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

                                   FORM 10-QSB

(Mark One)
/X/      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
         OF THE SECURITIES EXCHANGE ACT OF 1934

         For the quarterly period ended June 30, 2005
OR

/ /      TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934.

         For the transition period from ________ to ________.


                         Commission file number 0-26059

                               CIRTRAN CORPORATION
                               -------------------
             (Exact name of registrant as specified in its charter)




         Nevada                                       68-0121636
----------------------------             ---------------------------------------
(State or other jurisdiction of           (I.R.S. Employer Identification No)
incorporation or organization)

         4125 South 6000 West
         West Valley City, Utah                                     84128
-------------------------------------------------              --------------
(Address of Principal Executive Offices)                          (Zip Code)


(801) 963-5112 (Registrant's telephone number)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  proceeding  12 months and (2) has been subject to such filing  requirements
for the past 90 days.  Yes  X   No
                          -----   ------

The number of shares  outstanding of the registrant's  common stock as of August
10, 2005: 575,868,569.


Transitional Small Business Disclosure Format (check one): Yes ______   NO  X
                                                                           --



<PAGE>


Table of Contents


                                                                           Page
PART I - FINANCIAL INFORMATION

Item 1.  Condensed Consolidated Financial Statements

         Balance Sheets as of June 30, 2005, (unaudited) and                3
         December 31, 2004

         Statements of Operations for the Six Months ended                  4
         June 30, 2005, (unaudited) and 2004 (unaudited)

         Statements of Cash Flows for the Six Months ended                  5
         June 30, 2005, (unaudited) and 2004 (unaudited)

         Notes to Condensed Consolidated Financial Statements               7
         (unaudited)

Item 2.  Management's Discussion and Analysis of or Plan of Operation      20

Item 3.  Evaluation of Controls and Procedures                             29

PART II - OTHER INFORMATION

Item 1.  Legal Proceedings                                                 30

Item 5.  Other Information                                                 32

Item 6   Exhibits                                                          34

Signatures                                                                 36





<PAGE>

                   CIRTRAN CORPORATION AND SUBSIDIARY
                       CONSOLIDATED BANANCE SHEETS



<TABLE>
<CAPTION>
                                                                                   June 30,         December 31,
                                                                                       2005                 2004
                                                                          ------------------   ------------------

ASSETS
Current Assets
<S>                                                                       <C>                  <C>
Cash and cash equivalents                                                 $         679,905    $          81,101
Trade accounts receivable, net of allowance for doubtful
accounts of $41,117 and $41,143, respectively                                     3,580,835            1,288,719
Other receivables                                                                    38,275                    -
Inventory                                                                         1,550,450            1,453,754
Other                                                                               181,237              153,062
                                                                          ------------------   ------------------
Total Current Assets                                                              6,030,702            2,976,636
                                                                          ------------------   ------------------

Property and Equipment, Net                                                       2,790,048              840,793

Investment in Securities at Cost                                                    300,000              300,000

Other Assets, Net                                                                    52,091                8,000

Deposits                                                                            100,000              100,000
Loan Fees,                                                                          240,315                    -
Deferred Offering Costs                                                                   -               68,000
                                                                          ------------------   ------------------


Total Assets                                                              $       9,513,156    $       4,293,429
                                                                          ------------------   ------------------

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

Current Liabilities
Accounts payable                                                          $       1,534,049    $       1,104,392
Accrued liabilities                                                               1,429,970            2,066,022
Current maturities of long-term notes payable                                     3,129,535            1,815,875
Notes payable to stockholders                                                             -               18,586
Notes payable to related parties                                                          -            1,530,587
                                                                          ------------------   ------------------
Total Current Liabilities                                                         6,093,554            6,535,462
                                                                          ------------------   ------------------

Long-Term Notes Payable, Less Current Maturities                                  1,268,466                    -
                                                                          ------------------   ------------------


Commitments and Contingencies

Stockholders' Deficit
Common stock, par value $0.001; authorized 750,000,000 shares;
issued and outstanding shares: 572,368,569 at June 30, 2005
and 474,118,569 net of 3,000,000 shares held in treasury at
no cost at December 31, 2004                                                        572,364              474,114
Additional paid-in capital                                                       20,113,873           16,083,455
Accumulated deficit                                                             (18,535,101)         (18,799,602)
                                                                          ------------------   ------------------
Total Stockholders' Equity (Deficit)                                              2,151,136           (2,242,033)
                                                                          ------------------   ------------------
Total Liabilities and Stockholders' Equity (Deficit)                      $       9,513,156    $       4,293,429
                                                                          ------------------   ------------------
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                       3

<PAGE>

                      CIRTRAN CORPORATION AND SUBSIDIARIES
          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

<TABLE>
<CAPTION>
                                               For the Three Months Ended      For the Six Months Ended
                                                       June 30,                        June 30,
                                              ------------------------------  ----------------------------
                                                       2005            2004           2005           2004
                                              -------------- ---------------  -------------  -------------

<S>                                           <C>            <C>              <C>            <C>
Net Sales                                     $   4,309,184  $    1,924,242   $  7,229,649   $  2,603,604
Cost of Sales                                    (2,392,498)     (1,562,788)    (4,342,271)    (1,996,547)
                                              -------------- ---------------  -------------  -------------

Gross Profit                                      1,916,686         361,454      2,887,378        607,057
                                              -------------- ---------------  -------------  -------------

Operating Expenses
Selling, general and administrative expenses      1,569,251         650,759      2,529,142      1,364,576
Non-cash employee compensation expense                    -          45,000         69,000         78,750
                                              -------------- ---------------  -------------  -------------
Total Operating Expenses                          1,569,251         695,759      2,598,142      1,443,326
                                              -------------- ---------------  -------------  -------------

Gain (Loss) From Operations                         347,435        (334,305)       289,236       (836,269)
                                              -------------- ---------------  -------------  -------------

Other Income (Expense)
Interest                                           (119,028)       (233,031)      (262,798)      (314,593)
Other, net                                              (96)            (61)           145           (157)
Gain on forgiveness of debt                         237,918         205,433        237,918        205,433
                                              -------------- ---------------  -------------  -------------
Total Other Income (Expense), Net                   118,794         (27,659)       (24,735)      (109,317)
                                              -------------- ---------------  -------------  -------------

Net Income (Loss)                             $     466,229  $     (361,964)  $    264,501   $   (945,586)
                                              -------------- ---------------  -------------  -------------

Basic income (loss) per common share          $           -  $            -   $          -   $          -
                                              -------------- ---------------  -------------  -------------
Diluted income (loss) per common share        $           -  $            -   $          -   $          -
                                              -------------- ---------------  -------------  -------------
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                       4

<PAGE>

                      CIRTRAN CORPORATION AND SUBSIDIARIES
          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)


<TABLE>
<CAPTION>
For the Six Months Ended June 30,                                                             2005                    2004
                                                                               --------------------    --------------------

Cash flows from operating activities
<S>                                                                            <C>                     <C>
Net income (loss)                                                              $           264,501     $        (1,034,586)
Adjustments to reconcile net loss to net
cash used in operating activities:
Depreciation and amortization                                                              161,657                 116,228
Loss on disposal of equipment                                                                    -                   2,305
Provision for doubtful accounts                                                                (26)                      -
Gain on forgiveness of debt                                                               (237,918)               (205,433)
Settlement expense                                                                               -                  60,000
Loan costs and interest paid from loan proceeds                                             67,168                 145,000
Amortization of beneficial conversion feature                                               16,271                       -
Deferred offering costs expensed                                                            68,000
Amortization of loan premium and loan costs                                                 61,300
Options exercised in lieu of board compensation                                             69,000                  78,750
Intrinsic value of options issued to employees                                                   -                  89,000
Options issued to attorneys and consultants for services                                    61,877                 143,601
Changes in assets and liabilities:
Trade accounts receivable                                                               (2,232,886)               (949,072)
Other receivables                                                                          (38,275)
Inventories                                                                                (96,696)               (342,586)
Prepaid expenses and other assets                                                          (76,103)                (17,100)
Accounts payable                                                                           485,827                 355,456
Accrued liabilities                                                                        457,045                 427,143
                                                                               --------------------    --------------------

Total adjustments                                                                       (1,233,759)                (96,708)
                                                                               --------------------    --------------------

Net cash used in operating activities                                                     (969,258)             (1,131,294)
                                                                               --------------------    --------------------

Cash flows from investing activities
Purchase of investment                                                                           -                (300,000)
Cash acquired with PFE acquisition                                                          39,331                       -
Net change in deposits                                                                    (100,000)                      -
Purchase of property and equipment                                                        (236,636)               (245,128)
                                                                               --------------------    --------------------

Net cash used in investing activities                                                     (297,305)               (545,128)
                                                                               --------------------    --------------------

Cash flows from financing activities
Change in checks written in excess of cash in bank                                               -                  (9,623)
Proceeds from notes payable to stockholders                                                  4,414                       -
Payments on notes payable to stockholders                                                        -                 (31,752)
Proceeds from notes payable, net of cash paid for offering costs                         1,732,067               2,927,000
Principal payments on notes payable                                                              -                (290,500)
Proceeds from notes payable to related parties                                              95,586               1,895,233
Payment on notes payable to related parties                                                      -              (2,913,432)
Proceeds from exercise of options and warrants to purchase
common stock                                                                                33,000                  80,000
Exercise of options issued to attorneys and consultants
for services                                                                                   300                     450
                                                                               --------------------    --------------------

Net cash provided by financing activities                                                1,865,367               1,657,376
                                                                               --------------------    --------------------

Net increase in cash and cash equivalents                                                  598,804                 (19,046)

Cash and cash equivalents at beginning of period                                            81,101                  54,135
                                                                               --------------------    --------------------

Cash and cash equivalents at end of year period                                $          679,905      $            35,089
                                                                               --------------------    --------------------
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                       5

<PAGE>



                      CIRTRAN CORPORATION AND SUBSIDIARIES
          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                                  (CONTINUED)


<TABLE>
<CAPTION>
For the Six Months Ended June 30,                                                             2005                    2004
                                                                               --------------------    --------------------
Supplemental disclosure of cash flow information

<S>                                                                            <C>                     <C>
Cash paid during the period for interest                                       $            49,434     $            59,263

Noncash investing and financing activities

Notes issued for accounts payable and capital lease obligations                $                 -     $           711,894
Acquisition of PFE Properties, LLC for stock and assumption                    $         1,868,974     $                 -
Common stock issued for settlement of note payable
  and accrued interest                                                         $         2,148,913     $            30,000
Common stock issuance in which proceeds were retained
  as payment of notes payable                                                  $                 -     $         1,450,000
Deposit applied to purchase of property and equipment                          $           100,000     $                 -
Common stock issued for accrued rent and interest                              $           411,402
Accrued interest converted to notes payable                                    $                 -     $             9,160
Stock options exercised for settlement of accrued interest
and accrued compensation                                                       $           140,000     $            61,000
Stock options exercised for settlement of notes
  payable to stockholders                                                      $            23,000     $                 -
Loan fees incurred as part of convertible debenture                            $           250,765     $                 -
Beneficial conversion feature on convertible debenture                         $           441,176     $                 -
Convertible debenture proceeds used to settle
  notes payable outstanding                                                    $         2,265,000     $                 -
Note issued for settlement of notes payable and accrued
interest                                                                       $                 -     $           551,819
Fees withheld from notes payable for Equity Line Agreement                     $                 -     $            58,000
Deferred offering costs withheld from notes payable proceeds                   $                 -     $           128,000
</TABLE>


   The accompanying notes are an integral part of these financial statements.

                                       6

<PAGE>


                      CIRTRAN CORPORATION AND SUBSIDIARIES

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Condensed Financial Statements -- The accompanying unaudited condensed
consolidated financial statements include the accounts of CirTran Corporation
and its subsidiaries (the "Company"). These financial statements are condensed
and, therefore, do not include all disclosures normally required by accounting
principles generally accepted in the United States of America. These statements
should be read in conjunction with the Company's annual financial statements
included in the Company's Annual Report on Form 10-KSB. In particular, the
Company's significant accounting principles were presented as Note 1 to the
consolidated financial statements in that Annual Report. In the opinion of
management, all adjustments necessary for a fair presentation have been included
in the accompanying condensed consolidated financial statements and consist of
only normal recurring adjustments. The results of operations presented in the
accompanying condensed consolidated financial statements for the six months
ended June 30, 2005, are not necessarily indicative of the results that may be
expected for the full year ending December 31, 2005.

Principles of Consolidation -- On March 31, 2005, Cirtran Corporation acquired a
100% ownership interest in PFE Properties, LLC (see Note 4).

The condensed consolidated financial statements include the accounts of CirTran
Corporation, and its wholly owned subsidiaries, Racore Technology Corporation
and CirTran-Asia Inc. The accounts of PFE Properties, LLC have been included as
of June 30, 2005. All significant intercompany transactions have been eliminated
in consolidation.

Stock-Based Compensation -- At June 30, 2005, the Company has one stock-based
employee compensation plan, which is described more fully in Note 10. The
Company accounts for the plan under Accounting Principles Board Opinion No. 25,
Accounting for Stock Issued to Employees, ("APB 25") and related
interpretations. During the six months ended June 30, 2005 and 2004, the Company
recognized compensation expense relating to stock options and warrants of
$69,000 and $78,750, respectively. The following table illustrates the effect on
net loss and basic and diluted loss per common share as if the Company had
applied the fair value recognition provisions of Financial Accounting Standards
Board ("FASB") Statement No. 123, Accounting for Stock-Based Compensation, to
stock-based employee compensation:

<TABLE>
<CAPTION>
                                                                     Three Months Ended June 30,       Six Months Ended June 30,
                                                                     -----------------------------    ----------------------------
                                                                        2005              2004            2005            2004
                                                                     -------------   -------------    -----------   --------------
<S>                                                                  <C>             <C>              <C>           <C>
Net income (loss) as reported                                        $    466,229    $   (361,964)    $  264,501    $    (945,586)
Add:  Stock-based  employee compensation expense
included in net income (loss)                                                   -          45,000         69,000           78,750
Deduct:  Total stock-based employee compensation
benefit (expense) determined under fair value based
method for all awards                                                     (85,358)       (168,993)      (223,606)        (304,466)
                                                                     -------------   -------------    -----------   --------------

Pro forma net income (loss)                                          $    380,871    $   (485,957)    $  109,895    $  (1,171,302)
                                                                     -------------   -------------    -----------   --------------

Basic and diluted income (loss) per share
As reported - basic                                                  $          -    $          -     $        -    $           -
As reported - diluted                                                $          -    $          -     $        -    $           -
Proforma - basic                                                     $          -    $          -     $        -    $           -
Proforma - diluted                                                   $          -    $          -     $        -    $           -
</TABLE>




Patents -- Legal fees and other direct costs incurred in obtaining patents in
the United States and other countries are capitalized. Patents costs are


                                       7
<PAGE>

amortized over the estimated useful life of the patent. During the six months
ended June 30, 2005, the Company capitalized $35,799 in patent related legal
costs. Amortization expense was $3,837 during the six months ended June 30,
2005.

The realization of patents and other long-lived assets is evaluated periodically
when events or circumstances indicate a possible inability to recover the
carrying amount. An impairment loss is recognized for the excess of the carrying
amount over the fair value of the asset or the group of assets. Fair value is
determined based on expected discounted net future cash flows. The analysis
necessarily involves significant management judgment to evaluate the capacity of
an asset to perform within projections. As required, an evaluation of impairment
was made on the patents as of June 30, 2005. No indicators of impairment were
noted.

NOTE 2 - REALIZATION OF ASSETS

The accompanying consolidated financial statements have been prepared in
conformity with accounting principles generally accepted in the United States of
America, which contemplate continuation of the Company as a going concern. The
Company had net income of $264,501 for the six months ended June 30, 2005,
compared to a net loss of $658,322 for the year ended December 31, 2004. As of
June 30, 2005, and December 31, 2004, the Company had an accumulated deficit of
$18,535,101 and $18,799,602, respectively, and a total stockholders' equity
(deficit) of $2,151,136 and $(2,242,033), respectively. The Company also had
negative working capital of $62,852 and $3,558,826 as of June 30, 2005, and
December 31, 2004, respectively. In addition, the Company used, rather than
provided, cash in its operations in the amounts of $969,258 and $1,680,054 for
the six months ended June 30, 2005, and the year ended December 31, 2004,
respectively. These conditions raise substantial doubt about the Company's
ability to continue as a going concern.

In addition, the Company is a defendant in numerous legal actions (see Note 7).
These matters may have a material impact on the Company's financial position,
although no assurance can be given regarding the effect of these matters in the
future.

In view of the matters described in the preceding paragraphs, recoverability of
a major portion of the recorded asset amounts shown in the accompanying
consolidated balance sheets is dependent upon continued operations of the
Company, which in turn is dependent upon the Company's ability to meet its
financing requirements on a continuing basis, to maintain or replace present
financing, to acquire additional capital from investors, and to succeed in its
future operations. The financial statements do not include any adjustments
relating to the recoverability and classification of recorded asset amounts or
amounts and classification of liabilities that might be necessary should the
Company be unable to continue in existence.

As discussed in Note 10, the Company had entered into an equity line of credit
agreement and a standby equity distribution agreement with a private investor.
With the sale by the Company of the Convertible Debenture in May 2005, this and
all other agreements relating to the equity line and the standby equity
distribution agreement were terminated. (See Note 9.)


                                       8
<PAGE>


NOTE 3 - BASIC AND DILUTED NET INCOME (LOSS) PER SHARE

In accordance with SFAS No. 128, "Earnings Per Share," the following presents
the computation of basic and diluted net income (loss) per share:

<TABLE>
<CAPTION>
                                                      Three Months Ended June 30,         Six Months Ended June 30,
                                                      -----------------------------     ------------------------------
                                                         2005                2004               2005           2004
                                                      -------------   -------------     -------------  ---------------
<S>                                                   <C>             <C>               <C>            <C>
Basic and diluted net income (loss) available
  to common shareholders                              $    466,229    $   (361,964)     $    264,501   $     (945,586)
                                                      -------------   -------------     -------------  ---------------

Basic weighted-average common
  shares outstanding                                   571,168,569     402,089,809       530,039,841      387,597,854

Effect of convertible debenture                        113,636,364               -       113,636,364                -

Effect of dilutive stock options                         5,440,061               -         5,368,034                -
                                                      -------------   -------------     -------------  ---------------

Diluted weighted-average common
  shares outstanding                                   690,244,994     402,089,809       649,044,239      387,597,854
                                                      -------------   -------------     -------------  ---------------

Basic income (loss) per common share                  $          -    $          -      $          -   $            -
                                                      -------------   -------------     -------------  ---------------

Diluted income (loss) per common share                $          -    $          -      $          -   $            -
                                                      -------------   -------------     -------------  ---------------
</TABLE>



NOTE 4 - ACQUISITION OF PFE PROPERTIES, LLC

On March 31, 2005, the Company purchased a 100% interest in PFE Properties LLC
(PFE). PFE was previously owned by a relative of the President and CEO. PFE owns
the land and building in which the Company's manufacturing facilities and
administrative offices are located. The liabilities of PFE on the date of
acquisition include a mortgage note payable of $1,050,000, secured by the
building. The Company acquired PFE by issuing 20,000,000 shares of the Company's
restricted common stock with a fair value of $800,000 on the date of acquisition
and assuming the mortgage note payable of $1,050,000 and accounts payable of
$18,974. The results of operations for PFE have been included beginning March
31, 2005. The additional $800,000 for the purchase of PFE was allocated between
the land and building value.

The balance sheet of PFE as of March 31, 2005 is presented as follows:

<TABLE>
<CAPTION>
                                             2003                    2002
                                      --------------------    -------------------
<S>                                   <C>                     <C>
Production equipment                  $         3,146,488     $        3,141,993
Leasehold improvements                            958,939                958,940
Office equipment                                  639,375                631,645
Other                                             118,029                118,029
                                      --------------------    -------------------
                                                4,862,831              4,850,607
Less accumulated depreciation
and amortization                                4,285,228              3,984,709
                                      --------------------    -------------------

                                      $           577,603     $          865,898
                                      --------------------    -------------------
</TABLE>



                                       9
<PAGE>





The pro forma information is presented as if the Company had acquired PFE on
January 1, 2004, as follows:

<TABLE>
<CAPTION>
                                                Three Months Ended June 30,              Six Months Ended June 30,
                                         -------------------------------------------     -----------------------------------------
                                                2005                   2004                     2005                 2004
                                         --------------------   --------------------     -------------------  --------------------
<S>                                      <C>                    <C>                      <C>                  <C>
Net sales                                $         4,309,184    $         1,924,242      $        7,229,649   $         2,603,604

Net income (loss)                        $           466,229    $          (350,728)     $          276,515   $          (923,114)

Basic income (loss) per common share     $                 -    $                 -      $                -   $                 -

Diluted income (loss) per common share   $                 -    $                 -      $                -   $                 -
</TABLE>


NOTE 5 - INVESTMENT IN SECURITIES AT COST

On April 13, 2004, the Company entered into a stock purchase agreement with an
unrelated party under which the Company purchased 400,000 shares of the
investee's Series B Preferred Stock (the "Preferred Shares") for an aggregate
purchase price of $300,000 cash. This purchase was made at fair value. The
Preferred Shares are convertible, at the Company's option, into an equivalent
number of shares of investee common stock, subject to adjustment. The Preferred
Shares are not redeemable by the investee. As a holder of the Preferred Shares,
the Company has the right to vote the number of shares of investee common stock
into which the Preferred Shares are convertible at the time of the vote. The
investment represents less than a 5% interest in the investee. The investment
does not have a readily determinable fair value and is stated at historical
cost, less an allowance for impairment when circumstances indicate an investment
has been impaired. The Company periodically evaluates its investments as to
whether events and circumstances have occurred which indicate possible
impairment. No indicators of impairment were noted for the six months ended June
30, 2005.

Separate from the purchase of the Preferred Shares, the Company and the investee
also entered into a Preferred Manufacturing Agreement. Under this agreement, the
Company will perform exclusive "turn-key" manufacturing services handling most
of the investee's manufacturing operations from material procurement to complete
finished box-build of all of investee products. The initial term of the
agreement is three years, continuing month to month thereafter unless terminated
by either party. Sales under this agreement totaled $119,842 and $538,233 for
the periods ended June 30, 2005, and December 31, 2004, respectively.

NOTE 6 - RELATED PARTY TRANSACTIONS

Notes Payable to Stockholders -- The Company had amounts due to stockholders
from three separate notes. The balance due to stockholders at June 30, 2005 and
December 31, 2004, was zero and $18,586, respectively. Notes were settled during
the six months ended June 30, 2005 by the exercise of stock options for $23,000.

Notes Payable to Related Party -- During 2002, the Company entered into a verbal
bridge loan agreement with Abacas Ventures, Inc. (Abacas). This agreement allows
the Company to request funds from Abacas to finance the build-up of inventory
relating to specific sales. The loan bears interest at 24% and is payable on
demand. There are no required monthly payments. During the six months ended June
30, 2005, and the year ended December 31, 2004, the Company was advanced $95,586
and $3,128,281, respectively, and made cash payments of zero and $3,025,149,
respectively.

During the March 2005, the Company issued 51,250,000 shares of the Company's
restricted common stock for payment of $2,055,944 in principal and accrued
interest on the note. Because Abacas is a related party, no gain or loss on
forgiveness of debt was recognized.

                                       10
<PAGE>

The total principal amount owed to Abacas between the note payable and the
bridge loan was zero and $1,530,587 as of June 30, 2005, and December 31, 2004,
respectively. The total accrued interest owed to Abacas between the note payable
and the bridge loan was zero and $430,828 as of June 30, 2005, and December 31,
2004, respectively, and is included in accrued liabilities.

NOTE 7 - COMMITMENTS AND CONTINGENCIES

Settlement of Litigation -- During January 2002, the Company settled a lawsuit
that had alleged a breach of facilities sublease agreement involving facilities
located in Colorado. The Company's liability in this action was originally
estimated to range up to $2.5 million. The Company had filed a counter suit in
the same court for an amount exceeding $500,000 for missing equipment.

Effective January 18, 2002, the Company entered into a settlement agreement
which required the Company to pay the plaintiff the sum of $250,000. Of this
amount, $25,000 was paid upon execution of the settlement, and the balance,
together with interest at 8% per annum, was payable by July 18, 2002. As
security for payment of the balance, the Company executed and delivered to the
plaintiff a Confession of Judgment and also issued 3,000,000 shares of common
stock, which are currently held in escrow and have been treated as treasury
stock recorded at no cost. The fair value of the 3,000,000 shares was less than
the carrying amount of the note payable. Because 75 percent of the balance had
not been paid by May 18, 2002, the Company was required to prepare and file with
the Securities & Exchange Commission, at its own expense, a registration
statement with respect to the escrowed shares.

As of June 30, 2005, the Company was in default of its obligations under the
settlement agreement and the total payment due thereunder had not been made. A
registration statement with respect to the escrowed shares was not filed and the
Company did not replace the escrowed shares with registered, free-trading shares
as per the terms of the agreement. The plaintiff filed a Confession of Judgment
and proceeded with execution thereon. The shares in escrow were released and
issued as partial settlement of $92,969 on the note payable outstanding.

In connection with a separate sublease agreement of these facilities, the
Company received a settlement from the sublessee during May 2002, in the amount
of $152,500, which has been recorded as other income. The Company did not
receive cash from this settlement, but certain obligations of the Company were
paid directly. $109,125 of the principal balance of the note related to the
settlement mentioned above was paid. Also, $7,000 was paid to the Company's
legal counsel as a retainer for future services. The remaining $36,375 was paid
to the above mentioned plaintiff as a settlement of rent expense.

During September 2002, the plaintiff filed a claim that the $109,125 portion of
the payment was to be applied as additional rent expense rather than a principal
payment on the note payable. The Company estimates that the probability of the
$109,125 being considered additional rent expense is remote and disputes the
claim. The Company intends to vigorously defend the action.

Litigation - During 2003 and 2004, an investment firm filed suits in the U.S.
District Court for the District of Utah seeking finder's fees consisting of
common stock valued at $1,750,000 for allegedly introducing the Company to the
Equity Line Investor (See Note 9). The case was previously dismissed in a New
York court. The Company estimates that the risk of loss is remote; therefore no
accrual has been made.

Various vendors have notified the Company that they believe they have claims
against the Company totaling $147,592. None of these vendors have filed lawsuits
in relation to these claims. The Company has accrued the entire amount of these
claims, and they are included in accounts payable. During the six months ended
June 30, 2005, the Company determined that the statute of limitations had
expired for various venders. Amounts of $75,144 were written off and recorded as


                                       11
<PAGE>

a gain on forgiveness of debt. However, there can be no assurance that any or
all of these vendors will agree with the Company's determination, and the
Company may be subject to claims or litigation in the future.

In addition, various vendors have notified the Company that they believe they
have claims against the Company totaling $159,308. The Company has determined
the probability of realizing any loss on these claims is remote. The Company has
made no accrual for these claims and is currently in the process of negotiating
the dismissal of these claims with the various vendors.

The Company is also the defendant in numerous immaterial legal actions primarily
resulting from nonpayment of vendors for goods and services received. The
Company has accrued the payables and is currently in the process of negotiating
settlements with these vendors.

Registration Rights - In connection with the Company's entering into an Equity
Line of Credit Agreement (described in Note 9), the Company granted to the
equity line investor (the "Equity Line Investor") registration rights, in
connection with which the Company was required to file a registration statement
covering the resale of shares put to the Equity Line Investor under the equity
line. The Company was also required to keep the registration statement effective
until two years following the date of the last advance under the equity line.

In connection with the Company's sale of a convertible debenture (discussed
below), the Equity Line of Credit Agreement, together with all associated
registration rights, was terminated.

Also, in connection with the Company's entering into a standby equity
distribution agreement (described in Note 9), the Company granted to the
investor registration rights, in connection with which the Company was required
to file a registration statement covering the resale of shares put to the
investor under the standby equity distribution agreement. The Company was also
required to keep the registration statement effective until two years following
the date of the last advance under the standby equity distribution agreement.

In connection with the Company's sale of a convertible debenture (discussed
below), the Standby Equity Distribution Agreement, together with all associated
registration rights, was terminated.

In May 2005, connection with the Company's sale of a convertible debenture
(discussed below), the Company granted to the purchaser of the debenture
registration rights, pursuant to which the Company agreed to file, within 120
days of the closing of the purchase of the debenture, a registration statement
to register the resale of shares of the Company's common stock issuable upon
conversion of the debenture. The Company agreed to register the resale of up to
100,000,000 shares, and to keep such registration statement effective until all
of the shares issuable upon conversion of the debenture have been sold. The
Company had not filed the registration statement as of the date of this Report.

Accrued Payroll Tax Liabilities -- In November 2004, the Internal Revenue
Service (IRS) accepted the Company's Amended Offer in Compromise (Offer) to
settle delinquent payroll taxes, interest and penalties. The acceptance of the
Offer required the Company to pay $500,000 by February 3, 2005. Company made the
required payment on February 2, 2005. Additionally, the Offer requires the
Company to remain current in its payment of taxes for 5 years, and may not claim
any net operating losses for the years 2001 through 2015, or until the Company
pays taxes in an amount equal to the taxes waived by the offer in compromise.
The outstanding balance of delinquent payroll taxes, interest and penalties was
$1,955,767 on the settlement date. The future cash payments specified by the
Offer, including interest and principal, were less than the carrying amount of
the payable; therefore the Company reduced the carrying amount of the liability


                                       12
<PAGE>

to the total future cash payments of $500,000 and recorded a gain of $1,455,767
during the year ended December 31, 2004.

Further, the Utah State Tax Commission has entered into an agreement to allow
the Company to pay the liability owing to the State of Utah in equal monthly
installments of $4,000 over a two-year period running through December 2005.
Through June 2005, the Company had made the required payments. The balance owed
to the State of Utah as of June 30, 2005, and December 31, 2004, was $155,627
and $223,660, respectively, including penalties and interest.

Manufacturing Agreement -- On June 10, 2004, the Company entered into an
exclusive manufacturing agreement with certain Developers. Under the terms of
the agreement, the Company, through its wholly-owned subsidiary CirTran-Asia,
has the exclusive right to manufacture the certain products developed by the
Developers or any of their affiliates. The Developers will continue to provide
marketing and consulting services related to the products under the agreement.
Should the Developers terminate the agreement early, they must pay the Company
$150,000. Revenue is recognized when products are shipped. Title passes to the
customer or independent sales representative at the time of shipment.

In connection with this agreement the Company agreed to issue options to
purchase 1,500,000 shares common stock to the Developers upon the sale, shipment
and payment for 200,000 units of a fitness product. In addition, the Company
agreed to issue options to purchase 300,000 shares of common stock to the
Developers for each multiple of 100,000 units of the fitness product sold in
excess of the initial 200,000 units within twenty-four months of the agreement
(June 2004). The options will be exercisable at $0.06 per share, vest on the
grant date and expire one year after issuance. As of June 30, 2005, the Company
had sold, shipped and received payment for, 257,577 units of the fitness
product. In January 2005, the Company issued 1,500,000 options under the terms
of the agreement. See Note 10.

In connection with the above manufacturing agreement, the Company agreed to
issue various options to purchase shares of common stock to the Developers upon
the sale, shipment, and payment of certain quantities of additional the
products. In addition, the Company agreed to issue additional options to
purchase common stock to the developers for each multiple of units sold in
excess of the initial units within the first twenty-four months of the
agreements. The schedule of units and potential options that will be issued
follows:

<TABLE>
<CAPTION>
                                              Options            Each Multiple of     Options for
                            Initial       for Initial             Units above       Each Multiple
      Product                 Units        Units Sold           Initial Units            of Units
------------------------ -------------- -------------------  --------------------- ---------------
<S>                      <C>            <C>                  <C>                   <C>
         1                 500,000           500,000                  200,000            200,000
         2                  25,000           500,000                   15,000            100,000
         3                 100,000           500,000                   50,000            100,000
         4                 300,000         1,000,000                  100,000            200,000
         5                 200,000           250,000                  100,000            100,000
         6                 200,000           500,000                  100,000            100,000
</TABLE>


As of June 30, 2005, the Company had not sold, shipped and received payment for
enough units to require the issuance of options related to the additional
products under these agreements. Because the Developers must provide future
services for the options to vest, the options are treated as unissued for
accounting purposes. The cost of these options will be recognized when the
options are earned.


                                       13
<PAGE>

NOTE 8 - NOTES PAYABLE

Notes Payable to Equity Line Investor -- As of December 31, 2004, the Company
owed $1.7 million to Cornell Capital Partners, LP ("Cornell"), pursuant to an
unsecured promissory note. The note was repayable over 193 days and was past due
as of March 31, 2005. The note stated that if the Company did not repay the note
when due, a default interest rate of 24% would apply to the unpaid balance. The
Company recorded accrued interest of $105,074 on the note as of March 31, 2005.

In January 2005, the Company entered into an additional promissory note with
Cornell for $565,000. The Company received proceeds of $503,500, net of loan
costs of $61,500. The terms of the note included a 9% premium or $50,850,
resulting in a total note payable of $615,850. The premium was amortized to
interest expense over the life of the loan. The terms of the loan stated that
interest only payments would be made for the first six months. The Company would
repay the principal, interest, and premium over the next six months. The loan
was due January 2006. The Company amortized $11,057 of the premium as interest
expense for the three months ended March 31, 2005.

All notes to Cornell were paid on May 27, 2005, with funds acquired from
Highgate House Funds, Ltd., in connection with the sale of a convertible
debenture. (See Note 9.) Payment of accrued interest was not required as part of
the repayment. In connection with the repayment, the remaining premium of
$39,793 was immediately amortized as interest expense. The gain from forgiveness
of debt on both Cornell notes totaled $162,774.

The total principal amount owed to Cornell Capital Partners, LP was zero and
$1,700,000 as of June 30, 2005, and December 31, 2004, respectively.

Mortgage Note Payable -- In conjunction with the acquisition of PFE, the Company
assumed a mortgage note payable for $1,050,000. The note bears interest at 12.5%
per annum. Interest only payments are required through January 2006. Starting in
February 2006, principal and interest payments will be required based on a
twenty-year amortization of the note. The entire balance of principal and unpaid
interest will be due in December 2008.

NOTE 9 - CONVERTIBLE DEBENTURE

On May 26, 2005, the Company entered into an agreement with Highgate House
Funds, Ltd. ("Highgate") to sell to Highgate a $3,750,000, 5% Secured
Convertible Debenture (the "Debenture"). The Debenture is due December 2007 and
is secured by all of the Company's property.

Accrued interest is payable at the time of maturity or conversion. The Company
may, at its option, elect to pay accrued interest in cash or shares of the
Company's common stock. If paid in stock, the conversion price shall be the
closing bid price of the common stock on either the date the interest payment is
due or the date on which the interest payment is made.

At any time, Highgate may elect to convert principal amounts owing on the
Debenture into shares of the Company's common stock at a conversion price equal
to the lesser of $0.10 per share, or an amount equal to the lowest closing bid
price of our common stock for the twenty trading days immediately preceding the
conversion date. The Company has the right to redeem a portion or the entire
Debenture then outstanding by paying 105% of the principal amount redeemed plus
accrued interest thereon.

                                       14
<PAGE>

Highgate's right to convert principal amounts into shares of the Company's
common stock is limited as follows:

(i)                   Highgate may convert up to $250,000 worth of the principal
                      amount plus accrued interest of the Debenture in any
                      consecutive 30-day period when the market price of the
                      Company's stock is $0.10 per share or less at the time of
                      conversion;
(ii)                  Highgate may convert up to $500,000 worth of the principal
                      amount plus accrued interest of the Debenture in any
                      consecutive 30-day period when the price of the Company's
                      stock is greater than $0.10 per share at the time of
                      conversion; provided, however, that Highgate may convert
                      in excess of the foregoing amounts if the Company and
                      Highgate mutually agree; and
(iii)                 Upon the occurrence of an event of default, Highgate may,
                      in its sole discretion, accelerate full repayment of all
                      debentures outstanding and accrued interest thereon or may
                      convert the Debentures and accrued interest thereon into
                      shares of the Company's common stock.


Except in the event of default, Highgate may not convert the Debenture for a
number of shares that would result in Highgate owning more than 4.99% of the
Company's outstanding common stock.

The Company granted Highgate registration rights, pursuant to which the Company
agreed to file, within 120 days of the closing of the purchase of the debenture,
a registration statement to register the resale of shares of the Company's
common stock issuable upon conversion of the debenture. The Company agreed to
register the resale of up to 100,000,000 shares, and to keep such registration
statement effective until all of the shares issuable upon conversion of the
debenture have been sold. The Company had not filed the registration statement
as of the date of this Report.

The Company determined that Highgate LLC received a beneficial conversion option
and allocated $441,402 of the proceeds received to the beneficial conversion
option that resulted in an offsetting discount to the note payable. The discount
on the note payable is being amortized to interest expense from the date
proceeds were received through December 2007, and amounted to $16,271 of
accretion of the discount during the six months ended June 30, 2005.

In connection with the sale of the Debenture, $2,265,000 of the proceeds were
paid to Cornell to repay promissory notes. Fees of $256,433 were also withheld
from the proceeds. As such, of the total Debenture purchase price of $3,750,000,
the net proceeds to the Company were $1,228,567. The proceeds will be used for
general corporate and working capital purposes, at the Company's discretion.

NOTE 10 - STOCKHOLDERS' EQUITY

Common Stock Issuances -- During the six months ended June 30, 2005, the Company
issued 51,250,000 shares of the Company's restricted common stock for payment of
principal and accrued interest on the note to Abacus. (See Note 6.)

During the six months ended June 30, 2005, the Company issued 10,000,000 shares
of the Company's restricted common stock for payment of accrued rent and accrued
interest of $411,402. Because the rent was owed to a related party, no gain or
loss on forgiveness of debt was recognized.

                                       15
<PAGE>

During the six months ended June 30, 2005, the Company issued 3,000,000 shares
of the Company's restricted common stock as partial payment on a note payable
for $92,969. (See Note 7.)

On March 31, 2005, the Company acquired a 100% interest in PFE Properties, LLC
for 20,000,000 shares of the Company's restricted common stock. (See Note 4.)

Equity Line of Credit Agreement -On November 5, 2002, the Company entered into
an Equity Line of Credit Agreement (the "Equity Line Agreement") with Cornell.
The Company subsequently terminated the Equity Line Agreement, and on April 8,
2003, the Company entered into an amended equity line agreement (the "Amended
Equity Line Agreement") with Cornell. Under the Amended Equity Line Agreement,
the Company had the right to draw up to $5,000,000 from Cornell against an
equity line of credit (the "Equity Line"), and to put to Cornell shares of the
Company's common stock in lieu of repayment of the draw. The number of shares to
be issued was determined by dividing the amount of the draw by the lowest
closing bid price of the Company's common stock over the five trading days after
the advance notice was tendered. Cornell was required under the Amended Equity
Line Agreement to tender the funds requested by the Company within two trading
days after the five-trading-day period used to determine the market price. Upon
the sale of the Convertible Debenture, the Amended Equity Line Agreement was
terminated.

Standby Equity Distribution Agreement - The Company entered into a Standby
Equity Distribution Agreement dated May 21, 2004, with Cornell. Under the
Agreement, the Company had the right, at its sole discretion, to draw up to $20
million on the standby equity facility (the "SEDA Facility") and put to Cornell
shares of its common stock in lieu of repayment of the draws. The number of
shares to be issued in connection with each draw was determined by dividing the
amount of the draw by the lowest volume-weighted average price of the Company's
common stock during the five consecutive trading days after the advance was
sought. The maximum advance amount was $1,000,000 per advance, with a minimum of
seven trading days between advances. Cornell was to retain 5% of each advance as
a fee under the Agreement. The term of the Agreement was to run over a period of
twenty-four months after a registration statement related to the Agreement was
declared effective or until the full $20 million had been drawn, whichever came
first. The Company had made no draws against the SEDA Facility and issued no
shares in connection with the SEDA Facility.

With the sale of the Convertible Debenture on May 27, 2005, the SEDA Facility
and related agreements were terminated. (See Note 9.)

NOTE 11 - STOCK OPTIONS AND WARRANTS

Stock-Based Compensation - The Company accounts for stock options issued to
directors, officers and employees under APB No. 25 and related interpretations.
Under APB 25, compensation expense is recognized if an option's exercise price
on the measurement date is below the fair value of the Company's common stock.
For options that provide for cashless exercise or that have been modified, the
measurement date is considered the date the options are exercised or expire.
Those options are accounted for as variable options with compensation adjusted
each period based on the difference between the market value of the common stock
and the exercise price of the options at the end of the period. The Company
accounts for options and warrants issued to non-employees, including the
developers mentioned in Note 7, at their fair value in accordance with Statement
of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation" ("SFAS 123").

                                       16
<PAGE>

Stock Option Plan - During November 2003, the Company adopted the 2003 Stock
Option Plan (the "2003 Plan") with 35,000,000 shares of common stock reserved
for issuance there under. Also, during December 2004, the Company adopted the
2004 Stock Option Plan (the "2004 Plan") with 40,000,000 shares of common stock
reserved for issuance there under. The Company's Board of Directors administers
the plans and has discretion in determining the employees, directors,
independent contractors and advisors who receive awards, the type of awards
(stock, incentive stock options or non-qualified stock options) granted, and the
term, vesting, and exercise prices.

Non-Employee Options - During the six months ended June 30, 2005, the Company
granted options to purchase 1,500,000 shares of common stock to counsel for the
Company with an exercise price of $0.0001 per share. The options were five year
options and vested on the date granted. Legal expense of $40,351 was recorded
for the fair value of options issued. These options and 1,500,000 previously
issued options were exercised by counsel for proceeds of $300.

Employee Options - During the six months ended June 30, 2005, the Company
granted options to purchase 13,000,000 shares of common stock to directors and
employees of the Company pursuant to the 2004 Plan. These options are five year
options that vested on the date of grant. The related exercise prices were
$0.027 per share. The exercise price equaled the fair value of the common shares
at the time these options were granted; therefore, the options had no intrinsic
value. Eleven million options were exercised during the six months ended June
30, 2005, for $33,000 in cash, $69,000 in compensation, $140,000 in accrued
compensation, and $23,000 as payment on a shareholder note payable. The $69,000
of compensation was recorded in conjunction with the cashless exercise of
3,000,000 of the options.

Developer Options - During the six months ended June 30, 2005, the Company
granted options to purchase 1,500,000 shares of common stock to developers as
described in Note 7 at exercise prices of $0.06 per share. The options were all
five-year options and vested on the dates granted. Two of the developers were
employees and together were issued 1,000,000 of the options. The exercise price
equaled the fair value of the common shares at the time these options were
granted therefore the options had no intrinsic value. The fair value of these
options of $42,052 was estimated using the Black-Scholes option pricing model
with the following assumptions: risk free interest rate ranging of 4.00%,
dividend yield of 0.0%, volatility of 302%, and expected average life of .5
years. None of these options were exercised during the six months ended June 30,
2005.

The remaining 500,000 developer options were issued to a non-employee under the
terms described above. Because the developer was a non-employee, cost of goods
sold of $21,526 was recorded for the fair value of options issued during the
three months ended March 31, 2005. These options were valued using the
Black-Scholes option pricing model with the following assumptions: risk free
interest rate ranging of 4.00%, dividend yield of 0.0%, volatility of 302%, and
expected average life of .5 years. None of these options were exercised during
the six months ended June 30, 2005.

A total of 14,750,000 employee options and 1,500,500 non-employee options were
outstanding as of June 30, 2005.

A summary of the stock option activity for the six months ended June 30, 2005,
is as follows:

                                       17
<PAGE>

<TABLE>
<CAPTION>
                                                                           Shares           Weighted Average
                                                                                              Exercise Price
                                                                     --------------------   --------------------
<S>                                                                  <C>                         <C>
Outstanding at December 31, 2004                                              14,250,500         $ 0.02
Granted                                                                       16,000,000         $ 0.03
Exercised                                                                    (14,000,000)        $ 0.02
Cancelled                                                                              -              -
                                                                     --------------------
Outstanding at June 30, 2005                                                  16,250,500         $ 0.03
                                                                     ====================

Exercisable at June 30, 2005                                                  16,250,500         $ 0.03
                                                                     ====================
</TABLE>


The fair value of stock options was determined at the grant dates using the
Black-Scholes option-pricing model with the following weighted-average
assumptions for the six months ended June 30, 2005:

<TABLE>
<CAPTION>
                                                  2005
                                          --------------------
<S>                                       <C>
Expected dividend yield                                     -
Risk free interest rate                                 3.91%
Expected volatility                                      278%
Expected life                                      0.14 years
Weighted average fair value per share     $              0.01
</TABLE>


NOTE 12 -SEGMENT INFORMATION

Segment information has been prepared in accordance with SFAS No. 131,
"Disclosure About Segments of an Enterprise and Related Information." The
Company has three reportable segments: electronics assembly, Ethernet
technology, and contract manufacturing. The electronics assembly segment
manufactures and assembles circuit boards and electronic component cables. The
Ethernet technology segment designs and manufactures Ethernet cards. The
contract manufacturing segment manufactures, either directly or through foreign
subcontractors, certain products under an exclusive manufacturing agreement. The
accounting policies of the segments are consistent with those described in the
summary of significant accounting policies. The Company evaluates performance of
each segment based on earnings or loss from operations. Selected segment
information is as follows:

<TABLE>
<CAPTION>
                                          Electronics              Ethernet               Contract
                                           Assembly               Technology            Manufacturing             Total
--------------------------------------  ---------------------   -------------------   ---------------------   -----------------

            June 30, 2005

<S>                                     <C>                     <C>                   <C>                     <C>
Sales to external customers             $       1,719,175       $         63,355      $        5,447,119      $      7,229,649
Intersegment sales                                 21,358                      -                       -                21,358
Segment income (loss)                            (408,349)              (114,835)                787,685               264,501
Segment assets                                  4,879,789                234,218               4,399,149             9,513,156
Depreciation and amortization                     108,755                  1,170                  51,732               161,657

            June 30, 2004

Sales to external customers             $       1,594,976       $         42,816      $          965,812      $      2,603,604
Intersegment sales                                 11,325                    167                       -                11,492
Segment loss                                     (553,362)              (123,166)               (269,058)             (945,586)
Segment assets                                  3,653,509                206,677                  95,955             3,956,141
Depreciation and amortization                     115,069                  1,159                       -               116,228
</TABLE>


                                       18
<PAGE>


<TABLE>
<CAPTION>
                                                                                 June 30,
                                                              -------------------------------------------
                Sales                                                2005                   2004
                                                              -------------------    --------------------

<S>                                                           <C>                    <C>
Total sales for reportable segments                           $        7,251,007     $         2,615,096
Elimination of intersegment sales                                        (21,358)                (11,492)
                                                              -------------------    --------------------

Consolidated net sales                                        $        7,229,649     $         2,603,604
                                                              -------------------    --------------------
</TABLE>

<TABLE>
<CAPTION>
                                                                               June 30,
                                                              -------------------------------------------
            Total Assets                                             2005                   2004
                                                              -------------------    --------------------

<S>                                                           <C>                    <C>
Total assets for reportable segments                          $        9,513,156     $         3,956,141
Adjustment for intersegment amounts                                            -                       -
                                                              -------------------    --------------------

Consolidated total assets                                     $        9,513,156     $         3,956,141
                                                              -------------------    --------------------
</TABLE>


NOTE 13 - SUBSEQUENT EVENTS

Stock Options - During July 2005, directors exercised options to purchase
2,000,000 shares of common stock with a weighted average exercise price of
$0.027 per share. These options were exercised for consideration consisting of
$54,000 of accrued compensation.

On July 21, 2005, the Company granted options to purchase 1,500,000 shares of
common stock to counsel for the Company with an exercise price of $0.0001 per
share. The options were five year options and vested on the date granted. Legal
expense of $47,851 was recorded for the fair value of options issued. These
options were valued using the Black-Scholes option pricing model with the
following assumptions: risk free interest rate ranging of 3.83%, dividend yield
of 0.0%, volatility of 264%, and expected average life of .10 years. These
options were exercised in July 2005 for proceeds of $150.



                                       19
<PAGE>


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATIONS

This discussion should be read in conjunction with Managements' Discussion and
Analysis of Financial Condition and Results of Operations included in our Annual
Report on Form 10-KSB for the year ended December 31, 2004.

Overview

We provide a mixture of high and medium size volume turnkey manufacturing
services using surface mount technology, ball-grid array assembly,
pin-through-hole and custom injection molded cabling for leading electronics
OEMs in the communications, networking, peripherals, gaming, law enforcement,
consumer products, telecommunications, automotive, medical, and semiconductor
industries. Our services include pre-manufacturing, manufacturing and
post-manufacturing services. Through our subsidiary, Racore Technology
Corporation, we design and manufacture Ethernet technology products. Our goal is
to offer customers the significant competitive advantages that can be obtained
from manufacture outsourcing, such as access to advanced manufacturing
technologies, shortened product time-to-market, reduced cost of production, more
effective asset utilization, improved inventory management, and increased
purchasing power.

During 2004, we established a new division, CirTran-Asia, Inc, which has
contributed to a large portion of the increase in revenue for the year ended
December 31, 2004 and the six months ended June 30, 2005. This new division, is
our Asian-based, wholly owned subsidiary of CirTran Corporation and provides a
myriad of manufacturing services to the direct response and retail consumer
markets. Our experience and expertise in manufacturing enables CirTran-Asia to
enter a project at any phase: engineering and design, product development and
prototyping, tooling, and high-volume manufacturing.

CirTran has established a dedicated satellite office for CirTran-Asia, and has
retained Mr. Charles Ho to lead the new division. Having proven the value and
reliability of its core products, CirTran Corporation has chosen to expand into
previously untapped product lines. CirTran-Asia will pursue manufacturing
relationships beyond printed circuit board assemblies, cables, harnesses and
injection molding systems by establishing complete "box-build" or "turn-key"
relationships in the electronics, retail, and direct consumer markets.

We have been preparing since 2003 for this strategic move into the Asian market.
Management anticipates that this new division will elevate CirTran to an
international contract manufacturer status for multiple products in a wide
variety of industries, and will, in short order, allow us to target large-scale
contracts. We anticipate that our new clients will be leading manufacturing and
marketing firms in the retail and direct consumer markets.

Information relating to developments in our increasing line of fitness products
is as follows:

On June 7, 2004, we announced that CirTran-Asia had received an initial purchase
order on May 26, 2004, relating to the manufacture of 80,000 abdominal fitness
machines. This order was the first order placed with CirTran-Asia under the
exclusive manufacturing agreement. Subsequently, on June 14, 2004, we received
another order for 80,000 units of the abdominal fitness machines, which was
announced on June 16, 2004, through a separate press release. Since these
announcements, CirTran-Asia has manufactured, shipped, and received payments of
approximately $5,546,000. On August 13, 2004, we also announced that on August
11, 2004 we had received new orders for Wal-Mart. The company shipped to
Wal-Mart the complete order of abdominal fitness machines and received payments


                                       20
<PAGE>

of approximately $400,000 through the date of this Report. The units were
distributed to Wal-Mart stores throughout Canada.

On September 9, 2004, we announced that on September 6, 2004, CirTran-Asia had
been awarded the rights to manufacture a new abdominal fitness machine under the
exclusive manufacturing agreement. This new product is another type of abdominal
fitness machine. Since this announcement, and through the date of this Report,
CirTran-Asia had manufactured and shipped units, and received payments of
approximately $8,000.

On September 10, 2004, we announced that on September 7, 2004, CirTran-Asia had
been was awarded the rights to manufacture another type of an abdominal fitness
machine under the exclusive manufacturing agreement. Since this announcement,
and through the date of this Report, CirTran-Asia had manufactured and shipped
units, and received payments of approximately $880,000.

On September 14, 2004, we announced that on September 7, 2004, we had begun
manufacturing another type of abdominal fitness machine under the exclusive
manufacturing agreement. Since this announcement, and through the date of this
Report, CirTran-Asia had manufactured, and shipped units, and received payments
of approximately $580,000.

On September 30, 2004, we announced that on September 23, 2004, CirTran-Asia had
been awarded the rights to manufacture a pilates fitness machine under the
exclusive manufacturing agreement. Since this announcement, and through the date
of this Report, CirTran-Asia had manufactured and shipped units, and received
payments of approximately $85,000.

On April 28, 2005, CirTran-Asia announced that it has been awarded a $30 million
contract to be the exclusive manufacturer of a new fitness machine for the
sold-on-TV direct response industry. Since then, we have received orders
totaling approximately $700,000 and had expected to complete the shipment of
those orders before the end of June 2005. The contract was extended at the
customer's request to be weekly shipments. Since these announcements,
CirTran-Asia has manufactured and shipped approximately $260,000 worth of these
units.

Information relating to recent developments in new products under development
along with procuring new products for development is as follows:

On August 11, 2004, we announced that CirTran-Asia received a purchase order on
August 10, 2004 relating to the manufacture of a household cooking appliance for
hot dogs and sausages. Since these announcements, and through the date of this
Report, CirTran-Asia had manufactured and shipped units, and received payments
of approximately $775,000.

On October 1, 2004, we entered into an agreement with Transactional Marketing
Partners, Inc. ("TMP"), for consulting services. Pursuant to the agreement, we
engaged TMP to provide strategic planning and for introduction of new business
to us. Under the agreement, we agreed to pay to TMP a fee of ten percent of the
net proceeds received by us from business brought to us by TMP. The fee is to be
paid within 15 calendar days following the end of the month in which we receive
the net proceeds. Additionally, we agreed to pay $7,500 during each of the first
six months of the term of the agreement, with such payments being viewed as an
advance against the fee to be earned. The advance payments are not refundable,
but will be deducted from fees earned by TMP. The agreement has an initial term
of six months, beginning October 1, 2004, and can be automatically extended for
successive six-month periods unless either party gives written notice at least
30 days prior to the expiration of the term of the agreement of its intent not
to renew. Additionally, we may terminate the agreement at any time by giving 30
days written notice. In March 2005, we extended our agreement to an additional 6


                                       21
<PAGE>

months that will expire in early September 2005. The parties will evaluate the
relationship at that time and decide if there needs to be another extension. To
date the relationship has proven successful, resulting in multiple new
manufacturing relationships.

On January 19, 2005, CirTran Corporation signed an Exclusive Manufacturing
Agreement with a company relating to the manufacture of a hair product in
California. Since these announcements, CirTran-Asia has manufactured and shipped
approximately $2,398,000 worth of units of the hair care products.

On July 7, 2005, CirTran Corporation signed an Exclusive Manufacturing Agreement
with a company relating to the manufacture of additional hair product in
California. We have already begun shipment on previous contracts and are
projecting to begin shipping the first shipment of the second hair care product
contract in the third quarter of 2005.

Information relating to other recent developments in our on going electronics
business and lines of products are as follows:

On June 10, 2005, we announced that Racore Technology Inc., ("Racore"), a
subsidiary of CirTran Corporation, received a purchase order from an established
city public department on the east coast for fiber optic Ethernet network
adapters. Since this announcement, the product has been manufactured and
shipped, and payment has been received. We continue to market and solicit orders
on the Racore product line from various commercial and public agency clients.

On June 23, 2005, we announced that CirTran Corporation entered the "sold-on-TV"
market by having its CirTran-Asia subsidiary build consumers' electronics
products in China, and is now bringing business home, refurbishing popular
skill-stop slot machines from Japan for home amusement use in the United States.
We continue to receive the imported machines from the customer, perform the
conversion and refurbishment services and ship directly to the customer.

On June 24, 2005, we announced that Racore received a purchase order from a
well-known aerospace manufacturing company for fiber optic token-ring network
adapters. Since this announcement the product has been manufactured and shipped,
and payment has been received. New and repeat business from this company has
totaled more than $30,000 as of this Report.

On July 22, 2005, we announced that Racore received a purchase order from the
Air Force branch of the military services for OptiCORE network interface cards..
Since this announcement, the product has been manufactured and shipped, and
payment has been received.

On August 1, 2005, we announced that Racore received a purchase order for fiber
optics products from another city public department located in the southern
United States for fiber optic PCI Ethernet network interface cards with VF-45
connectors. Since this announcement, the product has been manufactured and
shipped, and payment has been received.

On August 4, 2005, we announced that Racore received a purchase order from a
well-known amusement park in the southeastern United States for more than
$21,000 worth of network interface cards This order is shipping according to
schedule.

On Aug. 9, 2005, we announced that CirTran Corporation completed the first phase
of the redevelopment of the next-generation SafetyNet(TM) RadioBridge(TM). Since
this announcement, the company has begun working on the second phase of the
contract.


                                       22
<PAGE>

Significant Accounting Policies

Financial Reporting Release No. 60, which was recently released by the
Securities and Exchange Commission, requires all companies to include a
discussion of critical accounting policies or methods used in the preparation of
financial statements. Note 1 of the Notes to the Financial Statements contained
in our Annual Report on form 10-KSB/A includes a summary of the significant
accounting policies and methods used in the preparation of our Financial
Statements. The following is a brief discussion of the more significant
accounting policies and methods used by us.

Our discussion and analysis of our financial condition and results of operations
is based upon our consolidated financial statements, which have been prepared in
accordance with accounting principles generally accepted in the United States.
These principles require us to make estimates and judgments that affect the
reported amounts of assets, liabilities, revenues and expenses, and related
disclosure of contingent assets and liabilities. We base our estimates on
historical experience and on various other assumptions that are believed to be
reasonable under the circumstances. Estimated amounts may differ under different
assumptions or conditions, and actual results could differ from the estimates.

         Revenue Recognition

Revenue is recognized when products are shipped. Title passes to the customer or
independent sales representative at the time of shipment. Returns for defective
items are repaired and sent back to the customer. Historically, expenses
experienced with such returns have not been significant and have been recognized
as incurred.

         Inventories
Inventories are stated at the lower of average cost or market value. Costs
include labor, material, and overhead costs. Overhead costs are based on
indirect costs allocated among cost of sales, work-in-process inventory, and
finished goods inventory. Indirect overhead costs have been charged to cost of
sales or capitalized as inventory based on management's estimate of the benefit
of indirect manufacturing costs to the manufacturing process.
When there is evidence that the inventory's value is less than original cost,
the inventory is reduced to market value. The Company determines market value on
current resale amounts and whether technological obsolescence exists. The
Company has agreements with most of its customers that require the customer to
purchase inventory items related to their contracts in the event that the
contracts are cancelled. The market value of related inventory is based upon
those agreements. The Company typically orders inventory on a
customer-by-customer basis. In doing so the Company enters into binding
agreements that the customer will purchase any excess inventory after all orders
are complete. Almost 80% of the total inventory is secured by these agreements.

Related Party Transactions

Certain transactions involving Abacas Ventures, Inc., the Saliba Private Annuity
Trust and the Saliba Living Trust are regarded as related party transactions


                                       23
<PAGE>

under FAS 57. Disclosure concerning these transactions is set out in this Item 2
under "Liquidity and Capital Resources - Liquidity and Financing Arrangements,"
and in "Item 5 - Other Information."

Results of Operations - Comparison of Periods ended June 30, 2005 and 2004

         Sales and Cost of Sales

Net sales increased to $7,229,649 for the six month period ended June 30, 2005,
as compared to $2,603,604 during the same period in 2004, for an increase of
177.7%. The second quarter sales increase can be attributed to several factors,
including the strengthening of the overall market economy. Industry-wide, we are
seeing more OEMs release larger order commitments with extended time tables. The
second factor directly related to CirTran is our continuing marketing approach.
Most contract manufacturers approach customers on a job-by-job basis. CirTran
approaches customers on a partner basis. We have developed a program where we
can be more effective when we control the material procurement, purchasing, and
final assembly, providing the customer a final quality product delivered on time
and at a lower market cost. Between these new approaches, sales have resulted in
an increase of approximately $145,000 during the six months ended June 30, 2005.
The largest factor contributing to the increase of net sales during the second
quarter was the new division, CirTran-Asia, which has contributed $4,481,045 of
the increase in revenue. CirTran-Asia, the Asian-based wholly owned subsidiary
of CirTran Corporation, provides a myriad of manufacturing services to the
direct response and retail consumer markets. Our experience and expertise in
manufacturing enables CirTran-Asia to enter a project at any phase: engineering
and design, product development and prototyping, tooling, and high-volume
manufacturing. Cost of sales increased by 117.5%, from $1,996,547 during the six
month period ended June 30, 2004, to $4,342,271 during the same period in 2005.
The increase in cost of sales is due to the increase in revenue. Our gross
profit margin for the six month period ended June 30, 2005, was 39.9%, up from
23.3% for the same period in 2004. The majority of the increase is due to a
considerable increase in CirTran-Asia sales which has consistent and more
favorable margins compared to the electronics assembly and Ethernet technology
business operations.

         Inventory

We use just-in-time manufacturing, which is a production technique that
minimizes work-in-process inventory and manufacturing cycle time, while enabling
us to deliver products to customers in the quantities and time frame required.
This manufacturing technique requires us to maintain an inventory of component
parts to meet customer orders. Inventory at June 30, 2005, was $1,550,450, as
compared to $1,453,754 at December 31, 2004. The increase in inventory is
required to facilitate the continuing increase in turnkey sales.

         Selling, General and Administrative Expenses

During the quarter ended June 30, 2005, selling, general and administrative
expenses were $2,529,142 versus $1,364,576 for the same period in 2004, an 85.3%
increase. The increase was due to expenses related to the CirTran-Asia division,
along with our efforts to aggressively market our products. Selling, general and
administrative expenses as a percentage of sales as of June 30, 2005 were 35.0%
as compared to 52.4% during the same period in 2004. This decrease is due in
part to an increase in sales and better control of expenses.



                                       24
<PAGE>

         Interest Expense

Interest expense for quarter ended June 30, 2005, was $119,028 as compared to
$233,031 for the same period in 2004, a decrease of 48.9%. The decrease is
primarily due to the reduction of various notes payable.

As a result of the above factors, we have net income of $466,229 for the quarter
ended June 30, 2005, as compared to a net loss of ($361,964) for the quarter
ended June 30, 2004. This net profit is attributed to a substantial increase in
sales and better cost controls.

Liquidity and Capital Resources

Our revenues are currently greater than our expenses. We have had a history of
losses preceeding this quarter, and our accumulated deficit has decreased to
$18,535,101 at June 30, 2005, compared to $18,799,602 at December 31, 2004. Our
net gain for the quarter ending June 30, 2005, was $466,229, compared to a net
loss of ($361,964) for the quarter ended June 30, 2004. Our current liabilities
exceeded our current assets by ($62,850) as of June 30, 2005, and ($3,558,826)
as of December 31, 2004. The decrease was mostly attributable to settlements of
notes payable, decreasing account payables, and an increase in accounts
receivable and inventory along with acquiring the building and property. For the
six months ended June 30, 2005 and 2004, we had negative cash flows from
operations of ($969,258) and ($1,131,294) respectively. For the six months ended
June 30, 2005, we have improved the cash flow by $162,036, as compared to the
six months ended June 30, 2004.

         Cash

We had cash on hand of $679,905 at June 30, 2005, and $81,101 at December 31,
2004.

Net cash used in operating activities was $969,258 for the six months ended June
30, 2005. Cash received from customers of $2,195,154 was not sufficient to
offset cash paid to vendors, suppliers, and employees of $3,164,412. The
non-cash charges were for depreciation and amortization of $161,657 and loan
costs and interest paid from loan proceeds of $67,168. Because the Company has
negative cash flows from operations, it must rely on sources of cash other than
customers to support its operations. It is anticipated that various methods of
equity financing will be required to support operations until cash flows from
operations are positive.

Net cash used in investing activities during the six months ended June 30, 2005,
consisted of equipment purchases of $336,636 and cash acquired with PFE
acquisition in the amount of $39,331.

Net cash provided by financing activities was $1,865,367 during the six months
ended June 30, 2005. Principal sources of cash were proceeds of $95,586 from
notes payable to related parties, proceeds from notes payable of $1,732,067, and
proceeds from the exercise of options to purchase common stock of $33,300.

         Accounts Receivable

At June 30, 2005, we had receivables of $3,580,834, net of a reserve for
doubtful accounts of $41,117, as compared to $1,288,719 at December 31, 2004,
net of a reserve of $41,143. This increase was primarily attributed to sales
having substantially increased in the last month of the second quarter as
compared to the last two months in 2004. The Company has implemented an
aggressive process to collect past due accounts over the past several years. As
such, the receivables that were past due for a period of greater than 45 days as


                                       25
<PAGE>

of June 30, 2005, were less than 5% of total receivables. Individual accounts
are continually monitored for collectibilty. As part of monitoring individual
customer accounts, the Company evaluates the adequacy of its allowance for
doubtful accounts. Since the implementation of the new collection process, very
few accounts have been deemed uncollectible. In addition, the majority of the
increase in accounts receivable as of June 30, 2005, related to sales that
occurred in the last month of the quarter. Therefore they were not deemed
uncollectible.

         Accounts Payable

Accounts payable were $1,534,049 at June 30, 2005, as compared to $1,104,392 at
December 31, 2004. This increase is primarily attributed to facilitating the
continuing increase in turnkey sales.

         Liquidity and Financing Arrangements

We have a history of substantial losses from operations and using rather than
providing cash in operations. We had an accumulated deficit of $18,535,101 and a
total stockholders' equity of $2,151,136 at June 30, 2005. As of June 30, 2005,
our monthly operating costs and interest expenses averaged approximately
$477,000 per month.

In conjunction with our efforts to improve our results of operations, discussed
above, we are also actively seeking infusions of capital from investors. It is
unlikely that we will be able, in our current financial condition, to obtain
additional debt financing; and if we did acquire more debt, we would have to
devote additional cash flow to paying the debt and securing the debt with
assets. We may therefore have to rely on equity financing to meet our
anticipated capital needs. There can be no assurances that we will be successful
in obtaining such capital. If we issue additional shares for debt and/or equity,
this will dilute the value of our common stock and existing shareholders'
positions.

Notes Payable to Equity Line Investor -- During 2003, we borrowed a total of
$1,830,000 from Cornell Capital Partners, LP, pursuant to nine unsecured
promissory notes. The loans were made and the notes were issued from June 2003
through December 2003. In lieu of interest, we paid fees to the lender, ranging
from 5% to 10%, of the amount of the loan. These fees have been recorded as
interest expense. The fees were negotiated in each instance and agreed upon by
us and by the lender and its affiliate. The notes were repayable over periods
ranging from 70 days to 131 days. Each of the notes stated that if we did not
repay the notes when due, a default interest rate of 24% would apply to the
unpaid balance. Through December 31, 2003, we directed the repayment of
$1,180,000 of these notes from proceeds generated under the Equity Line
Agreement, discussed in Note 10 below. At December 31, 2003, the balance owing
on these notes was $650,000. All notes were paid when due or before, and at no
time did we incur the 24% penalty interest rate.

During the year ended December 31, 2004, Cornell loaned us an additional
$3,200,000 pursuant to four additional unsecured promissory notes, $1,700,000 of
which remained outstanding at December 31, 2004. The loans were made and the
notes were issued in January through June 2004, bringing the total aggregate
loans from Cornell to $5,030,000. As before, in lieu of interest, we paid fees
to the lender, ranging from 4% to 5%, of the amount of the loan. The fees were
negotiated in each instance and agreed upon by us and by the lender and its
affiliate. The notes were repayable over periods of 88 days and 193 days. Each
of the notes stated that if we did not repay the notes when due, a default
interest rate of 24% would apply to the unpaid balance.

As noted above, we received proceeds of $5,030,000 from notes payable to
Cornell. We used the proceeds from these notes to fund operating losses of
approximately $2,938,000, pay down accounts payable, notes payable and other


                                       26
<PAGE>

settlements of approximately $1,401,000, purchase equipment and tooling in the
amount of $391,000, and to invest in Broadata in the amount of $300,000. During
January 2005, the Company received proceeds of $565,000 from an additional note
payable to Cornell to fund the settlement with the Internal Revenue Service

With the sale of the Debenture in May 2005, $2,265,000 of the proceeds were paid
to Cornell to repay promissory notes in the amount of $1,700,000 and $565,000.

Prior Equity Line of Credit Agreement - In conjunction with efforts to improve
the results of our operations, discussed above, on November 5, 2002, we entered
into an Equity Line of Credit Agreement with Cornell. We subsequently terminated
that agreement, and on April 8, 2003, we entered into an amended equity line
agreement (the "Equity Line Agreement") with Cornell. Under the Equity Line
Agreement, we had the right to draw up to $5,000,000 from Cornell against an
equity line of credit (the "Equity Line"), and to put to Cornell shares of our
common stock in lieu of repayment of the draw. The number of shares to be issued
was determined by dividing the amount of the draw by the lowest closing bid
price of our common stock over the five trading days after the advance notice
was tendered. Cornell was required under the Equity Line Agreement to tender the
funds requested by us within two trading days after the five-trading-day period
used to determine the market price.

During the year ended December 31, 2004, we drew an aggregate amount of
$2,150,000 under the Equity Line Agreement, pursuant to draws on the Equity
Line, net of fees of $86,000, and issued a total of 57,464,386 shares of common
stock to Cornell under the Equity Line Agreement. At our direction, Cornell
retained the proceeds of the draws under the Equity Line Agreement and applied
them as payments on the notes to Cornell, discussed above.

Pursuant to the Equity Line Agreement, in connection with each draw, we agreed
to pay a fee of 4% of the amount of the draw to Cornell as consideration for its
providing the Equity Line. Total fees paid for the year ended December 31, 2004
were $128,000. Of these payments, $86,000 was offset against additional paid-in
capital as shares were issued under the Equity Line Agreement and $68,000 was
recorded as deferred offering costs for total deferred offering costs of $68,000
at December 31, 2004. These deferred offering costs were expensed as the Equity
Line Agreement was terminated in conjunction with the sale of the Convertible
Debenture.

Standby Equity Distribution Agreement - We entered into a Standby Equity
Distribution Agreement (the "Agreement") dated May 21, 2004, with Cornell. Under
the Agreement, we had the right, at our sole discretion, to sell periodically to
Cornell shares of our common stock for an aggregate purchase price of up to $20
million. The purchase price for the shares sold to Cornell was to be equal to
the lowest volume-weighted average price of our common stock during the pricing
period consisting of the five consecutive trading days after we gave an advance
notice. The periodic sale of shares was known as an advance. We could request an
advance, by giving a written advance notice to Cornell, and could not request
advances more frequently than every seven trading days. A closing was to be held
on the first trading day after the end of the pricing period. The maximum
advance amount was one million dollars ($1,000,000) per advance, with a minimum
of seven trading days between advances. In addition, we could not request
advances if the shares to be issued in connection with such advances would
result in Cornell owning more than 9.9% of our outstanding common stock.

Cornell was to retain a commitment fee of 5% of the amount of each advance under
the Agreement.

With the sale of the Convertible Debenture in May 2005, the Standby Equity
Distribution Agreement and related agreements were terminated.

                                       27
<PAGE>

Convertible Debenture - On May 26, 2005, the Company entered into an agreement
with Highgate House Funds, Ltd. ("Highgate") to sale to Highgate a $3,750,000,
5% Secured Convertible Debenture (the "Debenture"). The Debenture is due
December 2007 and is secured by all of the Company's property.

Accrued interest is payable at the time of maturity or conversion. The Company
may, at its option, elect to pay accrued interest in cash or shares of the
Company's common stock. If paid in stock, the conversion price shall be the
closing bid price of the common stock on either the date the interest payment is
due or the date on which the interest payment is made.

At any time, Highgate may elect to convert principal amounts owing on the
Debenture into shares of the Company's common stock at a conversion price equal
to the lesser of $0.10 per share, or an amount equal to the lowest closing bid
price of our common stock for the twenty trading days immediately preceding the
conversion date. The Company has the right to redeem a portion or the entire
Debenture then outstanding by paying 105% of the principal amount redeemed plus
accrued interest thereon.

Highgate's right to convert principal amounts into shares of the Company's
common stock is limited as follows:

(iv)                  Highgate may convert up to $250,000 worth of the principal
                      amount plus accrued interest of the Debenture in any
                      consecutive 30-day period when the market price of the
                      Company's stock is $0.10 per share or less at the time of
                      conversion;
(v)                   Highgate may convert up to $500,000 worth of the principal
                      amount plus accrued interest of the Debenture in any
                      consecutive 30-day period when the price of the Company's
                      stock is greater than $0.10 per share at the time of
                      conversion; provided, however, that Highgate may convert
                      in excess of the foregoing amounts if the Company and
                      Highgate mutually agree; and
(vi)                  Upon the occurrence of an event of default, Highgate may,
                      in its sole discretion, accelerate full repayment of all
                      debentures outstanding and accrued interest thereon or may
                      convert the Debentures and accrued interest thereon into
                      shares of the Company's common stock.


Except in the event of default, Highgate may not convert the Debenture for a
number of shares that would result in Highgate owning more than 4.99% of the
Company's outstanding common stock.

The Company granted Highgate registration rights, pursuant to which the Company
agreed to file, within 120 days of the closing of the purchase of the debenture,
a registration statement to register the resale of shares of the Company's
common stock issuable upon conversion of the debenture. The Company agreed to
register the resale of up to 100,000,000 shares, and to keep such registration
statement effective until all of the shares issuable upon conversion of the
debenture have been sold. The Company had not filed the registration statement
as of the date of this report.

The Company determined that Highgate LLC received a beneficial conversion option
and allocated $441,402 of the proceeds received to the beneficial conversion
option that resulted in an offsetting discount to the note payable. The discount
on the note payable is being amortized to interest expense from the date
proceeds were received through December 2007, and amounted to $16,271 of
accretion of the discount during the six months ended June 30, 2005.



                                       28
<PAGE>

In connection with the sale of the Debenture, $2,265,000 of the proceeds was
paid to Cornell to repay promissory notes. Fees of $256,433 were also
withheld from the proceeds. As such, of the total Debenture amount of
$3,750,000, the net proceeds to us were $1,228,567. The proceeds will be used
for general corporate and working capital purposes, at the Company's discretion.

Forward-looking statements

All statements made in this Report, other than statements of historical fact,
which address activities, actions, goals, prospects, or new developments that we
expect or anticipate will or may occur in the future, including such things as
expansion and growth of operations and other such matters, are forward-looking
statements. Any one or a combination of factors could materially affect our
operations and financial condition. These factors include competitive pressures,
success or failure of marketing programs, changes in pricing and availability of
parts inventory, creditor actions, and conditions in the capital markets.
Forward-looking statements made by us are based on knowledge of our business and
the environment in which we currently operate. Because of the factors listed
above, as well as other factors beyond our control, actual results may differ
from those in the forward-looking statements.



Item 3.  Evaluation of Disclosure Controls and Procedures

Evaluation of Disclosure Controls and Procedures. Our Chief Executive Officer,
who is also our Chief Financial Officer, after evaluating the effectiveness of
the Company's "disclosure controls and procedures" (as defined in the Securities
Exchange Act of 1934 (Exchange Act) Rules 13a-15(e) or 15d-15(e)) as of the end
of the period covered by this annual report, has concluded that our disclosure
controls and procedures are effective based on their evaluation of these
controls and procedures required by paragraph (b) of Exchange Act Rules 13a-15
or 15d-15.

Changes in Internal Control Over Financial Reporting. There were no changes in
our internal control over financial reporting identified in connection with the
evaluation required by paragraph (d) of Exchange Act Rules 13a-15 or 15d-15 that
occurred during our last fiscal quarter that have materially affected, or are
reasonably likely to materially affect, our internal control over financial
reporting.

Section 404 Assessment. Section 404 of the Sarbanes-Oxley Act of 2002 requires
management's annual review and evaluation of our internal controls, and an
attestation of the effectiveness of these controls by our independent registered
public accountants beginning with our Form 10-K for the fiscal year ending on
December 31, 2006. We plan to dedicate significant resources, including
management time and effort, and to incur substantial costs in connection with
our Section 404 assessment. The evaluation of our internal controls will be
conducted under the direction of our senior management. We will continue to work
to improve our controls and procedures, and to educate and train our employees
on our existing controls and procedures in connection with our efforts to
maintain an effective controls infrastructure at our Company.

Limitations on Effectiveness of Controls. A system of controls, however well
designed and operated, can provide only reasonable, and not absolute, assurance
that the system will meet its objectives. The design of a control system is
based, in part, upon the benefits of the control system relative to its costs.
Control systems can be circumvented by the individual acts of some persons, by
collusion of two or more people, or by management override of the control. In
addition, over time, controls may become inadequate because of changes in
conditions, or the degree of compliance with the policies or procedures may
deteriorate. In addition, the design of any control system is based in part upon
assumptions about the likelihood of future events.



                                       29
<PAGE>

While our disclosure controls and procedures provide reasonable assurance that
the appropriate information will be available on a timely basis, this assurance
is subject to limitations inherent in any control system, no matter how well
designed and administered.

PART II. OTHER INFORMATION

Item 1.      Legal Proceedings

As of June 30, 2005, the Company had accrued liabilities in the amount of
$155,627 for delinquent payroll taxes, including interest and penalties due to
the State of Utah. In November 2003, the Company entered into an agreement with
the Utah State Tax Commission to allow the Company to pay the liability owing to
the State of Utah in equal monthly installments over a two year period. Under
the agreement, the Company would make monthly payments of $4,000 per month
through November 2005. As of August 10, 2005, the Company was current in its
payments to the State of Utah.

As of December 31, 2004, the Company had accrued liabilities in the amount of
$500,000 for delinquent payroll taxes, including interest and penalties, owed to
the Internal Revenue Service. The Company, in response to collection notices,
filed a due process appeal with the Internal Revenue Service's Appeals Office.
The appeal was resolved by an agreement with the Appeals Office that allowed the
Company to file an offer in compromise of all federal tax liabilities owed by
the Company based on its ability to pay. The Company filed its offer in
compromise with the IRS in November 2003, and after meeting with IRS personnel,
filed a revised offer in compromise on August 31, 2004. The Company was notified
in November 2004 that the IRS had accepted the offer in compromise. Under the
offer, the Company was required to pay an aggregate amount of $500,000
(representing payments of $350,000 by Circuit Technology, Inc., $100,000 by
CirTran Corporation, and $50,000 by Racore Technology, Inc.), not later than
February 3, 2005. These amounts were paid. Additionally, the Company must remain
current in its payment of taxes for 5 years, and may not claim any NOLs for the
years 2001 through 2015, or until the three companies pay taxes in an amount
equal to the taxes waived by the offer in compromise.

We (as successor to Circuit Technology, Inc.) were a defendant in an action in
El Paso County, Colorado District Court, brought by Sunborne XII, LLC, a
Colorado limited liability company, for alleged breach of a sublease agreement
involving facilities located in Colorado. Our liability in this action was
originally estimated to range up to $2.5 million, and we subsequently filed a
counter suit in the same court against Sunborne in an amount exceeding $500,000
for missing equipment. Effective January 18, 2002, we entered into a settlement
agreement with Sunborne with respect to the above-described litigation. The
settlement agreement required us to pay Sunborne the sum of $250,000. Of this
amount, $25,000 was paid upon execution of the agreement, and the balance of
$225,000, together with interest at 8% per annum, was payable by July 18, 2002.
As security for payment of the balance, we executed and delivered to Sunborne a
Confession of Judgment and also issued to Sunborne 3,000,000 shares of our
common stock, which were held in escrow and have been treated as treasury stock
recorded at no cost. Because 75% of the balance owing under the agreement was
not paid by May 18, 2002, we were required to prepare and file with the
Securities & Exchange Commission, at our expense, a registration statement with
respect to the shares that were escrowed. The payment was not made, nor was a
registration statement filed with respect to the escrowed shares.

Pursuant to a Termination of Sublease Agreement dated as of May 22, 2002 among
the Company, Sunborne and other parties, the sublease agreement that was the
subject of our litigation with Sunborne was terminated and a payment of
approximately $109,000 was credited against the amount owed by the Company to
Sunborne under the Company's settlement agreement with them. Sunborne has filed
a claim that this amount was to be an additional rent expense rather than a
payment on the note payable. The Company disputes this claim and intends to
vigorously defend the action.

As of April 8, 2005, the Company was in default of its obligations under the
settlement agreement with Sunborne, i.e., the total payment due thereunder had
not been made, a registration statement with respect to the escrowed shares was
not filed, and the Company did not replace the escrowed shares with registered,


                                       30
<PAGE>

free-trading shares as per the terms of the agreement. Accordingly, Sunborne has
filed the Confession of Judgment and proceeded with execution thereon.
Additionally, Sunborne sold the 3,000,000 shares. The Company is continuing to
negotiate with Sunborne in an attempt to settle the remaining obligation.

C/S Utilities notified the Company that it believes it has a claim against the
Company in the amount of $32,472 regarding utilities services. The claim was
assigned to BC Services, Inc., which obtained a judgment against Circuit
Technology, Inc., for $37,965.84 in El Paso County, Colorado, District Court on
February 13, 2003. The Company is reviewing its records in an effort to confirm
the validity of the claims and is evaluating its options.

We also assumed certain liabilities of Circuit Technology, Inc., in connection
with our transactions with that entity in the year 2000, and as a result we are
defendant in a number of legal actions involving nonpayment of vendors for goods
and services rendered. We have accrued these payables and have negotiated
settlements with respect to some of the liabilities, including those detailed
below, and are currently negotiating settlements with other vendors.

Howard Salamon, dba Salamon Brothers vs. CirTran Corporation, Civil No.
2:03-00787, U.S. District Court, District of Utah. Howard Salamon originally
filed suit against the Company in the U.S. District Court, Eastern District of
New York, seeking finders fees, consisting of shares of the Company's common
stock valued at $350,000, allegedly owed in connection with Salamon's
introducing the Company to Cornell Capital Partners, L.P., the Equity Line
Investor. The Company disputes the claims in the complaint. The case was
dismissed in New York and refiled in Utah. The Company has filed its answer in
the Utah case and the lawsuit is proceeding. The Plaintiff sought leave to file
a supplemental complaint, which the court granted. The Company subsequently was
served with the supplemental complaint, in which Salamon seeks additional
finders fees, consisting of shares of the Company's common stock valued at
$1,400,000 (for an aggregate claim of $1,750,000), to which the Company filed
its answer. The case is still in the discovery phase. The Company is also
currently conducting settlement negotiations.

RecovAR Group, LLC vs. CirTran Corporation, Inc., District Court of Maryland.
This matter arises from an agreement between the Company and United Parcel
Services, Inc. ("UPS"). UPS alleges that the Company owes approximately $8,024
for services rendered. RecovAR Group, LLC, brought the action on behalf of UPS.
The Company is continuing its settlement negotiations with RecovAR Group, LLC.

CirTran Asia v. Mindstorm Civil No. 050902290, Third Judicial District Court,
Salt Lake County, State of Utah. CirTran Asia brought suit against Mindstorm
Technologies, LLC, for nonpayment for goods provided. On April 22, 2005, the
defendant filed its answer and counterclaim. CirTran Asia is reviewing the
counterclaim and intends to vigorously pursue this action.

CirTran Asia, et al. v.  International  Edge, et al.,  Civil No. 2:05 CV 413BSJ,
U.S.  District  Court,  District of Utah. On May 11, 2005,  CirTran Asia,  UKING
System Industry Co., Ltd., and Charles Ho filed suit against International Edge,
Inc.,  Michael Casey  Enterprises,  Inc., Michael Casey, David Hayek, and HIPMG,
Inc., for breach of contract,  breach of the implied  covenant of good faith and


                                       31
<PAGE>

fair dealing, interference with economic relationships, and fraud in relation to
the  manufacture of the Ab King Pro.  CirTran Asia intends to vigorously  pursue
this action.

Item 5.  Other Information

Abacas Ventures

An explanation of the relationship between CirTran and Abacas Ventures, Inc., is
as follows:

Two trusts, the Saliba Living Trust and the Saliba Private Annuity Trust
(collectively, the "Saliba Trusts"), were investors in Circuit Technology, a
Utah corporation and predecessor entity of the Company. The trustees of the
trusts are Tom and Betty Saliba, and Tom Saliba, respectively. (Tom Saliba is
the nephew of the grandfather of Trevor Saliba, one of the directors of
CirTran.) In July 2000, CirTran Corporation merged with Circuit Technology.
Through that merger, the Saliba Trusts became shareholders of CirTran. The
Saliba Trusts are also two of the shareholders of an entity named Abacas
Ventures, Inc. ("Abacas"). At the time of the merger, CirTran was in default on
several of its obligations, including an obligation to Imperial Bank. The Saliba
Trusts, through Abacas, purchased the bank's claim against CirTran to protect
their investment in CirTran. Since that time, Abacas has continued to settle
debts of CirTran to improve Abacas's position and to take advantage of certain
discounts that creditors of CirTran offered to settle their claims. On two
occasions, the Abacas shareholders have agreed to convert outstanding debt owed
by CirTran to Abacas into shares of CirTran common stock (discussed below).
Abacas continues to work with the company to settle claims by creditors against
CirTran, and, on occasion, to provide funding. There can be no assurance that
Abacus will agree to convert its existing debt, or any debt it acquires in the
future, into shares of CirTran, or that conversions will occur at a price and on
terms that are favorable to CirTran. If Abacus and CirTran cannot agree on
acceptable conversion terms, Abacus may demand payment of some or all of the
debt. If CirTran does not have sufficient cash or credit facilities to pay the
amount then due and owing by CirTran to Abacus, Abacus may exercise its rights
as a senior secured lender and commence foreclosure or other proceedings against
the assets of CirTran. Such actions by Abacus could have a material adverse
effect upon CirTran and its ability to continue in business.

In January, 2002, the Company entered into an agreement with Abacas under which
the Company issued an aggregate of 19,987,853 shares of common stock to four of
Abacas's shareholders in exchange for cancellation by Abacas of an aggregate
amount of $1,499,090 in senior debt owed to the creditors by the Company. The
shares were issued with an exchange price of $0.075 per share, for the aggregate
amount of $1,500,000.

In December, 2002, the Company entered into an agreement with Abacas under which
the Company issued an aggregate of 30,000,000 shares of common stock to four of
Abacas's shareholders in exchange for cancellation by Abacas of an aggregate
amount of $1,500,000 in senior debt owed to the creditors by the Company. The
shares were issued with an exchange price of $0.05 per share, for the aggregate
amount of $1,500,000.

During 2002, the Company entered into a verbal bridge loan agreement with
Abacas. This agreement allows the Company to request funds from Abacas to
finance the build-up of inventory relating to specific sales. The loan bears
interest at 24% and is payable on demand. There are no required monthly
payments. During the years ended December 31, 2004 and 2003, the Company was
advanced $3,128,281 and $350,000, respectively, and made cash payments of
$3,025,149 and $875,000, respectively.

During the year ended December 31, 2004, Abacas completed negotiations with
several vendors of the Company, whereby Abacas purchased various past due
amounts for goods and services provided by vendors, as well as notes payable


                                       32
<PAGE>

(see Note 6). The total of these obligations was $1,263,713. The Company has
recorded this transaction as a $1,263,713 non-cash increase to the note payable
owed to Abacas, pursuant to the terms of the Abacas agreement.

The total principal amount owed to Abacas between the note payable and the
bridge loan was $1,530,587 and $163,742 as of December 31, 2004 and 2003,
respectively. The total accrued interest owed to Abacas between the note payable
and the bridge loan was $430,828 and $230,484 as of December 31, 2004 and 2003,
respectively, and is included in accrued liabilities.

In March 2005, the shareholders of Abacas agreed to cancel $2,050,000 of
principal and accrued interest in return for the Company's issuing 51,250,000
shares of our restricted common stock to certain shareholders of Abacas. No
registration rights were granted.

Additional Information

As of December 31, 2001, Iehab Hawatmeh had loaned us a total of $1,390,125. The
loans were demand loans, bore interest at 10% per annum and were unsecured.
Effective January 14, 2002, we entered into four substantially identical
agreements with existing shareholders pursuant to which we issued an aggregate
of 43,321,186 shares of restricted common stock at a price of $0.075 per share
for $500,000 in cash and the cancellation of $2,749,090 principal amount of our
debt. Two of these agreements were with the Saliba Private Annuity Trust, one of
our principal shareholders, and a related entity, the Saliba Living Trust. The
Saliba trusts are also principals of Abacas Ventures, Inc., which entity
purchased our line of credit in May 2000. Pursuant to the Saliba agreements, the
trusts were issued a total of 26,654,520 shares of common stock in exchange for
$500,000 cash and the cancellation of $1,499,090 of debt. We used the $500,000
cash from the sale of the shares for working capital. As a result of this
transaction, the percentage of our common stock owned by the Saliba Private
Annuity Trust and the Saliba Living Trust increased from approximately 6.73% to
approximately 17.76%. Mr. Trevor Saliba, one of our directors and officers, is a
passive beneficiary of the Saliba Private Annuity Trust. Pursuant to the other
two agreements made in January 2002, we issued an aggregate of 16,666,666 shares
of restricted common stock at a price of $0.075 per share in exchange for the
cancellation of $1,250,000 of notes payable by two shareholders, Mr. Iehab
Hawatmeh (our president, a director and our principal shareholder) and Mr. Rajai
Hawatmeh. Of these shares, 15,333,333 were issued to Iehab Hawatmeh in exchange
for the cancellation of $1,150,000 in debt. As a result of this transaction, the
percentage of our common stock owned by Mr. Hawatmeh increased from 19.9% to
approximately 22.18%.

In February 2000, prior to its acquisition of Vermillion Ventures, Inc., a
public company, Circuit Technology, Inc., while still a private entity, redeemed
680,145 shares (as presently constituted) of common stock held by Raed Hawatmeh,
who was a director of Circuit Technology, Inc. at that time, in exchange for
$80,000 of expenses paid on behalf of the director. No other stated or unstated
rights, privileges, or agreements existed in conjunction with this redemption.
This transaction was consistent with other transactions where shares were
offered for cash.

In 1999, Circuit entered into an agreement with Cogent Capital Corp., or
"Cogent," a financial consulting firm, whereby Cogent agreed to assist and
provide consulting services to Circuit in connection with a possible merger or
acquisition. Pursuant to the terms of this agreement, we issued 800,000
(pre-forward split) restricted shares (12,000,000 post-forward split shares) of
our common stock to Cogent in July 2000 in connection with our acquisition of
the assets and certain liabilities of Circuit. The principal of Cogent was
appointed a director of Circuit after entering into the financial consulting
agreement and resigned as a director prior to the acquisition of Circuit by
Vermillion Ventures, Inc. on July 1, 2000.



                                       33
<PAGE>

Also, as of December 31, 2004 the company owed I&R Properties, LLC, the previous
owner of our principal office and manufacturing facility for unpaid accrued rent
and accrued interest. The Company settled with owed I&R Properties, LLC., on
accrued rent and interest of $400,000 by issuing 10,000,000 shares of
unregistered common stock in March 2005.

Management believed at the time of each of these transactions and continues to
believe that each of these transactions were as fair to the Company as could
have been made with unaffiliated third parties.

Purchase of Interests in Landlord

On March 31, 2005, the Company entered into a Membership Acquisition Agreement
(the "Acquisition Agreement") with Rajayee Sayegh (the "Seller") for the
purchase of one hundred percent (100%) of the membership interests in PFE
Properties LLC, a Utah limited liability company ("PFE"). Under the Acquisition
Agreement, the Company agreed to issue twenty million (20,000,000) shares of its
restricted common stock, with a fair value of $800,000 on the date of issuance.
No registration rights were granted. The shares were issued without registration
under the 1933 Act in reliance on Section 4(2) of the Securities Act of 1933, as
amended (the "1933 Act"), and the rules and regulations promulgated thereunder.

The primary asset of PFE is its rights, titles and interests in and to a parcel
of real property, together with any improvements, rents and profits thereon or
associated therewith, located at 4125 S. 6000 W., West Valley City, Utah, 84128,
where the Company presently has its headquarters and manufacturing facility.

Prior to the purchase of the membership interests, on December 17, 2003, the
Company had entered into a ten-year lease with PFE for the property. The lease
payments were $16,974. Following the acquisition of the PFE interests, PFE will
continue to own the building, and the Company will continue to make lease
payments under the 2003 lease.

Item 6.      Exhibits

         Exhibits:

         10       Amendment No. 2 to Exclusive Manufacturing Agreement between
                  CirTran Corporation and Advanced Beauty Solutions, LLC, dated
                  as of June 30, 2005.
         31       Certification
         32       Certification Pursuant to 18 U.S.C. Section 1350, as Adopted
                  Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002




                                       34
<PAGE>


                                   SIGNATURES

In accordance with the Securities Exchange Act of 1934, the registrant caused
this report to be signed on its behalf by the undersigned thereunto duly
authorized.


                                    CIRTRAN CORPORATION

Date:   August 12, 2005             By: /s/ Iehab Hawatmeh

                                    Iehab J. Hawatmeh
                                    President and Chief Financial Officer




                                       35