----

----

----

UNITED      STATES

----

----

----

----

|                                                   New                Jersey                                                                                                                                          22-1848316                                       -------------------------------                                                                                                                         -----------------------                                      (State or other jurisdiction                of                                                                                                                   (I.R.S. Employer ID No.)                                       incorporation or organization) |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

----

----

----

----

PART      I – FINANCIAL INFORMATION

|                                                                                                                                        |   | Page   |   |   |
|---------------------------------------------------------------------------------------------------------------------------------------------|--------|--------|--------|--------|
|                                                                                                                                        |   |   |   |   |
| Condensed                Balance Sheets as of September 30, 2003                                                                            |   | 3      |   |   |
| Condensed                 Statements of Operations for the three and nine months ended                September 30, 2003 and 2002 |   | 4      |   |   |
| Condensed Statement                of Cash Flows for the nine months ended September 30, 2003 and                2002             |   | 5      |   |   |
| Notes                to Financial Statements                                                                                                |   | 6-9    |   |   |
|                                                                                                                                        |   |   |   |   |

----

| Worlds.com,                  Inc.Balance                  Sheets(Unaudited)As of September 30, 2003                     |
|-------------------------------------------------------------------------------------------------------------------------|
| Current                  Assets                                                                                         |   |   |   |
| Cash                  and cash                  equivalents                                                             |   |  $ | 8,619 |   |
| Accounts                  recievable                                                                                    |   |   | - |   |
| Prepaid                  Expenses                                                                                       |   |   | - |   |
| Inventory                                                                                                               |   |   | - |   |
|                                                                                                                    |   |   |   |   |
|                                                                                                                    |   |   |   |   |
| Total                  Current                  Assets                                                                  |   |   | 8,619 |   |
|                                                                                                                    |   |   |   |   |
| Property,                  equipment software                  dev  net of                                    |   |   |   |   |
| accumulated                  depreciation                                                                               |   |   | - |   |
|                                                                                                                    |   |   |   |   |
|                                                                                                                    |   |   |   |   |
| TOTAL                  ASSETS                                                                                           |   |   | 8,619 |   |
|                                                                                                                    |   |   |   |   |
|                                                                                                                    |   |   |   |   |
|                                                                                                                    |   |   |   |   |
| Current                  Liabilities                                                                                    |   |   |   |   |
| Accounts                  payable                                                                                       |   |   | 1,145,704 |   |
| Accrued                  expenses                                                                                       |   |   | 896,834 |   |
| Deferred                  Revenue                                                                                       |   |   | 631,950 |   |
| Current                  maturities notes                  payable                                                      |   |   | 2,233,969 |   |
|                                                                                                                    |   |   |   |   |
| Total                  Current                  Liabilities                                                             |   |   | 4,908,458 |   |
|                                                                                                                    |   |   |   |   |
|                                                                                                                    |   |   |   |   |
| Stockholders                  Equity                  (Deficit)                                                         |   |   |   |   |
|                                                                                                                    |   |   |   |   |
| Common                  stock                                                                                           |   |   | 33,824 |   |
| Additional                  Paid in                  Capital                                                            |   |   | 20,146,723 |   |
| Accumulated                  Deficit                                                                                    |   |   | (25,080,385 | ) |
|                                                                                                                    |   |   |   |   |
| Total                  stockholders                  deficit                                                            |   |  $ | (4,899,839 | ) |
|                                                                                                                    |   |   |   |   |
| Total                  Liabilities and stockholders                  deficit                                            |   |  $ | 8,619 |   |
| The                  accompanying notes are an integral part of these financial                  statements.  |

----

| Worlds.com,                  Inc.Statements of                  Operations(Unaudited)For                  the                  three and nine months ended September 30, 2003 and 2002 |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|                                                                                                                                                                                        |   |   | Nine                  months ended September                  30, |   |   | Three                  months ended September                  30, |   |
|                                                                                                                                                                                        |   |   | 2003 |   |   | 2002 |   |   | 2003 |   |   | 2002 |   |
| Revenues                                                                                                                                                                                    |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                        | Revenue |   |  $ | 71,185 |   |   | $  | 139,037 |   |   |  $ | 60,946 |   |   |  $ | 16,791 |   |
|                                                                                                                                                                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Total                                                                                                                                                                                       |   |   |   | 71,185 |   |   |   | 139,037 |   |   |   | 60,946 |   |   |   | 16,791 |   |
|                                                                                                                                                                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Cost                  and                  Expenses                                                                                                                                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                        | Cost                  of                  Revenue |   |   | 91,018 |   |   |   | 65,659 |   |   |   | 68,187 |   |   |   | 26,785 |   |
|                                                                                                                                                                                        | Selling                  General &                  Admin |   |   | 2,298 |   |   |   | (1,547 | ) |   |   | - |   |   |   | 21,332 |   |
|                                                                                                                                                                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                        | Operating                  income (loss) |   |   | (22,131 | ) |   |   | 74,925 |   |   |   | (7,241 | ) |   |   | (31,326 | ) |
|                                                                                                                                                                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Other                  Income                  Expense                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                        | Interest                  Income |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |
|                                                                                                                                                                                        | Interest                  Expense |   |   | 115,383 |   |   |   | 115,383 |   |   |   | 38,461 |   |   |   | 38,461 |   |
|                                                                                                                                                                                        | Offering                  Expense |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |
|                                                                                                                                                                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Net                  Loss                                                                                                                                                                   |   |  $ | (137,514 | ) |   |  $ | (40,458 | ) |   |  $ | (45,702 | ) |   |  $ | (69,787 | ) |
|                                                                                                                                                                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| The                  accompanying notes are an integral part of these financial                  statements.                                                                      |

----

| Worlds.com,                  Inc.Statements                  of Cash Flows(Unaudited)For                  the                  nine months ended September 30, 2003 and 2002 |
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|                                                                                                                                                                         |   | 2003 |   |   | 2002 |   |
|                                                                                                                                                                         |   |   |   |   |   |   |
| Cash                  flows from operating                  activities                                                                                                       |   |   |   |   |   |   |
|  Net                  Income/(loss)                                                                                                                                     |   |  $ | (137,514 | ) |   |  $ | (40,457 | ) |
|    Adjustments                  to                  reconcile net loss to net cash used                                                                       |   |   |   |   |   |
|  in                  operating                  activities                                                                                                              |   |   |   |   |   |   |   |   |
| Dep&                  amort                                                                                                                                              |   |   |   |   |   |   | - |   |
|    Accretion                  of                  deferred revenue                                                                                            |   |   |   |   |   |   | (66,937 | ) |
| Accounts                  receivable                                                                                                                                         |   |   |   |   |   |   |   |   |
|    Prepaid                  expenses and other current assets                                                                                                 |   |   |   |   |   |   |   |   |
| inventories                                                                                                                                                                  |   |   |   |   |   |   |   |   |
|    accounts                  payable                  and accrued expenses                                                                                    |   |   | 115,383 |   |   |   | 103,622 |   |
| Loan                                                                                                                                                                         |   |   | 18,000 |   |   |   | 7,100 |   |
|                                                                                                                                                                         |   |   |   |   |   |   |   |   |
|    Net                  cash used in                  operating activities                                                                                    |   |   | (4,131 | ) |   |   | 3,328 |   |
|                                                                                                                                                                         |   |   |   |   |   |   |   |   |
|   Cash                  flows from                  investing activities                                                                                           |   |   |   |   |   |   |   |   |
|   Acquisition                  of                  property and equipment                                                                                          |   |   | - |   |   |   | - |   |
|                                                                                                                                                                         |   |   |   |   |   |   |   |   |
|                                                                                                                                                                         |   |   |   |   |   |   |   |   |
|   Net                  cash used in                  investing activities                                                                                          |   |   | - |   |   |   | - |   |
|                                                                                                                                                                         |   |   |   |   |   |   |   |   |
|                                                                                                                                                                         |   |   |   |   |   |   |   |   |
|   Cash                  flows from                  financing activities                                                                                           |   |   |   |   |   |   |   |   |
|                                                                                                                                                                         |   |   |   |   |   |   |   |   |
|   Net                  cash provided                  from investing activities                                                                                    |   |   | - |   |   |   | - |   |
|                                                                                                                                                                         |   |   |   |   |   |   |   |   |
|   Net                  increase(decrease) in cash                                                                                                                  |   |   | (4,131 | ) |   |   | 3,328 |   |
|                                                                                                                                                                         |   |   |   |   |   |   |   |   |
|    Cash                  beginning                  of period                                                                                                 |   |   | 12,750 |   |   |   | 5,888 |   |
|                                                                                                                                                                         |   |   |   |   |   |   |   |   |
|    Cash                  end of                  period                                                                                                       |   |  $ | 8,619 |   |   |  $ | 9,216 |   |
|                                                                                                                                                                         |   |   |   |   |   |   |   |   |
|                                                                                                                                                                         |   |   |   |   |   |   |   |   |
|   Supplemental                  disclosure of cash flow information:                                                                                               |   |   |   |   |   |   |   |   |
|   Cash                  paid during the                  year for                                                                                                  |   |   |   |   |   |   |   |   |
| Interest                                                                                                                                                                     |   |   | - |   |   |   | - |   |
| Income                  taxes                                                                                                                                                |   |   | - |   |   |   | - |   |
| The                  accompanying notes are an integral part of these financial                  statements.                                                       |

----

----

----

----

Liquidity      and Capital Resources

    During      the first quarter of 2008, our Certifying      Officers evaluated the effectiveness of our disclosure controls and procedures      as of the end of the period covered by this report. Based on the evaluation,      the      Certifying Officers concluded that our disclosure controls and procedures were      effective to provide reasonable assurance that information required to be      disclosed by us in the reports that we file or submit under the Exchange Act      is      recorded, processed, summarized and reported, within the time periods specified      in the applicable rules and forms, and that it is accumulated and communicated      to our management, including the Certifying Officers, as appropriate to allow      timely decisions regarding required disclosure.

----

None.

----

|                                          By: /s/                Thomas                Kidrin                                              Thomas                Kidrin                                               President,                CEO and                Treasurer                                              By: /s/                Christopher                Ryan                                             Christopher                Ryan                                             Chief                Financial Officer and                                             Principal                Accounting Officer |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |

----

XHIBITS

| 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. |