----

----

----

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 March 31, 2004                                                                       |   | 3      |   |   |
| Condensed                 Statements of Operations for the three months ended March 31, 2004                and                2003 |   | 4      |   |   |
| Condensed                 Statement of Cash Flows for the three months ended March 31, 2004                and                2003  |   | 5      |   |   |
| Notes                to Financial Statements                                                                                        |   | 6-9    |   |   |
|                                                                                                                                     |   |   |   |   |

----

| Worlds.com,                  Inc.Balance                  Sheets(Unaudited)As                  of                  March 31, 2004 |
|-----------------------------------------------------------------------------------------------------------------------------------|
| Current                  Assets                                                                                                   |   |   |   |
| Cash                  and cash                  equivalents                                                                       |   |  $ | 6,798 |   |
|                                                                                                                              |   |   |   |   |
|                                                                                                                              |   |   |   |   |
| Total                  Current                  Assets                                                                            |   |   | 6,798 |   |
|                                                                                                                              |   |   |   |   |
| Property                  and                  equipment  net of                                                        |   |   |   |   |
| accumulated                  depreciation                                                                                         |   |   | - |   |
|                                                                                                                              |   |   |   |   |
|                                                                                                                              |   |   |   |   |
| TOTAL                  ASSETS                                                                                                     |   |   | 6,798 |   |
|                                                                                                                              |   |   |   |   |
|                                                                                                                              |   |   |   |   |
|                                                                                                                              |   |   |   |   |
| Current                  Liabilities                                                                                              |   |   |   |   |
| Accounts                  payable                                                                                                 |   |   | 1,145,704 |   |
| Accrued                  expenses                                                                                                 |   |   | 973,756 |   |
| Deferred                  Revenue                                                                                                 |   |   | 631,950 |   |
| Current                  maturities notes                  payable                                                                |   |   | 2,231,245 |   |
|                                                                                                                              |   |   |   |   |
| Total                  Current                  Liabilities                                                                       |   |   | 4,982,656 |   |
|                                                                                                                              |   |   |   |   |
|                                                                                                                              |   |   |   |   |
| Stockholders                  Equity                  (Deficit)                                                                   |   |   |   |   |
|                                                                                                                              |   |   |   |   |
| Common                  stock                                                                                                     |   |   | 33,824 |   |
| Additional                  Paid in                  Capital                                                                      |   |   | 20,146,723 |   |
| Accumulated                  Deficit                                                                                              |   |   | (25,156,403 | ) |
|                                                                                                                              |   |   |   |   |
| Total                  stockholders                  deficit                                                                      |   |  $ | (4,975,857 | ) |
|                                                                                                                              |   |   |   |   |
| Total                  Liabilities and stockholders                  deficit                                                      |   |  $ | 6,798 |   |
| The accompanying                  notes                  are an integral part of these financial                  statements.     |

----

| Worlds.com,                  Inc.Statements                  of Operations (Unaudited)For                  the                  three months ended March 31, 2004 and 2003 |
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|                                                                                                                                                                       |   |   | Three                  months ended March                  31, |   |
|                                                                                                                                                                       |   |   | 2004 |   |   | 2003 |   |
|                                                                                                                                                                       |   |   |   |   |   |   |   |
| Revenues                                                                                                                                                                   |   |   |   |   |   |   |   |
|                                                                                                                                                                       | Revenue |   |  $ | 40,569 |   |   |  $ | - |   |
|                                                                                                                                                                       |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                       |   |   |   |   |   |   |   |   |   |
| Cost                  and                  Expenses                                                                                                                        |   |   |   |   |   |   |   |   |
|                                                                                                                                                                       |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                       | Cost                  of                  Revenue |   |   | 28,009 |   |   |   | 11,080 |   |
|                                                                                                                                                                       | Selling                  General &                  Admin |   |   | 8,193 |   |   |   | 2,298 |   |
|                                                                                                                                                                       |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                       | Operating                    income                    (loss) |   |   | 4,366 |   |   |   | (13,378 | ) |
|                                                                                                                                                                       |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                       |   |   |   |   |   |   |   |   |   |
| Other                  Income                  Expense                                                                                                                     |   |   |   |   |   |   |   |   |
|                                                                                                                                                                       | Interest                  Income |   |   | - |   |   |   | - |   |
|                                                                                                                                                                       | Interest                  Expense |   |   | 38,461 |   |   |   | 38,461 |   |
|                                                                                                                                                                       | Offering                  Expense |   |   | - |   |   |   | - |   |
|                                                                                                                                                                       |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                       |   |   |   |   |   |   |   |   |   |
| Net                  Loss                                                                                                                                                  |   |   |  $ | (34,095 | ) |   |  $ | (51,839 | ) |
| The accompanying                  notes                  are an integral part of these financial                  statements.                                              |

----

| Worlds.com,                  Inc.Statements                  of Cash Flows(Unaudited)For                  the                  three months ended March 31, 2004 and 2003 |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|                                                                                                                                                                      |   | 2004 |   |   | 2003 |   |
| Cash                  flows from operating                  activities                                                                                                    |   |   |   |   |   |   |
| Net                  Income/(loss)                                                                                                                                        |   |  $ | (34,095 | ) |   |  $ | (51,840 | ) |
|  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                                                                                       |   |   | 38,461 |   |   |   | 38,461 |   |
| Loan                                                                                                                                                                      |   |   | -  |   |   |   | 6,000 |   |
|                                                                                                                                                                      |   |   |   |   |   |   |   |   |
|   Net                  cash used in                  operating activities                                                                                       |   |   | 4,366 |   |   |   | (7,379 | ) |
|                                                                                                                                                                      |   |   |   |   |   |   |   |   |
|   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                                                                                                          |   |   | 4,366 |   |   |   | (7,379 | ) |
|                                                                                                                                                                      |   |   |   |   |   |   |   |   |
| Cash                  beginning of                  period                                                                                                                |   |   | 2,432 |   |   |   | 12,750 |   |
|                                                                                                                                                                      |   |   |   |   |   |   |   |   |
| Cash                  end of                  period                                                                                                                      |   |  $ | 6,798 |   |   |  $ | 5,371 |   |
|                                                                                                                                                                      |   |   |   |   |   |   |   |   |
|                                                                                                                                                                      |   |   |   |   |   |   |   |   |
|    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 procedure as of the end of the period covered by      this reports. 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.

----

(b)      Reports on Form 8-K

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. |