUNE 30, 2003

                                       OR

            ( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
              THE SECURITIES EXCHANGE ACT OF 1934 (NO FEE REQUIRED)
                         COMMISSION FILE NUMBER 1-10173


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



                          LIFE SCIENCES RESEARCH, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
                                    MARYLAND
                 (JURISDICTION OF INCORPORATION OR ORGANIZATION)

            PO BOX 2360, METTLERS ROAD, EAST MILLSTONE, NJ 08875-2360
                    (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)
        REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: 732 649 9961


Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or Section  15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant  was required to file such report),  and (2) has been subject to such
filing requirements for the past 90 days.

                            Yes X                     No__


- --------------------------------------------------------------------------------
Indicate  by check mark  whether  the  Registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).

                            Yes _                     No X


At August 1, 2003:                  11,932,338 Voting Common Stock of $0.01 each

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






                               TABLE OF CONTENTS



 PART I   FINANCIAL INFORMATION                                                        Page
                                                                              
          Item 1    Financial Statements (Unaudited).
                    Condensed Consolidated Statements of Operations for
                    the three and six months ended June 30, 2003 and
                    2002.                                                               3

                    Condensed Consolidated Balance Sheets at June 30, 2003 and
                    December 31,2002.                                                   4

                    Condensed Consolidated Statements of Cash Flows for the six
                    months ended June 30, 2003 and 2002.                                5

                    Notes to Condensed Consolidated Financial Statements.               6

          Item 2    Management's Discussion and Analysis of Financial
                    Condition and Results of Operations.                                8

          Item 3    Quantitative and Qualitative Disclosures about Market Risk.        15

          Item 4    Control and Procedures                                             15


 PART II  OTHER INFORMATION

          Item 6    Exhibits and reports on Form 8-K                                   16


          Signatures                                                                   16


          Certifications                                                               17





                  LIFE SCIENCES RESEARCH, INC. AND SUBSIDIARIES

PART I            FINANCIAL INFORMATION

ITEM 1            FINANCIAL STATEMENTS



                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


                                                        Three months ended                 Six months ended
                                                              June 30                          June 30
                                                             Unaudited                        Unaudited
(Dollars in thousands, except per share data)              2003             2002            2003             2002

                                                                                            
Net revenues                                            $32,663          $28,590         $64,564          $54,725
Cost of revenue                                        (25,442)         (23,069)        (50,815)         (44,665)
                                                   ------------    ------------      -------------   -------------
Gross profit                                              7,221            5,521          13,749           10,060
Selling , general and administrative expenses           (5,527)          (4,375)        (10,448)          (8,727)
                                                   -------------     ------------    ------------    -------------
Operating income                                          1,694            1,146           3,301            1,333
Interest income                                              23               27              39               33
Interest expense                                        (1,444)          (1,524)         (3,152)          (3,151)
Other income                                              2,179            3,241           1,729              618
                                                   ------------    ------------      -------------   -------------
Income/(loss) before income taxes                         2,452            2,890           1,917          (1,167)
Income tax (expense)/benefit                              (592)               26           (415)              768
                                                   ------------    ------------      -------------   -------------
Net income/(loss)                                        $1,860           $2,916          $1,502           $(399)
                                                   -------------     ------------    ------------    -------------
                                                   -------------     ------------    ------------    -------------

Net income/(loss) per common share
- - Basic                                                   $0.16            $0.24           $0.13          $(0.04)
- - Diluted                                                 $0.15            $0.24           $0.12          $(0.04)

Weighted average common shares outstanding
- - Basic     (000's)                                      11,932           11,932          11,932            9,428
- - Diluted  (000's)                                       12,244           12,053          12,754            9,428

<FN>

See Notes to Condensed Consolidated Financial Statements

Certain 2002 figures have been reclassified to be consistent with the 2003
presentation.

</FN>






                      CONDENSED CONSOLIDATED BALANCE SHEETS



(Dollars in thousands)                                                   June 30,           December 31,
                                                                             2003                   2002
                                                                        Unaudited                Audited
                                                                                         
ASSETS
Current assets:
Cash and cash equivalents                                                 $10,645                $14,644
Accounts receivable, net of allowance of $415 and $287 in
    2003 and 2002 respectively                                             20,349                 20,176
Unbilled receivables                                                       10,873                  9,108
Inventories                                                                 1,619                  1,556
Prepaid expenses and other current assets                                   2,897                  3,075
                                                                  ----------------       ----------------
Total current assets                                                      $46,383                $48,559
                                                                  ----------------       ----------------

Property and equipment, net                                                96,358                 94,574
Investments                                                                   245                    248
Unamortized capital bonds issue costs                                         479                    563
Deferred income taxes                                                       4,668                  4,466
                                                                  ----------------       ----------------
Total assets                                                             $148,133               $148,410
                                                                  ----------------       ----------------
                                                                  ----------------       ----------------

LIABILITIES AND SHAREHOLDERS' EQUITY/(DEFICIT)
Current liabilities:
Accounts payable                                                           $9,669                 $8,574
Accrued payroll and other benefits                                          1,867                  1,773
Accrued expenses and other liabilities                                     12,952                 12,990
Fees invoiced in advance                                                   24,202                 26,066
                                                                   ---------------       ----------------
Total current liabilities                                                 $48,690                $49,403
                                                                   ---------------       ----------------
Long-term debt                                                             83,192                 83,717
Related party loans                                                             -                    358
Pension liabilities                                                        17,492                 17,712
Deferred income taxes                                                       5,648                  5,024
                                                                   ---------------       ----------------
Total liabilities                                                        $155,022               $156,214
                                                                   ---------------       ----------------
Commitments and contingencies
Shareholders' equity/(deficit)
Voting Common Stock, $0.01 par value.  Authorized 50,000,000
Issued and outstanding at June 30, 2003: 11,932,338 (December
31, 2002: 11,932,338)                                                         119                    119
Non-Voting Common Stock, $0.01 par value.  Authorized 5,000,000                 -                      -
Issued and oustanding: None
Preferred Stock, $0.01 par value.  Authorized 5,000,000                         -                      -
Issued and outstanding: None
Paid in capital                                                            75,098                 75,098
Less Promissory notes for the issuance of common stock                      (636)                  (684)
Accumulated comprehensive loss                                           (19,211)               (18,576)
Accumulated deficit                                                      (62,259)               (63,761)
                                                                   ---------------       ----------------
Total shareholders' equity /(deficit)                                    $(6,889)               $(7,804)
                                                                   ---------------       ----------------
Total liabilities and shareholders' equity /(deficit)                    $148,133               $148,410
                                                                   ---------------       ----------------
<FN>

See Notes to Condensed Consolidated Financial Statements

</FN>





                  LIFE SCIENCES RESEARCH, INC. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                    Unaudited



                                                                         Six months ended June 30
(Dollars in thousands)                                                        2003                  2002
                                                                                         
Cash flows from operating activities:
Net income/(loss)                                                           $1,502                $(399)

Adjustments to reconcile net income/(loss) to net cash provided
by operating activities:
Depreciation and amortization                                                4,271                 3,793
Foreign exchange transaction (gain) on Convertible Capital Bonds           (1,127)               (2,285)
Gain on repurchase of Convertible Capital Bonds                              (602)                     -
Deferred income taxes                                                          413                 (768)
Provision for losses on accounts receivable                                    128                    29
Amortization of warrants                                                       242                    78
Amortization of Convertible Capital Bonds issue costs                           84                    78

Changes in operating assets and liabilities:
Accounts receivable, unbilled receivables and prepaid expenses             (2,049)                   860
Inventories                                                                   (10)                 (260)
Accounts payable, accrued expenses and other liabilities                     1,036               (2,670)
Fees invoiced in advance                                                   (2,493)                 3,769
                                                                   ----------------      ----------------
                                                                   ----------------      ----------------
Net cash provided by operating activities                                   $1,395                $2,225
                                                                   ----------------      ----------------
                                                                   ----------------      ----------------

Cash flows from investing activities:
Purchase of property and equipment                                         (3,835)               (1,501)
                                                                   ----------------      ----------------
                                                                   ----------------      ----------------
Net cash from investing activities                                        $(3,835)              $(1,501)
                                                                   ----------------      ----------------
                                                                   ----------------      ----------------

Cash flows from financing activities:
Proceeds from issue of Voting Common Stock                                      48                 4,423
Proceeds from issue of Non Voting Common Stock                                   -                 1,500
Repayments of long-term borrowings                                         (1,328)                     -
Repayments of short term borrowings                                          (177)                  (83)
                                                                   ----------------      ----------------
                                                                   ----------------      ----------------
Net cash from financing activities                                        $(1,457)                $5,840
                                                                   ----------------      ----------------
                                                                   ----------------      ----------------

Effect of exchange rate changes on cash and cash equivalents                 (102)                   478
                                                                   ----------------      ----------------
                                                                   ----------------      ----------------
(Decrease)/increase in cash and cash equivalents                           (3,999)                 7,042
Cash and cash equivalents at beginning of period                            14,644                 2,240
                                                                   ----------------      ----------------
                                                                   ----------------      ----------------
Cash and cash equivalents at end of period                                 $10,645                $9,282
                                                                   ----------------      ----------------

Supplementary disclosures

Non cash transactions:
Equity issued in exchange for debt conversion                                   $-                $2,400
Equity issued in exchange for promissory notes                                  $-                  $801
                                                                   ----------------      ----------------
                                                                   ----------------      ----------------

                                                                            $2,798
Interest paid                                                                                     $2,775
                                                                   ----------------      ----------------

<FN>

See Notes to Condensed Consolidated Financial Statements

</FN>





                  LIFE SCIENCES RESEARCH, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                             June 30, 2003 and 2002
                                    Unaudited

1.       THE COMPANY AND ITS OPERATIONS

Business

Life  Sciences  Research,  Inc.  ("LSR")  and  subsidiaries  (collectively,  the
"Company")  is a global  Contract  Research  Organization,  offering  world-wide
pre-clinical and non-clinical  testing for biological safety evaluation research
services to pharmaceutical,  biotechnology, agrochemical and industrial chemical
companies.  The Company  serves the rapidly  evolving  regulatory and commercial
requirements to perform safety evaluations on new  pharmaceutical  compounds and
chemical  compounds  contained  within the products that man uses,  eats, and is
otherwise exposed to. In addition,  it tests the effect of such compounds on the
environment  and also  performs  work on  assessing  the safety and  efficacy of
veterinary products.

Organization

LSR was incorporated on July 19, 2001 as a Maryland  corporation.  It was formed
specifically  for the  purpose  of making a  recommended  all share  offer  (the
"Offer") for Huntingdon  Life Sciences Group plc  ("Huntingdon").  The Offer was
made on October 16, 2001 and was declared  unconditional on January 10, 2002, at
which time LSR acquired  approximately 89% of the outstanding ordinary shares of
Huntingdon in exchange for approximately 5.3 million shares of LSR Voting Common
Stock.  The  subsequent  offer period expired on February 7, 2002, by which time
approximately  92% of the  outstanding  ordinary  shares  had been  offered  for
exchange.  The Company  completed its  compulsory  purchase  under UK law of the
remaining  outstanding  ordinary shares of Huntingdon on March 26, 2002 at which
time Huntingdon became a wholly owned subsidiary of LSR, in exchange for a total
of  approximately  5.9 million  shares of LSR Voting Common Stock (the "Exchange
Offer").

Under accounting principles generally accepted in the United States ("US GAAP"),
the  Company  whose  stockholders  retain the  majority  interest  in a combined
business must be treated as the acquirer for accounting  purposes.  Accordingly,
the  Exchange  Offer is accounted  for as a reverse  acquisition  for  financial
reporting purposes.  The reverse acquisition is deemed a capital transaction and
the net assets of Huntingdon  (the  accounting  acquirer) are carried forward to
LSR (the legal acquirer and the reporting entity) at their carrying value before
the combination.  Although Huntingdon was deemed to be the acquiring corporation
for financial accounting and reporting purposes,  the legal status of LSR as the
surviving corporation does not change. The relevant acquisition process utilizes
the capital  structure of LSR and the assets and  liabilities  of Huntingdon are
recorded at historical  cost. In these financial  statements,  Huntingdon is the
operating entity for financial  reporting purposes and the financial  statements
for all periods presented represent  Huntingdon's financial position and results
of  operations.  The  equity  of LSR is the  historical  equity  of  Huntingdon,
retroactively  restated to reflect the number of shares  issued in the  Exchange
Offer and all other stock offerings subsequent to the Exchange Offer.

2.       BASIS OF PRESENTATION

The accompanying  condensed consolidated financial statements have been prepared
in  accordance  with US GAAP and under  the same  accounting  principles  as the
financial  statements  included in the Company's  Annual Report on Form 10-K for
the fiscal year ended  December  31, 2002.  Certain  information  and  footnotes
disclosures  related  thereto  normally  included  in the  financial  statements
prepared in  accordance  with the US GAAP have been omitted in  accordance  with
Regulation S-X.

The  unaudited   condensed   consolidated   financial   statements  reflect  all
adjustments  of a  normal  recurring  nature,  which  are,  in  the  opinion  of
management,  necessary for a fair statement of the results of operations for the
interim periods presented.  The condensed  consolidated financial statements are
unaudited,  are  subject  to  such  year-end  adjustments  as may be  considered
appropriate and should be read in conjunction  with the historical  consolidated
financial  statements  of LSR  years  ended  December  31,  2002,  2001 and 2000
included in LSR's Annual Report on Form 10-K for the fiscal year ended  December
31, 2002.  Operating  results for the three and six month periods ended June 30,
2003 are not necessarily  indicative of the results that may be expected for the
year ending December 31, 2003.


3.       SEGMENT ANALYSIS

The Company  operates  within two segments based on  geographical  markets,  the
United Kingdom and the United States.  The Company has one continuing  activity,
non-clinical Contract Research.

The  analysis of the  Company's  net  revenues and  operating  income/(loss)  by
segment  for the three and six month  periods  ended June 30,  2003 and June 30,
2002 is as follows:



                                    Three months ended                    Six months ended
                                          June 30                              June 30
(Dollars in thousands)                 2003              2002               2003             2002
                                                                             
Net revenues
                     UK              25,873            22,126             51,248           42,710
                     US               6,790             6,464             13,316           12,015
                              --------------     -------------      -------------    -------------
                                    $32,663           $28,590            $64,564          $54,725
                              --------------     -------------      -------------    -------------
                              --------------     -------------      -------------    -------------
Operating income/(loss)
                     UK               1,507               866              2,937            1,596
                     US                 187               280                364            (263)
                              --------------     -------------      -------------    -------------
                                     $1,694            $1,146             $3,301           $1,333

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


4.       REFINANCING

On January 10, 2002, LSR issued 99,900 shares of Voting Common Stock and 900,000
shares of Non-Voting Common Stock at a price of $1.50 per share (or an aggregate
of $1.5  million).  Effective  July 25, 2002,  all of the 900,000  shares of the
Non-Voting  Common Stock were  converted  into 900,000  shares of Voting  Common
Stock.

On March 28, 2002, LSR closed the sale in a private placement of an aggregate of
5,085,334 shares of Voting Common Stock at a price of $1.50 per share. Of the
aggregate proceeds of approximately $7.6 million, $4.4 million was in cash, $2.4
million represented conversion into equity of debt owed to Mr. Baker ($2.1
million) and Focused Healthcare Partners ("FHP") ($0.3 million) and $825,000 was
paid with promissory notes. $141,000 of such promissory notes was repaid during
2002, and a further $48,000 was repaid in the first six months of 2003.

5.       CONTINGENCIES

The Company is party to certain legal  actions  arising out of the normal course
of its  business.  In  management's  opinion,  none of these actions will have a
material effect on the Company's  operations,  financial condition or liquidity.
No  form  of  proceedings  has  been  brought,  instigated  or  is  known  to be
contemplated against the Company by any governmental agency.



ITEM 2 MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL  CONDITION AND RESULTS
       OF OPERATIONS

1.     RESULTS OF OPERATIONS

a)   Three months ended June 30, 2003  compared with three months ended June 30,
     2002.

Net revenues for the three  months  ended June 30, 2003 were $32.7  million,  an
increase of 14% on net revenues of $28.6 million for the three months ended June
30, 2002. Excluding the effect of exchange rate movements,  the increase was 7%.
UK net revenues  increased by 17%, at constant  exchange  rates the increase was
7%. This reflected the growth in orders, particularly in toxicology, in 2002 and
2003,  although  2003 has been  affected  by  certain  cancellations  and delays
associated  with our clients'  compounds.  New signings in the UK in the quarter
were 3% down as compared to the same period in 2002,  reflecting  the high value
of orders won in 2002. In the US, net revenues increased by 5%. Orders in the US
for the three months ended June 30, 2003 were 3% up on the same period last year
due to the strength of the toxicology business.

Cost of revenue for the three months ended June 30, 2003 were $25.5 million,  an
increase  of 10% on cost of sales of $23.1  million for the three  months  ended
June 30, 2002.  Excluding the effects of exchange rate  movements,  the increase
was 3.5%.  This increase was driven by the improvement in net revenues though it
was lower than the  increase  in net  revenues  as a high  level of fixed  costs
characterizes  the  business.  UK cost of revenue  increased by 14%, at constant
exchange rates the increase was 5%, reflecting the increase in volumes.  US cost
of revenue increased by 5.5%, also as a result of the increase in volumes.

Selling, general and administrative expenses rose by 26% to $5.5 million for the
three months ended June 30, 2003 from $4.4 million in the  corresponding  period
in 2002. Excluding the effects of exchange rate movements, the increase was 17%.
The increase was due to an increase in sales resources resulting in higher labor
costs of $0.2 million,  higher commission costs of $0.1m, and higher other costs
of $0.2m; in addition,  insurance  costs increased by $0.2 million.  UK selling,
general and administrative expenses increased by 17%; at constant exchange rates
the increase was 6%. This  increase was due to the factors  outlined  above.  US
selling,  general and  administrative  expenses  increased  by 11.5% also due to
factors outlined above.

Net interest  expense for the three months ended June 30, 2003 was $1.4 million,
$0.1 million lower than the net interest expense for the three months ended June
30, 2002. At constant exchange rates the reduction was $0.2 million,  due to the
repayment of loans and lower interest rates.

Other  income in the three  months  ended June 30, 2003 was $2.2  million.  This
comprises a non-cash foreign exchange  remeasurement  gain of $2.0 million which
arose on the Convertible Capital Bonds denominated in US dollars (the functional
currency of the financial subsidiary that holds the Convertible Capital Bonds in
UK sterling),  with the weakening of the dollar against sterling;  together with
$0.2 million gain on the repurchase of Convertible  Capital Bonds.  In the three
months ended June 30, 2002 other  income of $3.2  related to a non-cash  foreign
exchange remeasurement gain that arose on the Convertible Capital Bonds with the
weakening of the dollar against sterling.

The income tax expense on profits for the three months ended June 30, 2003,  was
$0.6  million  as a change in the UK tax laws meant  that the  foreign  exchange
gains and  losses on the  Convertible  Capital  Bonds are  brought  into the tax
charge from  January 1, 2003.  The income tax benefit for the three months ended
June 30,  2002 was $26  thousand  when the  exchange  gains  and  losses  on the
Convertible  Capital Bonds were  non-taxable.  The disallowance of this gain for
income tax purposes increased the benefit by $1.0 million.

The overall net income for the three months ended June 30, 2003 was $1.9 million
compared  to a net income of $2.9  million for the three  months  ended June 30,
2002.  The  decrease in the net income of $1.0  million is due to an decrease in
other income of $1.1 million and an increase in the tax expense of $0.6 million;
offset by an increase in  operating  profit of $0.6  million and a reduction  in
interest expense of $0.1 million.

Income per share was 16 cents,  compared to an income per share of 24 cents last
year, on the weighted  average common shares  outstanding  of 11,932,338  (2002,
11,932,338).



b)   Six months ended June 30, 2003  compared with the six months ended June 30,
     2003.

Net  revenues  for the six months  ended June 30,  2003 were $64.6  million,  an
increase of 18% on net  revenues of $54.7  million for the six months ended June
30, 2002. Excluding the effect of exchange rate movements,  the increase was 9%.
UK net revenues  increased by 20%, at constant  exchange  rates the increase was
9%. This reflected the growth in orders in 2002 and 2003, although 2003 has been
affected  by certain  cancellations  and  delays  associated  with our  clients'
compounds.  New  signings in the UK in the year to date were 4% down on the same
period in 2002,  reflecting the high value of orders won in 2002. In the US, net
revenues  increased by 11% also reflecting a growth in orders.  Orders in the US
for the six months  ended June 30, 2003 were 13% up on the same period last year
also due to the strength of the toxicology business.

Cost of revenue for the six months  ended June 30, 2003 were $50.8  million,  an
increase  of 14% on cost of revenue of $44.7  million  for the six months  ended
June 30, 2002.  Excluding the effects of exchange rate  movements,  the increase
was 5.5%.  This increase was driven by the improvement in net revenues though it
was lower than the  increase  in net  revenues  as a high  level of fixed  costs
characterizes  the business.  UK cost of revenue increased by 17.0%. At constant
exchange rates, the increase was 6%, reflecting the increase in volumes. US cost
of revenue increased by 2%, as a result of general inflationary increases in the
fixed cost element of cost of revenue.

Selling,  general and  administrative  expenses rose by 20% to $10.4 million for
the six months ended June 30, 2003 from $8.7 million in the corresponding period
in 2002. Excluding the effects of exchange rate movements, the increase was 10%.
The increase was due to an increase in sales resources resulting in higher labor
costs $0.4 million, and higher commission of $0.2 million; in addition insurance
costs  increased  by $0.3  million,.  UK  selling,  general  and  administrative
expenses increased by 18%. At constant exchange rates, the increase was 6%. This
increase  was  due to the  factors  outlined  above.  US  selling,  general  and
administrative expenses increased by 25% also due to the factors outlined above.

Net interest  expense for the six months  ended June 30, 2003 was $3.2  million,
the same as the net interest  expense for the six months ended June 30, 2002. At
constant  exchange rates there was a reduction in interest if $0.3 million,  due
to the repayment of loans and lower interest rates.

Other  income in the six  months  ended  June 30,  2003 was $1.7  million.  This
comprises a non-cash foreign exchange  remeasuremenet gain of $1.1 million which
arose on the Convertible Capital Bonds denominated in US dollars (the functional
currency of the financial subsidiary that holds the Convertible Capital Bonds in
UK sterling),  with the weakening of the dollar against sterling;  together with
gains on the repurchase of Convertible Capital Bonds of $0.6 million. In the six
month ended June 30,  2002,  other income of $0.6  comprised a non-cash  foreign
exchange  remeasurement  gain of $2.1  million  that  arose  on the  Convertible
Capital  Bonds with the  weakening  of the dollar  against  sterling;  offset by
merger/offer costs of $1.5 million.

The income tax  expense on profits  for the six months  ended June 30,  2003 was
$0.4  million,  as a change in the UK tax laws meant that the  foreign  exchange
gains and  losses on the  Convertible  Capital  Bonds are  brought  into the tax
charge from  January 1, 2003.  The income tax  benefit for the six months  ended
June 30,  2002 was $0.8  million  when the  exchange  gains  and  losses  on the
Convertible  Capital Bonds were  non-taxable.  The disallowance of this gain for
tax purposes increased the benefit by $0.6 million.

The overall net income for the six months  ended June 30, 2003 was $1.5  million
compared to a net loss of $0.4  million for the six months  ended June 30, 2002.
The  increase  in the net income of $1.9  million is due to an  increase  in the
operating  income of $2.0  million and higher  exchange  gains of $1.1  million;
offset by an increase in the income tax expense of $1.2 million.

Income per share for the six months  ended June 30, 2003 was 13 cents,  compared
to a  loss  of 4  cents  last  year,  on  the  weighted  average  common  shares
outstanding of 11,932,338 (2002, 9,427,868).


2.       LIQUIDITY & CAPITAL RESOURCES

Bank Loan and Non-Bank Loans

On January 20, 2001,  the  Company's  current net non-bank  loan of  (pound)22.6
million (approximately $37.3 million) was refinanced by Stephens' Group Inc. and
other  parties.  The  loan was  transferred  from  Stephens  Group  Inc.,  to an
unrelated third party effective February 11, 2002. This loan is now repayable on
June 30, 2006 and interest is payable quarterly at LIBOR plus 1.75%. At the time
of the  refinancing,  the Company was required to take all  reasonable  steps to
sell off such of its real  estate  assets  through  sale/leaseback  transactions
and/or obtaining  mortgage financing secured by the Company's real estate assets
to discharge this loan.  The loan is held by Huntingdon  Life Sciences Group Plc
and is secured by the guarantees of the wholly owned subsidiaries of the Company
including,  Huntingdon  Life Sciences Group Plc,  Huntingdon Life Sciences Ltd.,
and Huntingdon Life Sciences Inc., and collateralized by all the assets of these
companies.

On October 9, 2001, on behalf of  Huntingdon,  LSR issued to Stephens Group Inc.
warrants  to  purchase  up to  704,425  shares of LSR Voting  Common  Stock at a
purchase price of $1.50 per share. The warrants were subsequently transferred to
unrelated  third parties.  The LSR warrants are exercisable at any time and will
expire on October 9, 2011.  These warrants arose out of  negotiations  regarding
the refinancing of the bank loan by the Stephens Group Inc., in January 2001. In
accordance  with APB Opinion No. 14,  Accounting for  Convertible  Debt and Debt
Issued with Stock  Purchase  Warrants  ("APB 14") the warrants  were recorded at
their pro rata fair values in relation to the  proceeds  received on the date of
issuance. As a result, the value of the warrants was $430,000.

Convertible Capital Bonds

The remainder of the Company's  long term  financing is provided by  Convertible
Capital  Bonds  repayable in September  2006.  At the time of the issue in 1991,
these bonds were for $50 million par. They carry  interest at a rate of 7.5% per
annum, payable biannually in March and September. As of December 31, 2002, there
was $47.6 million  outstanding.  During the six months ending June 30, 2003, the
Company  repurchased  and cancelled  $1,385,000  principal  amount of such bonds
resulting in a $0.6 million gain recorded in other income/expense.  As a result,
as of  June  30,  2003,  there  was  $46.2  million  Convertible  Capital  Bonds
outstanding.  At the  current  conversion  rate,  the number of shares of Voting
Common  Stock to be issued on  conversion  and  exchange of each unit of $10,000
comprised in a Bond would be 49. The conversion rate is subject to adjustment in
certain circumstances.

Related Party Loans

Other  financing of  approximately  $5.75  million had been  provided by related
parties in 2000 and 2001,  all of which has now been  repaid.  It consisted of a
$2.952 million loan facility made available on September 25, 2000 by a director,
Mr. Baker,  of which  $550,000 was  subsequently  transferred  to FHP, a company
controlled by Mr. Baker. In connection with this financing,  the company issued,
with  shareholder  approval,  warrants to purchase  410,914 shares of LSR Voting
Common Stock at purchase price of $1.50 per share. Additionally, other financing
of $2.8  million from the  Stephens  Group Inc.  was made  available on July 19,
2001.  Effective  February 11, 2002 the Stephens Group Inc. debt was transferred
to an unrelated third party.  Both  facilities had been fully drawn down.  These
loans were repayable on demand,  subordinated to the bank debt,  unsecured,  and
earned  interest  payable monthly at a rate of 10% per annum. On March 28, 2002,
$2.1 million of Mr.  Baker's loan was  converted  into  1,400,000  shares of LSR
Voting Common Stock and $300,000 of FHP's loan was converted into 200,000 shares
of LSR Voting Common Stock;  in each case as part of LSR's private  placement of
approximately  5.1 million  shares of Voting Common Stock.  The remainder of the
loans were repaid between July 2002 and April 2003.

Common Shares

On January 10, 2002, LSR issued 99,900 shares of Voting Common Stock and 900,000
shares of Non-Voting Common Stock at a price of $1.50 per share (or an aggregate
of $1.5  million).  Effective  July 25, 2002,  all of the 900,000  shares of the
Non-Voting  Common Stock were  converted  into 900,000  shares of Voting  Common
Stock.


On March 28, 2002, LSR closed the sale in a private placement of an aggregate of
5,085,334  shares of Voting  Common Stock at a price of $1.50 per share.  Of the
aggregate proceeds of approximately $7.6 million, $4.4 million was in cash, $2.4
million  represented  conversion  into  equity of debt owed to Mr.  Baker  ($2.1
million) and FHP ($0.3  million) and  $825,000 was paid with  promissory  notes.
$141,000 of such  promissory  notes was repaid during 2002 and a further $48,000
was repaid in the first six months of 2003.

Cash flows

During  the six  months  ended  June 30,  2003,  funds  used were $4.0  million,
reducing  cash and cash  equivalents  from $14.6 million at December 31, 2002 to
$10.6 million at June 30, 2003.

Net days sales outstanding ("DSOs") at June 30, 2003 were 17 days, up from the 9
days at December 31, 2002.  DSO is calculated as a sum of accounts  receivables,
unbilled receivables and fees in advance over total revenue. Since January 1999,
DSOs at the quarter end have varied from 9 days to 47 days so they are currently
at a relatively low level.  The impact on liquidity from a one-day change in DSO
is approximately $250,000.

3.       SIGNIFICANT ACCOUNTING POLICIES

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations discusses the Company's consolidated financial statements, which have
been prepared in accordance  with US GAAP.  The Company  considers the following
accounting policies to be significant accounting policies.

Revenue recognition

The majority of the  Company's  net revenues  have been earned under  contracts,
which generally range in duration from a few months to three years. Revenue from
these  contracts  is  generally  recognized  over the term of the  contracts  as
services are rendered. Contracts may contain provisions for renegotiation in the
event of cost  overruns due to changes in the level of work scope.  Renegotiated
amounts  are  included in net revenue  when earned and  realization  is assured.
Provisions  for losses to be incurred on contracts are recognized in full in the
period in which it is determined that a loss will result from performance of the
contractual  arrangement.  The Company's  customers  may terminate  most service
contracts  for a variety of  reasons,  either  immediately  or upon  notice of a
future date. The contracts  generally require payments to the Company to recover
costs  incurred,  including  costs to wind down the study,  and  payment of fees
earned to date,  and in some cases to provide the Company  with a portion of the
fees or income that would have been earned  under the  contract had the contract
not been terminated early.

Unbilled  receivables  are  recorded  for  revenue  recognized  to date  that is
currently  not  billable to the  customer  pursuant  to  contractual  terms.  In
general,  amounts become billable upon the achievement of certain aspects of the
contract  or  in  accordance  with  predetermined  payment  schedules.  Unbilled
receivables  are  billable  to  customers  within  one year from the  respective
balance sheet date. Fees in advance are recorded for amounts billed to customers
for which  revenue has not been  recognized  at the balance  sheet date (such as
upfront  payments  upon  contract   authorization,   but  prior  to  the  actual
commencement of the study).

If the Company does not accurately  estimate the resources required or the scope
of work to be  performed,  or does not manage its projects  properly  within the
planned  periods of time or satisfy its  obligations  under the contracts,  then
future  margins  may be  significantly  and  negatively  affected  or  losses on
existing contracts may need to be recognized.  Any such resulting  reductions in
margins  or  contract  losses  could be  material  to the  Company's  results of
operations.

Use of estimates

The  preparation  of financial  statements in  conformity  with 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 as of
the dates of the financial  statements and the results of operations  during the
reporting periods. These also include management estimates in the calculation of
pension  liabilities  covering  discount rates,  return on plan assets and other
actuarial assumptions. Although these estimates are based upon management's best
knowledge of current events and actions,  actual results could differ from those
estimates.


Exchange rate fluctuations and exchange controls

The Company operates on a world-wide basis and generally invoices its clients in
the currency of the country in which the company  operates.  Thus,  for the most
part, exposure to exchange rate fluctuations is limited as sales are denominated
in the same currency as costs.  Trading  exposures to currency  fluctuations  do
occur  as a  result  of  certain  sales  contracts,  performed  in the UK for US
clients, which are denominated in US dollars and contribute  approximately 8% of
total revenues. Management have decided not to hedge against this exposure.

Secondly,  exchange  rate  fluctuations  have an  impact on the  relative  price
competitiveness  of  the  Company  vis a vis  competitors  who  do  business  in
currencies other than sterling or dollars.

Finally,  the  consolidated  financial  statements of LSR are  denominated in US
dollars.  Changes in exchange  rates  between the UK pounds  sterling and the US
dollar will affect the translation of the UK subsidiary's financial results into
US dollars for the purposes of reporting the consolidated financial results. The
process by which each foreign subsidiary's financial results are translated into
US dollars is as follows:  income  statement  accounts are translated at average
exchange  rates for the period;  balance sheet asset and liability  accounts are
translated at end of period exchange  rates;  and equity accounts are translated
at historical  exchange  rates.  Translation of the balance sheet in this manner
affects the stockholders'  equity account,  referred to as the accumulated other
comprehensive  loss  account.  Management  have decided not to hedge against the
impact of exposures giving rise to these translation  adjustments as such hedges
may impact upon the Company's cash flow compared to the translation  adjustments
which do not affect cash flow in the medium term.

Exchange rates for translating US dollars into sterling were as follows:



                  At December 31        At June 30       3 months to June 30       6 months to June 30
                                                           Average rate (1)          Average rate (1)
                                                                             

     2002             1.6099              1.5243                1.4636                    1.4453
     2003                                 1.6502                1.6191                    1.6111
<FN>

(1)      Based on the average of the exchange rates on the last day of each month during the period.
</FN>


On August 7, 2003 the noon buying rate for sterling was(pound)1.00 = $1.6165

The  Company  has  not  experienced  difficulty  in  transferring  funds  to and
receiving funds remitted from those  countries  outside the US or UK in which it
operates and Management expects this situation to continue.

While the UK has not at this time  entered  the  European  Monetary  Union,  the
Company has ascertained  that its financial  systems are capable of dealing with
Euro denominated transactions.

The  following  table  summarizes  the  financial  instruments   denominated  in
currencies  other than the US dollar held by LSR and its subsidiaries as of June
30, 2003:



                                                            Expected Maturity Date
                                      2003    2004    2005     2006    2007  Thereafter    Total  Fair Value
(In US Dollars,
amounts in thousands)
                                                                                      
Cash              - Pound Sterling   3,880                                                 3,880      3,880
                  - Euro             1,093                                                 1,093      1,093
Accounts
receivable        - Pound Sterling  13,428                                                13,428     13,428
                  - Euro               779                                                   779        779
Debt              - Pound Sterling                           37,271                       37,271     37,271




Taxation

The Company  accounts  for income  taxes under the  provisions  of  Statement of
Financial  Accounting  Standards ("SFAS") No. 109, "Accounting For Income Taxes"
("SFAS  109").  SFAS  109  requires  recognition  of  deferred  tax  assets  and
liabilities for the estimated future tax consequences of events  attributable to
differences  between the financial statement carrying amounts of existing assets
and liabilities and their respective tax bases and operating loss and tax credit
carry  forwards.  Deferred tax assets and liabilities are measured using enacted
rates in  effect  for the year in  which  the  differences  are  expected  to be
recovered  or settled.  The effect on  deferred  tax assets and  liabilities  of
changes in tax rates is  recognized in the statement of operations in the period
in which the enactment  date changes.  Deferred tax assets and  liabilities  are
reduced  through the  establishment  of a valuation  allowance  at such time as,
based on  available  evidence,  it is more likely than not that the deferred tax
assets will not be realized.  While the Company has  considered  future  taxable
income and ongoing prudent and feasible tax planning strategies in assessing the
need  for the  valuation  allowance,  in the  event  that  the  Company  were to
determine  that it would not be able to realize all or part of its net  deferred
tax assets in the future,  an  adjustment  to the  deferred  tax assets would be
charged to income in the period such  determination was made.  Likewise,  should
the Company  determine  that it would be able to realize its deferred tax assets
in the  future  in excess  of its net  recorded  amount,  an  adjustment  to the
deferred tax assets would increase income in the period such  determination  was
made.


4.        NEW ACCOUNTING STANDARDS

In April 2002, the FASB issued SFAS No. 145,  "Rescission of FASB Statements No.
4, 44 and 64,  Amendment of FASB  Statement No. 13, and  Technical  Corrections"
("SFAS 145").  This statement is effective  fiscal years beginning after May 15,
2002.  SFAS  145  rescinds  SFAS  No.  4,  "Reporting   Gains  and  Losses  from
Extinguishment  of Debt"  (SFAS 4),  which  required  all gains and losses  from
extinguishment  of debt to be  aggregated  and, if  material,  classified  as an
extraordinary  item, net of related income tax effect. As a result, the criteria
in Opinion 30 will now be used to classify those gains and losses. SFAS 145 also
amends  Statement  13 to require  that  certain  lease  modifications  that have
economic effects similar to sale-leaseback  transactions be accounted for in the
same  manner as  sale-leaseback  transactions.  The  Company  early  adopted the
provisions of this statement,  resulting in the inclusion of a $0.6 million gain
in other income/(expense) in 2003 associated with the repurchase of $1.4 million
of the Company's Convertible Bonds.

In January 2003, the FASB issued FASB  Interpretation No. 46,  "Consolidation of
Variable  Interest  Entities"  ("FIN  46").  FIN 46  requires  certain  variable
interest entities to be consolidated by the primary beneficiary of the entity if
the  equity  investors  in the  equity  do not  have  the  characteristics  of a
controlling  financial interest or do not have sufficient equity at risk for the
entity to finance  its  activities  without  additional  subordinated  financial
support from other parties. FIN 46 is effective immediately for all new variable
interest entities created or acquired after January 15, 2003. The Company has no
arrangements that would be subject to this interpretation.

In April 2003, the FASB issued SFAS No. 149 "Amendment of SFAS 133 on Derivative
Instruments  and Hedging  Activities"  (SFAS 149). SFAS 149 amends and clarifies
financial accounting and reporting for derivative instruments, including certain
derivative instruments embedded in other contracts  (collectively referred to as
derivatives) and for hedging  activities and SFAS 133 "Accounting for Derivative
Instruments and Hedging  Activities." The changes in SFAS 149 improve  financial
reporting  by  requiring  that  contracts  with  comparable  characteristics  be
accounted for  similarly.  SFAS 149 is effective  for contracts  entered into or
modified  after June 30,  2003.  LSR does not believe  that the adoption of this
statement will have a material  impact on its results of  operations,  financial
position or cash flows.

In May 2003,  the FASB issued  SFAS No. 150  "Accounting  for Certain  Financial
Instruments with  characteristics  of both Liabilities and Equities" (SFAS 150).
SFAS 150 establishes standards for how an issuer classifies and measures certain
financial  instruments  with  characteristics  of both liabilities and equities.
SFAS 150 requires that an issuer classify a financial  instrument that is within
its  scope  as a  liability  (or  asset  in some  circumstances).  Many of those
instruments  were  previously  classified  as equity.  SFAS 150 is effective for
financial instruments entered into or modified after May 31, 2003, and otherwise
is effective at the beginning of the post interim  period  beginning  after June
15, 2003.  LSR does not believe that the adoption of this  statement will have a
material impact on its results of operations, financial position or cash flows.

5.    SUBSEQUENT EVENTS

On July 1, 2003, the Group reached an agreement  with CBC Co. Ltd (CBC),  Tokyo,
Japan, to take full ownership of HLSKK, its existing Japanese joint venture with
CBC.  HLSKK  promotes HLS services in Japan.  The amount to be paid shall be the
commission  payments that the JV partner would have otherwise earned from the JV
over the next three years, subject to a minimum of Yen 120 million ($1 million).




6.    LEGAL PROCEEDINGS

The Company is party to certain legal  actions  arising out of the normal course
of its  business.  In  management's  opinion,  none of these actions will have a
material effect on the Company's  operations,  financial condition or liquidity.
No  form  of  proceedings  has  been  brought,  instigated  or  is  known  to be
contemplated against the Company by any governmental agency.

7.    FORWARD LOOKING STATEMENTS

Statements in this management's  discussion and analysis of financial  condition
and results of  operations,  as well as in certain other parts of this Quarterly
Report on Form 10-Q (as well as information included in oral statements or other
written statements made or to be made by the Company) that look forward in time,
are forward looking  statements  made pursuant to the safe harbor  provisions of
the Private Securities Litigation Reform Act of 1995. Forward looking statements
include  statements  concerning plans,  objectives,  goals,  strategies,  future
events or  performance,  expectations,  predictions,  and  assumptions and other
statements  which are other than  statements of historical  facts.  Although the
Company believes such forward-looking  statements are reasonable, it can give no
assurance that any  forward-looking  statements  will prove to be correct.  Such
forward-looking  statements  are subject  to, and are  qualified  by,  known and
unknown risks,  uncertainties and other factors that could cause actual results,
performance or achievements to differ materially from those expressed or implied
by those statements.  These risks,  uncertainties and other factors include, but
are not limited to the Company's  ability to estimate the impact of  competition
and of industry  consolidation  and risks,  uncertainties and other factors more
fully described in the Company's  Registration Statement on Form S-1, dated July
12, 2002,  and Annual Report on Form 10-K for the year ended  December 31, 2002,
each as filed with the Securities and Exchange Commission.




ITEM 3   QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

The Company's (pound)22.6 million  (approximately $37.3 million) credit facility
is sterling  denominated and does not contribute to transaction gains and losses
on the income  statement.  Interest  on all  outstanding  borrowings  under this
credit  facility  is based upon LIBOR plus a margin and  approximated  5.62% per
annum for the six  months  ended June 30,  2003.  At June 30,  2003 this  credit
facility was fully drawn down.

In the six months ended June 30, 2003, a 1% change in LIBOR would have  resulted
in a fluctuation in interest expense of $187,000.

For the six months ended June 30, 2003,  approximately  71% of the Company's net
revenues  were from  outside the United  States.  The Company does not engage in
derivative  or hedging  activities  related to its  potential  foreign  exchange
exposures.

On June 30, 2003, the Company's  $46.2 million  principal  amount of Convertible
Capital Bonds is US dollar  denominated,  but is held by a non-US  subsidiary of
the Company.  As a result,  with respect to these bonds, the Company experiences
exchange  related  gains and losses  which  only have a  non-cash  impact on the
financial  statements,  based on the  movement of  exchange  rates.  Hence,  the
Company does not take any actions to hedge  against  such risks.  The Company is
unable to predict whether it will experience  future gains or future losses from
such exchange-related risks on the bonds.

See Management's  Discussion and Analysis of Financial  Condition and Results of
Operations.

ITEM 4     CONTROLS AND PROCEDURES

Within  the 90 days  prior  to the  date  of  this  report,  we  carried  out an
evaluation,  under the  supervision  and with the  participation  of management,
including  our Chief  Executive  Officer  and Chief  Financial  Officer,  of the
effectiveness  of the  design  and  operation  of our  disclosure  controls  and
procedures pursuant to Exchange Act Rule 13a-14. Based upon that evaluation, the
Chief  Executive   Officer  and  Chief  Financial  Officer  concluded  that  our
disclosure  controls and  procedures  are  effective in timely  alerting them to
material  information  relating  to  the  Company  (including  its  consolidated
subsidiaries)  required to be included in our periodic  SEC filings.  There have
been no significant  changes in internal controls or in other factors that could
significantly affect internal controls subsequent to the date of our most recent
evaluation.





PART II   OTHER INFORMATION

ITEM 6    EXHIBITS AND REPORTS ON FORM 8-K

(A)       Exhibits

          Exhibit 99.1 - Press  Release,  dated August 8, 2003,  announcing  the
          second quarter earnings results for 2003.

          Exhibit 99.2 - Sarbanes-Oxley Certifications.

(B)       Reports on Form 8-K None



                                   SIGNATURES


          Pursuant to the  requirements of the Securities  Exchange Act of 1934,
          the  registrant has duly caused this report to be signed on its behalf
          by the undersigned thereunto duly authorized.



                          LIFE SCIENCES RESEARCH, INC.
                                  (Registrant)


By:      /s/ Richard Michaelson

Name:    Richard Michaelson

Title:   Chief Financial Officer

Date:    August 8, 2003






CEO Certification

I, Andrew Baker, as Chief Executive Officer of the Company, certify that:

1.   I have  reviewed  this  quarterly  report  on Form  10-Q  of Life  Sciences
     Research, Inc.:

2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a)   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during  the  period in which  this  quarterly
          report is being prepared;

     b)   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     c)   presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.


     Date:    August 8, 2003            /s/      Andrew H Baker
                                                 ------------------------
                                                 Andrew H Baker
                                                 Chief Executive Officer




CFO Certification

I, Richard Michaelson, as Chief Financial Officer of the Company, certify that:

1.   I have  reviewed  this  quarterly  report  on Form  10-Q  of Life  Sciences
     Research, Inc.:

2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a)   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during  the  period in which  this  quarterly
          report is being prepared;

     b)   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     c)   presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.


     Date:    August 8, 2003            /s/      Richard Michaelson
                                                 -------------------------
                                                 Richard Michaelson
                                                 Chief Financial Officer