##### Table of Contents

---



SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---



FORM 10-KSB/A

(Amendment No. 1)



|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------



For the fiscal year ended July 31, 2004



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------



For the transition period from



Commission file number

0-13176



NON-INVASIVE MONITORING SYSTEMS, INC.

(Exact name of Registrant as specified in its charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Florida                                                        |  | 59-2007840                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



1666 Kennedy
Causeway Avenue, Suite 400, North Bay Village Florida 33141

(Address of principal executive offices) (Zip Code)



(305) 861-0075

(Registrants telephone number:)



---



Securities registered pursuant to Section 12(b) of the Act:



NONE

(Title of Class)



Securities registered pursuant to Section 12(g) of the Act:



Common Stock, par value $.01 per share

(Title of Class)



Check whether the issuer: (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing
requirements for the past 90 days.



Yes x No ̈



Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrants knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this Form 10-KSB or any amendment to this Form 10-KSB ̈.



State issuers revenues for the most recent fiscal year: $851,514.



State the aggregate market value of the voting stock held by non-affiliates of the registrant
on October 29, 2004, computed by reference to the price at which the stock was sold on that date: $2,802,234.



---



---

##### Table of Contents

APPLICABLE ONLY TO CORPORATE ISSUERS



The number of shares outstanding of the registrants Common Stock, par
value $.01 per share (the Common Stock), as of October 29, 2004, was 31,221,971.



Transitional Small Business Disclosure Format:



Yes ̈No x





---

##### Table of Contents

NON-INVASIVE MONITORING SYSTEMS, INC.

Report on Form 10-KSB

For the Fiscal Year Ended July 31, 2004



TABLE OF CONTENTS



|           |  |                                                                                      |  |     
|---------- |  | ------------------------------------------------------------------------------------ |  | ----
|           |  |                                                                                      |  | PAGE
|PART I     |  |                                                                                     
|           |  |                                                                                     
|Item 1.    |  | Description of Business                                                              |  | 2   
|Item 2.    |  | Description of Property                                                              |  | 5   
|Item 3.    |  | Legal Proceedings                                                                    |  | 6   
|Item 4.    |  | Submission of Matters to Vote of Security Holders                                    |  | 6   
|           | 
|PART II    |  |                                                                                     
|           |  |                                                                                     
|Item 5.    |  | Market for Common Equity and Related Stockholder Matters                             |  | 7   
|Item 6.    |  | Managements Discussion and Analysis                                                 |  | 8   
|Item 7.    |  | Financial Statements                                                                 |  | 13  
|Item 8.    |  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure |  | 13  
|           | 
|PART III   |  |                                                                                     
|           |  |                                                                                     
|Item 9.    |  | Directors, Executive Officers, Promoters and Control Persons                         |  | 14  
|Item 10.   |  | Executive Compensation                                                               |  | 16  
|Item 11.   |  | Security Ownership of Certain Beneficial Owners and Management                       |  | 17  
|Item 12.   |  | Certain Relationships and Related Transactions                                       |  | 20  
|Item 13.   |  | Exhibits and Reports on Form 8-K                                                     |  | 21  
|Item 14.   |  | Controls and Procedures                                                              |  | 22  
|           | 
|Signatures |  | 23                                                                                  





---

##### Table of Contents

Forward-Looking Statements



This Report contains, in addition to historical information, forward-looking statements regarding Non-Invasive Monitoring Systems, Inc.
(the Company or NIMS), which represent the Companys expectations or beliefs including, but not limited to, statements concerning the Companys operations, performance, financial condition, business strategies, and
other information and that involve substantial risks and uncertainties. The Companys actual results of operations, some of which are beyond the Companys control, could differ materially. For this purpose, any statements contained in this
Report that are not statements of historical fact may be deemed to be forward-looking statements. Without limiting the generality of the foregoing, words such as may, will, expect, believe,
anticipate, intend, could, estimate, or continue or the negative or other variations thereof or comparable terminology are intended to identify forward-looking statements. Factors that
could cause or contribute to such difference include, but are not limited to, history of operating losses and accumulated deficit; need for additional financing; dependence on future sales of the AT101 motion platform; competition; dependence on
management; risks related to proprietary rights; government regulation; and other factors discussed herein and in the Companys other filings with the Securities and Exchange Commission.





---

##### Table of Contents

PART I



|ITEM 1. | DESCRIPTION OF BUSINESS
|------- | -----------------------



| | A. | General Development of Business.
| | -- | --------------------------------



Introduction



Non-Invasive Monitoring Systems, Inc. (the Company or NIMS) is engaged in the research, development, manufacturing and marketing of a
non-invasive, therapeutic, periodic acceleration, powered exercise device, which has been designated as the AT-101. In addition, the Company developed computer assisted, non-invasive diagnostic monitoring devices and related software designed to
detect abnormal respiratory, cardiac, and other medical conditions from sensors placed externally on the bodys surface. These devices provided diagnostic information regarding cardiorespiratory and sleep disorders in infants, children and
adults; in addition, alarms are sounded for adverse cardiac and respiratory events in critically ill patients. These diagnostic devices have been sold to SensorMedics Division of Via Sys for cash and royalties on sales and to VivoMetrics for
royalties on sales and an equity position. The Company has ceased manufacturing, marketing and sales of the diagnostic devices and now is engaged solely with marketing and sales of the AT-101 powered exercise device.



Business Strategy



During the calendar years 2002, 2003 and 2004, the Company restructured its operations and
revised its business strategy to transform the Company from a research and development company into a company that will market and distribute its own innovative AT-101 powered exercise device on a worldwide basis. The Company will promote its use in
diseases and conditions that fall under the Therapeutic Exercise code for Medicare and third party payer reimbursement for medical necessity of use, particularly Parkinsons disease, Fibromyalgia and Chronic Fatigue Syndrome. AT-101The Company
has also extensively revised its Web site to make it more user-friendly (www.AT-101.com).



Revenue is derived from sales of the AT-101 powered exercise device, royalties and research contracts. Management of the Company has determined that it is in the best interest of the Company and its shareholders to
focus the Companys time and recourses of developing and marketing the AT-101 powered exercise device.



NIMS assigned its patents for its best-known innovation - an ambulatory monitoring shirt (the computerized LifeShirtTMsystem) developed by NIMS Chairman, Marvin A Sackner, M.D. - to VivoMetrics, Inc., a health care information company based in Ventura, California. In return for these patent rights, NIMS was
given equity ownership in VivoMetrics, Inc. and paid royalties on sales and leasing of LifeShirt(TM) systems. In April, 2002, VivoMetrics, Inc. received FDA clearance allowing VivoMetrics, Inc. to market the LifeShirtTMSystem. Initial marketing has commenced on the LifeShirt System. There can be no assurances as to the amount of revenues that
will be derived from the marketing of the LifeShirt system. The Company believes that it will receive approximately $25,000 monthly from combined royalties provided by SensorMedics and VivoMetrics for the first Nine Months of the calendar year 2004
and approximately $30,000 per year for the remainder of the calendar year 2004. There can be no assurances that the Company will achieve the anticipated revenues or that such revenues will subsequently increase.



2



---

##### Table of Contents

This annual financial report strongly reflects the initial consequences of a transition to a manufacturing and marketing
company and the results of this transition on the Companys business, financial condition and operating results. The Company anticipates experiencing losses at least through the next two to three fiscal quarters as it completes this transition
and develops a market for its newest product, the AT-101 motion platform. NIMS controls production and marketing of its products through its new division, Acceleration Therapeutics.



| | B. | Financial Information About Industry Segments.
| | -- | ----------------------------------------------



Not applicable.



| | C. | Narrative Description of Business.
| | -- | ----------------------------------



Introduction



The Company is engaged in the marketing and sales of a non-invasive, therapeutic, periodic acceleration, powered exercise device which has been designated as the AT-101.



Current Products



AT-101 Powered Exercise Device



Sales of the AT-101 powered exercise device commenced in October 2002 in Japan and in
February 2003 in USA. QTM Incorporated, an FDA registered manufacturer (Oldsmar, FL) is currently manufacturing the device. The AT-101 is built in accordance with ISO and FDA Good Manufacturing Practices.



Clinical presentations using the device in such diseases as Parkinsons disease,
multiple sclerosis, amyotrophic lateral sclerosis, polyneuropathy, chronic fatigue syndrome, fibromyalgia, osteoarthritis, carpal tunnel syndrome, restless legs syndrome, asthma, osteoarthritis and chronic heart failure have been made at national
and international meetings from medical centers in Miami, Zurich, Kyoto, and Philadelphia. Investigators from Mt. Sinai Medical Center of Greater Miami found that application of the AT-101 in experimental allergic asthma in sheep produced similar
benefits to treatment with corticosteroids. Animal studies have been reported on a modified version of the AT-101 as a cardiopulmonary resuscitation technology. A paper on the application of the AT-101 in fibromyalgia and the chronic fatigue
syndrome from Mt. Sinai Medical Center of Greater Miami was published in the July issue of Medical Hypotheses. Two papers have been accepted for publication in medical journals from Mt. Sinai Medical Center of Greater Miami, one demonstrating the
homodynamic activity brought about by the AT-101 in normal humans and patients, the other dealing with the beneficial blood changes in animals during AT-101 application.



Data from clinical investigations reveal that application of the AT-101 powered exercise device is associated with release of nitric oxide
in humans into the circulation through addition of pulses to the natural pulse through AT-101 application. This finding supports our belief that the AT-101 will have a major impact in many disease states in which increased production of nitric oxide
from the inner lining of blood vessels is beneficial.



The AT-101 powered
exercise device is another invention by Marvin A. Sackner, M.D., Professor of Medicine at the University of Miami at Mt. Sinai and Emeritus Director of Medical Services at Mt. Sinai



3



---

##### Table of Contents

Medical Center. Dr. Sackner is a past President of the American Thoracic Society, past Chairman of the Pulmonary Disease Subspecialty Board and a past Member
of the American Board of Internal Medicine.



The AT-101 powered exercise device
is a comfortable gurney styled device that moves repetitively in a head-to-foot motion similar to the movement used to comfort a child in a baby carriage but at a much more rapid pace. The AT-101 powered exercise device has been listed with the FDA
as a Class 1 exempt device and can be marketed worldwide as an aid to improving the circulation and joint mobility.



The Company requires additional capital to remain in business and commercialize the AT-101 powered exercise device. Management of the Company will continue to seek
sources of funding. Failure to secure necessary financing will result in reduction and curtailment of operations.



The term the Company and NIMS refers to both the Company and its subsidiaries, unless the context requires otherwise. The Companys offices
are located at 1666 Kennedy Causeway Avenue, Suite 400, North Bay Village Florida 32341 and its telephone number is (305) 861-0075.



LifeShirt:



The LifeShirt is a Wearable Physiological Computer (patent, PhysiologicSigns Feedback System, issued April 4, 2000) that incorporates four inductive plethysmographic transducers, electrocardiographic electrodes, and a
two posture sensor into a low turtle neck sleeveless garment. Pulse oximetry is an optional add-on. These transducers are connected to a miniaturized, battery powered, electronic module that has been fabricated. This in turn interfaces with a
Personal Digital Assistant (PDA) with compact flash memory for collection of raw waveforms and digital data from the electronic module. Such data are transmitted from flash memory to a Data Collection Center that checks for quality
control from full disclosure, transforms data into minute-by-minute median trends of over 30 physical and emotional signs of health and disease. In addition, the monitored patient can enter symptoms with intensity, mood, and medication diary into
the PDA for integration with the physiologic information collected with the LifeShirt garment. Data from flash memory can be mailed to the VivoMetrics, Inc.s Data Collection Center for quality control, generation of reports, and database
storage. Vital and physiological signs can be obtained non-invasively, continuously, cheaply, and reliably with the comfortably worn LifeShirt garment system while at rest, during exercise, at work, and during sleep.



During the fiscal year ended July 31, 2004, the Companys principal product development
activities were focused on the AT101 motion platform.



Regulatory Compliance



Medical device manufacturers are
subject to extensive federal and state regulations relating to nearly every aspect of the development, manufacture and commercialization of such products. The FDA is the principal regulatory authority over medical devices in the United States.
Additionally, in order to manufacture and market medical devices overseas, which the Company believes is a significant potential market for its products, the Company must comply with regulatory requirements and procedures in various foreign
countries. The CE mark is required for marketing in the European Community. The Company obtained ISO 9001 and equivalent FDA Quality Assurance certification from TUV Rheinland in May 1999. The Company has received re-certifications in 2000 and 2001
by TUV Rheinland



In August, 2001, the Company received 510(k) approval from
the FDA to market the Companys RespiEvents software for Windows 95/98.



4



---

##### Table of Contents

Patents and Trademarks



The Company currently holds 4 United States and 1 foreign patents with respect to both
overall design and specific features of its present and proposed products and has submitted applications with respect to an additional 2 United States and 4 (international) foreign patents. The Company transferred 14 U.S. patents to VivoMetrics,
Inc. No assurance can be given as to the scope of protection afforded by any patent issued, whether patents will be issued with respect to any pending or future patent application, that patents issued will not be designed around, infringed or
successfully challenged by others, that the Company will have sufficient resources to enforce any proprietary protection afforded by its patents or that the Companys technology will not infringe on patents held by others. The Company believes
that in the event its patent protection is materially impaired, a material adverse effect on its present and proposed business could result. The expiration dates of the patents are as follows:



|      |  |                   |  |                 |  |     
|----- |  | ----------------- |  | --------------- |  | ----
|      |  | Number of Patents |  | Expiration Date
|      |  | Domestic          |  | Foreign         | 
|      |  |                   |  | 1               |  | 2004
|      |  | 1                 |  |                 |  | 2006
|      |  | 1                 |  |                 |  | 2011
|      |  | 1                 |  |                 |  | 2013
|      |  | 1                 |  |                 |  | 2018
|      |  | 1                 |  |                 |  | 2019
|Total |  | 5                 |  | 1               |  |     



With respect to its present and
proposed product line, the Company has 16 trademarks and trade names which are registered in the United States and in several foreign countries, including the Companys principal trademark.



Competition



The Company competes with several concerns that market non-invasive respiratory monitoring
devices, including Respironics Corporation, Hewlett Packard, and Spacelabs, all of which are larger, have longer operating histories and have financial and personnel resources far greater than those of the Company. Management believes, however, that
it effectively competes with such concerns on the basis of uniqueness and quality.



Employees



The Company currently employs four full-time employees on a full-time basis. Three are engaged in general, marketing and administrative duties and one in research and
development.



|ITEM 2. | DESCRIPTION OF PROPERTY.
|------- | ------------------------



The Company occupies approximately 9455 square feet at 1666 Kennedy Causeway Avenue, Suite 400, North Bay Village, Florida, which house its executive
offices and product development facilities. Such space is leased on a five year contract, commencing in 2002, from a non-affiliated party at an annual rental in 2003 of approximately $143,000.



5



---

##### Table of Contents

On July 23, 2003 the Company entered into a Letter Addendum, as defined, with its landlord in order to
temporarily reduce rent expense under the terms of the original lease agreement. Under the terms of the Letter Addendum the Company total rent was reduced to $10,960 per month for the period from August 1, 2003 through April 30, 2004 and reduced to
$11,491 beginning on May 1, 2004 for a period of three months through July 31, 2004.



On June 1, 2004 the Company entered into a Sublease agreement for a portion of its corporate office space provided to Hema Diagnostics Systems, LLC (HDS). Under the terms of the Sublease HDS agreed to pay
the Company rent of $51,348 per annum payable in equal monthly installments of $4,279 through and including April 30, 2007.



Net future minimum rental payments for required under the operating lease for this office building as of July 31, 2004 are as follows:



|            |  |                    |         |                 |   |          |                     |  |   |        
|----------- |  | ------------------ | ------- | --------------- | - | -------- | ------------------- |  | - | -------
|Fiscal Year |  | Payment Obligation |         | Less: Sub-Lease |   |          | Net LeaseObligation
|2005        |  | $                  | 175,000 |                 |   | (51,348  | )                   |  | $ | 123,652
|2006        |  |                    | 160,000 |                 |   | (51,348  | )                   |  |   | 108,652
|2007        |  |                    | 166,000 |                 |   | (38,511  | )                   |  |   | 127,489
|            |  |                    |         |                 |   |          |                     |  |   |        
|            |  | $                  | 501,000 |                 | $ | (141,207 | )                   |  | $ | 359,793
|            |  |                    |         |                 |   |          |                     |  |   |        



Rent expense was
approximately $154,000 and $143,000 for the years ending July 31, 2004 and 2003, respectively.



|ITEM 3. | LEGAL PROCEEDINGS.
|------- | ------------------



There are no material legal proceedings that are currently pending or, to the Companys knowledge, contemplated against the Company to which it is a
party.



|ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
|------- | ----------------------------------------------------



None.



6



---

##### Table of Contents

PART II



|ITEM 5. | MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.
|------- | ---------------------------------------------------------



| | A. | Market Information.
| | -- | -------------------



The Companys Common Stock is currently traded in the over-the-counter market and is listed on the OTC Bulletin Board. The high and low bid prices
for the Common Stock, as reported by the OTC Bulletin Board for each quarter during the last two fiscal years were as follows:



|                 |  |      |      |     |   |     
|---------------- |  | ---- | ---- | --- | - | ----
|Quarter Ended    |  | High |      | Low
|October 31, 2002 |  | $    | 0.22 |     | $ | 0.20
|January 30, 2003 |  | $    | 0.31 |     | $ | 0.29
|April 30, 2003   |  | $    | 0.25 |     | $ | 0.22
|July 31, 2003    |  | $    | 0.28 |     | $ | 0.25
|October 31, 2003 |  | $    | 0.16 |     | $ | 0.15
|January 30, 2004 |  | $    | 0.10 |     | $ | 0.09
|April 30, 2004   |  | $    | 0.08 |     | $ | 0.08
|July 30, 2004    |  | $    | 0.09 |     | $ | 0.09



The quotations set
forth above reflect inter-dealer prices, without retail markup, markdown, or commission, and may not necessarily represent actual transactions.



| | B. | Holders
| | -- | -------



As of October 29, 2004 there were approximately 1,554 holders of record of the Common Stock.



| | C. | Dividends.
| | -- | ----------



The Company has not paid any dividends on its capital stock since its inception and the Board of Directors of the Company does not contemplate doing so in
the near future.



7



---

##### Table of Contents

|ITEM 6. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
|------- | --------------------------------------------------------------------------------------



This Managements Discussion and Analysis should be read in conjunction with the Companys Consolidated Financial
Statements, including the notes thereto. This report contains certain forward looking information which involves risks and uncertainties. The actual could differ from the results anticipated herein.



Results of Operations.



YEAR ENDED JULY 31, 2004 COMPARED TO YEAR ENDED JULY 31, 2003.



Gross Revenues, Costs of Operations and Net Income (loss)



Gross Revenues. Gross revenues increased from $463,132 for the
year ended July 31, 2003 to $851,514 for the year ended July 31, 2004, an increase of $388,382, primarily due to increase in sales of the AT101 of $62,108, research and consulting of $73,657 and royalties of $252,617.



Product Sales.Product Sales increased from $384,132 for the year
ended July 31, 2003 to $446,240 for the year ended July 31, 2004, an increase of $62,108 primarily due to increase in sales of the AT101.



Research and Consulting. Revenue from research and consulting increased from $4,337 for the year ended July 31, 2003 to $77,994 for the year ended
July 31, 2004, an increase of $73,657, primarily due to increase in revenue arising from the research and consulting services from the Hellicore project.



Royalties. Royalties increased from $74,663 for the year ended July 31, 2003 to $327,280 for the year ended July 31, 2004, an increase of $252,617
primarily due to increased royalties received from Vivometrics, Inc.



Cost of Operations. Operating expenses decreased from $2,019,317 for the year ended July 31, 2003 to $825,324 for the year ended July 31, 2004, a decrease of $1,193,993. This decrease was due to a decrease in cost of goods sold of
$68,635, a decrease in research and development of $352,427 and a decrease in selling, general, a decrease in write-off of patents and trademarks of $65,881 and administrative expenses of $707,050.



Cost of Goods Sold. Cost of goods sold decreased from $236,863 for the
year ended July 31, 2003 to $168,228 for the year ended July 31, 2004, a decrease of $68,635, primarily due to decreased sales of the Respitrace products.



Selling, General and Administrative Expenses. Selling, General and Administrative Expenses decreased from $1,111,902 for the year ended July 31,
2003 to $404,852 for the year ended July 31, 2004, a decrease of $707,050, primarily due to decreased expenses associated with the cost of sales persons, legal and related expenses associated with marketing of the AT101 motion platform.



Research and Development.Research and development costs decreased
from $604,671 for the year ended July 31, 2003 to $252,244 for the year ended July 31, 2004, a decrease of approximately $352,427, primarily due to reduced develop costs associated with the AT101 platform.



8



---

##### Table of Contents

Net income (loss)Net income increased from a loss of $1,556,185 for the year ended July 31, 2003
to a net income of $26,190 for the year ended July 31, 2004, an increase of $1,582,375, primarily due to a decrease in costs of operation and increase in royalties.



Liquidity and Capital Resources. The Company has financed its operations and other working capital requirements
principally from operating cash flow. Management of the Company estimates that the Company requires a minimum cash flow of $50,000 per month to maintain operations. In fiscal 2003, the Company required a minimum cash flow of $80,000 per month to
maintain operations. The Company predominantly finances its operations from the sale of the AT101 Motion Platform. Additional capital will be required after the second quarter of fiscal 2005 for the Company to continue to satisfy its cash
requirements and maintain a business plan focusing on increasing revenues from the marketing of acceleration therapeutic products. The Company expects to raise additional capital subsequent to the second quarter of fiscal 2005. If the Company is
unable to raise additional funds, the Company may be required to reduce its workforce, reduce compensation levels, reduce dependency on outside consultants, or modify its growth and business plan.



Current Assets



Cash. As of July 31, 2004, the Company had $133,671 in cash as compared to $2,372 as of July 31, 2003, an increase of
$131,299. The increase in working capital was primarily due to an increase in revenues.



Accounts Receivable and Royalties Receivable. As of July 31, 2004, the Company had $97,736 in accounts receivable and royalties receivable as compared to $50,757 as of July 31, 2003, an increase of $46,979,
primarily due to an increase in royalty receivables.



Inventories. As of July 31, 2004, the Company had $20,635 in inventories as compared to $131,579 as of July 31, 2003, a decrease of $110,994, primarily due to increased sales of the AT101 motion platform.



Prepaid expenses and other current assets. As of July 31, 2004, the
Company had $57,043 in prepaid expenses and other current assets as compared to $25,646 as of July 31, 2003, an increase of $31,397, primarily due increase in advance payments for inventory.



Furniture and equipment. As of July 31, 2004, the Company had $33,553
in furniture and equipment, net of accumulated depreciation of $112,046 as compared to $54,213 in furniture and equipment, net of accumulated depreciation of $95,968 as of July 31, 2003, a decrease of $20,660, primarily due to a write-off of 3,937
of fixed assets and increased accumulated depreciation.



Patents. As of July 31, 2004, the Company had $112,046 in patents, net of accumulated amortization of $45,565 as compared to $103,574 net of accumulated amortization of $38,974 as of July 31, 2003, an increase of $8,472, primarily
due an increase to AT101 patents and an increase in accumulated amortization.



Liabilities



Current
liabilities. Current liabilities decreased from $1,002,571 for the year ended July 31, 2003 to $988,924 for the year ended July 31, 2004, a decrease of approximately $13,647, primarily due to a decrease of $83,376 in accounts payable and an
increase in loan payable to an officer of $62,500.



9



---

##### Table of Contents

Accounts payable and accrued expenses.Accounts payable and accrued expenses decreased from
$182,300 for the year ended July 31, 2003 to $98,924 for the year ended July 31, 2004, a decrease of approximately $83,376, primarily due to a decrease of accounts payable.



Deferred research and consulting revenue. Deferred research and consulting revenue increased from $20,296 for
the year ended July 31, 2003 to $25,000 for the year ended July 31, 2004, an increase of $4,704.



Cash provided by operating activities.Cash provided by operating activities increased from ($1,350,896) for the year ended July 31, 2003 to
$66,619 for the year ended July 31, 2004, an increase of $1,417,515. The increase in cash provided by operating activities is primarily attributable to an increase in net income $1,582,375.



Cash used in investing activities. Cash used in investing
activities decreased from $30,922 for the year ended July 31, 2003 to $15,345 for the year ended July 31, 2004, a decrease of $15,577. Investing activities consist primarily of the costs for patents and purchase of furniture and equipment.



Cash provided by financing activities.Cash provided by
financing activities decreased from $1,090,475 for the year ended July 31, 2003 to $80,025 for the year ended July 31, 2004, a decrease of $1,010,450 primarily due to a comparative decrease in funds raised from private placement offering of the
Companys securities and a decrease in proceeds from borrowings.



Results of Operations.



YEAR ENDED JULY
31, 2003 COMPARED TO YEAR ENDED JULY 31, 2002.



Gross Revenues, Costs of
Operations and Net Income (loss)



Gross
Revenues. Gross revenues increased from $333,498 for the year ended July 31, 2002 to $463,132 for the year ended July 31, 2003, an increase of $129,634, primarily due to increase in sales of the AT101.



Product Sales. Product Sales increased from $194,539 for the year
ended July 31, 2002 to $384,132 for the year ended July 31, 2003, an increase of $189,593 primarily due to the introduction of the AT101.



Research and Consulting. Revenue from research and consulting decreased from $82,112 for the year ended July 31, 2002 to $4,337 for the year ended
July 31, 2003, a decrease of $77,775, primarily due to decrease in revenue arising from the research and consulting services from the agreement between Vivometrics, Inc. and the Company.



Royalties. Royalties increased from $56,847 for the year ended July 31, 2002 to $74,663 for the year ended July 31,
2003, an increase of $17,816 primarily due to royalties received from Vivometrics, Inc.



Cost of Operations. Operating expenses increased from $1,601,140 for the year ended July 31, 2002 to $2,019,317 for the year ended July 31, 2003, an increase of $418,177. This increase was due to an increase in
cost of goods sold of $195,298 and in selling, general and administrative expenses of



10



---

##### Table of Contents

$258,022. The AT101 has a higher cost of goods then the Respitrace products and increased expenses associated with marketing efforts.



Cost of Goods Sold. Cost of goods sold increased from $41,565 for the
year ended July 31, 2002 to $236,863 for the year ended July 31, 2003, an increase of $195,298, primarily due to increased sales of AT101 which has a higher unit cost then the Respitrace products.



Selling, General and Administrative Expenses. Selling, General and
Administrative Expenses increased from $853,880 for the year ended July 31, 2002 to $1,111,902 for the year ended July 31, 2003, an increase of $258.022, primarily due to increased expenses associated with the cost of commissions to new sales
persons, legal and related expenses associated with marketing of the AT101 motion platform.



Research and Development.Research and development costs decreased from $605,423 for the year ended July 31, 2002 to $604,671 for the year ended July 31, 2003, a decrease of approximately $752.



Profit (losses)Net loss increased from a loss of $1,267,642 for the
year ended July 31, 2002 to a loss of $1,556,185 for the year ended July 31, 2003, an increase of $288,543, primarily due to an increase in costs of operation.



Liquidity and Capital Resources. The Company has financed its operations and other working capital requirements principally from operating
cash flow. Management of the Company estimates that the Company requires a minimum cash flow of $80,000 per month to maintain operations. The Company predominantly finances its operations from the sale of the AT101 Motion Platform. In 2003, the
Company raised additional capital from individual investors through a private placement offering of the Companys securities in order to finance its operations and through a line of credit. The funds raised through the private placement
offering of the Companys securities and sales the AT101 motion platform to date will be sufficient to satisfy the Companys current cash requirements until the end of the second quarter of fiscal 2003. Additional capital will be required
after the second quarter of fiscal 2003 for the Company to continue to satisfy its cash requirements and maintain a business plan focusing on increasing revenues from the marketing of acceleration therapeutic products. The Company expects to raise
additional capital subsequent to the second quarter of fiscal 2003. If the Company is unable to raise additional funds, the Company may be required to reduce its workforce, reduce compensation levels, reduce dependency on outside consultants, or
modify its growth and business plan.



Current Assets



Cash. As of July 31, 2003, the Company had $2,372 in cash as
compared to $293,715 as of July 31, 2002, a decrease of $291,343. The decrease in working capital was primarily due to an increase in costs of operation.



Accounts Receivable and Royalties Receivable. As of July 31, 2003, the Company had $50,757 in accounts receivable and royalties receivable as
compared to $33,734 as of July 31, 2002, an increase of $17,023, primarily due to an increase in accounts receivables from sales of the AT 101 Motion Platform.



Inventories. As of July 31, 2003, the Company had $131,579 in inventories as compared to $163,473 as of July 31, 2002, an decrease of $31,894,
primarily due to increased sales of the AT101 motion platform.



Prepaid expenses and other current assets. As of July 31, 2003, the Company had $25,646 in prepaid expenses and other current assets as compared to $43,607 as of July 31, 2002, a decrease of $17,961, primarily due to
amortization of prepaid consulting fees.



11



---

##### Table of Contents

Furniture and equipment. As of July 31, 2003, the Company had $54,213 in furniture and
equipment, net of accumulated depreciation of $95,968 as compared to $59,511 in furniture and equipment, net of accumulated depreciation of $78,280 as of July 31, 2002, a decrease of $5,298, primarily due to 12,930 in additions to fixed assets and
increased accumulated depreciation.



Patents. As
of July 31, 2003, the Company had $103,574 in patents, net of accumulated amortization of $38974 as compared to $161,745 net of accumulated amortization of $28,152 as of July 31, 2002, a decrease of $58,171, primarily due to reserves for write-down
of patents.



Liabilities



Current liabilities. Current liabilities increased from
$127,030 for the year ended July 31, 2002 to $1,002,571 for the year ended July 31, 2003, an increase of approximately $875,541, primarily due to an increase of $697,475 in a line of credit, loan payable to an officer of $100,000 and an increase of
$82,403 in accounts payable.



Accounts payable and accrued
expenses.Accounts payable and accrued expenses increased from $99,897 for the year ended July 31, 2002 to $182,300 for the year ended July 31, 2003, an increase of approximately $82,403, primarily due to increase of accounts payable.



Deferred research and consulting revenue.
Deferred research and consulting revenue decreased from $24,633 for the year ended July 31, 2002 to $20,296 for the year ended July 31, 2003, a decrease of $4,337.



Cash provided by operating activities.Cash provided by operating activities decreased from ($1,194,191) for the year
ended July 31, 2002 to $(1,350,896) for the year ended July 31, 2003, a decrease of $(156,705). The decrease in cash provided by operating activities is primarily attributable to an increase in the cost of operation of $288,543 and an increase of
accounts payable of $82,404.



Cash used in investing
activities. Cash used in investing activities decreased from $76,056 for the year ended July 31, 2002 to $30,922 for the year ended July 31, 2003, a decrease of $45,134. Investing activities consist primarily of the costs for patents and
purchase of furniture and equipment.



Cash provided by
financing activities.Cash provided by financing activities decreased from $1,405,000 for the year ended July 31, 2002 to $1,090,475 for the year ended July 31, 2003, a decrease of $314,525 primarily due to a comparative decrease in funds raised
from private placement offering of the Companys securities and an increase in a line of credit.



The reports of independent auditors on financial statements at and for the year ended July 31, 2004, contain an explanatory paragraph raising substantial
doubt of the Companys ability to continue as a going concern. Note 2 to the consolidated financial statements describe the conditions which raise this doubt and managements plans. As previously noted, revenues generated from sales of the
AT101 motion platform were insufficient to fund operations during fiscal 2004. If revenues generated from AT101 motion platform sales or other sales do not reach levels sufficient to fund working capital requirements during fiscal 2005, the Company
will require further financing to continue operations during fiscal 2005 and in any event may require additional capital to fund marketing efforts beyond presently contemplated levels. Failure to secure necessary financing might result in the
further reduction and curtailment of operations.



12



---

##### Table of Contents

|ITEM 7. | FINANCIAL STATEMENTS.
|------- | ---------------------



The financial statements required by this Item, the accompanying notes thereto and the reports of independent accountants are included as part of this
Form 10-KSB immediately following the signature page, beginning at page F-1.



|ITEM 8. | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.
|------- | -------------------------------------------------------------------------------------



None.



13



---

##### Table of Contents

PART III



|ITEM 9. | DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS; COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT.
|------- | ----------------------------------------------------------------------------------------------------------------



The current directors and executive officers of the Company are as follows:



|                         |  |     |  |                                        
|------------------------ |  | --- |  | ---------------------------------------
|Name                     |  | Age |  | Position                               
|                         |  |    
|Marvin A. Sackner, M.D.  |  | 72  |  | Chairman of the Board,                 
|                         |  |    
|Taffy Gould              |  | 61  |  | Director and Vice Chairman of the Board
|                         |  |    
|Morton J. Robinson, M.D. |  | 72  |  | Secretary and Director                 
|                         |  |    
|Gerard Kaiser, M.D.      |  | 72  |  | Director                               
|                         |  |    
|Leila Kight              |  | 56  |  | Director                               
|                         |  |    
|John G. Clawson          |  | 76  |  | Director                               



MARVIN A. SACKNER,
M.D., was elected as Chairman of the Board, Chief Executive Officer and Director with the Company in November 1989. Dr. Sackner co-founded predecessor to the Company in 1977 and was the Chairman of the Board from 1981 until October 1989. From 1974
until October 1991, Dr. Sackner was the Director of Medical Services at Mount Sinai in Miami Beach, Florida. From 1973 to 1986, Dr. Sackner was the President of the American Thoracic Society. Dr. Sackner was the Chairman of the Pulmonary Disease
Subspecialty Examining Board of the American Board of Internal Medicine from 1977 to 1980. He also currently serves as Medical Director and member of the Board of Directors of VivoMetrics, Inc.



TAFFY GOULD was elected a Director of the Company in December, 2000 and Vice
Chairman of the Board of Directors in April, 2002. From 1977 to December, 2000, she was the President of Housing Engineers of Florida, Inc., a Florida real estate management company. In December, 2000, she founded and is a managing member of
GlobalTechnologyAgents.com, LLC, a Florida limited liability company which advises technology companies and end-users in the business, academic, and medical spheres, worldwide.



MORTON J. ROBINSON, M.D. was elected a Director of the Company in November 1989. Dr. Robinson was appointed Secretary of the
Board in August 2001. Dr. Robinson is Director of the Department of Pathology and Laboratory Medicine at Mount Sinai Medical Center, Miami Beach.



GERARD KAISER, M.D. was elected a Director of the Company in November 1989. Since 1971, he has been at the University of Miami School of Medicine and
currently serves as Deputy Dean for Clinical Affairs. He also serves as Senior Vice President for Medical Affairs at Jackson Memorial Hospital.



LEILA KIGHT was elected as a director in May, 2002. From January 1, 1975, Ms. Kight was the owner and chief executive officer of Washington Researchers,
Ltd, a District of Columbia corporation. Since January, 1999, Ms. Kight has been semi-retired.



14



---

##### Table of Contents

JOHN G. CLAWSON was elected as a director in May, 2002. From 1975 to 1993, Mr. Clawson served as Chief
Executive Officer of Hill Rom, Inc. From 1994 to the date hereof, Mr. Clawson serves as the Chairman of the Board of Endocyte, Inc., a Delaware corporation.



The Company has eight directors consisting of two directors in Class One, two directors in Class Two, and four directors in Class Three. Class One Directors were elected
in 2002 to serve initially for two years and then for periods of six years. Gerard Kaiser, M.D. was elected as a Class One Director Class Two Directors were elected in 2002 to serve initially for four years and then for periods of six years. Leila
Kight and John G. Clawson were elected in 2002 as Class Two Directors. Class Three Directors were elected in 2002 to serve initially for six years and then for periods of six years. Marvin A. Sackner, M.D., Taffy Gould, and Morton J. Robinson, M.D.
were elected as Class Three Directors.



The Company has an Executive Committee
consisting of Marvin A. Sackner, Morton J. Robinson, M.D and Taffy Gould, with such Committee acting as Audit and Legal Committee as well as Compensation and a Stock Option Review Committee. There are no other committees of the Board of Directors.
The Board of Directors met four times in fiscal 2002.



One of the principal
functions of the Executive Committee acting as the Companys Audit Committee is to recommend the annual appointment of the Companys independent auditors, to consult and review with the Companys auditors concerning the scope of the
audit and the results of their examination, to review and approve any material accounting policy changes affecting the Companys operating results and to review the Companys internal control procedures. The Executive Committee, acting as
the Compensation and Stock Option Review Committee, reviews and recommends compensation and benefits for the executives and key employees of the Company as well as administer and interpret the Companys Stock Option Plan and are authorized to
grant options pursuant to the terms of such plans.



Officers of
the Company serve at the pleasure of the Board of Directors and until the first meeting of the Board of Directors following the next annual meeting of the Companys shareholders and until their successors have been chosen and qualified.



Section 16(a) of the Securities Exchange Act of 1934, as
amended, requires the Companys Directors, executives officers and holders of more than ten percent of the Companys Common Stock, to file reports of ownership and changes in ownership with the Securities and Exchange Commission and
NASDAQ. Such persons are required to furnish the Company with copies of all Section 16(a) forms they file. Based solely on its review of the copies of such forms received by it, or oral or written representations from certain reporting persons that
no Forms 5 were required for those persons or that such Form 5s would be filed, the Company believes that, during fiscal 2003, all filing requirements applicable to its directors, executive officers and greater than 10% beneficial owners were
complied with.



15



---

##### Table of Contents

|ITEM 10. | EXECUTIVE COMPENSATION.
|-------- | -----------------------



| | A. | Summary Compensation Table
| | -- | --------------------------



The following compensation table sets forth, for the fiscal years ending July 31, 2001, 2002, and 2003, the cash and certain other compensation paid by
the Company to the Companys Chief Executive Officer (CEO). No other current executive officer had an annual salary and bonus in excess of $100,000 during either of such fiscal years:



|                                                                   |  |              |  |                               |                    |                                                     |                              |  
|------------------------------------------------------------------ |  | ------------ |  | ----------------------------- | ------------------ | --------------------------------------------------- | ---------------------------- | -
|Name and Principal Position                                        |  | Year         |  | AnnualCompensation Salary ($) |                    | Long-TermCompensation Securities Underlying Options |                             
|Allan F. Brack Past Chief Executive Officer (commencing May, 2001) |  | 20012002     |  | $$                            | 135,000135,000     |                                                     | 400,000 shares125,000 shares | *
|Marvin A. Sackner Chief Executive Officer (commencing May, 2001)   |  | 200220032004 |  | $$$                           | 99,00099,00099,000 |                                                     |                              |  



|* | Options awarded pursuant an employment agreement, dated May 11, 2001. The pricing of the Option shall be an exercise price per share equal to $.50 with 100,000 Options vesting as of
May 11, 2002, 100,000 Options vesting as of May 11, 2003, 100,000 Options vesting as of May 11, 2004 and the final 100,000 Options vesting as May 11, 2005.
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



EMPLOYMENT AGREEMENTS



On April 19, 2002, the Executive Committee approved a six year employment agreement for Marvin A. Sackner which provides for
an annual salary of $99,000 with a severance package consisting of the remainder of his base salary and Common Stock, such severance to be paid upon specific change of circumstances including a change of control of the Company, removal of Marvin A.
Sackner from the Board of Directors or removal of Marvin A. Sackner as Medical director.



16



---

##### Table of Contents

|ITEM 11. | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.
|-------- | ---------------------------------------------------------------



The following table sets forth certain information regarding NIMS Common Stock, Series C Convertible Preferred Stock and NIMS voting
securities beneficially owned on October 29, 2004, by (i) each person who is known by NIMS to own beneficially or exercise voting or dispositive control over 5% or more of NIMS Common Stock, (ii) each of NIMS Directors and (iii) all
executive officers and Directors as a group:



|                                                                                                  |  |                                                 |     |  |                                      |   |  |                                                                       |  |                        |   |  |                                                      |     |  |                                      |  
|------------------------------------------------------------------------------------------------- |  | ----------------------------------------------- | --- |  | ------------------------------------ | - |  | --------------------------------------------------------------------- |  | ---------------------- | - |  | ---------------------------------------------------- | --- |  | ------------------------------------ | -
|Name andAddressIdentify ofGroup                                                                   |  | No. ofShares ofCommonStockBeneficiallyOwned (1) |     |  | Percentage ofBeneficialOwnership (2) |   |  | No. ofShares ofSeries CConvertiblePreferredStockBeneficiallyOwned (1) |  | Percentage ofClass (3) |   |  | No. ofShares ofVotingSecuritiesBeneficiallyOwned (4) |     |  | Percentage ofBeneficialOwnership (4) |  
|Marvin A. Sackner, M.D. 1666 Kennedy Causeway
Avenue, Suite 400, North Bay Village Florida
32341  |  | 13,653,204                                      | (5) |  | 36                                   | % |  | 36,855.92                                                             |  | 59.4                   | % |  | 13,689,959.92                                        | (5) |  | 36                                   | %
|                                                                                                  |  |                                                 |     |  |                                      |  
|Taffy Gould 1666 Kennedy Causeway Avenue, Suite 400, North Bay Village Florida 32341              |  | 1,121,666                                       | (6) |  | 3.0                                  | % |  | -0-                                                                   |  | -0-                    |   |  | 1,121,666                                            | (6) |  | 3.0                                  | %
|                                                                                                  |  |                                                 |     |  |                                      |  
|Morton J. Robinson, M.D. 1666 Kennedy Causeway
Avenue, Suite 400, North Bay Village Florida
32341 |  | 826,991                                         | (7) |  | 2.2                                  | % |  | 1,073.19                                                              |  | 1.7                    | % |  | 828,064.19                                           | (7) |  | 2.2                                  | %



17



---

##### Table of Contents

|                                                                                             |  |                                                 |      |  |                                      |   |  |                                                                       |  |                        |   |  |                                                      |      |  |                                      |  
|-------------------------------------------------------------------------------------------- |  | ----------------------------------------------- | ---- |  | ------------------------------------ | - |  | --------------------------------------------------------------------- |  | ---------------------- | - |  | ---------------------------------------------------- | ---- |  | ------------------------------------ | -
|Name andAddressIdentify ofGroup                                                              |  | No. ofShares ofCommonStockBeneficiallyOwned (1) |      |  | Percentage ofBeneficialOwnership (2) |   |  | No. ofShares ofSeries CConvertiblePreferredStockBeneficiallyOwned (1) |  | Percentage ofClass (3) |   |  | No. ofShares ofVotingSecuritiesBeneficiallyOwned (4) |      |  | Percentage ofBeneficialOwnership (4) |  
|Gerard Kaiser, M.D. 1666 Kennedy Causeway Avenue, Suite
400, North Bay Village Florida 32341 |  | 291,541                                         | (8)  |  | *                                    |   |  | 75.00                                                                 |  | *                      |   |  | 291,616                                              | (8)  |  | *                                    |  
|                                                                                             |  |                                                 |      |  |                                      |  
|Leila Kight 1666 Kennedy Causeway Avenue, Suite 400,
North Bay Village Florida 32341         |  | 1,621,666                                       | (9)  |  | 4.3                                  | % |  | -0-                                                                   |  | -0-                    |   |  | 1,621,666                                            | (9)  |  | 4.3                                  | %
|                                                                                             |  |                                                 |      |  |                                      |  
|John G. Clawson 1666 Kennedy Causeway Avenue, Suite 400,
North Bay Village Florida 32341     |  | 496,666                                         | (9)  |  | 1.3                                  | % |  | -0-                                                                   |  | -0-                    |   |  | 4960666                                              | (9)  |  | 1.3                                  | %
|                                                                                             |  |                                                 |      |  |                                      |  
|All executive officers and directors as a group (7 persons)                                  |  | 18,011,734                                      | (10) |  | 47.6                                 | % |  | 38,004.11                                                             |  | 61.2                   | % |  | 18,049,738.11                                        | (10) |  | 47.6                                 | %

---

|* | Less than 1%
|- | ------------



|(1) | A person is deemed to be the beneficial owner of securities that can be acquired by such
person within 60 days from the date hereof upon exercise of option and warrants. Each beneficial owners percentage ownership is determined by assuming that option and warrants that are held by such person (but not those held by any other
person) and that are exercisable within 60 days from the date hereof have been exercised.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



18



---

##### Table of Contents

|(2) | Based on 37,834,971 shares of Common Stock, consisting of 31,221,971 shares of Common Stock
issued and outstanding as of July 31, 2004 and 6,613,000 shares of Common Stock that can be acquired within 60 days from the date hereof upon exercise of options to the holder.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(3) | Based on 62,048 Series C Convertible Preferred Stock issued and outstanding, as of July 31,
2004.
|--- | -------------------------------------------------------------------------------------------------



|(4) | Based on 37,897,119 shares consisting of shares of Common Stock, consisting of 31,221,971
shares of Common Stock issued and outstanding as of July 31, 2004, 62,048 Series C Convertible Preferred Stock and 100 shares of Series B Preferred Stock issued and outstanding as of July 31, 2004 and 6,613,000 shares of Common Stock that can be
acquired within 60 days from the date hereof upon exercise of options to the holder. Holders of Series C Preferred Stock are entitled to vote together with the holders of shares of Common Stock and Series B Preferred Stock on a share-for-share basis
as a single class, on all matters except as otherwise required by law
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(5) | Includes securities held by Dr. Marvin A. Sackner and Ruth Sackner, his spouse and includes
options to purchase 1,277,000 shares of Common Stock.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------



|(6) | Includes options to purchase 611,666 shares of Common Stock. Does not include shares of
Common Stock and options to purchase Common Stock held by family members.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------



|(7) | Includes securities held jointly by Dr. Robinson and his spouse and by a pension plan
established in connection with Dr. Robinsons medical practice and includes options to purchase 357,500 shares of Common Stock. Does not include securities held by trust established for the benefit of Dr. Robinsons children, in which
securities he disclaims beneficial ownership.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(8) | Includes shares of Common Stock held by Dr. Kaisers spouse and includes options to
purchase 195,000 shares of Common Stock.
|--- | ----------------------------------------------------------------------------------------------------------------------------



|(9) | Includes securities held by Leila Kight and John Ballou and includes options to purchase
621,666 shares of Common Stock.
|--- | ------------------------------------------------------------------------------------------------------------------------



|(10) | Includes options to purchase 210,666 shares of Common Stock.
|---- | ------------------------------------------------------------



|(11) | Includes options to purchase 3,273,498 shares of Common Stock.
|---- | --------------------------------------------------------------



19



---

##### Table of Contents

|ITEM 12. | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.
|-------- | -----------------------------------------------



The Company has approximately a 3% interest in LifeShirt.com, Inc. (now known as VivoMetrics, Inc.), a related entity. Dr. Sackners son-in-law is the Chief
Operating Officer and a founder of VivoMetrics, Inc. Dr. Sackner currently serves as Medical Director and member of the Board of Directors of VivoMetrics, Inc. The Company is a party to a month by month agreement with VivoMetrics, Inc. for
continuing research and development on the LifeShirt system.



The Company
retains title and interest in and to any and all derivative patents related to the products incorporated within the LifeShirt System in exchange for a royalty 5% of the Companys sales of certain products and services. The underlying agreement,
executed October 28, 1999, is for a period of 10 years. Under the agreement with Vivometrics, Inc., Vivometrics, Inc. grants to the Company the non-exclusive, worldwide right and license to use of patents and software for a period of ten years. If
Vivometrics, Inc. fails to earn gross revenues of $200,000 from the commercial sale of certain products and/or services to hospitals following the 2002 calendar year, the Company has the right to sell certain products to hospitals for the following
three years in exchange for a royalty of 5% of the gross revenues the Company earns on these sales. In addition, the Company assigned all of its rights, title and interest in certain patents and intellectual property as well as a non-exclusive,
worldwide license under these items to Vivometrics, Inc. in consideration for a royalty of 3% of Vivometrics, Inc.s gross revenues from sales of certain products. The minimum royalty in the second year was $250,000.



On December 30, 2003 the Company amended the agreement regarding assignment of patents and
related intellectual property, whereby the Company agreed to provide for the payment by VivoMetrics of the balance of the Additional Minimum Royalty, as defined in twelve equal monthly payments beginning January 15, 2004. Total royalties receivable
from VivoMetrics was $90,075 as of July 31, 2004.



In March 2002, the Company
issued 375,000 shares of Common Stock to extinguish a $75,000 loan payable to Dr. Marvin Sackner shareholder and issued 250,000 shares of Common Stock to the Chief Executive Officer in lieu of compensation. The shares were valued using the market
value on the date of issuance and the Company recorded expense of $93,750 during the quarter ended April 30, 2002. Options to purchase 312,500 shares of the Companys common stock were also issued as part of these transactions. These options
are exercisable at $0.40 per share and expire in March 2007. The fair value of the options on the grant date was $78,125 calculated using the Black-Scholes Option Pricing Model.



During fiscal year 2004 the Company issued a Note payable to an officer and shareholder of the Company in the amount of $65,000. Total Notes
payable to such officer and shareholder of the Company was $165,000 at July 31, 2004.



During fiscal year 2004 the Company issued common stock for services as follows: 500,000 shares issued to an officer and shareholder of the Company; 100,000 shares issued to a shareholder of the Company; 100,000 shares issued to a vendor.



20



---

##### Table of Contents

|ITEM 13. | EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.
|-------- | -----------------------------------------------------------------



(a). Exhibits



|            |  |                                                                                                                                   
|----------- |  | ----------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description of Exhibits                                                                                                           
|            | 
|3(a)        |  | Articles of Incorporation, as amended (1)                                                                                         
|            | 
|(b)         |  | By-Laws, as amended (2)                                                                                                           
|            | 
|4(a)        |  | Form of Certificate evidencing shares of Common Stock (3)                                                                         
|            | 
|10(c)       |  | Revised SMC Agreement (4)                                                                                                         
|            | 
|21          |  | Subsidiaries of the Company (2)                                                                                                   
|            | 
|23          |  | Consent of Independent Auditors(5)                                                                                                
|            | 
|31.1        |  | Certification Pursuant to 18 U.S.C Section 1350, as Adopted Pursuant to Section 302 and 906 of the Sarbanes-Oxley Act of 2002. (5)
|            | 
|31.2        |  | Certification Pursuant to 18 U.S.C Section 1350, as Adopted Pursuant to Section 302 and 906 of the Sarbanes-Oxley Act of 2002. (5)
|            | 
|32          |  | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (5)        



|(1) | Included as an Exhibit to the Companys Registration Statement on Form S-1 (File No. 33-14451), including all pre and post effective Amendments thereto, and incorporated herein
by reference, except for Articles of Amendment and a Certificate of Designation, Rights, Preferences and Limitations of Series C Convertible Preferred Stock, which are included as Exhibits to the Companys Annual Report on Form 10-KSB for the
year ended July 31, 1989 and are incorporated herein by reference.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(2) | Included as an Exhibit to the Companys Registration Statement on Form S-1 (File No. 33-14451) including all pre and post effective Amendments thereto, and incorporated herein
by reference.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(3) | Included as an Exhibit to the Companys Annual Report on Form 10-K for the year ended July 31, 1990 and incorporated herein by reference.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------



|(4) | Included as an Exhibit to the Companys Annual Report on Form 10-K for the year ended July 31, 1996 and incorporated herein by reference.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------



|(5) | Filed herewith.
|--- | ---------------



(b) Reports on Form 8-K



None.



21



---

##### Table of Contents

|ITEM 14 | CONTROLS AND PROCEDURES
|------- | -----------------------



We carried out an evaluation, under the supervision and with the participation of our management, including our Principal Executive Officer and Company
Comptroller, of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this report. The evaluation was undertaken in consultation with our accounting personnel. Based on that
evaluation, the Principal Executive Officer and Company Comptroller concluded that our disclosure controls and procedures are effective to ensure that information required to be disclosed by us in the reports that we file or submit under the
Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commissions rules and forms.



There were no significant changes in our internal controls or in other factors that could significantly affect internal
controls subsequent to the date of their evaluation.



While we
believe our disclosure controls and procedures and our internal control over financial reporting are adequate, no system of controls can prevent all error and all fraud. A control system, no matter how well designed and operated, can provide only
reasonable, not absolute, assurance that the control systems objectives will be met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to
their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within our company have been detected. These inherent
limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Controls can also be circumvented by the individual acts of some persons, by collusion of two or
more people, or by management override of the controls. The design of any system of controls is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its
stated goals under all potential future conditions. Over time, controls may become inadequate because of changes in conditions or deterioration in the degree of compliance with its policies or procedures. Because of the inherent limitations in a
cost-effective control system, misstatements due to error or fraud may occur and not be detected.



22



---

##### Table of Contents

NON-INVASIVE MONITORING SYSTEMS, INC.



FINANCIAL STATEMENTS



For the years ended July 31, 2004 and 2003



CONTENTS



|                                                        |  |     
|------------------------------------------------------- |  | ----
|                                                        |  | Page
|Report of Independent Registered Public Accounting Firm |  | F-2 
|Balance Sheets                                          |  | F-3 
|Statements of Operations                                |  | F-4 
|Statement of Changes in Shareholders Equity            |  | F-5 
|Statements of Cash Flows                                |  | F-6 
|Notes to the Financial Statements                       |  | F-7 





---

##### Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



To the Board of Directors of

Non-Invasive Monitoring Systems, Inc.



We have
audited the accompanying balance sheet of Non-Invasive Monitoring Systems, Inc. (the Company) as of July 31, 2004, and the related statements of operations, changes in shareholders deficiency and cash flows for the year then ended.
These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements based on our audit.



We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards
require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the
financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable
basis for our opinion.



In our opinion, the financial statements referred to
above present fairly, in all material respects, the financial position of Non-Invasive Monitoring Systems, Inc. as of July 31, 2004, and the results of its operations and its cash flows for the year then ended in conformity with accounting
principles generally accepted in the United States of America.



These
consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 1 to the financial statements, the Company has operating and liquidity concerns, has an accumulated deficit of
$13,830,563 and a shareholders deficiency of $534,230 at July 31, 2004, current liabilities exceeded current assets by $691,839 at July 31, 2004 and incurred net income of $26,190 and net cash of $66,619 was provided from operations during
fiscal year 2004. These conditions raise substantial doubt about the Companys ability to continue as a going concern. Managements plans as to these matters are also described in Note 1. The consolidated financial statements do not
include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result from the outcome of these uncertainties.



Jewett, Schwartz, & Associates



October 18, 2004

Hollywood, Florida



F-2



---

##### Table of Contents

NON-INVASIVE MONITORING SYSTEMS, INC.



BALANCE SHEET



|                                                                                                                                      |  |               |             |  
|------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ----------- | -
|                                                                                                                                      |  | July 31, 2004 |            
|ASSETS                                                                                                                                |  |               |             |  
|Current assets                                                                                                                        |  |               |             |  
|Cash                                                                                                                                  |  | $             | 133,671     |  
|Royalties receivable                                                                                                                  |  |               | 97,736      |  
|Inventories                                                                                                                           |  |               | 20,635      |  
|Prepaid expenses, deposits and other current assets                                                                                   |  |               | 57,043      |  
|                                                                                                                                      |  |               |             |  
|Total current assets                                                                                                                  |  |               | 309,085     |  
|Furniture and equipment, net                                                                                                          |  |               | 33,553      |  
|Patents, net                                                                                                                          |  |               | 112,046     |  
|                                                                                                                                      |  |               |             |  
|Total assets                                                                                                                          |  | $             | 454,684     |  
|                                                                                                                                      |  |               |             |  
|LIABILITIES AND SHAREHOLDERS DEFICIENCY                                                                                              |  |               |             |  
|Current liabilities                                                                                                                   |  |               |             |  
|Accounts payable and accrued expenses                                                                                                 |  | $             | 98,924      |  
|Notes payable to related party                                                                                                        |  |               | 165,000     |  
|Notes payable                                                                                                                         |  |               |             |  
|Deferred research and consulting revenue                                                                                              |  |               | 25,000      |  
|                                                                                                                                      |  |               |             |  
|Total current liabilities                                                                                                             |  |               | 288,924     |  
|Note Payable                                                                                                                          |  |               | 700,000     |  
|                                                                                                                                      |  |               |             |  
|Total liabilities                                                                                                                     |  |               | 988,924     |  
|                                                                                                                                      |  |               |             |  
|Commitments and contingencies (See Note 12)                                                                                           |  |               |             |  
|Shareholders deficiency                                                                                                              |  |               |             |  
|Preferred stock, $1 par value; 1,000,000 shares authorized                                                                            |  |               |             |  
|Preferred Series B, 100 shares issued and outstanding                                                                                 |  |               | 100         |  
|Preferred Series C, 62,048 shares issued and outstanding                                                                              |  |               | 62,048      |  
|Common stock, $.01 par value; 100,000,000 shares authorized; 30,466,416 shares issued and outstanding; and additional paid-in
capital |  |               | 13,234,175  |  
|Accumulated deficit                                                                                                                   |  |               | (13,830,563 | )
|                                                                                                                                      |  |               |             |  
|Total shareholders deficiency                                                                                                        |  |               | (534,240    | )
|                                                                                                                                      |  |               |             |  
|Total liabilities and shareholders deficiency                                                                                        |  | $             | 454,684     |  
|                                                                                                                                      |  |               |             |  



The
accompanying notes are an integral part of these financial statements.



F-3



---

##### Table of Contents

NON-INVASIVE MONITORING SYSTEMS, INC.



STATEMENTS OF OPERATIONS



Years
Ended July 31, 2004 and 2003



|                                                     |  |      |            |      |   |            |  
|---------------------------------------------------- |  | ---- | ---------- | ---- | - | ---------- | -
|                                                     |  | 2004 |            | 2003 |  
|Revenue                                              |  |      |            |      |   |            |  
|Product sales                                        |  | $    | 446,240    |      | $ | 384,132    |  
|Royalties                                            |  |      | 327,280    |      |   | 74,663     |  
|Research and consulting                              |  |      | 77,994     |      |   | 4,337      |  
|                                                     |  |      |            |      |   |            |  
|Total revenue                                        |  |      | 851,514    |      |   | 463,132    |  
|                                                     |  |      |            |      |   |            |  
|Operating expenses                                   |  |      | 168,228    |      |   | 236,863    |  
|Cost of products sold                                |  |      |            |      |   |            |  
|Selling, general and administrative                  |  |      | 404,852    |      |   | 1,111,902  |  
|Research and development                             |  |      | 252,244    |      |   | 604,671    |  
|Impairment of trademarks                             |  |      | 0          |      |   | 65,881     |  
|                                                     |  |      |            |      |   |            |  
|Total operating expenses                             |  |      | 825,324    |      |   | 2,019,317  |  
|                                                     |  |      |            |      |   |            |  
|Net income (loss)                                    |  | $    | 26,190     |      | $ | (1,556,185 | )
|                                                     |  |      |            |      |   |            |  
|Weighted average number of common shares outstanding |  |      | 30,734,008 |      |   | 30,240,002 |  
|                                                     |  |      |            |      |   |            |  
|Basic and diluted loss per common share              |  | $    | 0.001      |      | $ | (0.051     | )
|                                                     |  |      |            |      |   |            |  



The
accompanying notes are an integral part of these financial statements.



F-4



---

##### Table of Contents

NON-INVASIVE MONITORING SYSTEMS, INC.



STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY



|                                 |  |                 |     |                                             |   |                     |  |            |       |   |            |  |   |             |   |  |   |            |  
|-------------------------------- |  | --------------- | --- | ------------------------------------------- | - | ------------------- |  | ---------- | ----- | - | ---------- |  | - | ----------- | - |  | - | ---------- | -
|                                 |  | Preferred Stock |     | Common Stock and Additional Paid-in Capital |   | Accumulated Deficit |  |            | Total |  
|                                 |  | Series B        |     | Series C                                    |   | Shares              |  | Amount     |       |  
|Balance at July 31, 2002         |  | $               | 100 |                                             | $ | 62,048              |  | 29,489,726 |       | $ | 12,867,175 |  | $ | (12,300,568 | ) |  | $ | 628,755    |  
|Common stock issued for cash     |  |                 |    |                                             |   |                    |  | 976,690    |       |   | 293,000    |  |   |            |   |  |   | 293,000    |  
|Net loss                         |  |                 |    |                                             |   |                    |  |           |       |   |           |  |   | (1,556,185  | ) |  |   | (1,556,185 | )
|                                 |  |                 |     |                                             |   |                     |  |            |       |   |            |  |   |             |   |  |   |            |  
|Balance at July 31, 2003         |  |                 | 100 |                                             |   | 62,048              |  | 30,466,416 |       |   | 13,160,175 |  |   | (13,856,753 | ) |  |   | (634,430   | )
|Common stock issued for cash     |  |                 |    |                                             |   |                    |  | 55,555     |       |   | 15,000     |  |   |            |   |  |   | 15,000     |  
|Common stock issued for services |  |                 |     |                                             |   |                     |  | 700,000    |       |   | 59,000     |  |   |             |   |  |   | 59,000     |  
|Net loss                         |  |                 |    |                                             |   |                    |  |           |       |   |           |  |   | 26,190      |   |  |   | 26,190     |  
|                                 |  |                 |     |                                             |   |                     |  |            |       |   |            |  |   |             |   |  |   |            |  
|Balance at July 31, 2004         |  | $               | 100 |                                             | $ | 62,048              |  | 31,221,971 |       | $ | 13,234,175 |  | $ | (13,830,563 | ) |  | $ | (534,240   | )
|                                 |  |                 |     |                                             |   |                     |  |            |       |   |            |  |   |             |   |  |   |            |  





---

##### Table of Contents

NON-INVASIVE MONITORING SYSTEMS, INC.



STATEMENTS OF CASH FLOWS



Years
Ended July 31, 2004 and 2003



|                                                                         |  |      |         |   |      |   |            |  
|------------------------------------------------------------------------ |  | ---- | ------- | - | ---- | - | ---------- | -
|                                                                         |  | 2004 |         |   | 2003 |  
|Operating activities                                                     |  |      |         |   |      |   |            |  
|Net income (loss)                                                        |  | $    | 26,190  |   |      | $ | (1,556,185 | )
|Adjustments to reconcile net loss to net cash from operating activities: |  |      |         |   |      |   |            |  
|Depreciation and amortization                                            |  |      | 23,596  |   |      |   | 28,510     |  
|Abandonment of fixed assets                                              |  |      | 3,937   |   |      |   | 0          |  
|Common stock issued for services                                         |  |      | 59,000  |   |      |   | 0          |  
|Impairment of trademarks                                                 |  |      | 0       |   |      |   | 65,880     |  
|Changes in operating assets and liabilities:                             |  |      |         |   |      |   |            |  
|Royalties receivable                                                     |  |      | (46,979 | ) |      |   | (17,023    | )
|Inventories                                                              |  |      | 110,944 |   |      |   | 31,894     |  
|Prepaid expenses and other assets                                        |  |      | (31,397 | ) |      |   | 17,961     |  
|Accounts payable and accrued expenses                                    |  |      | (83,376 | ) |      |   | 82,404     |  
|Deferred research and consulting revenues                                |  |      | 4,704   |   |      |   | (4,337     | )
|                                                                         |  |      |         |   |      |   |            |  
|Net cash provide by (used in) operating activities                       |  |      | 66,619  |   |      |   | (1,350,896 | )
|                                                                         |  |      |         |   |      |   |            |  
|Investing activities                                                     |  |      |         |   |      |   |            |  
|Purchase of furniture, software and equipment                            |  |      | 0       |   |      |   | (12,390    | )
|Patent costs incurred                                                    |  |      | (15,345 | ) |      |   | (18,532    | )
|                                                                         |  |      |         |   |      |   |            |  
|Net cash used in investing activities                                    |  |      | (15,345 | ) |      |   | (30,922    | )
|                                                                         |  |      |         |   |      |   |            |  
|Financing activities                                                     |  |      |         |   |      |   |            |  
|Net proceeds from issuance of common stock                               |  |      | 15,000  |   |      |   | 293,000    |  
|Proceeds from loan from shareholder                                      |  |      | 65,000  |   |      |   | 100,000    |  
|Repayments for loan from shareholder                                     |  |      | (2,500  | ) |      |   | 0          |  
|Proceeds from note payable                                               |  |      | 2,525   |   |      |   | 697,475    |  
|                                                                         |  |      |         |   |      |   |            |  
|Net cash provided by financing activities                                |  |      | 80,025  |   |      |   | 1,090,475  |  
|                                                                         |  |      |         |   |      |   |            |  
|Net Increase(Decrease) in cash                                           |  |      | 131,299 |   |      |   | (291,343   | )
|Cash, beginning of period                                                |  |      | 2,372   |   |      |   | 293,715    |  
|                                                                         |  |      |         |   |      |   |            |  
|Cash, end of period                                                      |  | $    | 133,671 |   |      | $ | 2,372      |  
|                                                                         |  |      |         |   |      |   |            |  
|Cash paid for interest                                                   |  |      |         |   |      |   |            |  
|Cash paid for taxes                                                      |  |      |         |   |      |   |            |  



The
accompanying notes are an integral part of these financial statements.



F-6



---

##### Table of Contents

NON-INVASIVE MONITORING SYSTEMS, INC.



NOTES TO FINANCIAL STATEMENTS



For
the Years Ended July 31, 2004 and 2003



|1. | ORGANIZATION AND GOING CONCERN
|-- | ------------------------------



Organization.Non-Invasive Monitoring Systems, Inc. (the Company), a Florida corporation, manufactured computer-aided continuous monitoring
devices to detect abnormal respiratory and cardiac events using sensors placed on the bodys surface that has been sold to SensorMedics Division of ViaSys for cash and royalties and to VivoMetrics for royalties and an equity stake in
VivoMetrics. It has shifted its business to marketing and sales of a therapeutic motion platform, powered exercise device designated the AT-101. The Company also performs consultative research of therapeutic medical and monitoring devices.



Going Concern.These financial statements have been prepared
assuming that the Company will continue as a going concern. The Company has operating and liquidity concerns, has an accumulated deficit of $13,830,563 and a shareholders deficiency of $534,230 at July 31, 2004, current liabilities exceeded
current assets by $691,839 at July 31, 2004 and incurred net income of $26,190 and net cash of $66,619 was provided from operations during fiscal year 2004. These conditions raise substantial doubt about the Companys ability to continue as a
going concern. The financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result from the outcome of
these uncertainties.



Managements plans as to these matters are for the
Company to seek new sources or methods of funding operations or revenue from the sale of its products, royalties and research and consulting services to pursue its business strategy. Management also plans to obtain additional capital through the
sale of the Companys securities. However, at this time there can be no assurance that the Company will be able to successfully implement its plans or if such plans are successfully implemented that the Company will obtain the necessary capital
or revenue to continue funding operations. These factors, among others, create an uncertainty about the Companys ability to continue as a going concern.



|2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|-- | ------------------------------------------



Use of Estimates. The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and reported amounts of revenues and
expenses during the reporting period. Actual results could differ from these estimates.



Concentration of Credit Risk.The company maintained cash in one bank account in excess of the FDIC insurance limits by $33,671 at July 31, 2004.



Inventories.Inventories are stated at lower of cost or market using the first-in, first-out method and consist primarily of
components.



F-7



---

##### Table of Contents

NON-INVASIVE MONITORING SYSTEMS, INC.



NOTES TO FINANCIAL STATEMENTS



For the Years Ended July 31, 2004 and 2003



Furniture and Equipment.Furniture and equipment are stated at cost and depreciated using the straight-line method, over the 5-year estimated useful lives
of the assets.



Patents.Costs incurred in applying for patents
are capitalized and amortized using the straight-line method over the lives of the patents. The Company incurred no costs in defending patents during the fiscal year ended July 31, 2004.



Long-Lived Assets.The Company reviews its long-lived assets that consist of patents for impairment whenever events or changes
in circumstances indicate that the carrying amount may not be recoverable. In performing the review for recoverability, the Company estimates the future cash flows expected to result from the use of the asset and its eventual disposition. If the sum
of the expected future cash flows is less than the carrying amount of the assets, an impairment loss is recognized as the difference between the sum of the estimated future cash flows and the carrying amount of the asset. Management reviewed its
long-lived assets and determined that a reduction of $0 and $65,881 should be recorded as an impairment of the carrying amount of trademarks as of July 31,2004 and 2003, respectively.



Income Taxes.The Company provides for income taxes in accordance with Statements of Financial Accounting Standards
(SFAS) No. 109 using an asset and liability based approach. Deferred income tax assets and liabilities are recorded to reflect the tax consequences on future years of temporary differences of revenue and expense items for financial
statement and income tax purposes.



As of July 31, 2004 the Company had a net
operating loss carryforward available to offset future taxable income for federal and state income tax purposes.



SFAS No. 109 requires the Company to recognize income tax benefits for loss carryforwards that have not previously been recorded. The tax benefits recognized must be
reduced by a valuation allowance if it is more likely than not that loss carryforwards will expire before the Company is able to realize their benefit, or that future deductibility is uncertain. For financial statement purposes, the deferred tax
asset for loss carryforwards has been fully offset by a valuation allowance since it is uncertain whether any future benefit will be realized.



Revenue Recognition.The Company recognizes revenues in accordance with the guidance in the Securities and Exchange Commission Staff Accounting Bulletin
104. Revenue is recognized when persuasive evidence of an arrangement exists and when collection of the fixed or determinable selling price is reasonable assured. The Company recognizes product sales revenue when products are shipped and royalties
as they are earned. Research and consulting revenue is recognized over the term of the respective agreements.



Advertising Costs.The Company expenses all costs of advertising as incurred. There were no advertising costs included in general and administrative expenses for the year ended July 31, 2004.



F-8



---

##### Table of Contents

NON-INVASIVE MONITORING SYSTEMS, INC.



NOTES TO FINANCIAL STATEMENTS



For the Years Ended July 31, 2004 and 2003



Research and Development Costs.Research and development costs are expensed as incurred.



Warranties.The Companys warranties are one-year on all products sold and are accrued based on prior warranty costs
incurred. There were no warranty costs incurred during the fiscal year ended July 31, 2004.



Earnings (Loss) Per Share.Basic net income (loss) per common share is computed using the weighted average number of common shares outstanding during the periods. Diluted net income (loss) per share is
computed using the weighted average number of common and dilutive common equivalent shares outstanding during the year.



Fair Value of Financial Instruments.Fair value estimates discussed herein are based upon certain market assumptions and pertinent information available to
management as of July 31, 2004. The respective carrying value of certain on-balance-sheet financial instruments approximated their fair values. These financial instruments include royalties receivable, accounts payable and accrued expenses. Fair
values were assumed to approximate carrying values for royalties receivable, accounts payable and accrued expenses because they are short term in nature and their carrying amounts approximate fair values or they are payable on demand.



Recent Accounting Pronouncements.The Financial Accounting Standards Board has
recently issued several new accounting pronouncements which may apply to the Company.



In May 2003, the FASB issued Statement No. 150 (Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity). This Statement establishes standards for how an issuer classifies and measures
certain financial instruments with characteristics of both liabilities and equity. The Statement requires that an issuer classify a financial instrument that is within its scope as a liability (or an asset in some circumstances). Many of those
instruments were previously classified as equity. The Company is currently classifying financial instruments within the scope of this Statement in accordance with this Statement. This Statement is effective for financial instruments entered into or
modified after May 31, 2003, and otherwise is effective at the beginning of the first interim period beginning after June 15, 2003. Management does not believe that this Statement will have a material impact on the Companys financial
statements.



|3. | ROYALTIES RECEIVABLE
|-- | --------------------



In August 2000, the Company entered into license and research and consulting agreements with VivoMetrics, Inc. (VivoMetrics). In accordance with the terms of these agreements the Company assigned certain
patents and software, as well as a non-exclusive, worldwide license under these items, to VivoMetrics in consideration for royalty fees of 3% of sales. The minimum royalty payable to the Company was $250,000 during the Minimum Royalty Year, as
defined and due in full on July 30, 2004.



F-9



---

##### Table of Contents

NON-INVASIVE MONITORING SYSTEMS, INC.



NOTES TO FINANCIAL STATEMENTS



For the Years Ended July 31, 2004 and 2003



On December 30, 2003 the Company amended the agreement regarding assignment of patents and related intellectual property, whereby the Company agreed to provide for the
payment by VivoMetrics of the balance of the Additional Minimum Royalty, as defined in twelve equal monthly payments beginning January 15, 2004. Total royalties receivable from VivoMetrics was $90,075 as of July 31, 2004. See Note 12.



|4. | FURNITURE AND EQUIPMENT, NET
|-- | ----------------------------



Furniture and equipment, net of accumulated depreciation consist of the following at July 31, 2004:



|                                 |  |         |  |   |         |  
|-------------------------------- |  | ------- |  | - | ------- | -
|Furniture and fixtures           |  | 5 yrs   |  | $ | 7,960   |  
|Computer equipment and software  |  | 5 yrs   |  |   | 58,145  |  
|Product demonstration equipment  |  | 5 yrs   |  |   | 12,659  |  
|Leasehold improvements and other |  | 3.5 yrs |  |   | 7,070   |  
|                                 |  |         |  |   |         |  
|                                 |  |         |  |   | 85,834  |  
|Less: accumulated depreciation   |  |         |  |   | (52,301 | )
|                                 |  |         |  |   |         |  
|                                 |  |         |  | $ | 33,533  |  
|                                 |  |         |  |   |         |  



Depreciation expense was $17,148 and
$17,688 during the fiscal year ended July 31, 2004 and 2003, respectively.



|5. | PATENTS, NET
|-- | ------------



Patents, net of accumulated amortization consist of the following at July 31, 2004:



|                               |  |   |         |  
|------------------------------ |  | - | ------- | -
|Patents                        |  | $ | 52,530  |  
|Pending patents                |  |   | 84,562  |  
|Other patent costs             |  |   | 20,519  |  
|                               |  |   |         |  
|                               |  |   | 157,611 |  
|                               |  |   |         |  
|Less: accumulated amortization |  |   | (45,565 | )
|                               |  |   |         |  
|                               |  | $ | 112,046 |  
|                               |  |   |         |  



Amortization expense was $6,875 and
$10, 822 during the fiscal year ended July 31, 2004 and 2003, respectively.



|6. | NOTES PAYABLE  RELATED PARTY
|-- | -----------------------------



As of July 31, 2004, the total Notes payable to an officer and shareholder of the Company was $165,000. The Notes are payable upon demand in cash or common stock or
preferred stock of the Company and in the event of default the notes become immediately due and payable in cash with interest accruing at 1.5% per month on any unpaid balance. The Notes bear no interest and are due and payable in full upon demand at
the discretion of the officer and shareholder of the Company.



F-10



---

##### Table of Contents

NON-INVASIVE MONITORING SYSTEMS, INC.



NOTES TO FINANCIAL STATEMENTS



For the Years Ended July 31, 2004 and 2003



|7. | NOTE PAYABLE
|-- | ------------



On February 27, 2004 the Company converted its revolving line of credit to a Promissory Note in the amount of $700,000 payable to a new bank. The Company pledged all corporate assets excluding fixtures as collateral.
The Promissory Note requires the Company to make twelve (12) payments of interest beginning March 27, 2004 and on the 27thday of each month thereafter; twenty three (23) payments of principal and interest in the amount of $10,211 beginning on March 27, 2005 and on the 27thday of each month thereafter; and a final payment of the entire unpaid balance of principal, earned fees and charges and accrued and unpaid interest, on
February 27, 2007. The Promissory Note bears interest at an annual rate of 5.875%. Interest expense was $31,169 during the year ended July 31, 2004.



The following principal payments are due and payable:



|                           |  |                     |        
|-------------------------- |  | ------------------- | -------
|Fiscal Year Ended July 31, |  | PrincipalObligation
|2005                       |  | $                   | 33,500 
|2006                       |  |                     | 84,000 
|2007                       |  |                     | 582,500
|                           |  |                     |        
|                           |  | $                   | 700,000
|                           |  |                     |        



|8. | INCOME TAXES
|-- | ------------



At July 31, 2004, the Company has available net operating loss carry forwards of approximately $12,638,000 which expire in various years through 2023.



Deferred income taxes reflect the net tax effects of temporary differences between the carrying amount of assets and liabilities for
financial reporting purposes and the amounts used for income tax purposes. The significant component of the Companys deferred income tax asset would result from the net operating losses and amounted to approximately $4,900,000.



A valuation allowance is required to reduce the deferred tax assets reported if, based on the
weight of the evidence, it is more likely than not that some portion or all of the deferred tax assets will not be realized. After consideration of all the evidence, both positive and negative, management has determined that a full $4,900,000
valuation allowance at July 31, 2004 was necessary. The increase in the valuation allowance for the year ended July 31, 2004 is $600,000.



|9. | STOCK BASED COMPENSATION
|-- | ------------------------



In March 2001, the Company issued options to acquire 720,000 shares of the Companys common stock to employees and non-employee directors. These options are
exercisable at $0.50 per share with 545,000 shares vested immediately and 175,000 shares vesting over a three-year period commencing March 2002. The options expire in March 2011. The fair value of the options on the grant date was $158,400
calculated using the Black-Scholes Option Pricing Model.



F-11



---

##### Table of Contents

NON-INVASIVE MONITORING SYSTEMS, INC.



NOTES TO FINANCIAL STATEMENTS



For the Years Ended July 31, 2004 and 2003



In May 2001, the Company entered into an executive employment agreement with its new President and Chief Executive Officer. The agreement is for two years and grants the
executive options to acquire 400,000 shares of the Companys common stock. These options are exercisable at $0.50 per share and vest over a four-year period commencing May 2002. The options expire in May 2011. The fair value of the options on
the grant date was $108,000 calculated using the Black-Scholes Option Pricing Model.



In March 2002, options to purchase 312,500 shares of the Companys common stock were issued. These options are exercisable at $0.40 per share, vest immediately and expire in March 2007. The fair value of the options on the grant date
was $78,125 calculated using the Black-Scholes Option Pricing Model.



The
Company applies Accounting Principles Board Opinion No. 25, Accounting for Stock Issuedto Employees,in accounting for stock-based employee compensation arrangements whereby no compensation cost related to stock options is
deducted in determining net income or loss. Had compensation cost for stock option grants to the Companys employees been determined pursuant to SFAS No. 123, Accounting for Stock-Based Compensation,the Companys net
income would have decreased for the year ended July 31, 2001 as presented in the table below. Using the Black-Scholes option pricing model, the Companys pro forma net loss and pro forma net loss per share, with related assumptions, are as
follows:



|                         |  |   |            |  
|------------------------ |  | - | ---------- | -
|Pro forma net loss       |  | $ | (6,060     | )
|Pro forma loss per share |  | $ | (0.001     | )
|Risk free interest rate  |  |   | 5.32       | %
|Expected lives           |  |   | 5-10 years |  
|Expected volatility      |  |   | 108        | %



For purposes of these pro forma
disclosures, the estimated fair value of the options granted is amortized over the options vesting period (0 to 5 years).



F-12



---

##### Table of Contents

The following table summarizes the transactions of the Companys stock options for the two-year period ended July
31, 2004:



NON-INVASIVE MONITORING SYSTEMS, INC.



NOTES TO FINANCIAL STATEMENTS



For the Years Ended July 31, 2004 and 2003



|                                   |  |                  |  |                                |      
|---------------------------------- |  | ---------------- |  | ------------------------------ | -----
|                                   |  | Number of Shares |  | Weighted AverageExercise Price
|Options outstanding, July 31, 2002 |  | 5,232,500        |  | $                              | 0.429
|Options granted                    |  | 732,500          |  |                                | 0.500
|Options exercised                  |  |                 |  |                                |     
|Options forfeited                  |  |                 |  |                                |     
|                                   |  |                  |  |                                |      
|Options outstanding, July 31, 2003 |  | 5,968,000        |  |                                | 0.438
|Options granted                    |  | 645,000          |  |                                | 0.200
|Options exercised                  |  |                 |  |                                |     
|Options forfeited                  |  |                 |  |                                |     
|                                   |  |                  |  |                                |      
|Options outstanding, July 31, 2004 |  | 6,613,000        |  | $                              | 0.415
|                                   |  |                  |  |                                |      



Options to purchase 5,775,000 and
5,130,000 shares were exercisable at July 31, 2004 and 2003, respectively.



|10. | PREFERRED STOCK
|--- | ---------------



Series B Preferred Stock has a liquidation preference of $100 per share, provides for a noncumulative dividend of $10 per share, if declared, and has 100 shares issued and outstanding.



Series C Preferred Stock has a liquidation preference of $1 per share, provides for a
noncumulative dividend of $0.40 per share, if declared, and has 62,048 shares issued and outstanding.



Holders of the Companys Preferred Stock are entitled to one vote for each share held. No preferred stock dividends have been declared as of July 31, 2004.



|11. | COMMON STOCK
|--- | ------------



Year Ending July 31, 2003.The Company raised $293,000, net of issuance costs, on the sale of 976,690 shares of common stock and options to purchase 732,500 shares of common stock. The fair value of the
options on the grant was approximately $161,000 calculated using the Black-Scholes Option Pricing Model.



Year Ending July 31, 2004.The Company raised $15,000, net of issuance costs, on the sale of 55,555 shares of common stock.



F-13



---

##### Table of Contents

NON-INVASIVE MONITORING SYSTEMS, INC.



NOTES TO FINANCIAL STATEMENTS



For the Years Ended July 31, 2004 and 2003



RELATED PARTY TRANSACTIONS



In August 2000, the Company entered into license and research and consulting agreements with VivoMetrics. The Company also received founders common stock of
VivoMetrics which has subsequently been diluted to approximately 3% ownership interest in VivoMetrics. The Company consults on patents pending transferred from the Company to VivoMetrics and on technologic issues for which it receives financial
compensation on a project by project basis. The CEO of the Company is also a member of the Board of Directors and also a member of the Scientific Advisory Board of VivoMetrics.



During fiscal year 2004 the Company issued a Note payable to an officer and shareholder of the Company in the amount of $65,000. Total Notes
payable to such officer and shareholder of the Company was $165,000 at July 31, 2004.



During fiscal year 2004 the Company issued common stock for services as follows: 500,000 shares issued to an officer and shareholder of the Company; 100,000 shares issued to a shareholder of the Company; 100,000 shares issued to a vendor.



|12. | COMMITMENTS AND CONTINGENCIES
|--- | -----------------------------



Leases.On July 23, 2003 the Company entered into a Letter Addendum, as defined, with its landlord in order to temporarily reduce rent expense
under the terms of the original lease agreement. Under the terms of the Letter Addendum the Company total rent was reduced to $10,960 per month for the period from August 1, 2003 through April 30, 2004 and reduced to $11,491 beginning on May 1, 2004
for a period of three months through July 31, 2004.



On June 1, 2004 the
Company entered into a Sublease agreement for a portion of its corporate office space provided to Hema Diagnostics Systems, LLC (HDS). Under the terms of the Sublease HDS agreed to pay the Company rent of $51,348 per annum payable in
equal monthly installments of $4,279 through and including April 30, 2007.



Net
future minimum rental payments for required under the operating lease for this office building as of July 31, 2004 are as follows:



|            |  |                    |         |                 |   |          |                      |  |   |        
|----------- |  | ------------------ | ------- | --------------- | - | -------- | -------------------- |  | - | -------
|Fiscal Year |  | Payment Obligation |         | Less: Sub-Lease |   |          | Net Lease Obligation
|2005        |  | $                  | 175,000 |                 |   | (51,348  | )                    |  | $ | 123,652
|2006        |  |                    | 160,000 |                 |   | (51,348  | )                    |  |   | 108,652
|2007        |  |                    | 166,000 |                 |   | (38,511  | )                    |  |   | 127,489
|            |  |                    |         |                 |   |          |                      |  |   |        
|            |  | $                  | 501,000 |                 | $ | (141,207 | )                    |  | $ | 359,793
|            |  |                    |         |                 |   |          |                      |  |   |        



Rent expense was approximately
$154,000 and $143,000 for the years ending July 31, 2004 and 2003, respectively.



F-14



---

##### Table of Contents

SIGNATURES



Pursuant to the
requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934 the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



NON-INVASIVE MONITORING SYSTEMS, INC.



|                     |  |  |  |     |  |                          |  |                                         
|-------------------- |  |  |  | --- |  | ------------------------ |  | ----------------------------------------
|                     |  |  | 
|Dated: April 6, 2005 |  |  |  | By: |  | /s/    MARVIN A. SACKNER
|                     |  |  |  |     |  |                          |  | Marvin A. Sackner, Chairman of the Board



Pursuant to the
requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons in the capacities and on the dates indicated.



|                                            |  |                                         |  |              
|------------------------------------------- |  | --------------------------------------- |  | -------------
|Signatures                                  |  | Title                                   |  | Date         
|                                            |  |                                        
|/S/    MARVIN A. SACKNERMARVIN A. SACKNER   |  | Chairman of the Board and Director      |  | April 6, 2005
|                                            |  |                                        
|/S/    TAFFY GOULDTAFFY GOULD               |  | Vice Chairman of the Board and Director |  | April 6, 2005
|                                            |  |                                        
|/S/    MORTIN J. ROBINSONMORTON J. ROBINSON |  | Secretary and Director                  |  | April 6, 2005
|                                            |  |                                        
|/S/    GERARD KAISERGERARD KAISER           |  | Director                                |  | April 6, 2005
|                                            |  |                                        
|/s/    JOHN G. CLAWSONJOHN G. CLAWSON       |  | Director                                |  | April 6, 2005
|                                            |  |                                        
|/s/    LEILA KIGHTLEILA KIGHT               |  | Director                                |  | April 6, 2005



23



---

##### Table of Contents

EXHIBIT INDEX



|            |  |                                                                                                                               
|----------- |  | ------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                   
|23          |  | Consent of Independent Auditors                                                                                               
|            | 
|31.1        |  | Certification Pursuant to 18 U.S.C Section 1350, as Adopted Pursuant to Section 302 and 906 of the Sarbanes-Oxley Act of 2002.
|            | 
|31.2        |  | Certification Pursuant to 18 U.S.C Section 1350, as Adopted Pursuant to Section 302 and 906 of the Sarbanes-Oxley Act of 2002.
|            | 
|32          |  | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002        



24