----

----

----

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 June 30, 2005                                                                               |   | 3      |   |   |
| Condensed                 Statements of Operations for the three and six months ended June                30, 2005                and 2004 |   | 4      |   |   |
| Condensed Statement                of Cash Flows for the six months ended June 30, 2005 and                2004                       |   | 5      |   |   |
| Notes                to Financial Statements                                                                                                    |   | 6-9    |   |   |
|                                                                                                                                            |   |   |   |   |

----

| Worlds.com,                Inc.Balance                Sheets(Unaudited)As                of June 30, 2005 |
|-----------------------------------------------------------------------------------------------------------|
| Current                Assets                                                                             |   |   |   |
|  Cash                and cash                equivalents                                             |   |  $ | (340 | ) |
| Accounts                recievable                                                                        |   |   | -  |   |
| Prepaid                Expenses                                                                           |   |   | -  |   |
| Inventory                                                                                                 |   |   | -  |   |
|                                                                                                      |   |   |   |   |
|                                                                                                      |   |   |   |   |
| Total                Current                Assets                                                        |   |   | (340 | ) |
|                                                                                                      |   |   |   |   |
|  Property,                equipment software                dev  net of                    |   |   |   |   |
|  accumulated                depreciation                                                             |   |   |   |   |
|                                                                                                      |   |   |   |   |
|                                                                                                      |   |   |   |   |
| TOTAL                ASSETS                                                                               |   |   | (340 | ) |
|                                                                                                      |   |   |   |   |
|                                                                                                      |   |   |   |   |
|                                                                                                      |   |   |   |   |
| Current                Liabilities                                                                        |   |   |   |   |
| Accounts                payable                                                                           |   |   | 1,145,704 |   |
| Accrued                expenses                                                                           |   |   | 1,022,061 |   |
| Deferred                Revenue                                                                           |   |   | 631,950 |   |
|  Current                maturities notes                payable                                      |   |   | 2,081,521 |   |
|                                                                                                      |   |   |   |   |
| Total                Current                Liabilities                                                   |   |   | 4,881,236 |   |
|                                                                                                      |   |   |   |   |
|                                                                                                      |   |   |   |   |
| Stockholders                Equity                (Deficit)                                               |   |   |   |   |
|                                                                                                      |   |   |   |   |
| Common                stock                                                                               |   |   | 33,824 |   |
|  Additional                Paid in                Capital                                            |   |   | 20,146,723 |   |
| Accumulated                Deficit                                                                        |   |   | (25,062,122 | ) |
|                                                                                                      |   |   |   |   |
|  Total                stockholders                deficit                                            |   |  $ | (4,881,576 | ) |
|                                                                                                      |   |   |   |   |
|  Total                Liabilities and                stockholders deficit                            |   |  $ | (340 | ) |
| The                accompaying notes are an integral part of these financial                statements.   |   |   |   |   |

----

| Worlds.com,                Inc.Statements                of Operations(Unaudited)For                the                three and six months ended June 30, 2005 and 2004 |
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|                                                                                                                                                                     |   |   | Six                months ended June                30, |   |   | Three                months ended June                30, |   |
|                                                                                                                                                                     |   |   | 2005 |   |   | 2004 |   |   | 2005 |   |   | 2004 |   |
|                                                                                                                                                                     |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Revenues                                                                                                                                                                 |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                     | Revenue |   |  $ | 90,240 |   |   |  $ | 71,912 |   |   |  $ | 36,566 |   |   |  $ | 31,343 |   |
|                                                                                                                                                                     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Total                                                                                                                                                                    |   |   |   | 90,240 |   |   |   | 71,912 |   |   |   | 36,566 |   |   |   | 31,343 |   |
|                                                                                                                                                                     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Cost                and                Expenses                                                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                     | Cost                of                Revenue |   |   | 81,300 |   |   |   | 69,596 |   |   |   | - |   |   |   | - |   |
|                                                                                                                                                                     | Selling                General &                Admin |   |   | 19,062 |   |   |   | 8,899 |   |   |   | 44,584 |   |   |   | 42,292 |   |
|                                                                                                                                                                     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                     | Operating                  income                  (loss) |   |   | (10,122 | ) |   |   | (6,583 | ) |   |   | (8,018 | ) |   |   | (10,949 | ) |
|                                                                                                                                                                     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Other                Income                Expense                                                                                                                       |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                     | Interest                Income |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |
|                                                                                                                                                                     | Interest                Expense |   |   | 76,922 |   |   |   | 76,922 |   |   |   | 38,461 |   |   |   | 38,461 |   |
|                                                                                                                                                                     | Offering                Expense |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |
|                                                                                                                                                                     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Net Loss                                                                                                                                                  |   |   |  $ | (87,044 | ) |   |  $ | (83,505 | ) |   |  $ | (46,479 | ) |   |  $ | (49,410 | ) |
|                                                                                                                                                                     |
| The                accompaying notes are an integral part of these financial                statements.                                                                  |

----

| Worlds.com,                  Inc.Statements                  of Cash Flows(Unaudited)For                  the six months ended June                  30, 2005 and 2004 |
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|                                                                                                                                                                   |   | 2005 |   |   | 2004 |   |
|                                                                                                                                                                   |   |   |   |   |   |   |
| Cash                  flows from operating                  activities                                                                                                 |   |   |   |   |   |   |
| Net                  Income/(loss)                                                                                                                                     |   |  $ | (87,044 | ) |   |  $ | (83,505 | ) |
|  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                                                                                          |   |   | 76,922 |   |   |   | 76,922 |   |
| Loan                                                                                                                                                                   |   |   | 7,750 |   |   |   | 7,500 |   |
|                                                                                                                                                                   |   |   |   |   |   |   |   |   |
|  Net                  cash used in operating                  activities                                                                                          |   |   | (2,372 | ) |   |   | 917 |   |
|                                                                                                                                                                   |   |   |   |   |   |   |   |   |
|   Cash                  flows from                  investing activities                                                                                     |   |   |   |   |   |   |   |   |
|   Acquisition                  of                  property and equipment                                                                                    |   |   | - |   |   |   | - |   |
|                                                                                                                                                                   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                   |   |   |   |   |   |   |   |   |
|  Net                  cash used in investing                  activities                                                                                          |   |   | - |   |   |   | - |   |
|                                                                                                                                                                   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                   |   |   |   |   |   |   |   |   |
|  Cash                  flows from financing                  activities                                                                                           |   |   |   |   |   |   |   |   |
|                                                                                                                                                                   |   |   |   |   |   |   |   |   |
| Net                  cash provided from investing                  activities                                                                                          |   |   | - |   |   |   | - |   |
|                                                                                                                                                                   |   |   |   |   |   |   |   |   |
| Net                  increase(decrease) in                  cash                                                                                                       |   |   | (2,372 | ) |   |   | 917 |   |
|                                                                                                                                                                   |   |   |   |   |   |   |   |   |
|  Cash                  beginning of                  period                                                                                                       |   |  $ | 2,032 |   |   |  $ | 2,432 |   |
|                                                                                                                                                                   |   |   |   |   |   |   |   |   |
|  Cash                  end of                  period                                                                                                             |   |   | (340 | ) |   |   | 3,349 |   |
|                                                                                                                                                                   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                   |   |   |   |   |   |   |   |   |
|  Supplemental                  disclosure of                  cash flow information:                                                                              |   |   |   |   |   |   |   |   |
|  Cash                  paid during the year                  for                                                                                                  |   |   |   |   |   |   |   |   |
|                    Interest                                                                                                                                       |   |   | - |   |   |   | - |   |
|  Income                  taxes                                                                                                                                    |   |   | - |   |   |   | - |   |
| The                  accompaying notes are an integral part of these financial                  statements.                                                            |

----

----

----

----

----

Liquidity      and Capital Resources

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

----

            

    None.

----

| By:                  /s/ Thomas                Kidrin         Thomas                Kidrin                       President, CEO and Treasurer  By:  /s/                Christopher Ryan         Christopher                Ryan                       Chief Financial Officer and                       Principal Accounting Officer |
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |

----

XHIBITS

| Exhibit                No. |  | Description                                                                                                                                                      |
|----------------------------|--|------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|                            |  |                                                                                                                                                                  |
| 31.1                       |  | Certification                of Chief Executive                Officer                                                                                           |
|                            |  |                                                                                                                                                                  |
| 31.2                       |  | Certification                of Chief Financial                Officer                                                                                           |
|                            |  |                                                                                                                                                                  |
| 32.1                       |  | Statement                required by 18 U.S.C. Section 1350, as adopted                pursuant to section 906 of the Sarbanes-Oxley Act of                2002. |
|                            |  |                                                                                                                                                                  |
| 32.2                       |  | Statement                required by 18 U.S.C. Section 1350, as adopted pursuant to section                906 of                the Sarbanes-Oxley Act of 2002. |