----

----

|          New      Jersey                                         22-1848316 -------------------------------                     -----------------------(State      or Other Jurisdiction      of                     (I.R.S.      Employer Identification No.)                                                                                         Incorporation orOrganization) |
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

----

|                                                                                                   |   | Page   |   |   |
|--------------------------------------------------------------------------------------------------------|--------|--------|--------|--------|
|                                                                                                   |   |   |   |   |
| Condensed      Balance Sheets as of June 30, 2010                                                      |   | F-3    |   |   |
| Condensed      Statements of Operations for the three and six months ended June 30, 2010      and 2009 |   | F-4    |   |   |
| Condensed      Statements of Cash Flows for the six months ended June 30, 2010 and      2009           |   | F-5    |   |   |
| Notes      to Condensed Financial Statements                                                           |   | F-5    |   |   |
|                                                                                                   |   |   |   |   |

----

| Worlds.com      Inc                                                                                                                                                               |
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| Balance      Sheets                                                                                                                                                               |
| June      30, 2010 and December 31, 2009                                                                                                                                          |
|                                                                                                                                                                              |   | Unaudited |   |   |   |   |   |
|                                                                                                                                                                              | Audited |   |
|                                                                                                                                                                              |   | 30-Jun-10 |   |   |   | 31-Dec-09 |   |
| Current      Assets                                                                                                                                                               |   |   |   |   |   |   |   |
| Cash      and cash equivalents                                                                                                                                                    |   | $ | 27,380 |   |   |   | $ | - |   |
| Restricted      Cash                                                                                                                                                              |   |   | 417,500 |   |   |   |   | - |   |
| Total      Current Assets                                                                                                                                                         |   |   | 444,880 |   |   |   |   | 0 |   |
|                                                                                                                                                                              |   |   |   |   |   |   |   |   |   |
| Property      and equipment, net of                                                                                                                                               |   |   |   |   |   |   |   |   |   |
| accumulated      depreciation                                                                                                                                                     |   |   | 2,321 |   |   |   |   | 3,883 |   |
|                                                                                                                                                                              |   |   |   |   |   |   |   |   |   |
| TOTAL      ASSETS                                                                                                                                                                 |   | $ | 447,201 |   |   |   | $ | 3,883 |   |
|                                                                                                                                                                              |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                              |   |   |   |   |   |   |   |   |   |
| Current      Liabilities                                                                                                                                                          |   |   |   |   |   |   |   |   |   |
| Cash      Overdraft                                                                                                                                                               |   |  $ | - |   |   |   | $ | 1,175 |   |
| Accounts      payable                                                                                                                                                             |   |   | 782,784 |   |   |   |   | 782,784 |   |
| Contingent      Deposit                                                                                                                                                           |   |   | 417,500 |   |   |   |   |   |   |
| Accrued      expenses                                                                                                                                                             |   |   | 1,678,435 |   |   |   |   | 1,589,587 |   |
| Loan      payable officer                                                                                                                                                         |   |   | - |   |   |   |   | 4,000 |   |
| Deferred      Revenue                                                                                                                                                             |   |   | 466,950 |   |   |   |   | 541,950 |   |
| Notes      Payable                                                                                                                                                                |   |   | 773,279 |   |   |   |   | 948,279 |   |
|                                                                                                                                                                              |   |   |   |   |   |   |   |   |   |
| Total      Current Liabilities                                                                                                                                                    |   |   | 4,118,948 |   |   |   |   | 3,867,776 |   |
|                                                                                                                                                                              |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                              |   |   |   |   |   |   |   |   |   |
| Stockholders      (Deficit)                                                                                                                                                       |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                              |   |   |   |   |   |   |   |   |   |
| Common      stock (Par value $0.001 authorized 65,000,000 shares, issued and      outstanding 57,456,324 and 53,663,758 at June 30, 2010 and December 31,      2009 respectively) |   | $ | 57,455 |   |   |   | $ | 53,663 |   |
| Additional      Paid in Capital                                                                                                                                                   |   |   | 22,586,280 |   |   |   |   | 22,258,713 |   |
| Accumulated      Deficit                                                                                                                                                          |   |   | (26,315,482 | ) |   |   |   | (26,176,269 | ) |
| Total      stockholders deficit                                                                                                                                                   |   |   | (3,671,747 | ) |   |   |   | (3,863,893 | ) |
|                                                                                                                                                                              |   |   |   |   |   |   |   |   |   |
| Total      Liabilities and stockholders deficit                                                                                                                                   |   | $ | 447,201 |   |   |   | $ | 3,883 |   |
|                                                                                                                                                                              |   |   |   |   |   |   |   |   |   |
| See      Notes to Condensed FinancialStatements                                                                                                                                   |

----

| Worlds.com      Inc                                                                                    |
|--------------------------------------------------------------------------------------------------------|
| Condensed      Statements of Operations for the three and six months ended June 30, 2010      and 2009 |
|                                                                                                   |   |   |   |   |   |   |   |
|                                                                                                   |   |   | Six      months ended June 30, |   |   | Three      months ended June 30, |   |
|                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                   |   |   | 2010 |   |   | 2009 |   |   | 2010 |   |   | 2009 |   |
| Revenues                                                                                               |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                   | Revenue |   | $ | 75,574 |   |   | $ | 90,593 |   |   | $ | 38 |   |   | $ | 90,099 |   |
|                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Total                                                                                                  |   |   |   | 75,574 |   |   |   | 90,593 |   |   |   | 38 |   |   |   | 90,099 |   |
|                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Cost      and Expenses                                                                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                   | Cost      of Revenue |   |   | 8,112 |   |   |   | 148,487 |   |   |   | 3,331 |   |   |   | 25,300 |   |
|                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                   | Gross      Profit (Loss) |   |   | 67,462 |   |   |   | (57,894 | ) |   |   | (3,293 | ) |   |   | 64,799 |   |
|                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                   | Selling,      General & Admin. |   |   | 206,675 |   |   |   | 214,314 |   |   |   | 122,271 |   |   |   | 94,565 |   |
|                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                   | Operating      loss |   |   | (139,213 | ) |   |   | (272,208 | ) |   |   | (125,565 | ) |   |   | (29,766 | ) |
|                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Other      Income Expense                                                                              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                   | Interest      Expense |   |   | - |   |   |   | 1,605 |   |   |   | - |   |   |   | 1,605 |   |
|                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Net      (Loss)                                                                                        |   | $ | (139,213 | ) |   | $ | (273,813 | ) |   | $ | (125,565 | ) |   | $ | (31,371 | ) |
|                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Weighted      Average Loss per share                                                                   |   |   | (0.00) |   |   |   | (0.01) |   |   |   | (0.00) |   |   |   | (0.00) |   |
|                                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| See      Notes to Condensed FinancialStatements                                                        |

----

| Worlds.com      Inc                                                                                                                                                                                                                                                                                   |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| Condensed      Statements of Cash Flows for the six months ended June 30, 2010 and      2009                                                                                                                                                                                                          |
|                                                                                                                                                                                                                                                                                                  |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                  |   | 30-Jun-10 |   |   | 30-Jun-09 |   |
| Cash      flows from operating activities                                                                                                                                                                                                                                                             |   |   |   |   |   |   |
| Net      profit/(loss)                                                                                                                                                                                                                                                                                |   | $ | (139,213 | ) |   | $ | (273,813 | ) |
| Adjustments      to reconcile net loss to net cash used                                                                                                                                                                                                                                               |   |   |   |   |   |   |   |   |
| in      operating activities                                                                                                                                                                                                                                                                          |   |   |   |   |   |   |   |   |
| Depreciation                                                                                                                                                                                                                                                                                          |   |   | 1,562 |   |   |   | 1,815 |   |
| Issuance      of common stock for services renderred                                                                                                                                                                                                                                                  |   |   | 10,900 |   |   |   |   |   |
| Changes      in operating assets and liabilities                                                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |
| Cash      Overdraft                                                                                                                                                                                                                                                                                   |   |   | (1,175 | ) |   |   |   |   |
|                                                                                                                                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
| Accounts      payable and accrued expenses                                                                                                                                                                                                                                                            |   |   | 88,847 |   |   |   | 64,210 |   |
| Contingent      Deposit                                                                                                                                                                                                                                                                               |   |   | 417,500 |   |   |   |   |   |
| Deferred      revenue                                                                                                                                                                                                                                                                                 |   |   | (75,000 | ) |   |   | (90,000 | ) |
|                                                                                                                                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
| Net      cash used in operating activities                                                                                                                                                                                                                                                            |   |   | 303,421 |   |   |   | (297,788 | ) |
|                                                                                                                                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
| Cash      flows from financing activities                                                                                                                                                                                                                                                             |   |   |   |   |   |   |   |   |
| Proceeds  from      exercise of warrants                                                                                                                                                                                                                                                    |   |   | 145,459 |   |   |   | 250 |   |
| Proceeds      from issuance of notes payable                                                                                                                                                                                                                                                          |   |   |   |   |   |   | 175,000 |   |
| Repayment      of officer loan payable                                                                                                                                                                                                                                                                |   |   | (4,000 | ) |   |   |   |   |
|                                                                                                                                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
| Net      cash provided by financing activities                                                                                                                                                                                                                                                        |   |   | 141,459 |   |   |   | 175,250 |   |
|                                                                                                                                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
| Net      increase/(decrease) in cash                                                                                                                                                                                                                                                                  |   |   | 444,880 |   |   |   | (122,538 | ) |
|                                                                                                                                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
| Cash      beginning of period                                                                                                                                                                                                                                                                         |   |   | 0 |   |   |   | 166,535 |   |
|                                                                                                                                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
| Cash      end of period                                                                                                                                                                                                                                                                               |   | $ | 444,880 |   |   | $ | 43,997 |   |
|                                                                                                                                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
| Supplemental      disclosure of cash flow information:                                                                                                                                                                                                                                                |   |   |   |   |   |   |   |   |
| Cash      paid during the period for                                                                                                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
|  Interest                                                                                                                                                                                                                                                                                        |   | $ | - |   |   | $ | - |   |
|                                               Income      taxes |   | $ | - |   |   | $ | - |   |
|                                                                                                                                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
| See      Notes to Condensed Financial Statements                                                                                                                                                                                                                                                      |   |

----

----

| ·   | VIP      subscriptions to our Worlds Ultimate 3-D Chat  service. |
|--------------------|------------------------------------------------------------------|

----

----

| 31.1   |   | Certification of Chief Executive      Officer                                                                                 |
|--------|--------|-------------------------------------------------------------------------------------------------------------------------------|
|   |   |                                                                                                                          |
| 31.2   |   | Certification of Chief Financial      Officer                                                                                 |
|   |   |                                                                                                                          |
| 32.1   |   | Statement required by 18 U.S.C.      Section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act      of 2002. |
|   |   |                                                                                                                          |
| 32.2   |   | Statement required by 18 U.S.C.      Section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act      of 2002. |

----

|         /s/ Thomas KidrinBy: Thomas      Kidrin       President      and CEO         /s/ ChristopherRyanBy: Christopher      Ryan       Chief      Financial Officer |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|                                                                                                                                                                                                                                                                                                                                      |

----

| Exhibit      No. |   | Description                                                                                                                   |
|------------------|--------|-------------------------------------------------------------------------------------------------------------------------------|
|             |   |                                                                                                                          |
| 31.1             |   | Certification of Chief Executive      Officer                                                                                 |
|             |   |                                                                                                                          |
| 31.2             |   | Certification of Chief Financial      Officer                                                                                 |
|             |   |                                                                                                                          |
| 32.1             |   | Statement      required by 18 U.S.C. Section 1350, as adopted pursuant to section 906 of      the Sarbanes-Oxley Act of 2002. |
|             |   |                                                                                                                          |
| 32.2             |   | Statement required by 18 U.S.C.      Section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act      of 2002. |