----

----

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 June 30, 2009 and December 31, 2009                           |   | F-3    |   |   |
| Condensed Statements of Operations for the three and six months ended June 30, 2009 and 2008 |   | F-4    |   |   |
| Condensed Statements of Cash Flows for the six months ended June 30, 2009 and 2008           |   | F-5    |   |   |
| Notes to Condensed Financial Statements                                                      |   | F-6    |   |   |
|                                                                                         |   |   |   |   |

----

| Worlds.com Inc                                                                                                                                                    |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| Balance Sheets                                                                                                                                                    |
| June 30, 2009 and December 31, 2008                                                                                                                               |
|                                                                                                                                                              |   | Unaudited |   |   | (Restated) |   |
|                                                                                                                                                              | Audited |   |
|                                                                                                                                                              |   | 30-Jun-09 |   |   | 31-Dec-08 |   |
| Current Assets                                                                                                                                                    |   |   |   |   |   |   |
| Cash and cash equivalents                                                                                                                                         |   | $ | 43,997 |   |   | $ | 84 |   |
| Certificate of deposit                                                                                                                                            |   |   | - |   |   |   | 166,451 |   |
|                                                                                                                                                              |   |   |   |   |   |   |   |   |
|                                                                                                                                                              |   |   |   |   |   |   |   |   |
|                                                                                                                                                              |   |   |   |   |   |   |   |   |
|                                                                                                                                                              |   |   |   |   |   |   |   |   |
| Total Current Assets                                                                                                                                              |   |   | 43,997 |   |   |   | 166,535 |   |
|                                                                                                                                                              |   |   |   |   |   |   |   |   |
| Property and equipment, net of                                                                                                                                    |   |   |   |   |   |   |   |   |
| accumulated depreciation                                                                                                                                          |   |   | 5,572 |   |   |   | 7,387 |   |
|                                                                                                                                                              |   |   |   |   |   |   |   |   |
|                                                                                                                                                              |   |   |   |   |   |   |   |   |
| TOTAL ASSETS                                                                                                                                                      |   | $ | 49,568 |   |   | $ | 173,922 |   |
|                                                                                                                                                              |   |   |   |   |   |   |   |   |
|                                                                                                                                                              |   |   |   |   |   |   |   |   |
|                                                                                                                                                              |   |   |   |   |   |   |   |   |
| Current Liabilities                                                                                                                                               |   |   |   |   |   |   |   |   |
| Accounts payable                                                                                                                                                  |   | $ | 907,784 |   |   | $ | 542,415 |   |
| Accrued expenses                                                                                                                                                  |   |   | 1,463,376 |   |   |   | 1,423,548 |   |
| Deferred Revenue                                                                                                                                                  |   |   | 541,950 |   |   |   | 631,950 |   |
| Notes Payable                                                                                                                                                     |   |   | 948,279 |   |   |   | 773,279 |   |
|                                                                                                                                                              |   |   |   |   |   |   |   |   |
| Total Current Liabilities                                                                                                                                         |   |   | 3,861,390 |   |   |   | 3,371,192 |   |
|                                                                                                                                                              |   |   |   |   |   |   |   |   |
|                                                                                                                                                              |   |   |   |   |   |   |   |   |
| Stockholders (Deficit)                                                                                                                                            |   |   |   |   |   |   |   |   |
|                                                                                                                                                              |   |   |   |   |   |   |   |   |
| Common stock (Par value $.001 authorized 65,000,000 shares, issued and outstanding 52,412,749 and 52,387,749 at June 30,2009 and December 31, 2008, respectively) |   | $ | 52,412 |   |   | $ | 52,387 |   |
| Additional Paid in Capital                                                                                                                                        |   |   | 21,894,661 |   |   |   | 21,858,603 |   |
| Accumulated Deficit                                                                                                                                               |   |   | (25,758,894 | ) |   |   | (25,108,260) |   |
|                                                                                                                                                              |   |   |   |   |   |   |   |   |
| Total stockholders deficit                                                                                                                                        |   |   | (3,811,821 | ) |   |   | (3,197,270 | ) |
|                                                                                                                                                              |   |   |   |   |   |   |   |   |
| Total Liabilities and stockholders deficit See notes to Condensed Financial Statements                                                                       |   | $ | 49,568 |   |   | $ | 173,922 |   |
|                                                                                                                                                              |   |   |   |   |   |   |   |   |
|                                                                                                                                                              |   |   |   |   |   |   |   |   |
|  See notes to Condensed Financial Statements                                                                                                            |   |

----

|                                                                                                                  |                                                                                           |   |                                                                                                                                                                                                            |         |   |       |   |      |   |   |
|-----------------------------------------------------------------------------------------------------------------------|------------------------------------------------------------------------------------------------|--------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------------|--------|------------|--------|-----------|--------|--------|
|                                                                                                                  |                                                                                           |
|  Worlds.com Inc Condensed Statements of Operationsfor the three and six months ended June 30, 2009 and 2008 |
|                                                                                                                  |                                                                                           |
|                                                                                                                  |                                                                                           |   |                                                                                                                                                                                                            |
|                                                                                                                  |                                                                                           |   |                                                                                                                                                                                                            |
|                                                                                                                  |                                                                                           |   | Six months ended June 30,                           Three monthsendedJune 30, |
|                                                                                                                  |                                                                                           |   |                                                                                                                                                                                                            |         |   | (Restated) |   |      |   |   |   | (Restated) |   |
|                                                                                                                  |                                                                                           |   | 2009                                                                                                                                                                                                            |         |   | 2008       |   |      | 2009   |   |   | 2008 |   |
| Revenues                                                                                                              |                                                                                           |   |                                                                                                                                                                                                            |         |   |       |   |      |   |   |   |   |   |
|                                                                                                                  | Revenue                                                                                        |   | $                                                                                                                                                                                                               | 90,593       |   |       | $      | 91,876    |   |   | $ | 90,099 |   |   | $ | 777 |   |
|                                                                                                                  |                                                                                           |   |                                                                                                                                                                                                            |         |   |       |   |      |   |   |   |   |   |   |   |   |   |
| Total                                                                                                                 |                                                                                           |   |                                                                                                                                                                                                            | 90,593       |   |       |   | 91,876    |   |   |   | 90,099 |   |   |   | 777 |   |
|                                                                                                                  |                                                                                           |   |                                                                                                                                                                                                            |         |   |       |   |      |   |   |   |   |   |   |   |   |   |
|                                                                                                                  |                                                                                           |   |                                                                                                                                                                                                            |         |   |       |   |      |   |   |   |   |   |   |   |   |   |
| Cost and Expenses                                                                                                     |                                                                                           |   |                                                                                                                                                                                                            |         |   |       |   |      |   |   |   |   |   |   |   |   |
|                                                                                                                  |                                                                                           |   |                                                                                                                                                                                                            |         |   |       |   |      |   |   |   |   |   |   |   |   |   |
|                                                                                                                  | Cost of Revenue                                                                                |   |                                                                                                                                                                                                            | 148,487      |   |       |   | 120,319   |   |   |   | 25,300 |   |   |   | 30,771 |   |
|                                                                                                                  |  Warrants expense             |   |                                                                                                                                                                                                            | 35,833  |   |       |   | -    |   |   |   | 35,833 |   |   |   | -  |   |
|                                                                                                                  | Selling, General & Admin.                                                                  |   |                                                                                                                                                                                                            | 214,314      |   |       |   | 218,026   |   |   |   | 94,565 |   |   |   | 108,521 |   |
|                                                                                                                  |                                                                                           |   |                                                                                                                                                                                                            |         |   |       |   |      |   |   |   |   |   |   |   |   |   |
|                                                                                                                  | Operating loss                                                                                 |   |                                                                                                                                                                                                            | (308,041)    |   |       |   | (246,469) |   |   |   | (65,599 | ) |   |   | (138,515) |   |
|                                                                                                                  |                                                                                           |   |                                                                                                                                                                                                            |         |   |       |   |      |   |   |   |   |   |   |   |   |   |
|                                                                                                                  |                                                                                           |   |                                                                                                                                                                                                            |         |   |       |   |      |   |   |   |   |   |   |   |   |   |
| Other Income Expense                                                                                                  |                                                                                           |   |                                                                                                                                                                                                            |         |   |       |   |      |   |   |   |   |   |   |   |   |
|                                                                                                                  | Interest Expense                                                                               |   |                                                                                                                                                                                                            | 1,605        |   |       |   | 37,994    |   |   |   | 1,605 |   |   |   | 18,997 |   |
|                                                                                                                  |                                                                                           |   |                                                                                                                                                                                                            |         |   |       |   |      |   |   |   |   |   |   |   |   |   |
|                                                                                                                  |                                                                                           |   |                                                                                                                                                                                                            |         |   |       |   |      |   |   |   |   |   |   |   |   |   |
| Net Loss                                                                                                              |                                                                                           |   | $                                                                                                                                                                                                               | (309,646)    |   |       | $      | (284,463) |   |   | $ | (67,204 | ) |   | $ | (157,512) |   |
|                                                                                                                  |                                                                                           |   |                                                                                                                                                                                                            |         |   |       |   |      |   |   |   |   |   |   |   |   |   |
|                                                                                                                  |                                                                                           |   |                                                                                                                                                                                                            |         |   |       |   |      |   |   |   |   |   |   |   |   |   |
| See Notes to Condensed Financial Statements                                                                           |

----

|                                                          |   |      |          |   |      |   |
|---------------------------------------------------------------|--------|-----------|---------------|--------|-----------|--------|
|                                                          |   |      |          |   |      |   |
|                                                     |   |
|                                                     |
| Worlds.com Inc Condensed Statements of Cash Flows        |
| for the six months ended June 30, 2009 and 2008          |
|                                                          |
|                                                          |
|                                                          |   |      |          |   |      |   |
|                                                          |   | 30-Jun-09 |          |   | 30-Jun-08 |   |
| Cash flows from operating activities                          |   |      |          |   |      |   |
| Net (loss)                                                    |   | $         | (309,646      | )      |      | $      | (284,463 | ) |
| Adjustments to reconcile net loss to net cash used            |   |      |          |   |      |   |   |   |
| in operating activities                                       |   |      |          |   |      |   |   |   |
| Warrants Expense                                              |   |      | 35,833   |   |      |   | -  |   |
| Depreciation                                                  |   |      | 1,815         |   |      |   | 1,562 |   |
| Deferred costs                                                |   |      |          |   |      |   | 55,695 |   |
| Deferred revenue                                              |   |      | (90,000       | )      |      |   | - |   |
| Prepaid expenses and other current assets                     |   |      |          |   |      |   | 8,384 |   |
|                                                          |   |      |          |   |      |   |   |   |
| Accounts payable and accrued expenses                         |   |      | (102,241)     |   |      |   | (120,429 | ) |
|                                                          |   |      |          |   |      |   |   |   |
|                                                          |   |      |          |   |      |   |   |   |
| Net cash used in operating activities                         |   |      | (466,054      | )      |      |   | (339,252 | ) |
|                                                          |   |      |          |   |      |   |   |   |
| Cash flows from investing activities                          |   |      |          |   |      |   |   |   |
| Acquisition of property and equipment                         |   |      | -             |   |      |   | (3,031 | ) |
| Maturity of certificate of deposit                            |   |      | 166,451  |   |      |   | -  |   |
|                                                          |   |      |          |   |      |   |   |   |
|                                                          |   |      |          |   |      |   |   |   |
| Net cash Provited by (used in) investing activities           |   |      | 166,451       |   |      |   | (3,031 | ) |
|                                                          |   |      |          |   |      |   |   |   |
| Cash flows from financing activities                          |   |      |          |   |      |   |   |   |
| Proceeds from issuance of notes payable                       |   |      | 175,000       |   |      |   | -  |   |
| Proceeds from exercise of warrants                            |   |      | 250           |   |      |   | -  |   |
|                                                          |   |      |          |   |      |   |   |   |
| Net cash provided by financing activities                     |   |      | 175,250       |   |      |   | -  |   |
|                                                          |   |      |          |   |      |   |   |   |
|                                                          |   |      |          |   |      |   |   |   |
| Net (decrease) in cash                                        |   |      | (122,538      | )      |      |   | (342,283 | ) |
|                                                          |   |      |          |   |      |   |   |   |
| Cash beginning of period                                      |   |      | 166,535       |   |      |   | 271,334 |   |
|                                                          |   |      |          |   |      |   |   |   |
| Cash end of period                                            |   | $         | 43,997        |   |      | $      | 192,374 |   |
|                                                          |   |      |          |   |      |   |   |   |
|                                                          |   |      |          |   |      |   |   |   |
| Supplemental disclosure of cash flow information:             |   |      |          |   |      |   |   |   |
| Cash paid during the period for                               |   |      |          |   |      |   |   |   |
| Interest                                                      |   | $         |  -       |   |      | $      | - |   |
| Income taxes                                                  |   | $         | -             |   |      | $      | - |   |
|  See Notes to Condensed Financial Statements   |

----

----

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

| ·   | Software development to provide a site for a 3-D world under our deferred revenue agreement. |
|--------------------|----------------------------------------------------------------------------------------------|

Liquidity and Capital Resources 

----

  

  

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

----

|         /s/ Thomas KidrinBy: Thomas Kidrin       President, CEO and Treasurer         /s/ Christopher RyanBy: 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. |