----

----

----

UNITED      STATES

----

----

----

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

----

|                                                                                                                                            |   | Page   |   |   |
|-------------------------------------------------------------------------------------------------------------------------------------------------|--------|--------|--------|--------|
|                                                                                                                                            |   |   |   |   |
| Condensed                Balance Sheets as of September 30, 2005                                                                                |   | 3      |   |   |
| Condensed                Statements of Operations for the three and nine months ended September                30,                2005 and 2004 |   | 4      |   |   |
| Condensed                Statements of Cash Flow for the nine months ended September 30, 2005                and 2004                      |   | 5      |   |   |
| Notes                to Financial Statements                                                                                                    |   | 6-9    |   |   |
|                                                                                                                                            |   |   |   |   |

----

| Worlds.com,                Inc.Balance                Sheets(Unaudited)As                of                September 30, 2005 |
|-------------------------------------------------------------------------------------------------------------------------------|
| Current                Assets                                                                                                 |   |   |   |
|  Cash                and cash                equivalents                                                                 |   |  $ | (634 | ) |
| Accounts                recievable                                                                                            |   |   | -  |   |
| Prepaid                Expenses                                                                                               |   |   | -  |   |
| Inventory                                                                                                                     |   |   | -  |   |
|                                                                                                                          |   |   |   |   |
|                                                                                                                          |   |   |   |   |
| Total                Current                Assets                                                                            |   |   | (634 | ) |
|                                                                                                                          |   |   |   |   |
|  Property,                equipment                software dev  net of                                        |   |   |   |   |
|  accumulated                depreciation                                                                                 |   |   | - |   |
|                                                                                                                          |   |   |   |   |
|                                                                                                                          |   |   |   |   |
| TOTAL                ASSETS                                                                                                   |   |   | (634 | ) |
|                                                                                                                          |   |   |   |   |
|                                                                                                                          |   |   |   |   |
|                                                                                                                          |   |   |   |   |
| Current                Liabilities                                                                                            |   |   |   |   |
| Accounts                payable                                                                                               |   |   | 1,145,704 |   |
| Accrued                expenses                                                                                               |   |   | 1,060,522 |   |
| Deferred                Revenue                                                                                               |   |   | 631,950 |   |
|  Current                maturities notes                payable                                                          |   |   | 2,088,671 |   |
|                                                                                                                          |   |   |   |   |
| Total                Current                Liabilities                                                                       |   |   | 4,926,847 |   |
|                                                                                                                          |   |   |   |   |
|                                                                                                                          |   |   |   |   |
| Stockholders                Equity                (Deficit)                                                                   |   |   |   |   |
|                                                                                                                          |   |   |   |   |
| Common                stock                                                                                                   |   |   | 33,824 |   |
|  Additional                Paid in                Capital                                                                |   |   | 20,146,723 |   |
| Accumulated                Deficit                                                                                            |   |   | (25,108,028 | ) |
|                                                                                                                          |   |   |   |   |
|  Total                stockholders                deficit                                                                |   |   | (4,927,481 | ) |
|                                                                                                                          |   |   |   |   |
|  Total                Liabilities and                stockholders deficit                                                |   |  $ | (634 | ) |
| The                accompanying notes are an integral part of the financial                statements.                        |

----

| Worlds.com,                Inc.Statements                of Operations(Unaudited)For                the                three and nine months ended September 30, 2005 and 2004 |
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|                                                                                                                                                                           |   |   | Nine                months ended September                30, |   |   | Three                months ended September                30, |   |
|                                                                                                                                                                           |   |   | 2005 |   |   | 2004 |   |   | 2005 |   |   | 2004 |   |
| Revenues                                                                                                                                                                       |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                           | Revenue |   |  $ | 92,112 |   |   |  $ | 86,921 |   |   |  $ | 1,872 |   |   |  $ | 15,009 |   |
|                                                                                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Total                                                                                                                                                                          |   |   |   | 92,112 |   |   |   | 86,921 |   |   |   | 1,872 |   |   |   | 15,009 |   |
|                                                                                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Cost                and                Expenses                                                                                                                                |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                           | Cost                of                Revenue |   |   | 88,940 |   |   |   | 89,601 |   |   |   | - |   |   |   | - |   |
|                                                                                                                                                                           | Selling                General &                Admin |   |   | 20,739 |   |   |   | 11,706 |   |   |   | 9,317 |   |   |   | 22,811 |   |
|                                                                                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                           | Operating                  income                  (loss) |   |   | (17,566 | ) |   |   | (14,386 | ) |   |   | (7,445 | ) |   |   | (7,802 | ) |
|                                                                                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Other                Income                Expense                                                                                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                           | Interest                Income |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |
|                                                                                                                                                                           | Interest                Expense |   |   | 115,383 |   |   |   | 115,383 |   |   |   | 38,461 |   |   |   | 38,461 |   |
|                                                                                                                                                                           | Offering                Expense |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |
|                                                                                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Net                Loss                                                                                                                                                        |   |  $ | (132,949 | ) |   |  $ | (129,769 | ) |   |  $ | (45,906 | ) |   |  $ | (46,263 | ) |
| The                accompanying notes are an integral part of the financial                statements.                                                                         |

----

| Worlds.com,                Inc.Statements of                Cash Flow(Unaudited)For                the                nine months ended September 30, 2005 and 2004 |
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|                                                                                                                                                                     |   | 2005 |   |   | 2004 |   |
|                                                                                                                                                                     |   |   |   |   |   |   |
| Cash                flows from operating                activities                                                                                                       |   |   |   |   |   |   |
| Net                Income/(loss)                                                                                                                                         |   |  $ | (132,949 | ) |   |  $ | (129,769 | ) |
|  Adjustments                to reconcile                net loss to net cash used                                                                                   |   |   |   |   |   |   |   |   |
|  in                operating                activities                                                                                                              |   |   | - |   |   |   | - |   |
|  Dep&                amort                                                                                                                                      |   |   |   |   |   |   |   |   |
| Accretion                of deferred                revenue                                                                                                              |   |   | - |   |   |   | - |   |
|  Accounts                receivable                                                                                                                                 |   |   | - |   |   |   | - |   |
| Prepaid                expenses and other current                assets                                                                                                  |   |   |   |   |   |   |   |   |
|  inventories                                                                                                                                                        |   |   | - |   |   |   | - |   |
| accounts                payable and accrued                expenses                                                                                                      |   |   | 115,383 |   |   |   | 115,383 |   |
|  Loan                                                                                                                                                               |   |   | 14,900 |   |   |   | 13,800 |   |
|                                                                                                                                                                     |   |   |   |   |   |   |   |   |
| Net                cash used in operating                activities                                                                                                      |   |   | (2,666 | ) |   |   | (586 | ) |
|                                                                                                                                                                     |   |   |   |   |   |   |   |   |
|  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                                                                                                             |   |   | (2,666 | ) |   |   | (586 | ) |
|                                                                                                                                                                     |   |   |   |   |   |   |   |   |
|  Cash                beginning of                period                                                                                                             |   |   | 2,032 |   |   |   | 2,432 |   |
|                                                                                                                                                                     |   |   |   |   |   |   |   |   |
|  Cash                end of                period                                                                                                                   |   |  $ | (634 | ) |   |  $ | 1,846 |   |
|                                                                                                                                                                     |   |   |   |   |   |   |   |   |
|                                                                                                                                                                     |   |   |   |   |   |   |   |   |
|  Supplemental                disclosure of                cash flow information:                                                                                    |   |   |   |   |   |   |   |   |
| Cash                paid during the year                for                                                                                                              |   |   |   |   |   |   |   |   |
|  Interest                                                                                                                                                           |   |   | - |   |   |   | - |   |
|  Income                taxes                                                                                                                                        |   |   | - |   |   |   | - |   |
| The                accompanying notes are an integral part of the 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. |