<PAGE>

                                 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 June 30, 1999

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

                For the transition period from              to

                       Commission file Number 000-21749


                   ADVANCED AERODYNAMICS & STRUCTURES, INC.
       (Exact name of small business issuer as specified in its charter)


          Delaware                                            95-4257380
(State or other jurisdiction of                            (I.R.S. Employer
incorporation or organization)                              Identification)

                            3205 Lakewood Boulevard
                         Long Beach, California 90808
                   (Address of principal executive offices)

                                (562) 938-8618
                          (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 preceding 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 [_]

  As of August 15, 1999, the issuer had outstanding 6,999,676 shares of Class A
Common Stock, 1,900,324 shares of Class B Common Stock, 4,000,000 shares of
Class E-1 Common Stock and 4,000,000 shares of Class E-2 Common stock.
<PAGE>

                   ADVANCED AERODYNAMICS & STRUCTURES, INC.

                               TABLE OF CONTENTS

                                                                  Page
PART I.    FINANCIAL INFORMATION

Item 1.    Financial Statements                                    3
Item 2.    Plan of Operations                                      7

PART II.   OTHER INFORMATION                                      12

Item 6.    Exhibits and Reports on Form 8-K                       12


                                       2
<PAGE>

                   ADVANCED AERODYNAMICS & STRUCTURES, INC.
                       (A DEVELOPMENT STAGE ENTERPRISE)
                                 BALANCE SHEET

<TABLE>
<CAPTION>
                                                                     June 30,
                                                                       1999
                                                                -----------------
<S>                                                               <C>
ASSETS
Current Assets:
  Cash and cash equivalents                                        $ 1,024,000
  Short term investments                                             6,034,000
  Prepaid expenses and other current assets                             49,000
                                                                   -----------
         Total current assets                                        7,107,000
Property, Plant and equipment, net                                  11,590,000
Other assets                                                           192,000
                                                                   -----------
Total assets                                                       $18,889,000
                                                                   ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
  Accounts payable                                                 $    38,000
  Capital lease obligation current portion                             213,000
  Other accrued liabilities                                            763,000
                                                                   -----------
         Total current liabilities                                   1,014,000

Capital lease obligation, long term                                  9,785,000
Deferred revenue                                                     1,696,000
                                                                   -----------
         Total liabilities                                          12,495,000

Stockholders' equity
  Preferred Stock, par value $.0001 per share; 5,000,000
    shares authorized; no shares issued and outstanding                     --

  Class A common, par value $.0001 per share; 60,000,000
    shares authorized; 6,999,676 shares issued and outstanding           1,000

  Class B Common Stock, par value $.0001 per share; 10,000,000
    shares authorized; 1,900,324 shares issued and outstanding              --

  Class E-1 Common Stock; par value $.0001 per share; 4,000,000
    shares authorized; 4,000,000 shares issued and outstanding              --

  Class E-2 Common Stock; par value $.0001 per share; 4,000,000
    shares authorized; 4,000,000 shares issued and outstanding              --

Warrants to purchase common stock                                           --
         Public Warrants                                               473,000
         Class A Warrants                                           11,290,000
         Class B Warrants                                            4,632,000
Additional paid-in capital                                          35,652,000
Deficit accumulated during the development stage                   (45,654,000)
                                                                  ------------
Total stockholders' equity                                           6,394,000
                                                                  ------------
Total liabilities and stockholder's equity                        $ 18,889,000
                                                                  ============
</TABLE>

                See accompanying notes to financial statements

                                       3
<PAGE>

                   ADVANCED AERODYNAMICS & STRUCTURES, INC.
                       (A DEVELOPMENT STAGE ENTERPRISE)

                STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS

<TABLE>
<CAPTION>
                                                                                                             Period from
                                                                                                              January 26,
                                                  Three Months Ended              Six  Months Ended              1990
                                                        June 30                        June 30,             (inception) to
                                             ----------------------------   ----------------------------       June 30,
                                                 1998           1999            1998            1999            1999
                                             ------------   -------------   ------------     -----------     -------------

<S>                                          <C>             <C>             <C>                 <C>         <C>
Interest income                              $    285,000    $     95,000    $    590,000   $    213,000     $   2,583,000
Other income                                       63,000                          93,000          1,000         1,263,000
                                             ------------    ------------    ------------   ------------     -------------
                                                  348,000          95,000         683,000        214,000         3,846,000
Cost and expenses:
Research and development costs                  1,754,000         716,000       3,375,000      2,294,000        27,212,000
Preoperating costs                                                                     --             --           282,000
General and administrative expenses               819,000       1,227,000       1,696,000      2,036,000        16,728,000
Loss on disposal of assets                                                             --             --           755,000
Interest expense                                  102,000         393,000         181,000        467,000         2,820,000
In-process research and development
Acquired                                                                               --             --           761,000
                                             ------------    ------------    ------------    -----------     -------------
                                                2,675,000       2,336,000       5,252,000      4,797,000        48,558,000
                                             ------------    ------------    ------------    -----------     -------------
Loss before extraordinary item                 (2,327,000)      2,241,000      (4,569,000)    (4,583,000)      (44,712,000)
Extraordinary loss on retirement of
Bridge Notes                                                                           --             --          (942,000)
                                             ------------    ------------    ------------    -----------     -------------
Net loss and comprehensive loss               ($2,327,000)    ($2,241,000)    ($4,569,000)   ($4,583,000)     ($45,654,000)
                                             ============    ============    ============    ===========     =============
Loss per common share before
Extraordinary item                                  ($.26)          ($.25)         ($0.51)        ($0.51)
                                             ------------    ------------    ------------    -----------
Net loss and comprehensive loss per
common share                                        ($.26)          ($.25)         ($0.51)        ($0.51)
                                             ============    ============    ============    ===========
Weighted average number of common
shares outstanding                              8,900,000       8,900,000       8,900,000      8,900,000
                                             ============    ============    ============    ===========
</TABLE>


                See accompanying notes to financial statements.

                                       4
<PAGE>

                   ADVANCED AERODYNAMICS & STRUCTURES, INC.
                       (A DEVELOPMENT STAGE ENTERPRISE)

                       Statement of Stockholders' Equity
<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------------------------------

                                                         Common Stock

                   Preferred    Stock           Class A              Class B               Class E-1              Class E-2
                     Shares     Amount     Shares     Amount     Shares     Amount     Shares     Amount     Shares     Amount
<S>                 <C>         <C>       <C>        <C>        <C>         <C>        <C>         <C>       <C>        <C>
Common stock
 issued                          $  --                $  --     418,094     $  --      836,189     $  --     836,189    $  --

Common stock
 issued in
 exchange for
 in-process
 research and
 development                                                    201,494        --      402,988        --     402,988      --

Imputed interest
 on advances from
 stockholder

Conversion of
 stockholder
 advances                                                       598,011        --    1,196,021        --   1,196,021      --

Conversion of
 officer loans                                                  187,118        --      374,236        --     374,236      --

Stock issued in
 consideration for
 services in 1994,
 1995, and 1996                                                 595,283        --    1,190,566        --   1,190,566      --

Imputed interest on
 advances from
 stockholder

Net proceeds
 from initial
 public offering
 of Units                                6,000,000    1,000

Net proceeds from
 exercise of
 over-allotment
 option                                    900,000      --

Warrants
 issued in
 connection with
 issuance of
 Bridge Notes

Net loss from
 inception to
 December 31, 1996

Balance at
 December 31, 1996     --          --    6,900,000   1,000    2,000,000        --    4,000,000        --   4,000,000      --

Adjustment to
 proceeds from
 initial public
 offering and
 exercise of
 overallotment
 option

Net Loss
---------------------------------------------------------------------------------------------------------------------------------

Balance at
 December 31, 1997     --           --   6,900,000   1,000    2,000,000        --    4,000,000        --   4,000,000      --

Conversion of
 Class B to A
 Common Stock                               99,676              (99,676)

Net Loss
---------------------------------------------------------------------------------------------------------------------------------
Balance at
 December 31, 1998     --          --    6,999,676   1,000    1,900,324        --    4,000,000        --   4,000,000      --

Net Loss
---------------------------------------------------------------------------------------------------------------------------------
Balance at
 June 30, 1999         --          --    6,999,676   1,000    1,900,324        --    4,000,000        --   4,000,000      --
=================================================================================================================================
</TABLE>

<TABLE>
<CAPTION>

                                                                                                   Deficit
                                                                                                 Accumulated
                                                                                                  During the
                        Public             Class A           Class B           Additional        Development
                       Warrants           Warrants           Warrants        Paid-In Capital        Stage              Total
                    --------------     --------------     --------------     ---------------     -------------     --------------
<S>                    <C>                <C>                <C>              <C>                <C>               <C>
Common
 stock issued          $      --          $      --          $      --        $   7,500,000      $      --         $   7,500,000

Common stock
 issued in
 exchange for
 in-process
 research and
 development                                                                        361,000                              361,000

Imputed
 interest on
 advances from
 stockholder                                                                        799,000                              799,000

Conversion of
 stockholder
 advances                                                                        10,728,000                           10,728,000

Conversion of
 officer loans                                                                      336,000                              336,000

Stock issued in
 consideration
 for services
 in 1994 1995,
 and 1996                                                                         1,507,000                            1,507,000

Imputed interest
 on advances
 from stockholder                                                                    11,000                               11,000

Net proceeds
 from initial
 public offering
 of Units                                 9,583,000          4,166,000           12,566,000                           26,316,000

Net proceeds
 from exercise
 of over-
 allotment
 option                                  1,707,000             466,000            1,922,000                            4,095,000

Warrants issued
 in connection
 with issuance
 of Bridge
 Notes                   473,000                                                                                         473,000

Net loss from
 inception to
 December 31,
 1996                                                                                           24,328,000            24,328,000
---------------------------------------------------------------------------------------------------------------------------------
Balance at
 December 31,
 1996                    473,000         11,290,000          4,632,000           35,730,000    (24,328,000)           27,798,000

Adjustment
 to proceeds
 from initial
 public offering
 and exercise
 of overallotment
 option                                                                             (78,000)                             (78,000)

Net Loss                                                                                        (6,625,000)           (6,625,000)
--------------------------------------------------------------------------------------------------------------------------------
Balance at
 December 31,
 1997                    473,000         11,290,000          4,632,000           35,652,000    (30,953,000)           21,095,000

Conversion of
 Class B to A
 Common Stock

Net Loss                                                                                       (10,118,000)          (10,118,000)
---------------------------------------------------------------------------------------------------------------------------------
Balance at
 December 31,
 1998                    473,000         11,290,000          4,632,000           35,652,000    (41,071,000)           10,977,000

Net Loss                                                                                        (4,583,000)           (4,583,000)
---------------------------------------------------------------------------------------------------------------------------------
Balance at
 June 30,
 1999                   $473,000        $11,290,000         $4,632,000          $35,652,000   $(45,654,000)         $  6,394,000
=================================================================================================================================
</TABLE>
<PAGE>

                   ADVANCED AERODYNAMICS & STRUCTURES, INC.
                       (A DEVELOPMENT STAGE ENTERPRISE)

                            STATEMENT OF CASH FLOWS


<TABLE>
<CAPTION>
                                                                                                                      Period From
                                                                                                                      January 26
                                                                                     Six Months Ended                    1990
                                                                                         June 30,                     (Inception)
                                                                           ----------------------------------              TO
                                                                               1998                 1999              June 30, 1999
                                                                           ------------          ------------         -------------
<S>                                                                        <C>                   <C>                  <C>
CASH FLOWS FROM OPERATING ACTIVITIES:

  Net loss                                                                 $(4,569,000)          $(4,583,000)         $(45,654,000)
  Adjustments to reconcile net loss to net cash
     used in operating activities:
     Noncash stock compensation expense                                                                                  1,207,000
     Noncash interest expense                                                                                              336,000
     Cost of in-process research and development acquired                                                                  761,000
     Imputed interest on advances from stockholder                                                                         810,000
     Interest income from restricted cash invested                            (251,000)             (182,000)             (646,000)
     Extraordinary loss on retirement of Bridge Notes                                                                      942,000
     Depreciation and amortization                                             202,000               297,000             2,937,000
     Gain (loss) on disposal of assets                                                              (306,000)              449,000
     Changes in assets and liabilities:
       Decrease in prepaid expenses and other current assets                    85,000                39,000               124,000
       Increase in other assets                                               (178,000)               (5,000)             (192,000)
       Decrease in accounts payable                                            (37,000)           (1,432,000)           (1,169,000)
       Increase (decrease) in accrued liabilities                               34,000              (291,000)            1,870,000
       Increase in deferred revenue                                            530,000               356,000             1,696,000
                                                                           -----------           -----------          ------------
Net cash used in operating activities                                       (4,184,000)           (6,107,000)          (36,529,000)

CASH FLOWS FROM INVESTING ACTIVITIES:
  Increase in construction in progress                                                                                    (446,000)
  Proceeds from insurance claims upon loss of aircraft                                                                      30,000
  Proceeds from disposal of assets                                                                 9,800,000             9,803,000
  Capital expenditures                                                        (411,000)             (238,000)           (5,970,000)
  Purchase of certificate of deposit                                        (1,049,000)                                 (1,061,000)
  Proceeds from redemption of certificate of deposit                         1,061,000                                   1,061,000
  Purchase of investments                                                                         (6,034,000)          (17,692,000)
  Proceeds from sale of investments                                          1,973,000               828,000            11,658,000
  Decrease in restricted cash                                                                        683,000               683,000
  Restricted cash from long term debt                                                                                   (8,500,000)
                                                                           -----------           -----------          ------------
Net cash provided by (used in) investing activities                          2,611,000             5,039,000           (10,434,000)
                                                                           -----------           -----------          ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Adjustment to net proceeds from initial public offering
    and exercise of over allotment option                                                                                  (78,000)
  Proceeds from long term debt                                                                                           8,500,000
  Restricted cash collateral for long term debt                                                                         (8,500,000)
  Advances from stockholder                                                                                             10,728,000
  Proceeds from issuance of common stock prior to
    initial public offering                                                                                              7,500,000
  Net proceeds from initial public offering and
    exercise of over-allotment option                                                                                   30,411,000
  Net proceeds from bridge financing                                                                                     6,195,000
  Net proceeds from loans from officers                                                                                    336,000
  Payment of obligation under Capital Lease Obligations                                              (61,000)             (105,000)
  Repayment of bridge financing                                                                                         (7,000,000)
                                                                           -----------           -----------          ------------
Net cash (used in) provided by financing activities                                                  (61,000)           47,987,000
                                                                           -----------           -----------          ------------
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                        (1,573,000)           (1,129,000)            1,024,000
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                             5,277,000             2,153,000                    --
                                                                           -----------           -----------          ------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                 $ 3,704,000             1,024,000             1,024,000
                                                                           ===========           ===========          ============
SUPPLEMENTAL CASH FLOW INFORMATION:
  Cash paid for interest                                                        79,000               277,000             1,448,000
SUPPLEMENTAL DISCLOSURE OF NONCASH
INVESTING AND FINANCING ACTIVITIES:
  Stockholder advances converted to common stock                                                                        10,728,000
  Loans from officer converted to common stock                                                                             336,000
  Common stock issued for noncash consideration
    and compensation                                                                                                     1,507,000
  Liabilities assumed from ASI                                                                                             400,000
  Common stock issued for in-process research and
    development acquired                                                                                                   361,000
  Equipment acquired under capital leases                                                          9,812,000             9,852,000
  Deposit surrendered as payment for rents due                                                                              80,000
  Construction in progress acquired with
    restricted cash                                                                                                      8,291,000
  Repayment of long term debt with restricted cash                                                 8,500,000             8,500,000
  </TABLE>

                                     6
<PAGE>

                   ADVANCED AERODYNAMICS & STRUCTURES, INC.
                       (A Development Stage Enterprise)

                         Notes to Financial Statements

1.  General

    In the opinion of the Company's management, the accompanying unaudited
    financial statements include all adjustments (which include only normal
    recurring adjustments) necessary for a fair presentation of the financial
    position of the Company at June 30, 1999 and the results of operations and
    cash flows for the six months ended June 30, 1999 and June 30, 1998
    respectively and for the period from January 26, 1990 to June 30, 1999.
    Although the Company believes that the disclosures in these financial
    statements are adequate to make the information presented not misleading,
    certain information and footnote disclosures normally included in financial
    statements prepared in accordance with generally accepted accounting
    principles have been condensed or omitted pursuant to the rules and
    regulations of the Securities and Exchange Commission. Results of operations
    for interim periods are not necessarily indicative of results of operations
    to be expected for any other interim period or the full year.

    The financial information in this quarterly report should be read in
    conjunction with the audited December 31, 1998 financial statements and
    notes thereto included in the Company's annual report filed on Form 10-KSB.

    The Company is a development stage enterprise. On December 3, 1996, the
    Company successfully completed an initial public offering to finance the
    continued development, manufacture and marketing of its product to achieve
    commercial viability. The net proceeds of the offering were and will be used
    to amend its Federal Aviation Administration ("FAA") Type Certificate for
    technical revisions to its product, to obtain a FAA Production Certificate
    for its product, to repay borrowings under a bridge loan, to expand the
    Company's sales and marketing efforts, to establish a new manufacturing
    facility, and to acquire production materials and additional tooling and
    equipment.

2.  Net Loss Per Common Share

    The Company's net loss per common share was computed based on the weighted
    average number of shares of common stock outstanding during the six month
    period ended June 30, 1999 and 1998 and excludes all outstanding shares of
    Class E-1 and Class E-2 Common Stock because the conditions for the lapse of
    restrictions on such shares have not been satisfied. There is no difference
    between the loss per common share amounts computed for basic and dilutive
    purposes because the impact of options and warrants outstanding are anti-
    dilutive.

3.  Sale and Leaseback  Transaction

    Pursuant to an Agreement dated May 19, 1999, the Company sold to AP-Long
    Beach Airport LLC its leasehold interest in real property located at 3205
    Lakewood Boulevard, Long Beach, California, together with the manufacturing
    hangar facility (approximately 205,000 square feet) and finished office
    space(approximately 22,000 square feet) owned by the Company (collectively,
    the "Property"). The cash purchase price was $9,800,000.

    As part of this transaction, the Company and AP-Long Beach Airport LLC have
    entered into an agreement pursuant to which AP-Long Beach Airport LLC has:
    subleased the land to the Company subject to the terms at the original land
    lease agreement which was assigned to AP Long Beach Airport LLC and leased
    the manufacturing hangar facility and finished office space to the Company
    for an original term of 18 years. The monthly rent under this facility lease
    is approximately $106,000. The Company has an option to extend the original
    term for an additional ten years. The monthly rent payable during this
    additional ten year term would be the market rental value, as agreed by the
    parties or as determined by a third party appraiser or broker. The $306,000
    gain on the sale of the facility, which was deferred, is being amortized
    over the 18 year lease term.

4.  Industrial Development Bonds

    On August 5, 1997, the Company entered into a loan agreement in connection
    with industrial development bonds (IDB) issued by the California Economic
    Development Financing Authority. The Company had established in the
    trustee's favor a bank letter of credit for the principle amount of
    $8,500,000, plus 45 days accrued interest on the bonds, which was secured by
    $8,500,000 of Company restricted cash. The Company had used the proceeds
    from the IDBs to finance the construction and installation of the 200,000
    square foot manufacturing facility and related manufacturing equipment.

    On June 1, 1999, the Company retired all the industrial development bonds,
    using the restricted cash previously held as security for the IDB.

5.  Conversion of Shares

    In February of 1998 a shareholder of the Company converted 99,676 shares of
    Class B Common Stock to 99,676 shares of Class A Common Stock. The
    conversion resulted in an increase in Class A Common Stock to 6,999,676 and
    a decrease in the number of outstanding shares of Class B Common Stock to
    1,900,324. This transaction had no impact on earnings per share as both
    classes of shares are included in the calculation of weighted average number
    of common stock outstanding.

                                       7
<PAGE>

                    ADVANCED AERODYNAMICS & STRUCTURES, INC.
                        (A Development Stage Enterprise)


Item 2.  Plan of Operations

   Certain statements contained in this report, including statements concerning
the Company's future cash and financing requirements, the Company's ability to
obtain market acceptance of its aircraft, the Company's ability to obtain
regulatory approval for its aircraft, and the competitive market for sales of
small business aircraft and other statements contained herein regarding matters
that are not historical facts, are forward looking statements; actual results
may differ materially from those set forth in the forward  looking statements,
which statements involve risks and uncertainties, including without limitation
to those risks and uncertainties set forth in the Company's Registration
Statement on Form SB-2 (No. 333-12273) under the heading "Risk Factors."

   The Company is a development stage enterprise organized to design, develop,
manufacture and market propjet and jet aircraft intended primarily for business
use.  Since its inception, the Company has been engaged principally in research
and development of its proposed aircraft.  In March 1990, the Company made
application to the FAA for a Type Certificate for the JETCRUZER 450, which
Certificate was ultimately granted in June 1994. The Company has not generated
any operating revenues to date and has incurred losses from such activities. The
Company believes it will continue to experience losses until such time as it
commences the sale of aircraft on a commercial scale.

   Prior to commencing commercial sales of the JETCRUZER 500, the Company will
need to, among other things, complete the development of the aircraft, obtain
the requisite regulatory approvals, hire additional engineering and
manufacturing personnel and expand its sales and marketing efforts.  The Company
estimates that the cost to complete development of the JETCRUZER 500 and obtain
an amendment of its FAA Type Certificate will be approximately $5,000,000.  This
amount includes the cost of equipment and tooling, static and flight testing of
the aircraft and the employment of the necessary personnel to build and test the
aircraft.

   The Company expects to receive progress payments during the construction of
aircraft and final payments upon the delivery of aircraft.  However, the Company
believes it will continue to experience losses until such time as it commences
the sale of aircraft on a commercial scale.

   During the balance of 1999, the Company intends to focus its efforts in the
following areas:

      .   Completion of the development of the JETCRUZER 500, including, among
          other things, pressurization, environmental systems, de-icing
          capability and autopilot certification.

      .   Obtaining an amendment to its Type Certificate to include the
          JETCRUZER 500, including the manufacture of FAA conformed models of
          the JETCRUZER 500 and static and flight testing.

      .   Establishing a production line and acquiring production inventory and
          additional items of equipment, tooling and computer hardware and
          software systems.

      .   Obtaining a production certificate from the FAA and commencing
          commercial production of the JETCRUZER 500.

      .   Increasing its engineering, manufacturing and administrative staff in
          anticipation of increased development and production activities.

   The Company believes that the remaining net proceeds from its December 1996
initial public offering ("IPO"), and the proceeds of the sale and lease back of
the New Facility, will be sufficient to finance its plan of operations for at
least the next twelve months, based upon the current status of its business
operations, its current plans and current economic and industry conditions.  If
the Company's estimates prove to be incorrect, then during such period the
Company may have to seek additional sources of financing, reduce operating costs
and/or curtail growth plans.

                                       8
<PAGE>

Liquidity and Capital Resources

   At June  30, 1999, the Company had working capital of $6,093,000 and
stockholders' equity of $6,394,000. Since its inception in January 1990, the
Company has experienced continuing negative cash flow from operations, which,
prior to the December 1996 IPO, resulted in the Company's inability to pay
certain existing liabilities in a timely manner. The Company has financed its
operations through private funding of equity and debt and its December 1996 IPO.

   Prior to mid-1994, the activities of the Company were financed primarily by
(i) equity contributions from Mr. Song Gen Yeh and members of his immediate
family, who were at that time directors and principal stockholders of the
Company, in the aggregate amount of $7,280,000 and (ii) loans in the aggregate
amount of $10,728,000 from Mr. Yeh.  The loans made by Mr. Yeh were repaid
through the issuance of 598,011 shares of Class B Common Stock, 1,196,021 shares
of Class E-1 Common Stock, and 1,196,021 shares of Class E-2 Common Stock of the
Company in June 1996. Additionally, in October 1993, the Company received a loan
of $60,000, bearing interest at a rate of 12%, from SIDA Corporation ("SIDA"), a
corporation then affiliated with Dr. Carl Chen, the President and Chief
Executive Officer and a Director of the Company; and, in February and July 1994,
the Company received loans in an aggregate amount of $565,000, bearing interest
at a rate of 12%, from four individuals who were at the time not affiliated with
the Company. One of such persons, C.M. Cheng, became a Director of the Company
in June 1996. These loans were repaid in September 1996 with the proceeds of the
Bridge Financing described below.

   In the second half of 1994, the Company's expenditures decreased because
capital constraints required a reduction of the Company's development
activities. The Company's capital requirements during that period were satisfied
primarily by a loan from General Bank in the principal amount of approximately
$550,000, bearing interest at the prime rate plus 1 1/2%, which loan was
guaranteed by the Small Business Administration, the California Export Finance
Office and Dr. Chen and secured by substantially all of the Company's assets.
The Company also received an additional $50,000 loan from SIDA.

   During 1995 and 1996, the Company's capital requirements were met by
additional advances of $350,000 pursuant to the bank loan described above and
loans by Dr. Chen, bearing interest at a rate of 12%, in the aggregate principal
amount of $562,000. In June 1996, $336,000 of indebtedness owed by the Company
to Dr. Chen was converted into 187,118 shares of Class B Common Stock, 374,236
shares of Class E-1 Common Stock, and 374,236 shares of Class E-2 Common Stock.

   In September 1996, the bank loan, in the aggregate principal amount of
$900,000 plus $15,000 in accrued interest, $226,000 of the principal amount owed
to Dr. Chen, together with interest thereon of $36,000, and the loan from SIDA,
in the aggregate principal amount of $110,000 plus $31,000 in accrued interest,
were repaid with the proceeds of the Bridge Financing described below.

   In August 1996, the Company completed the Bridge Financing of $7,000,000
principal amount of Bridge Notes and 3,500,000 Bridge Warrants (which were
automatically converted to Class A Warrants upon completion of the IPO). The net
proceeds of the Bridge Financing were approximately $6,195,000 after deducting
commissions and a non-accountable expense allowance aggregating $805,000 paid to
the placement agent and other expenses of the Bridge Financing. The net proceeds
of the Bridge Financing were used to repay bank and other outstanding
indebtedness, loans from officers and directors, accrued compensation and past
due accounts payable and as working capital. The Company used a portion of the
net proceeds of the IPO to repay the Bridge Notes. Additionally, in 1996, the
Company recognized a extraordinary loss of approximately $942,000, representing
the combined unamortized debt discount and issuance costs arising from the
Bridge Financing, in the quarter in which the Bridge Notes were repaid.

                                       9
<PAGE>

   The Company expects to continue to incur losses until such time, if ever, as
it obtains regulatory approval for the JETCRUZER 500 and related production
processes and market acceptance for its proposed aircraft at selling prices and
volumes which provide adequate gross profit to cover operating costs and
generate positive cash flow. The Company's working capital requirements will
depend upon numerous factors, including the level of resources devoted by the
Company to the scale-up of manufacturing and the establishment of sales and
marketing capabilities and the progress of the Company's research and
development program for the JETCRUZER 500 and other proposed aircraft.

   The Company expects that the remaining net proceeds of the December 1996 IPO,
and the proceeds of the sale and lease back of the New Facility will enable it
to meet its liquidity and capital requirements for at least the next twelve
months, by which time the Company expects to have received a Type Certificate
amendment and a production certificate for the JETCRUZER 500 and to have
commenced commercial production and sale of the JETCRUZER 500. Such proceeds
will be used and have been used primarily for amendment of the Type Certificate,
the purchase of equipment and tooling and sales and marketing. The Company's
capital requirements are subject to numerous contingencies associated with
development stage companies. Specifically if delays are encountered in amending
the current Type Certificate, the time and cost of obtaining such certification
may be substantial, may render it impossible for the Company to complete such
amended certification and may therefore have a material and adverse effect on
the Company's operations. Further, if the Company has not completed the
development of the JETCRUZER 500, received the required regulatory approvals and
successfully commenced commercial production of its aircraft by the third
quarter of 2000, the Company may require additional funding to fully implement
its proposed business plan. The Company has no commitments from any third
parties for any future funding, and there can be no assurance that the Company
will be able to obtain financing in the future from bank borrowings, debt or
equity financings or other sources on terms acceptable to the Company or at all.
In the event necessary financing were not obtained, the Company would be
materially and adversely affected and might have to substantially reduce
operations.

   The Company's 200,000 square foot manufacturing and headquarters facility
(the "New Facility") was sold for $9,800,000 on May 19, 1999 and subsequently
leased back for a term of 18 years, with an option to extend for a additional 10
years. The primary financing for the construction of the facility was the
Company's obligation under a loan agreement related to proceeds received from
$8,500,000 in the issuance of Industrial Development Bonds (IDB) by the
California Economic Development Financing Authority (the "Authority"). The
Company was required to provide cash collateral to Sumitomo Bank, Limited (the
"Bank") in the amount of $8,500,000 for a stand-by letter of credit in favor of
the holders of the IDBs.

   On June 1, 1999, the Company retired all the industrial development bonds,
using the restricted cash previously held as security for the IDB.

   As part of the sale lease-back transaction described in Note 3 of the
Financial Statements, the Company assigned to AP-Long Beach Airport LLC its
lease for approximately 10 acres of land located on the Long Beach Airport in
Long Beach, California. This lease commenced on January 14, 1998, was for a term
of 30 years, with an option to renew for an additional 10 years, and also
contained options to lease other airport properties. Also as part of the sale
lease-back transaction, the Company entered into a sublease with AP-Long Beach
Airport LLC on the same terms as the assigned lease. The monthly rent under the
sublease is currently $4,500. An escalation clause in the sublease increases the
monthly rent to $7,500 commencing July 1999. The sublease contains incremental
increases that escalate the monthly rent to approximately $15,600 after 5 years.

   The Company has purchased a new integrated manufacturing, production and cost
control computer system, to support future Company growth and production
requirements. The system has been certified as Year 2000 compliant. Management
expects to have the new system installed and running during second half  of 1999
and estimates the associated costs to be immaterial to the Company's operations.

   The Company had no material capital commitments at June  30, 1999, other than
discussed in this report. The Company intends to hire a number of additional
employees, which will require substantial capital resources. The Company
anticipates that it will hire up to 200 employees over the next twelve months,
including engineers and manufacturing technicians necessary to produce its
aircraft.

                                       10
<PAGE>

                    ADVANCED AERODYNAMICS & STRUCTURES, INC.
                        (A Development Stage Enterprise)

YEAR 2000 COMPLIANCE

   Management believes it has an effective program in place to resolve the Year
2000 issue in a timely manner. As noted below, the Company has not yet completed
all necessary phases of the Year 2000 program.

   In May 1998, the Company signed a contract with Baan Business Systems of
California for license and implementation of the Baan ERP system. The Company
has received assurances from Baan that the hardware and software is Year 2000
compliant. Training and implementation began in the 3rd quarter of 1998 and is
scheduled to be completed in the 2nd half of 1999. Although the Company does not
perceive any problems with its new computer system, the failure of the new
hardware and software package to be Year 2000 compliant might result in
significant unexpected costs which would have a material adverse effect on the
Company's results of operations. The Company has completed its assessment of its
major vendors and has concluded there is no significant Year 2000 problem with
such vendors or their products.

   The Company is currently assessing various other vendors, which it plans to
utilize when production of the JETCRUZER 500 begins. The process of evaluation
includes both the significance of the vendors to the Company's operation and
their exposure to the Year 2000 problem. The Company does not anticipate any
material costs in completing its Year 2000 program.

   The Company currently has no contingency plans in place in the event it does
not complete all phases of the Year 2000 program. The Company plans to evaluate
the status of completion in October 1999 and determine whether such a plan is
necessary.

                                      11
<PAGE>

Charge to Income in the Event of Conversion of Performance Shares

   In the event the Company attains certain earnings thresholds or the Company's
Class A Common Stock meets certain minimum bid price levels, the Class E Common
Stock will be converted into Class B Common Stock.  In the event any such
converted Class E Common Stock is held by officers, directors, employees or
consultants, the maximum compensation expense recorded for financial reporting
purposes will be an amount equal to the fair value of the shares converted at
the time of such conversion which value cannot be predicted at this time.
Therefore, in the event the Company attains such earnings thresholds or stock
price levels, the Company will recognize a substantial charge to earnings during
the period in which such conversion occurs, which would have the effect of
increasing the Company's loss or reducing or eliminating its earnings, if any,
at that time.  In the event the Company does not attain these earnings
thresholds or minimum bid price levels, and no conversion occurs, no
compensation expense will be recorded for financial reporting purposes.


PART II.  OTHER INFORMATION

Item 6.   Exhibits and Reports on Form 8-K

    (a)  Exhibits

         27.  Financial Data Schedule

    (b)  Reports on Form 8-K

         The Company filed a report on Form 8-K on June 3, 1999 regarding the
         sale and leaseback of its manufacturing and headquarters facility.

                                      12
<PAGE>

                    ADVANCED AERODYNAMICS & STRUCTURES, INC.
                        (A Development Stage Enterprise)


                                   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.

Dated:  August 16, 1999               ADVANCED AERODYNAMICS & STRUCTURES, INC.


                               By:  /s/ Carl L. Chen
                                   ----------------------------------------
                                    Carl L. Chen, President


                               By:  /s/ Dave Turner
                                   ----------------------------------------
                                    Dave Turner, Chief Financial Officer


                                      13