----

----

----

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, 2004                                                                      |   | 3          |   |   |
| Condensed                 Statements of Operations for the three and nine months ended                September 30, 2004 and 2003 |   | 4          |   |   |
| Condensed                Statement of Cash Flows for the nine months ended September 30, 2004                and                2003        |   | 5          |   |   |
| Notes                to Financial Statements                                                                                                |   | 6to 9 |   |   |
|                                                                                                                                        |   |       |   |   |

----

| Worlds.com,                    IncBalance                    Sheetd(Unaudited)Asof                    September 30, 2004 |
|--------------------------------------------------------------------------------------------------------------------------|
| Current                    Assets                                                                                        |   |   |
|  Cash                    and cash                    equivalents                                                    |   |  $ | 1,846 |   |
|  Accounts                    recievable                                                                             |   |   | -  |   |
| Prepaid                    Expenses                                                                                      |   |   | -  |   |
| Inventory                                                                                                                |   |   | -  |   |
|                                                                                                                     |   |   |   |   |
|                                                                                                                     |   |   |   |   |
| Total                    Current                    Assets                                                               |   |   | 1,846 |   |
|                                                                                                                     |   |   |   |   |
| Property,                    equipment software                    dev  net of                                 |   |   |   |   |
| accumulated                    depreciation                                                                              |   |   | - |   |
|                                                                                                                     |   |   |   |   |
|                                                                                                                     |   |   |   |   |
| TOTAL                    ASSETS                                                                                          |   |   | 1,846 |   |
|                                                                                                                     |   |   |   |   |
|                                                                                                                     |   |   |   |   |
|                                                                                                                     |   |   |   |   |
| Current                    Liabilities                                                                                   |   |   |   |   |
|  Accounts                    payable                                                                                |   |   | 1,145,704 |   |
| Accrued                    expenses                                                                                      |   |   | 1,050,678 |   |
| Deferred                    Revenue                                                                                      |   |   | 631,950 |   |
|  Current                    maturities notes                    payable                                             |   |   | 2,245,045 |   |
|                                                                                                                     |   |   |   |   |
| Total                    Current                    Liabilities                                                          |   |   | 5,073,378 |   |
|                                                                                                                     |   |   |   |   |
|                                                                                                                     |   |   |   |   |
| Stockholders                    Equity                    (Deficit)                                                      |   |   |   |   |
|                                                                                                                     |   |   |   |   |
| Common                    stock                                                                                          |   |   | 33,824 |   |
|  Additional                    Paid in                    Capital                                                   |   |   | 20,146,723 |   |
|  Accumulated                    Deficit                                                                             |   |   | (25,252,078 | ) |
|                                                                                                                     |   |   |   |   |
|  Total                    stockholders                    deficit                                                   |   |  $ | (5,071,532 | ) |
|                                                                                                                     |   |   |   |   |
|  Total                    Liabilities and                    stockholders deficit               |   |  $ | 1,846 |   |

----

| Worlds.com,                    Inc.Statements                    of Operations(Unaudited)For                    the                    three and nine months ended September 30, 2004 and 2003 |
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|                                                                                                                                                                                           |   |   | Nine                    months ended September                    30, |   |   | Three                    months ended September                    30, |   |
|                                                                                                                                                                                           |   |   | 2004 |   |   | 2003 |   |   | 2004 |   |   | 2003 |   |
| Revenues                                                                                                                                                                                       |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                           | Revenue |   |  $ | 86,921 |   |   |  $ | 71,185 |   |   |  $ | 15,009 |   |   |  $ | 60,946 |   |
|                                                                                                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Total                                                                                                                                                                                          |   |   |   | 86,921 |   |   |   | 71,185 |   |   |   | 15,009 |   |   |   | 60,946 |   |
|                                                                                                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Cost                    and                    Expenses                                                                                                                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                           | Cost                    of                    Revenue |   |   | 89,601 |   |   |   | 91,018 |   |   |   | - |   |   |   | 68,187 |   |
|                                                                                                                                                                                           | Selling                    General &                    Admin |   |   | 11,706 |   |   |   | 2,298 |   |   |   | 22,811 |   |   |   | - |   |
|                                                                                                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                           | Operating                      income                      (loss) |   |   | (14,386 | ) |   |   | (22,131 | ) |   |   | (7,802 | ) |   |   | (7,241 | ) |
|                                                                                                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Other                    Income                    Expense                                                                                                                                     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                           | Interest                    Income |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |
|                                                                                                                                                                                           | Interest                    Expense |   |   | 115,383 |   |   |   | 115,383 |   |   |   | 38,461 |   |   |   | 38,461 |   |
|                                                                                                                                                                                           | Offering                    Expense |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |
|                                                                                                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Net  Loss                                                                                                                                                                            |   |   |  $ | (129,769 | ) |   |  $ | (137,514 | ) |   |  $ | (46,263 | ) |   |  $ | (45,702 | ) |
| 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, 2004 and 2003 |   |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|
|                                                                                                                                                                                  |   | 2004 |   |   | 2003 |   |
|                                                                                                                                                                                  |   |   |   |   |   |   |
| Cash                    flows from operating                    activities                                                                                                            |   |   |   |   |   |   |
|  Net                    Income/(loss)                                                                                                                                            |   |  $ | (129,769 | ) |   |  $ | (137,514 | ) |
|   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                                                                                                                                                                                  |   |   | 13,800 |   |   |   | 18,000 |   |
|                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
|  Net                    cash used in operating                    activities                                                                                                     |   |   | (586 | ) |   |   | (4,131 | ) |
|                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
|   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                                                                                                            |   |   | (586 | ) |   |   | (4,131 | ) |
|                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
|  Cash                    beginning of                    period                                                                                                                  |   |   | 2,432 |   |   |   | 12,750 |   |
|                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
|  Cash                    end of                    period                                                                                                                        |   |  $ | 1,846 |   |   |  $ | 8,619 |   |
|                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                  |   |   |   |   |   |   |   |   |
|   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.      Based on the evaluation, the Certifying Officers concluded that our disclosure      controls and procedures were effective to provide reasonable assurance that      information required as of the end of the period covered by this report 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. |