----

----

----

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, 2005                                                                       |   | 3      |   |   |
| Condensed                 Statements of Operations for the three months ended March 31, 2005                and                2004 |   | 4      |   |   |
| Condensed Statement                of Cash Flows for the three months ended March 31, 2005 and                2004             |   | 5      |   |   |
| Notes                to Financial Statements                                                                                             |   | 6to9   |   |   |
|                                                                                                                                     |   |   |   |   |

----

| Worlds.com,                  Inc.Balance                  Sheets(Unaudited)As                  of                  March 31, 2005       |
|-----------------------------------------------------------------------------------------------------------------------------------------|
| Current                  Assets                                                                                                         |   |   |   |
| Cash                  and cash                  equivalents                                                                             |   |  $ | 7,678 |   |
| Prepaid                  Expenses                                                                                                       |   |   | -  |   |
|                                                                                                                                    |   |   |   |   |
| Total                  Current                  Assets                                                                                  |   |   | 7,678 |   |
|                                                                                                                                    |   |   |   |   |
| Property                  and                  equipment  net of                                                              |   |   |   |   |
| accumulated                  depreciation                                                                                               |   |   | - |   |
|                                                                                                                                    |   |   |   |   |
|                                                                                                                                    |   |   |   |   |
| TOTAL                  ASSETS                                                                                                           |   |   | 7,678 |   |
|                                                                                                                                    |   |   |   |   |
|                                                                                                                                    |   |   |   |   |
|                                                                                                                                    |   |   |   |   |
| Current                  Liabilities                                                                                                    |   |   |   |   |
| Accounts                  payable                                                                                                       |   |   | 1,145,704 |   |
| Accrued                  expenses                                                                                                       |   |   | 983,600 |   |
| Deferred                  Revenue                                                                                                       |   |   | 631,950 |   |
| Current                  maturities notes                  payable                                                                      |   |   | 2,081,521 |   |
|                                                                                                                                    |   |   |   |   |
| Total                  Current                  Liabilities                                                                             |   |   | 4,842,775 |   |
|                                                                                                                                    |   |   |   |   |
|                                                                                                                                    |   |   |   |   |
| Stockholders                  Equity                  (Deficit)                                                                         |   |   |   |   |
|                                                                                                                                    |   |   |   |   |
| Common                  stock                                                                                                           |   |   | 33,824 |   |
| Additional                  Paid in                  Capital                                                                            |   |   | 20,146,723 |   |
| Accumulated                  Deficit                                                                                                    |   |   | (25,015,643 | ) |
|                                                                                                                                    |   |   |   |   |
| Total                  stockholders                  deficit                                                                            |   |   | (4,835,097 | ) |
|                                                                                                                                    |   |   |   |   |
| Total                  Liabilities and stockholders                  deficit                                                            |   |  $ | 7,678 |   |
| The accompanying                  notes                  are an integral part of these condensed financial                  statements. |

----

| Worlds.com,                  Inc.Statements                  of Operations(Unaudited)For                  the                  three months ended March 31, 2005 and 2004 |                                                          |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------|---------------------------------------------------------------|
|                                                                                                                                                                      |                                                          |   | Three                  months ended March                  31, |   |
|                                                                                                                                                                      |                                                          |   | 2005 |   |   | 2004 |   |
|                                                                                                                                                                      |                                                          |   |   |   |   |   |   |
| Revenues                                                                                                                                                                  |                                                          |   |   |   |   |   |   |
|                                                                                                                                                                      | Revenue                                                       |   |  $ | 53,674 |   |   |  $ | 40,569 |   |
|                                                                                                                                                                      |                                                          |   |   |   |   |   |   |   |   |
|                                                                                                                                                                      |                                                          |   |   |   |   |   |   |   |   |
| Cost                  and                  Expenses                                                                                                                       |                                                          |   |   |   |   |   |   |   |
|                                                                                                                                                                      |                                                          |   |   |   |   |   |   |   |   |
|                                                                                                                                                                      | Cost                  of                  Revenue             |   |   | 53,243 |   |   |   | 28,009 |   |
|                                                                                                                                                                      | Selling                  General &                  Admin |   |   | 2,535 |   |   |   | 8,193 |   |
|                                                                                                                                                                      |                                                          |   |   |   |   |   |   |   |   |
|                                                                                                                                                                      | Operating                    income                    (loss) |   |   | (2,104 | ) |   |   | 4,367 |   |
|                                                                                                                                                                      |                                                          |   |   |   |   |   |   |   |   |
|                                                                                                                                                                      |                                                          |   |   |   |   |   |   |   |   |
| Other                  Income                  Expense                                                                                                                    |                                                          |   |   |   |   |   |   |   |
|                                                                                                                                                                      | Interest                  Income                              |   |   | - |   |   |   | - |   |
|                                                                                                                                                                      | Interest                  Expense                             |   |   | 38,461 |   |   |   | 38,461 |   |
|                                                                                                                                                                      | Offering                  Expense                             |   |   | - |   |   |   | - |   |
|                                                                                                                                                                      |                                                          |   |   |   |   |   |   |   |   |
|                                                                                                                                                                      |                                                          |   |   |   |   |   |   |   |   |
| Net                  Loss                                                                                                                                                 |                                                          |   |  $ | (40,565 | ) |   |  $ | (34,094 | ) |
| The accompanying                  notes                  are an integral part of these condensed financial                  statements.                                   |

----

| Worlds.com,                  Inc.Statements                  of Cash Flows (Unaudited)For                  the three months ended                  March 31, 2005 and 2004 |
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|                                                                                                                                                                            |   | 2005 |   |   | 2004 |   |
| Cash                  flows from operating                  activities                                                                                                          |   |   |   |   |   |   |
|  Net                  Income/(loss)                                                                                                                                        |   |  $ | (40,565 | ) |   |  $ | (34,095 | ) |
|   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                                                                                                                                                                            |   |   | 7,750 |   |   |   | - |   |
|                                                                                                                                                                            |   |   |   |   |   |   |   |   |
| Net                  cash used in operating                  activities                                                                                                         |   |   | 5,646 |   |   |   | 4,366 |   |
|                                                                                                                                                                            |   |   |   |   |   |   |   |   |
|   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                                                                                                                |   |   | 5,646 |   |   |   | 4,366 |   |
|                                                                                                                                                                            |   |   |   |   |   |   |   |   |
| Cash                  beginning of                  period                                                                                                                      |   |   | 2,032 |   |   |   | 2,432 |   |
|                                                                                                                                                                            |   |   |   |   |   |   |   |   |
| Cash end of period                                                                                                                                               |   |  $ | 7,678 |   |   |  $ | 6,798 |   |
|                                                                                                                                                                            |   |   |   |   |   |   |   |   |
|                                                                                                                                                                            |   |   |   |   |   |   |   |   |
| Supplemental                  disclosure of cash                  flow information:                                                                                             |   |   |   |   |   |   |   |   |
|     Cash                  paid                  during the year for                                                                                         |   |   |   |   |   |   |   |   |
| Interest                                                                                                                                                                        |   |   | - |   |   |   | - |   |
| Income                  taxes                                                                                                                                                   |   |   | - |   |   |   | - |   |
| The accompanying                  notes                  are an integral part of these condensed financial                  statements.                                         |

----

----

----

----

Liquidity      and Capital Resources

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

----

None.

----

| By: /s/                Thomas KidrinThomas                KidrinPresident,                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. |