UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20459

                                   FORM 10-KSB

                     REPORT PURSUANT TO SECTION 13 OR 15(d)
                 OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE
                    PERIOD FROM JULY 1, 2003 TO JUNE 30, 2004

                         Commission file number 0-18094

                             UNIVERSAL EXPRESS, INC.

                      A Nevada Corporation ID.# 11-2781803

 1230 Avenue of the Americas, Suite 771, Rockefeller Center, New York, NY 10020

        Registrant's telephone number including area code (212) 239-2575

           Securities registered under Section 12(b) of the Act: None
                                                                  ----

              Securities registered under Section 12(g) of the Act:

                 Class A Common Stock par value $0.005 per share


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
             ----       ----

Check if disclosure of delinquent filers in response to Item 405 of Regulation
S-B is not contained in this form, and no disclosure will 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.



<PAGE>




State issuer's revenues for the period: $2,775,336. State the aggregate market
value of the voting and non-voting stock held by non-affiliates computed by
reference to the price at which the stock was sold, or the average bid and asked
prices of such stock, as of a specified date within the past 60 days: As of
August 16, 2004, $7,701,825 (based on 700,165, 969) shares held by
non-affiliates and computed by reference to the average closing bid and asked
prices of the Common Stock.


Check whether the issuer has filed all documents and reports required to be
filed by Section 12, 13, or 15(d) of the Exchange Act after the distribution of
securities under a plan confirmed by a court. Yes   X     No
                                                  ----       ----

The registrant had 718,265,969 shares of its $.005 par value Class A Common
Stock issued and outstanding as of June 30, 2004 and 1,280,000 shares of Class B
Common Stock.


Total number of sequentially numbered pages in this document:  (25).


Documents Incorporated by Reference: None.





<PAGE>


                                     PART I

                                     ITEM 1

                             DESCRIPTION OF BUSINESS

                                     HISTORY

The Company was originally incorporated in the state of Nevada on April 6, 1983.

Universal Express, Inc. (USXP) has evolved into a conglomerate of supportive
companies centered on its private postal network the UniversalPost(TM) Network.

Its principal businesses include the UniversalPost Network, Universal Express
Logistics, Inc., which includes UniversalPost(TM) International Courier Service,
Virtual Bellhop(R) and Luggage Express(TM), and Universal Express Capital Corp
(which includes the Universal Cash Express division).

Its association of independent and franchise nationwide postal stores
(UniversalPost) continues to evolve into a sophisticated buying service trade
association, and market penetration vehicle.

UniversalPost International Courier Service when developed should earn revenues
from selling discounted envelopes and services to the postal stores.

Luggage Express(TM) will enable consumers to have their baggage picked up at
their home by a local UniversalPost member store and delivered to the consumers'
destination.

Virtual Bellhop(R) is a premier door-to-door luggage transportation service.

Universal Express Capital Corp. is a full service asset based
transportation/equipment leasing company. Its Universal Cash Express division
provides stored value cards of all types to consumers.

USXP continues to mature as an accepted participant within the shipping and
postal store industry.

The web site for the company and its businesses is http://www.usxp.com.








                                      -3-
<PAGE>



                         THE BUSINESS OF THE CORPORATION

Universal Express, Inc. (USXP) has evolved into a conglomerate of supportive
companies and divisions centered around its private postal system.

The Company's principal subsidiaries and divisions are:
UniversalPost Private Postal Network
UniversalPost International Courier Service
Virtual Bellhop(TM)
Luggage Express(TM)
Universal Express Capital Corp.
Universal Cash Express
                                   MARKETPLACE

A challenging global economy has grown over the past decade. Internet, catalog
and retail sales continue to mandate an inexpensive and responsive final mile
Domestic and International delivery network. That innovative and outsourced
final mile network continues to be addressed by Universal Express, Inc.

Universal Express has continues major expansion in the last decade. Strong
strategic relationships are currently being established with companies and
manufacturers, thus strengthening the UniversalPost private postal network.

Members of the UniversalPost private postal network provide the public with a
complement to the U.S. Post Office for many retail and business postal services.
In addition, these Postal Service Centers offer individuals and business
customers an additional variety of personal business services and merchandise.

Our private postal and business service centers form a highly fragmented cottage
industry. Universal Express believes that since this industry generates over $8
billion in sales and presently consists of more than 20,000 independent
operators, there is a market opportunity for the development of an association
with the goal of unifying and organizing the independent and franchised postal
stores nationwide.

Our company believes that an affordable outsourced distribution system is needed
to suit consumers' needs. Universal Express believes it has positioned itself to
be a contender in the global economy for the next decade with the development of
its complementary subsidiaries.

USXP is now positioned as a significant player in the international shipping and
transportation industries. By building its divisions through classic outsourcing
techniques, USXP's future revenue growth will not be offset by increased
overhead.





                                      -4-
<PAGE>


In just the past few years, USXP has identified more than 8,000 private postal
centers in a network called UniversalPost that produces growing revenue streams
for both its members and USXP. USXP offers its UniversalPost Network members
discounted services from some of the country's largest vendors, as well as
innovative new luggage services that resonate in the world's present
security-conscious travel climate.

USXP's business strategy is far more than the sum of today's parts. The
company's three highly synergistic divisions position the company to create an
entirely new industry paradigm by offering the private postal industry and
consumers value-added services and products, logistical services, equipment
leasing and cost-effective delivery of goods and services worldwide.

UniversalPost(TM) Network, the name for USXP's private postal network, taps the
purchasing power of over 20,000 privately owned and operated postal stores to
create the nation's first truly organized and funded private postal system.

USXP's Web-based CRM software system empowers swift delivery of business
products and services to the network: commercial mail receiving; office products
and supplies; packaging and shipping; copying, imaging, photo finishing and
digital services; home office boutique items; and even concierge services.

Universal Express Logistics, Inc. joins the company's visionary Luggage
Express(TM) service offered through the UniversalPost Network and its
Internet-based Virtual Bellhop(R) luggage pickup and delivery service to free
travelers from the stress of dealing with their luggage as they travel across
the country and around the world. USXP charges an average of $70 per piece to
deliver dropped-off luggage to a traveler's final destination. The target
customer is the upscale traveler planning extended stays at destination resorts,
but the service is equally appealing to any traveler who prefers not to pay
extra airline fees or struggle with heavy and awkward baggage at either end of
their trip. When you consider that by 2005 domestic airline luggage is expected
to exceed 3 billion pieces annually, USXP's revenue potential is substantial as
acceptance of luggage transportation services reaches critical mass with further
branding and advertising.


Universal Express Capital Corp. is a full-service, asset-based transportation
and leasing service that provides capital acquisition funding for the business
sector. USXP has established strategic alliances with a number of major
manufacturing firms in the limousine, livery, small fleet, vehicle rental,
delivery truck and van, bus and aircraft industries. The company projects
minimum annual lease originations of $24 million. USXP recently entered into a
management contract with Go Commercial Leasing Corp., which has a
well-established customer base in the commercial transportation industry.

USXP Platinum(TM) Card is its answer to the millions of people who regularly
send money overseas to their families. The USXP prepaid, FDIC insured ATM card
provides an instant, secure method of money transfer across international
borders. USXP Platinum Card also targets the 30% of the U.S. population with no
checking accounts or credit and, with over 9,000 retail locations--a
distribution plan that is creatively affordable.





                                      -5-
<PAGE>


                 UNIVERSALPOST(TM) - THE PRIVATE POSTAL NETWORK

UniversalPost, a private postal network, is an association formed to create a
very much needed partnership between previously unconnected shipping and
packaging store owners. This concept has been accomplished many times before in
American industries, most notably by FTD's maturation of the independent
florists across America and Interflora's unification and development of florists
in Europe. UniversalPost provides independent store owners with a variety of
cost effective services and products to help increase their profitability, while
they are still able to maintain their local or franchised identities.

                        INDIVIDUAL SERVICES AND PRODUCTS

o Flowers/Gift Baskets
o Money Transfer Services
o Corrugated & Packaging
o Lamination and Photo ID's
o Customized Rubber Stamps
o Equipment Leasing
o Moving Supplies
o Car Rental
o Customized Corrugated
o Business and Office Supplies
o Parcel Insurance
o Credit Card Processing
o Check Processing
o Payroll and Tax Processing
o Prepaid Debit Card Load Stations
o Visa - MasterCard
o Discounted Supplies
o Joint Promotions
o Mailing Lists
o Video Tape to DVD Conversion
o Fingerprinting
o Income Tax Preparation
o Recycling
o International Cell Phone Rental
o Credit Union
o Message On Hold
o Retail Items
o Health Care Coverage
o Gift Cards
o Passport & Visa Expediting
o Retail Products
o Sign Making





                                      -6-
<PAGE>



On July 19, 2004, the Company announced a Visa and Passport processing program
with CIBT.

On August 12, 2004, the Company announced a partnership with Premier
Companies/Hold Plus to offer custom audio productions.


                UNIVERSALPOST(TM) - INTERNATIONAL COURIER SERVICE


UniversalPost, the International Courier Service, is an alliance of
independently owned and operated express courier services operating in 268
cities in 120 countries. UniversalPost provides global delivery and services to
international firms. This network currently delivers over 650,000 packages per
month and is part of the world's largest independently owned courier network. It
is the 5th largest express courier network in the world behind the integrated
United States express carriers such as FedEx, UPS and DHL.

Unlike the major integrators who operate their own aircraft and thus offer rigid
pick up and delivery schedule, UniversalPost members offer flexible, customized
International services to meet a client's specific distribution needs. Instead
of operating our own costly fleet, UniversalPost offers express International
air courier service and expedited air cargo through regularly scheduled
commercial airlines to transport time-sensitive documents, parcels, freight and
mail.

According to industry estimates, private postal stores alone ship $600,000,000
annually in International packages and without UniversalPost are totally
dependent upon their suppliers' shipping. The obvious synergy between
UniversalPost, the International Courier Service and UniversalPost, the private
postal network, enhances our unusual position in the shipping service industry.

Now UniversalPost Network members can offer an in-house solution for
international deliveries at a higher profit margin for themselves and increase
the value of international delivery service to their customers rather than the
more expensive traditional carriers. The UniversalPost Networks' use of the
UniversalPost envelope for their international shipping method instead of
outsourced options strengthens the local postal stores' position as an
international delivery solution.

                     LUGGAGE EXPRESS(TM) AND VIRTUAL BELLHOP

Luggage Express and its premier service, the Virtual Bellhop, facilitate and
manage the movement of baggage door to door for leisure and business travelers.

With many years of logistical corporate and entrepreneurial experience in
relevant core businesses, Universal Express has created a powerful logistical
business model driven by multi-channel distribution and multi-market demand. We
have established relationships with travel service providers and distribution
partners.



                                      -7-
<PAGE>


There are significant market opportunities not limited to the abundance of
checked bags presently being moved each year. Making travel easier and more
enjoyable through luggage free travel is the goal of our two companies.

Whether it be through partners like hotels, airlines, cruise lines, credit card
companies, airline or travel agencies, or simply our neighborhood postal store,
we continue to introduce Americans to luggage-free travel.

With over 1.5 billion suitcases presently being checked by domestic passengers,
our companies offer significant benefits to the airlines. Customer satisfaction,
easier check-in, a secure alternative to curb-side check-in, less congestion in
the departure hall and minimizing departure delays, defines our service. The FAA
expects the number of airline passengers to double by 2005, making domestic
luggage to exceed 3 billion suitcases. Luggage Express and Virtual Bellhop are
indeed poised for luggage free travel.

On August 30, 2004, the Company announced a luggage program with the
Ritz-Carlton Philadelphia Hotel.

On September 23, 2004, the Company announced that Luggage Express has been
selected by the Virtuoso Town and Country Travel Magazine.

On September 28, 2004, the Company announced an agreement with Points.com to
introduce its Luggage Express service and gift card programs to the loyalty
industry.

                         UNIVERSAL EXPRESS CAPITAL CORP.

The Universal Express family of companies has broadened the nature of its core
business by entering the financial services industry via the subsidiary of
Universal Express Capital Corp. A full service, asset based transportation and
equipment lessor, Universal Express Capital Corp. provides capital acquisition
funding, in the form of lease financing, to the national business community as
well as within the framework of Universal Express' other affiliates and
subsidiaries.

On September 7, 2004, the Company announced a letter of understanding with
Capitallance for the sale of 80% of Universal Express Capital Corp.

                             UNIVERSAL CASH EXPRESS

Universal Cash Express further exhibits its product diversification by providing
the USXP Platinum(TM) stored value card to consumers nationwide. With a growing
percentage of the population needing a simple and inexpensive alternative to
traditional bank accounts combined with the continuing technological
advancements of a "cash-less" society, Universal Cash Express now provides
consumers with the banking services they want without the banking hassles.
Universal Cash Express has launched its newest product line, Branded Gift Card
Programs, such as the FTD Gift Card and the Luggage Express Rewards Program.






                                      -8-
<PAGE>


Distributing this product through the UniversalPost(TM) Network exposes the USXP
Platinum stored value card to the wide range of consumers patronizing the 20,000
postal stores nationwide while enhancing store owners revenue via sales, fund
loading, payroll and recurring usage fee structures associated with the card. A
myriad of credit, finance, and marketing applications will be offered to USXP
Platinum cardholders.

On March 16, 2004, the Company announced a floral gift card distribution
agreement with InComm, Inc.

On July 1, 2004, the Company announced a dual cash debit card program.

On August 20, 2004, the Company announced an electronic payment service
providing instant debit card load stations and bill payment services with
Transaction Management LLC.

                                   COMPETITION

The company believes that the maturation of the Private Postal Network
(UniversalPost) will strengthen the profitable atmosphere of this cottage
private postal industry. Lack of financial strength and market penetration have
prevented some excellent franchisors and independent stores from properly
promoting their services. The ability of UniversalPost to create a nationally
accepted private postal industry that the American public will embrace and trust
should recreate a viable industry. The Company feels it can convince through
financial discounts the independent and nationwide franchisors that they must
self-regulate for consumer acceptance and seize this opportunity to become part
of this new cooperative partnership and private postal network.

                               INDUSTRY BACKGROUND


The future of the industry lies predominately in the international business
community and domestic acceptance of private postal stores as a natural cohesive
industry. As the world moves towards a Global Economy and trade tariffs begin to
break down, the Company believes that new shipping markets and small business
opportunities will be developed and the key ingredients underlying these
developments will be transportation and outlets for carriers as well as final
mile fulfillment for direct marketing products.

The opportunities to expand our corporate scope are limitless due to shipping,
logistical distribution needs and growth of services through the world.

The transportation industry has already developed the necessary infrastructure
and continues to grow. The Company believes that the missing ingredients needed
to make this industry improve are packaging, logistics and inexpensive
residential locations.

The Company believes that a nationwide organized domestic fulfillment network
with an affordable International Delivery System can become a key player in the
Global Economy. The Company has positioned itself to be that public player in
this lucrative market.





                                      -9-
<PAGE>


Members of UniversalPost provide the public with a complement to U.S. Post
Offices for many retail postal services. In addition, our Service Centers offer
individuals and business customers a variety of personal, business and
communications services and merchandise.


                                   MANAGEMENT

Mr. Richard A. Altomare has been President and CEO of Universal Express since
May 1992, upon appointment by the reorganization court for Packaging Plus
Services (predecessor of Universal Express) during Packaging's reorganization,
completed in May, 1994. Mr. Altomare directs the Company, and is continuing to
build a multi-faceted Company foundation for future growth in the global
marketplace. He envisions a synergistic company capable of creating a profitable
partnership between packaging store owners and their carriers, as well as
building innovative businesses in the logistics, commercial vehicles capital
funding and leasing and transportation fields.


                          TRADE MARKS AND SERVICE MARKS

The Company is the owner of tradenames, trademarks and service marks for the
names and marks Universal Express(TM), Private Postal Network(TM), USXP
Capital(TM), USXP Cash Express(TM), UniversalPost(TM), Luggage Express(TM),
Virtual Bellhop(R), USXP Logistics(TM) and USXP Transportation(TM).












                                      -10-
<PAGE>


                                    EMPLOYEES

As of June 30, 2004, the Company employed 25 individuals. The Company has not
experienced any work stoppages and considers its relations with its employees to
be excellent. To facilitate its UniversalPost Network, USXP Capital, Luggage
Express and UniversalPost International Delivery expansion plans, management
expects to engage in significant hiring of management, sales, operational and
support personnel during 2004 and beyond.


                                     ITEM 2

                            DESCRIPTION OF PROPERTIES

USXP's present corporate headquarters is located at 1230 Avenue of the Americas,
New York, New York, with administrative offices at 5295 Town Center Road, Boca
Raton, Florida. UniversalPost Network has a branch office in Centereach, New
York.


                                     ITEM 3

                                LEGAL PROCEEDINGS

The Company filed a lawsuit in New York in January 2004 against North American
Airlines and its principal for $168,000,000 plus punitive damages.

The Company was awarded a $389 million dollar damage verdict by a jury in Dade
County, Florida, upon which judgment was entered, against Select Capital, Ronald
G. Williams and Walter Kolker. On April 21, 2003, the Company was awarded an
additional $137,000,000 judgment upon a verdict after trial by a different jury
in Dade County, Florida, against two other parties to this matter, Sheldon
Taiger and South Beach Financial. Both cases involved "naked shorting" of the
Company's shares and other matters. We believe that the judgments, which are
non-appealable, are substantially collectable.

On March 2, 2004, the Company brought an action against the SEC in federal court
in Florida on damages from the "naked shorting" of its shares and other matters.
Thereafter, on March 23, 2004 the SEC brought an action in federal court in New
York against certain officers of the Company. Both suits are pending.

The Company is involved in several lawsuits with vendors, suppliers, and
professionals. These claims are all disputed by the Company. The Company
believes that disposition of these matters will not have a material adverse
effect on the Company's financial position.

                                     ITEM 4

                 SUBMISSION OF MATTERS TO A VOTE OF SHAREHOLDERS

No meeting of shareholders was held during the year.









                                      -11-
<PAGE>


PART II

                                     ITEM 5

            MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

The Company's Class A Common Stock has been trading under the symbol "USXP" on
the automated quotation system maintained by the National Quotation Bureau,
Inc., (the "Bulletin Board").

The following table sets forth the range of high and low bid quotations on the
Bulletin Board for the Common Stock during the quarterly periods of the Current
Period. The source of these quotations is the National Quotations Bureau. These
quotations reflect inter-dealer prices, without retail mark-up, mark-down, or
commission and may not represent actual transactions.

                                                        Bid
                                                        ---
           Quarter Ended                    Low                     High
           -------------                    ---                     ----

              9/30/03                      $0.030                  $0.109
              12/31/03                     $0.048                  $0.112
              3/31/04                      $0.011                  $0.078
              6/30/04                      $0.011                  $0.031

As of June 30, 2004, there were over 10,000 holders of record of the Company's
Common Stock.

The Transfer Agent and Registrar of the Company's Common Stock is OTC Corporate
Transfer Service Co.



                                     ITEM 6

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATION

Included in this report are forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended. Although the Company believes that
the expectations reflected in such forward-looking statements are reasonable, it
can give no assurance that such expectations reflected in such forward-looking
statements will prove to be correct. The Company's actual results could differ
materially from those anticipated in the forward- looking statements as a result
of certain factors, including sales levels, distribution and competition trends
and other market factors.






                                      -12-
<PAGE>




                                    OVERVIEW:

Management is continually concentrating on raising new capital to further
develop the UniversalPostNetwork, its multi-faceted national private postal
business centers nationwide connected through the World Wide Web, and for future
acquisitions.

Management views this year as a period of growth based upon its decision to
concentrate on core business development through the UniversalPost Network,
Virtual Bellhop(R), Luggage Express(TM), UniversalPost International Delivery
and USXP Capital(TM).


LIQUIDITY AND CAPITAL RESOURCES

During the twelve-month period ended June 30, 2004, the Company's financing
activities provided $4,382,923 while $4,524,922 was used in its operating and
investing activities.

The Company's working capital deficiency for fiscal 2004 was $2,601,215 compared
with $2,015,902 in fiscal 2003.

The Company's net loss for fiscal 2004 was $9,061,293 compared with $6,523,324
in fiscal 2003.

Until the UniversalPost Network, Virtual Bellhop, Luggage Express, USXP Capital
and UniversalPost International Delivery are fully developed, the Company will
continue to rely on equity and debt raises to fund its operations. Management is
continuing efforts to raise cash by arranging lines of credit, and obtaining
additional equity capital. The Company's future business operations will require
additional capital.

Management is presently exploring methods to increase available credit lines as
well as methods to increase working capital through both traditional and
non-traditional debt services.







                                      -13-
<PAGE>


                                     ITEM 7

                              FINANCIAL STATEMENTS

The Company's audited financial statements for the Current Period are found on
the next succeeding pages of this Report on Form 10-KSB.




























                                      -14-
<PAGE>




                          INDEX TO FINANCIAL STATEMENTS


Independent Auditor's Reports ..............................................F-2

Consolidated Balance Sheets.................................................F-4

Consolidated Statements of Operations and Comprehensive Income (Loss).......F-5

Consolidated Statements of Stockholders' Equity (Deficiency)................F-6

Consolidated Statements of Cash Flows.......................................F-8

Notes to Consolidated Financial Statements..................................F-9































                                       F-1

<PAGE>



                          INDEPENDENT AUDITORS' REPORT



The Board of Directors and Stockholders
Universal Express, Inc.


We have audited the accompanying consolidated balance sheet of Universal
Express, Inc., (the "Company") as of June 30, 2004 and the related consolidated
statements of operations and comprehensive income (loss), stockholders' equity
(deficiency) and cash flows for the year in the period ended June 30, 2004.
These consolidated financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these consolidated
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
consolidated financial statements are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the amounts and
disclosures in the consolidated 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 consolidated financial statements referred to above present
fairly, in all material respects, the financial position of the Company as of
June 30, 2004 and the results of its operations and its cash flows for the year
in the period ended June 30, 2004, in conformity with U.S. generally accepted
accounting principles.

The accompanying consolidated financial statements have been prepared assuming
that the Company will continue as a going concern. As discussed in Note 1 to the
consolidated financial statements, the Company has experienced net losses since
inception. The Company's financial position and operating results raise
substantial doubt about its ability to continue as a going concern. Management's
plans with regard to these matters are also described in Note 1. The
consolidated financial statements do not include any adjustments that might
result from the outcome of this uncertainty.



                                                   Durland & Company, CPAs, P.A.

Palm Beach, Florida
October 6, 2004










                                       F-2

<PAGE>



                          INDEPENDENT AUDITORS' REPORT



The Board of Directors and Stockholders
Universal Express, Inc.

We have audited the accompanying consolidated statements of operations and
comprehensive income (loss), stockholders' equity and cash flows of Universal
Express, Inc.,and Subsidiaries for the year ended June 30, 2003. 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
consolidated financial statements are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the amounts and
disclosures in the consolidated 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 consolidated financial statements referred to above present
fairly, in all material respects, the consolidated results of their operations
and their cash flows for the year ended June 30, 2003, of Universal Express,
Inc. And Subsidiaries as of June 30, 2003, in conformity with U.S. generally
accepted accounting principles.

The accompanying consolidated financial statements have been prepared assuming
that the Company will continue as a going concern. As discussed in the notes to
the Consolidated Financial Statements, the Company incurred an operating loss of
$6,531,815 for the year ended June 30, 2003 and had a working capital deficiency
of $2,015,902 at June 30, 2003. These conditions raise substantial doubt about
the Company's ability to continue as a going concern without the raising of
additional debt and/or equity financing to fund operations. Management's plans
in regard to these matters are described in the notes to the consolidated
financial statements. The consolidated financial statements do not include any
adjustments that might result from the outcome of this uncertainty.




Rosenberg Rich Baker Berman & Company.

Bridgewater, New Jersey
August 28, 2003

















                                       F-3

<PAGE>
<TABLE>
<CAPTION>



                             UNIVERSAL EXPRESS, INC.
                           CONSOLIDATED BALANCE SHEETS
                                    June 30,

                                   ASSETS

                                                                        2004
                                                                   ------------
CURRENT ASSETS
<S>                                                                <C>
  Cash and equivalents                                             $    100,038
  Accounts receivable, net of reserve of $13,240 and $0                  44,619
  Other receivable                                                        7,700
 Other current assets                                                   143,800
                                                                   ------------
          Total current assets                                          296,157
                                                                   ------------

PROPERTY AND EQUIPMENT
  Computers and equipment                                               194,486
        Less accumulated depreciation                                   (92,272)
                                                                   ------------

          Net property and equipment                                    102,214
                                                                   ------------

OTHER ASSETS
  Loan to officer                                                       785,595
  Related party receivables                                             906,000
  Notes receivable                                                      509,990
  Goodwill                                                              397,107
  Other assets                                                           11,555
                                                                   ------------

          Net other assets                                            2,610,247
                                                                   ------------
Total Assets                                                       $  3,008,618
                                                                   ============

               LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIENCY)

CURRENT LIABILITIES
   Accounts payable                                                $    761,487
   Accrued Expenses
       Trade                                                            208,817
       Officers' salary                                                 978,315
       Interest                                                         238,634
   Current portion of long-term debt                                    120,591
   Bank line of credit                                                   25,128
   Notes payable                                                        464,400
   Convertible debenture                                                100,000
                                                                   ------------

          Total current liabilities                                   2,897,372
                                                                   ------------

LONG-TERM DEBT
   Long term debt, net of current portion                                36,483
                                                                   ------------

          Total long-term debt                                           36,483
                                                                   ------------
Total Liabilities                                                     2,933,855
                                                                   ------------

STOCKHOLDERS' EQUITY (DEFICIENCY)
   Common stock, $0.005 par value, authorized
      850,000,000 shares; 718,265,969
      and 718,225,969 issued and outstanding                          3,591,331
   Class B common stock, $0.005 par value,
       authorized 3,000,000 shares; 1,280,000
       issued and outstanding shares                                      6,400
   Additional paid-in capital                                        51,583,289
   Stock rights                                                       7,427,962
   Treasury stock, at cost, 40,000 shares                               (14,350)
   Deferred compensation                                             (9,519,969)
   Collateral stock                                                  (3,920,000)
   Accumulated comprehensive income (loss)                             (119,700)
   Accumulated deficit                                              (48,960,200)
                                                                   ------------

          Total stockholders' equity (deficiency)                        74,763
                                                                   ------------
Total Liabilities and Stockholders' Equity (Deficiency)            $  3,008,618
                                                                   ============
</TABLE>



                                       F-4

<PAGE>

<TABLE>
<CAPTION>


                             UNIVERSAL EXPRESS, INC.
      CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
                               Year Ended June 30,


                                                            2004             2003
                                                       -------------    -------------

<S>                                                    <C>              <C>
REVENUES                                               $   2,775,336    $   2,435,540
COST OF GOODS SOLD                                         2,507,528        2,370,817
                                                       -------------    -------------
      GROSS PROFIT                                           267,808           64,723

OPERATING EXPENSES
    Selling, general and administrative                    4,844,773        2,961,937
   Amortization of deferred compensation                   3,465,453        3,547,439
   Stock based compensation                                   96,660           64,383
   Depreciation                                              197,270           22,779
                                                       -------------    -------------

          Total operating expenses                         8,604,156        6,596,538
                                                       -------------    -------------

 Operating Loss                                           (8,336,348)      (6,531,815)
                                                       -------------    -------------

OTHER INCOME (EXPENSE):
   Net loss from discontinued operations                    (272,673)               0
   Write off failed acquisition deposit                     (500,078)               0
   Interest income                                            89,523           49,202
   Interest expense                                          (41,717)         (40,711)
                                                       -------------    -------------

          Total other income (expense)                      (724,945)           8,491
                                                       -------------    -------------

Net loss                                                  (9,061,293)      (6,523,324)

Other comprehensive income (loss):
    Unrealized loss on marketable securities,
       net of tax effect of $0                                     0             (300)
                                                       -------------    -------------

Comprehensive loss                                     $  (9,061,293)   $  (6,523,624)
                                                       =============    =============

Basic net loss per common share                        $       (0.01)   $       (0.02)
                                                       =============    =============

Weighted average number of common shares outstanding     624,964,652      353,208,736
                                                       =============    =============




















     The accompanying notes are an integral part of the financial statements
</TABLE>



                                       F-5

<PAGE>
<TABLE>
<CAPTION>



                             UNIVERSAL EXPRESS, INC.
          CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIENCY)


                                         COMMON          COMMON          CLASS B       CLASS B
                                         STOCK            STOCK          COMMON        COMMON        ADDITIONAL         STOCK
                                         NUMBER            PAR           NUMBER         STOCK          PAID-IN         RIGHTS
                                        OF SHARES         VALUE         OF SHARES        PAR           CAPITAL
                                      ------------    ------------    ------------   ------------   ------------    ------------
<S>           <C> <C>                 <C>            <C>                <C>         <C>            <C>             <C>
BALANCE, June 30, 2002                224,126,498    $  1,120,634       1,280,000   $      6,400   $ 34,087,036    $  2,721,502

Shares issued for deferred
  compensation                        253,149,000       1,265,745               0              0      2,857,075               0
Shares issued for services              3,958,000          19,790               0              0         44,593               0
Retirement of treasury shares             (10,000)            (50)              0              0         (3,600)              0
Cancellation of dividend shares          (239,328)         (1,197)              0              0          1,197               0
Shares issued for stock rights         10,264,063          51,320               0              0      2,510,180      (2,561,500)
Cash received for stock rights                  0               0               0              0              0       3,024,960
Deferred compensation amortization              0               0               0              0              0               0
Other comprehensive income (loss)               0               0               0              0              0               0
Net loss                                        0               0               0              0              0               0
                                     ------------    ------------    ------------   ------------   ------------    ------------

BALANCE, June 30, 2003                491,248,233       2,456,241       1,280,000          6,400     39,496,481       3,184,962

Shares issued for cash                 20,400,000         102,000               0              0        897,600               0
Shares issued for deferred
  compensation                        148,942,918         744,715               0              0      7,261,008               0
Shares issued for services              1,579,000           7,895               0              0         88,765               0
Shares issued for warrants                 95,819             479               0              0          9,435               0
Shares issued for stock rights         16,000,000          80,000               0              0        110,000        (190,000)
Shares issued for collateral           40,000,000         200,000               0              0      3,720,000               0
Cash received for stock rights                  0               0               0              0              0       4,433,000
Deferred compensation amortization              0               0               0              0              0               0
Other comprehensive income (loss)               0               0               0              0              0               0
Net loss                                        0               0               0              0              0               0
                                     ------------    ------------    ------------   ------------   ------------    ------------

BALANCE, June 30, 2004                718,265,970    $  3,591,330       1,280,000   $      6,400   $ 51,583,289    $  7,427,962
                                     ============    ============    ============   ============   ============    ============























     The accompanying notes are an integral part of the financial statements
</TABLE>



                                       F-6

<PAGE>
<TABLE>
<CAPTION>



                             UNIVERSAL EXPRESS, INC.
          CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIENCY)


                                         TREAS                                                                           TOTAL
                                         STOCK         TREASURY          OTHER                                       STOCKHOLDERS'
                                        NUMBER           STOCK        COMPREHENSIVE    DEFERRED       ACCUMULATED        EQUITY
                                        SHARES           AMOUNT          INCOME      COMPENSATION       DEFICIT        (DEFICIT)
                                     ------------    ------------    ------------    ------------    ------------    ------------
<S>                                       <C>       <C>             <C>             <C>             <C>             <C>
BALANCE, June 30, 2002                     50,000    $    (18,000)   $   (119,400)   $ (4,404,318)   $(33,375,583)   $     18,271

 Shares issued for deferred comp                0               0               0      (4,122,820)              0               0
Shares issued for services                      0               0               0               0               0          64,383
Retirement of treasury shares             (10,000)          3,650               0               0               0               0
Cancellation of dividend shares                 0               0               0               0               0               0
Shares issued for stock rights                  0               0               0               0               0       3,024,960
Cash received for stock rights                  0               0            (300)              0               0            (300)
Deferred compensation amortization              0               0               0       3,547,439               0       3,547,439
Other comprehensive income (loss)               0               0               0               0               0               0
Net loss                                        0               0               0               0      (6,523,324)     (6,523,324)
                                     ------------    ------------    ------------    ------------    ------------    ------------

BALANCE, June 30, 2003                     40,000         (14,350)       (119,700)     (4,979,699)    (39,898,907)        131,429

Shares issued for cash                          0               0               0               0               0         999,600
Shares issued for deferred comp                 0               0               0      (8,005,723)              0               0
Shares issued for services                      0               0               0               0               0          96,660
Shares issued for warrants                      0               0               0               0               0           9,914
Shares issued for stock rights                  0               0               0               0               0               0
Shares issued for collateral                    0               0               0               0               0               0
Cash received for stock rights                  0               0               0               0               0       4,433,000
Deferred compensation amortization              0               0               0       3,465,453               0       3,465,453
Other comprehensive income (loss)               0               0               0               0               0               0
Net loss                                        0               0               0               0      (9,061,293)     (9,061,293)
                                     ------------    ------------    ------------    ------------    ------------    ------------

BALANCE, June 30, 2004                     40,000    $    (14,350)       (119,700)   $ (9,519,969)   $(48,960,200)   $     74,763
                                     ============    ============    ============    ============    ============    ============






















     The accompanying notes are an integral part of the financial statements
</TABLE>



                                       F-7

<PAGE>
<TABLE>
<CAPTION>



                             UNIVERSAL EXPRESS, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                               Year Ended June 30,

                                                                  2004           2003
                                                              -----------    -----------
CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                           <C>            <C>
Net loss                                                      $(9,061,293)   $(6,523,324)
Adjustments to reconcile net loss to net
  cash used by operating activities:
     Depreciation and amortization                                197,270         22,779
     Common stock issued for services                              96,660         64,383
     Amortization of deferred compensation                      3,465,453      3,547,439
     Unrealized loss on marketable securities                           0           (300)
     Forgiveness of officer loan                                   80,640         59,751
     Officer salary accrued                                       250,000              0
     Net loss from discontinued operations                        272,673              0
     Write off acquisition deposit                                500,078              0
      Bad debt expense                                             19,340              0
Changes in operating assets and liabilities:
     (Increase) decrease in accounts receivable                   (28,929)       (10,891)
     (Increase) decrease in other current assets                 (100,968)         3,559
     (Increase) decrease in other receivables                           0              0
     (Increase) decrease in notes receivable                     (509,990)             0
     (Increase) decrease in loan to officer                       (47,175)             0
     (Increase) decrease in other assets                            3,601           (771)
     Increase (decrease) in accounts payable
        and accrued expenses - trade                              209,115         29,807
     Increase (decrease) in accrued officers salary               (98,241)        64,156
     Increase (decrease) in accrued interest                       39,259         30,995
                                                              -----------    -----------
Net cash  provided (used) by operating activities              (4,712,507)    (2,712,417)
                                                              -----------    -----------

CASH FLOW FROM INVESTING ACTIVITIES:
     Purchase of property and equipment                           (29,515)       (40,788)
     Acquisition payments and deposits                           (780,000)             0
     Loan to employee                                              (2,500)             0
     Advance related party receivables                                  0        (14,576)
                                                              -----------    -----------
Net cash provided (used) by investing activities                 (812,015)       (55,364)
                                                              -----------    -----------

CASH FLOW FROM FINANCING ACTIVITIES:
     Issuance of common stock for cash                            999,600              0
     Issuance of stock rights for cash                          4,433,000      3,024,960
     Long term debt payments                                      (34,164)       (30,535)
    Notes payable payments                                         (6,000)        (1,000)
    Bank line of credit payments                                   (9,913)       (14,949)
                                                              -----------    -----------
Net cash provided by financing activities                       5,382,523      2,978,476
                                                              -----------    -----------
Net increase (decrease) in cash and equivalents                  (141,999)       210,695
CASH and equivalents, beginning of period                         242,037         31,342
                                                              -----------    -----------
CASH and equivalents, end of period                           $   100,038    $   242,037
                                                              ===========    ===========
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Interest paid in cash                                         $     2,458    $     9,716
                                                              ===========    ===========
NON-CASH FINANCING ACTIVITIES:
Issuance of common stock for SCI acquisition                  $   500,000    $         0
                                                              ===========    ===========
Return of common stock issued for SCI acquisition             $  (500,000)   $         0
                                                              ===========    ===========
Issuance of common stock for collateral for NAA acquisition   $ 3,920,000    $         0
                                                              ===========    ===========
Issuance of common stock for conversion of stock rights       $   190,000    $ 2,561,500
                                                              ===========    ===========
Issuance of common stock for deferred compensation            $ 8,005,123    $ 4,122,820
                                                              ===========    ===========



     The accompanying notes are an integral part of the financial statements
</TABLE>


                                       F-8

<PAGE>




                             UNIVERSAL EXPRESS, INC.
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING PRINCIPLES
     Nature of Organization
         Universal Express, Inc. ("USXP" or "the Company") was incorporated in
         the state of Nevada on April 6, 1983 and is an integrated business to
         business services company centered around the private postal and
         international shipping industries. Its principal subsidiaries include
         Universal Express Capital Corp. and Universal Express Logistics, Inc.
         (which includes Virtual Bellhop, LLC, Luggage Express and Worldpost,
         its international shipping divisions), and Private Postal Center
         Network.com (PPN Network) and its division Postal Business Center
         Network.com ("PBC Network").

         The PPN Network is an association with the goal of unifying and
         organizing independent and franchised postal stores nationwide.

         Universal Express Capital Corp. is a full service asset based
         transportation/equipment leasing brokerage company.

         Virtual Bellhop, Inc. and Luggage Express are door to door luggage
         transportation services with established unique strategic relationships
         with well known travel service providers and distribution partners.

         On January 2, 2001, USXP sold its 51% interest in SkyWorld
         International Couriers, Inc. ("SkyNet") in exchange for $400,000, a
         non-exclusive license to sublicense the SkyNet name in connection with
         an international courier service in the United States, and delivery
         service credits of $700,000 provided that USXP shall not use more than
         $50,000 in credits in any one month, unless authorized by SkyNet.
         Through June 30, 2003, the Company has used $20,177 of the
         aforementioned credits.

         On May 11, 2001 USXP sold all of the assets of its subsidiary Downtown
         Theater Ticket Agency, Inc. ("DTTA") for $50,000 and a promissory note
         of approximately $392,000 payable over approximately 33 years. The
         present value of this note using a 9% discount rate is $119,402. Due to
         the uncertainty of collectability and the non-recourse nature of this
         long-term note the Company has recorded a reserve of $111,702,
         resulting in an unreserved other receivable of $7,700, representing
         approximately 1 year of payments. The Company did not receive any
         payments on this note after July 2001, and filed a lawsuit to collect.
         This suit was settled after June 30, 2004, and the Company received an
         initial payment under the settlement of $60,000, and another $55,000 to
         be paid $1,833 per month for 30 months.

         In addition, USXP owns several other subsidiaries with little or no
         activity and seeks new acquisitions which will complement the PBC
         Network. Hereinafter, all of the aforementioned companies are
         collectively referred to as the "Company".

     Going concern
         The accompanying consolidated financial statements have been prepared
         assuming the Company will continue as a going concern. The Company
         incurred losses from operations of $9,061,293 and $6,523,324 for the
         years ended June 30, 2004 and 2003, respectively, and had a working
         capital deficiency of $2,601,215 at June 30, 2004. These conditions
         raise substantial doubt about the Company's ability to continue as a
         going concern without the raising of additional debt and/or equity
         financing to fund operations. Management is actively pursuing new debt
         and/or equity financing and is continually evaluating the Company's
         operations, however, any results of their plans and actions cannot be
         assured. The consolidated financial statements do not include any
         adjustments that might result from the outcome of this uncertainty.


                                       F-9

<PAGE>




                             UNIVERSAL EXPRESS, INC.
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING PRINCIPLES, Continued

     Principles of Consolidation
         The accompanying financial statements consolidate the accounts of USXP
         and its wholly-owned subsidiaries. All significant intercompany
         transactions and balances have been eliminated in consolidation.

     Revenue Recognition
         For the luggage transportation operations, revenue is recognized upon
         delivery of the luggage.

         For the transportation/equipment leasing brokerage company, revenue is
         recognized upon delivery of the transportation/equipment to the end
         user.

     Shipping and Handling Costs
         Shipping and handling costs for the luggage transportation operations
         are charged to costs of goods sold as incurred.

     Advertising Costs
         Advertising costs are charged to operations when incurred. Advertising
         expense was $131,802 and $67,578 for the years ended June 30, 2004 and
         2003, respectively.

     Goodwill
         Goodwill represents the excess of the purchase price of companies
         acquired over the fair market value of their net assets at the date of
         acquisition. The Company tests goodwill for impairment on an annual
         basis, relying on a number of factors including operating results,
         business plans and future cash flows. If the carrying value of the
         goodwill of a reporting unit exceeds the fair value of that goodwill,
         an impairment loss is recognized in an amount equal to the excess. At
         June 30, 2004, the Company believes that there has been no impairment
         of goodwill.

     Property and Equipment
         Property and equipment are stated at cost. Depreciation and
         amortization are provided on a straight-line basis over the estimated
         useful life of the respective assets, ranging from five to ten years.

     Deferred Service Costs
         Deferred service costs are recorded in connection with common stock
         issued to advisors for future services and are amortized over the
         period of the agreement, ranging from six months to ten years.

     Stock Based Compensation
         Financial Accounting Statement No. 123 ("SFAS No. 123), Accounting for
         Stock Based Compensation, encourages, but does not require companies to
         record compensation cost for stock-based employee compensation plans at
         fair value. The Company has chosen to continue to account for
         stock-based compensation using the intrinsic method prescribed in
         Accounting Principles Board Opinion No. 25, Accounting for Stock Issued
         to Employees, and related interpretations. Accordingly, compensation
         cost for stock options is measured as the excess, if any, of the quoted
         market price of the Company's stock at the date of the grant over the
         amount an employee must pay to acquire the stock. The Company has
         adopted the "disclosure only" alternative described in SFAS 123 and
         SFAS 148, which require pro forma disclosures of net income and
         earnings per share as if the fair value method of accounting had been
         applied.


                                      F-10

<PAGE>




                             UNIVERSAL EXPRESS, INC.
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING PRINCIPLES, Continued

         As required by Statement No. 123 the Company accounts for stock issued
         for services to non-employees by reference to the fair market value of
         the Company's stock on the date of issuance.

     Basic Loss Per Common Share
         Net loss per common share is calculated utilizing the weighted average
         number of common shares outstanding during the period. The number of
         shares used in the computations were 624,964,652 and 353,208,736 for
         the years ended June 30, 2004 and 2003, respectively. Common stock
         equivalents and contingently issuable shares have not been included in
         the computation since the effect would be anti-dilutive.

     Estimates
         The preparation of financial statements in conformity with generally
         accepted accounting principles 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 the reported amounts of revenue
         and expenses during the reporting period. Actual results could differ
         from those estimates.

     Income Taxes
         The Company recognizes deferred tax assets and liabilities based on the
         difference between the financial statements carrying amount and the tax
         basis of assets and liabilities using the effective tax rates in the
         years in which the differences are expected to reverse. A valuation
         allowance related to deferred tax assets is also recorded when it is
         probable that some or all of the deferred tax assets will not be
         realized.

     Impairment of Long-Lived Assets
         The Company reviews long-lived assets for impairment whenever
         circumstances and situations change such that there is an indication
         that the carrying amounts may not be recovered. At June 30, 2003, the
         Company believes that there has been no impairment of its long-lived
         assets.

     Marketable Securities
         Investments in marketable securities are classified as
         available-for-sale and are recorded at fair value with any unrealized
         holding gains or losses included in unrealized loss on marketable
         securities, which is a component of accumulated other comprehensive
         income (loss) in stockholders' equity.

     Segment Disclosure
         The Company uses the "management approach" model for segment reporting.
         The management approach model is based on the way a company's
         management organizes segments within the company for making operating
         decisions and assessing performance.

         As such, the Company has three major segments for the year ended June
         30, 2004: Logistics and International Shipping,
         Transportation/Equipment Leasing Brokerage and Parent (other).
         Logistics and International Shipping includes Virtual Bellhop, LLC,
         Luggage Express, Worldpost, and Private Postal Center Network.com.
         Transportation/Equipment Leasing Brokerage includes Universal Express
         Capital Corp.


                                      F-11

<PAGE>




                             UNIVERSAL EXPRESS, INC.
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING PRINCIPLES, Continued

     Comprehensive Income
         The Company has adopted Statement of Financial Accounting Standards No.
         130 ("SFAS 130") "Reporting Comprehensive Income". Comprehensive income
         is comprised of net income (loss) and all changes to the statements of
         stockholders' equity, except those due to investments by stockholders,
         changes in paid-in capital and distributions.

NOTE 2 - CONCENTRATION OF CREDIT RISK

     The Company places its cash in what it believes to be credit-worthy
     financial institutions. However, cash balances may exceed FDIC insured
     levels at various times during the year.

NOTE 3 - LOAN TO OFFICER

     Prior to the enactment of the Sarbanes-Oxley act, the Company's Chief
     Executive Officer, in accordance with the such officer' employment contract
     was entitled to secure loans from the Company in an amount not to exceed
     $950,000. The board agreed to forgive 10% per year (2.5% quarterly) of the
     outstanding balance of the Company loans to such officer, commencing
     January 2, 2001. These loans bear interest at the applicable federal rate,
     which approximated 6% during the year ended June 30, 2004. As of June 30,
     2004 the amount owed under such loan is $785,595.

NOTE 4 - RELATED PARTY RECEIVABLES

     As of June 30, 2004, the Company has advanced $906,000 to the spouse of the
     Chief Executive Officer, who is also an employee of the Company. The
     repayment terms of such advances have not yet been determined.

NOTE 5 - MARKETABLE INVESTMENT SECURITIES

     Cost and fair value of the Company's investment in available for sale
     equity securities as of June 30, 2004 are as follows:


         AMORTIZED COSTS              GROSS UNRELATED LOSS          FAIR VALUE
         ---------------              --------------------          ----------
        $     120,000                   $    (119,700)              $     300

NOTE 6 -PROPERTY AND EQUIPMENT


   Property and equipment at June 30, 2004 consists of the following:
     Leasehold improvements                                      $   47,028
     Office equipment                                                64,140
     Furniture and fixtures                                          83,319
                                                                 ----------
                                                                    194,487
     Less accumulated depreciation and amortization                  92,272
                                                                 ----------
   Net property and equipment                                    $  102,215
                                                                 ==========


                                      F-12


<PAGE>




                             UNIVERSAL EXPRESS, INC.
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

NOTE 7 - OTHER CURRENT ASSETS

     Other current assets as of June 30, 2004 consist of the following:


       Prepaid legal fees                                         $  124,000
       Employee advance                                               19,800
       Commission advances                                                 0
                                                                  ----------
                                                                  $  143,800
                                                                  ==========

NOTE 8 - NOTES PAYABLE

     Notes payable at June 30, 2004 consist of the following:


     Note payable, due upon demand, bearing interest
         at rate of 18% per annum                                 $   25,000
     Note payable, due upon demand, bearing interest
         at rate of 18% per annum                                    400,000
     Notes payable, due upon demand, bearing interest
         at a rate of 18% per annum                                   39,000
                                                                  ----------
                                                                  $  464,000
                                                                  ==========

NOTE 9 - BANK LINE OF CREDIT

     The Company has a line of credit under which the bank has agreed to make
     loans up to $70,000 at 1.75% above the prime interest rate. At June 30,
     2004, the outstanding balance on the line of credit was $25,128.

NOTE 10 - LONG-TERM DEBT

     Long-term debt at June 30, 2004, is comprised of the following:


     Installment note arising from settlement agreement due in monthly
     installments of $1,185 including interest through December 2004.
     This note bears interest at 12.5%                                  $ 12,589

     Promissory note to bank payable in equal monthly installments
     of $2,167 plus interest through October 2006. The note bears
     interest at the rate of 2% over the then prevailing prime rate.
     The note is secured by substantially all the Company's assets.       62,487

     Loans payable to former owners of Virtual Bellhop, LLC,
     payable in monthly installments of $3,333 plus interest at 4%
     through May 2005                                                     81,998
                                                                        --------

        Total                                                            157,074
     Less current maturities                                             120,591
                                                                        --------
     Long-Term Debt, Net of Current Maturities                          $ 36,483
                                                                        ========


                                      F-13


<PAGE>




                             UNIVERSAL EXPRESS, INC.
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

NOTE 10 - LONG-TERM DEBT, Continued

     Total maturities of long-term debt are as follows:


       Year ended June 30,
            2005                                                      $ 120,591
            2006                                                         26,004
            2007                                                         10,479
                                                                      ---------
                                                                      $ 157,074
                                                                      =========

NOTE 11 - CONVERTIBLE DEBENTURE

     The Company issued a $100,000 convertible debenture in 1997. Such debenture
     is still outstanding and bears interest at 18% per annum. Any payment or
     conversion of this debenture is disputed by the Company.

NOTE 12 - COMMITMENTS AND CONTINGENCIES

     The Company leases certain office space and equipment under operating lease
     agreements with unrelated parties. The base rent under these agreements
     aggregates approximately $12,030 per month. The related leases expire
     between July 2004 and 2007.

     The following is a schedule of future minimum rental payments (exclusive of
     common area charges) required under operating operating leases that have
     remaining non-cancelable lease terms in excess of one year as of June 30,
     2004.


       Year ended June 30,

            2005                                                   $ 107,486
            2006                                                     100,615
            2007                                                      80,000
                                                                   ---------
                                                                   $ 288,101
                                                                   =========

     Rent expense charged to operations was $227,882 and $228,715 for the years
     ended June 30, 2004 and 2003, respectively.

     The leases also contain provisions for contingent rental payments based
     upon increases in taxes, insurance and common area maintenance expenses as
     well as renewal options.

     The employment agreement with the Company's Chief Executive Officer
     provides for an annual base salary of $500,000 per annum. As of June 30,
     2004 the Company has accrued $978,315 of salary due to such officer.

     The Company is involved in various lawsuits and claims in the normal course
     of business. The Company believes that the disposition of these matters
     will not have a material adverse effect on the Company's financial
     position.



                                      F-14


<PAGE>




                             UNIVERSAL EXPRESS, INC.
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

NOTE 12 - COMMITMENTS AND CONTINGENCIES, Continued

     On July 5, 2001, the Company was awarded a $389 million judgment by a jury
     in Dade County, Florida against the Company's former investment banker. On
     April 23, 2003, the Company was awarded an additional $137 million judgment
     against two other parties related to this matter. The Company is currently
     pursuing collection of the judgments. At this time, however, no estimate
     can be made as to the time or amount of collection.

NOTE 13 - INCOME TAXES

     At June 30, 2004 the Company had approximately $49,000,000 of net operating
     loss carry forwards expiring beginning in 2009 through 2024. A substantial
     amount of the carry forwards are subject to annual limitations pursuant to
     provisions contained in the Internal Revenue Code which become effective
     when an "ownership change", such as the ownership change effected pursuant
     to the Plan of Reorganization, occurs. To the extent that such net
     operating losses are not utilized in a particular year, such amounts become
     available to increase the following year's limitations.

     Deferred tax assets in the amount of approximately $19,600,000 (resulting
     from the benefit of the aforementioned net operating losses), have been
     fully offset by a valuation allowance since realization of the benefit of
     the net operating losses is not assured.

     Significant components of the deferred tax assets as of June 30, 2004 were
     from net operating losses. The deferred tax assets have been presented in
     the Company's financial statements as follows:


       Total deferred tax assets                                $ 19,600,000
       Less: valuation allowance                                 (19,600,000)
                                                                ------------
       Net deferred tax assets                                  $          0
                                                                ============

     The increase in the valuation allowance of $4,800,000 during the year ended
     2004 was due to the additional allowance provided for the 2004 net
     operating loss.

     The provision for income taxes differ from the amount computed by applying
     the statutory federal income tax rate to income before provision for income
     taxes as follows:


                                                             JUNE 30,
                                                        2004           2003
                                                        ----           ----
     Benefit computed at the statutory rate         $ 4,873,000    $ 2,217,930
     Losses for which no benefit recognized          (4,873,000)    (2,217,930)
                                                     -----------   -----------
      Benefit recorded                              $         0    $         0
                                                    ============   ===========


                                      F-15


<PAGE>




                             UNIVERSAL EXPRESS, INC.
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

NOTE 14 - STOCKHOLDERS' EQUITY

     The Company's Class B common shares (of which 3,000,000 shares have been
     authorized) provide for one and one-third votes per share. If the Company's
     current Chief Executive Officer exercises any stock options pursuant to the
     Company's stock option plan, or if the officer receives other shares of
     common stock pursuant to his employment agreement with the Company in lieu
     of stock options, the aggregate number of votes to which the initial
     1,500,000 Class B shares issuable to such officer is entitled shall be
     reduced by one vote for each additional share which is received by the
     officer.

     During the year ended June 30, 2004, the Company issued 232,017,737 shares
     of common stock and cancelled 5,000,000 shares of common stock. Of such
     shares issued, 1,579,000 shares were issued in exchange for advisory
     services rendered, 16,000,000 shares were issued to investors for stock
     rights, 20,400,000 shares were issued in exchange for cash and 95,819
     shares were issued in exchange for warrants. 5,000,000 shares were issued
     in conjunction with the acquisition of Subcontracting Concepts, Inc.,
     (SCI). Upon the resale of SCI to its original owners, these shares were
     returned to the Company and cancelled.

     During the year ended June 30, 2004, advisory fees were prepaid to
     consultants retained by the Company to provide certain advisory services
     via the issuance of 148,942,918 common shares. The common shares were
     valued at their approximate fair market value on the dates of issuance and
     are being amortized over their respective contract periods.

     During the year ended June 30, 2003, the Company issued 267,371,063 shares
     of common stock. Of such shares issued, 3,958,000 shares were issued in
     exchange for advisory services rendered and 10,264,063 shares were issued
     to investors for stock rights.

     During the year ended June 30, 2003, advisory fees were prepaid to
     consultants retained by the Company to provide certain advisory services
     via the issuance of 253,149,000 common shares. The common shares were
     valued at their approximate fair market value on the dates of issuance and
     are being amortized over their respective contract periods.

     During the year ended June 30, 2002, the Company issued 4,402,999 shares of
     common stock and 940,000 warrants to purchase shares of common stock for
     the acquisition of Virtual Bellhop, Inc.

NOTE 15 - TREASURY STOCK

     The Company has bought an aggregate 50,000 shares from one investor for
     $18,000. Treasury stock is recorded at cost. The Company has a verbal
     agreement with such investor to repurchase an additional 200,000 shares at
     $.60 per share under certain circumstances. During the years ended June 30,
     2004 and 2003 the Company retired 0 and 10,000 shares of treasury stock,
     respectively.

NOTE 16 - STOCK RIGHTS

     Stock rights represent amounts received from investors for their future
     rights to purchase shares of stock of the Company at a discount of 20% to
     30% of the market value of the stock at the date of exercise subject to the
     Company's right of redemption at a premium not to exceed 20% of the face
     amount of the right.


                                      F-16


<PAGE>




                             UNIVERSAL EXPRESS, INC.
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

NOTE 17 - WARRANTS

     On October 17, 2002, the Company announced a 4% dividend of four warrants
     payable to stockholders of record on the close of business November 1,
     2002. The dividend consisted of a set of four warrants for every 25 shares
     held on the record date as follows: one 'A' Warrant, one 'B' Warrant, one
     'C' Warrant and one 'D' Warrant. On January 31, 2003, the Company issued
     12,566,505 of each type of warrant for a total of 50,266,020 warrants to be
     exercised as follows: The 'A' Warrant will entitle the holder to purchase
     one restricted share of USXP @ $0.10 per share for a term of twelve months;
     the 'B' Warrant will also be for one restricted share @ $0.25 for a term of
     twelve months; the 'C' Warrant will be for one restricted share @ $0.50 for
     a term of eighteen months; and the 'D' Warrant will also be for one
     restricted share @ $1.00 for eighteen months. At June 30, 2004, all
     unexercised warrants have expired.

     On November 2, 2001, the Company issued 940,000 warrants to purchase common
     stock of the Company as part of the acquisition of Virtual Bellhop, LLC.
     These warrants entitled the holder to purchase 470,000 shares at $.15 per
     share and 470,000 shares at $.70 per share. These warrants expired on March
     22, 2003.

NOTE 18 - STOCK OPTION PLAN

     The Company's "1994 Stock Option Plan" provides for the issuance of up to
     104,167 shares of common stock. The purchase price per share of common
     stock under each option shall not be less than the fair market value of the
     common stock on the date such option is granted. No options have been
     granted under the plan as of June 30, 2004. Per the plan document, the plan
     will terminate in 2004.

NOTE 19 - SEGMENT INFORMATION

     Year ended June 30, 2004:


                                   TRANSPORTATION/
                     LOGISTICS &      EQUIPMENT
                    INTERNATIONAL      LEASING         PARENT
                       SHIPPING       BROKERAGE       (OTHER)      CONSOLIDATED
                       --------       ---------       -------      ------------
     Revenue          $   287,706    $ 2,487,630    $      --      $   2775,336

     Operating Loss   $  (782,208)   $  (498,519)   $(7,054,930)   $ (8,335,657)

         Year ended June 30, 2003:


                                     TRANSPORTATION/
                       LOGISTICS &     EQUIPMENT
                      INTERNATIONAL     LEASING       PARENT
                        SHIPPING       BROKERAGE      (OTHER)      CONSOLIDATED
                        --------       ---------      -------      ------------
     Revenue          $   150,433    $ 2,285,107    $         0    $ 2,435,540

     Operating Loss   $  (257,378)   $  (290,694)   $(5,983,743)   $(6,531,815)

     Assets of the segment groups are not relevant for management of the
     businesses, nor for disclosure.


                                      F-17


<PAGE>




                             UNIVERSAL EXPRESS, INC.
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

NOTE 20 - FAIR VALUE OF FINANCIAL INSTRUMENTS

     The carrying amounts reported in the balance sheet for cash, receivables,
     accounts payable, notes payable, convertible debt and accrued expenses
     approximate fair value based on the short-term maturity of these
     instruments.

NOTE 21 - NEW ACCOUNTING PRONOUNCEMENTS

     In August 2001, the Financial Accounting Standards Board ("FASB") issued
     SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived
     Assets. This statement addresses financial accounting and reporting for the
     impairment or disposal of long-lived assets. SFAS No. 144 supercedes SFAS
     No. 121, Accounting for the Impairment of Long-Lived Assets to be Disposed
     of, and provides guidance on classification and accounting for such assets
     when held for sale or abandonment. SFAS No. 144 is effective for fiscal
     years beginning after December 15, 2001. The adoption of SFAS No. 144 did
     not have a significant impact on the Company's results of operations or
     financial position.

     In April 2002, the FASB issued SFAS No. 145, Rescission of FASB Statements
     No. 4, 44 and 64, Amendment of FASB Statement No. 13, and Technical
     Corrections. This statement rescinds SFAS No. 4, Reporting Gains and Losses
     from Extinguishment of Debt, and an amendment of that statement, SFAS No.
     44, Accounting for Intangible Assets of Motor Carriers, and SFAS No. 64,
     Extinguishments of Debt Made to Satisfy Sinking-Fund Requirements. This
     statement amends SFAS No. 13, Accounting for Leases, to eliminate
     inconsistencies between the required accounting for sales-leaseback
     transactions and the required accounting for certain lease modifications
     that have economic effects that are similar to sales-leaseback
     transactions. Also, this statement amends other existing authoritative
     pronouncements to make various technical corrections, clarify meanings, or
     describe their applicability under changed conditions. Provisions of SFAS
     No. 145 related to the rescissions of SFAS No. 4 were effective for the
     Company on November 1, 2002 and provisions affecting SFAS No. 13 were
     effective for transactions occurring after May 15, 2002. The adoption of
     SFAS No. 145 did not have a significant impact on the Company's results of
     operations or financial position.

     In June 2003, the FASB issued SFAS No. 146, Accounting for Costs Associated
     with Exit or Disposal Activities. This statement covers restructuring type
     activities beginning with plans initiated after December 31, 2002.
     Activities covered by this standard that are entered into after that date
     will be recorded in accordance with provisions of SFAS No. 146. The
     adoption of SFAS No. 146 did not have a significant impact on the Company's
     results of operations or financial position.

     In December 2002, the FASB issued SFAS No. 148, Accounting for Stock-Based
     Compensation-Transition and Disclosure, which provides alternative methods
     of transition for a voluntary change to fair value based method of
     accounting for stock-based employee compensation as prescribed in SFAS 123,
     Accounting for Stock-Based Compensation. Additionally, SFAS No. 148
     required more prominent and more frequent disclosures in financial
     statements about the effects of stock-based compensation. The provisions of
     this Statement are effective for fiscal years ending after December 15,
     2002. The adoption of this statement is not expected to have a significant
     impact on the Company's results of operations of financial position.



                                      F-18


<PAGE>




                             UNIVERSAL EXPRESS, INC.
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

NOTE 22 - NEW ACCOUNTING PRONOUNCEMENTS, Continued

     In April 2003, the FASB issued SFAS Statement No. 149, "Amendment of
     Statement 133 on Derivative Instruments and Hedging Activities", which
     amends and clarifies financial accounting and reporting for derivative
     instruments, including certain derivative instruments embedded in other
     contracts (collectively referred to as derivatives) and for hedging
     activities under FASB Statement No. 133, Accounting for Derivative
     Instruments and Hedging Activities. This Statement is effective for
     contracts entered into or modified after June 30, 2003, except for certain
     hedging relationships designated after June 30, 2003. Most provisions of
     this Statement should be applied prospectively. The adoption of this
     statement is not expected to have a significant impact on the Company's
     results of operations or financial position.

     In May 2003, the FASB issued SFAS 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. It requires that an issuer classify a financial
     instrument that is within its scope as a liability (or an asset in some
     circumstances). 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,
     except for mandatorily redeemable financial instruments of nonpublic
     entities, if applicable. It is to be implemented by reporting the
     cumulative effect of a change in an accounting principle for financial
     instruments created before the issuance date of the Statement and still
     existing at the beginning of the interim period of adoption. The adoption
     of this statement is not expected to have a significant impact on the
     Company's results of operations or financial position.

     In November 2002, the FASB issued Interpretation No. 45 ("FIN 45"),
     Guarantor's Accounting and Disclosure Requirements for Guarantees,
     Including Indirect Guarantees of Indebtedness of Others. FIN 45 requires a
     company, at the time it issues a guarantee, to recognize an initial
     liability for the fair value of obligations assumed under the guarantees
     and elaborates on existing disclosure requirements related to guarantees
     and warranties. The initial recognition requirements are effective for the
     Company during the third quarter ending March 31, 2003. The adoption of FIN
     45 did not have a significant impact on the Company's results of operations
     or financial position.

     In January 2003, the FASB issued FASB Interpretation No. 46 ("FIN 46"),
     Consolidation of Variable Interest Entities, an Interpretation of ARB No.
     51. FIN 46 requires certain variable interest entities to be consolidated
     by the primary beneficiary of the entity if the equity investors in the
     entity do not have the characteristics of a controlling financial interest
     or do not have sufficient equity at risk for the entity do not have the
     characteristics of a controlling financial interest or do not have
     sufficient equity at risk for the entity to finance its activities without
     additional subordinated financial support from other parties. FIN 46 is
     effective for all new variable interest entities created or acquired after
     January 31, 2003. For variable interest entities created or acquired prior
     to February 1, 2003, the provisions of FIN 46 must be applied for the first
     interim or annual period beginning after June 15, 2003. The adoption of FIN
     46 did not have a significant impact on the Company' results of operations
     or financial position.





                                      F-19


<PAGE>



                             UNIVERSAL EXPRESS, INC.
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

NOTE 23 - DISCONTINUED OPERATIONS

         On March 30, 2004, the Company sold Bags to Go, Inc., (BTG), to its
         former owner. BTG was purchased by the Company on January 22, 2004. The
         Company decided to sell BTG as a result of its decision to lower its
         long-term debt. The purchase price consisted of (a) $179,500, with
         $25,000 paid at closing and 24 equal monthly payments of $6,437.50, (b)
         $129,275, with $25,000 paid at closing and 24 equal monthly payments of
         $4,344.83 and (c) the cancellation of the note due to the former owner
         of BTG, of which, the balance at closing was $424,666.

     In the fourth fiscal quarter, the Company sold Subcontracting Concepts,
     Inc., (SCI), to its former owners. SCI was purchased by the Company on
     November 28, 2003. The decision to sell SCI was based on the concern and
     apprehension voiced by SCI's insurance carriers, financial institutions and
     clients regarding the recent SEC public complaint filed against the
     Company. The purchase price consisted of (a) $91,667 paid at closing, (b)
     $458,333 payable in five equal monthly payments of $91,666.60, (c) the
     surrender of 5,000,000 shares of the Company's common stock, (which have
     since been cancelled), and (d) the cancellation of the note due to the
     former owners of SCI, of which, the balance at closing was $6,850,000. The
     Company recorded a gain of $50,000 as a result of this transaction.

     On October 12, 2003, the Company signed a contract to purchase North
     American Airlines, (NAA). This contract required the Company to place a
     $1,000,000 deposit at the signing of the agreement, which it did. On
     November 24, 2003, the Company announced that this transaction would not
     close. The Company received $500,000 of the initial deposit back. During
     the third fiscal quarter the Company filed a lawsuit against NAA and its
     principal stockholder. In the fourth fiscal quarter, the Company wrote off
     the remaining $500,000 of the initial deposit, as it is now the subject of
     the lawsuit and the return of it is in question as to amount and timing.

     On December 16, 2003, the Company acquired a portfolio of automotive leases
     from Go Automotive Leasing Corp. of Bohemia, NY. The purchase price was (a)
     $200,000 in cash at closing, which was paid, (b) a $50,000 deposit with
     Sovereign Bank as security deposit for future leases, which was paid and
     (c) the assumption of existing debt directly related to the lease
     portfolio, which at closing amounted to $2,237,405. Subsequent to year end
     the Company discovered that Go Leasing had repossessed the lease portfolio
     during the fourth fiscal quarter. Therefore the Company wrote off the
     portfolio resulting in the recording a loss of $284,409. Go Leasing has
     refused to return the Company's $200,000 payment and Sovereign as so far
     refused to return the $50,000 security deposit. The Company is currently
     evaluating its options in this matter.

NOTE 24 - SUBSEQUENT EVENTS

     Subsequent to the year ended June 30, 2004, the Company entered into a
     settlement agreement with the Purchasers of Downtown Theatre Ticket Agency,
     Inc. These purchasers had stopped paying their promissory note for the
     purchase in 2001. The Company had reserved for all but $7,700 of this note.
     The settlement agreement called for a payment of $60,000 at signing and
     payments of $1,833 per month for 30 months. The Company has received the
     $60,000 initial payment.

                                      F-20


<PAGE>





                                     ITEM 8

                  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
                     ON ACCOUNTING AND FINANCIAL DISCLOSURE

On July 29, 2004, Rosenberg Rich Baker Berman & Company resigned as the
Company's independent accountant. On September 22, 2004, the Company engaged
Durland & Company as the Company's independent accountant.


                                    PART III

                                     ITEM 9

            MANAGEMENT OF THE COMPANY; COMPLIANCE WITH SECTION 16(a)

A. DIRECTORS

Pursuant the Company's Bylaws, the authorized number of directors of the Board
of Directors of the Company is five (5), The sole Director of the Company at
present is Richard A. Altomare, whose biographical information is set forth
below.

B. EXECUTIVE OFFICERS

The following table sets forth certain information concerning the persons who
will serve as Executive Officers of the Company or certain of its subsidiaries.
Each such person shall serve at the pleasure of the Board of Directors of the
Company.


NAME                                   AGE                      POSITION
----                                   ---                      --------

Richard A. Altomare                    56                  Chairman and CEO

RICHARD A. ALTOMARE. Mr. Altomare, is the Chairman and Chief Executive Officer
of Universal Express (USXP). Universal, with its wholly owned subsidiary the
UniversalPost Network is a leader of the $7 billion private postal industry. Its
division, the UniversalPost International Courier System is engaged in
international shipping. Prior to Universal Express, Mr. Altomare was an
investment banker specializing in real estate, bankruptcy reorganizations and
equipment transactions. Mr. Altomare also owned and operated professional sports
teams. He served in the U.S. Marine Corps. and U.S. Army specializing in
communications and intelligence. Mr. Altomare attended Adelphi and Hofstra
University and has been a political candidate for U.S. Congress and served on
numerous corporate Boards.










                                      -15-
<PAGE>






C. COMPLIANCE WITH SECTION 16(a)

Based on a review of forms submitted to the Company during and with respect to
the current Period, the Company is not aware of any Director, Officer, or
Beneficial Owner of more than 10% of any class of equity securities of the
Company that failed to file on a timely basis the reports required by Section
16(a) of the Exchange Act of 1934 during the Current Period.


                                     ITEM 10

                COMPENSATION OF EXECUTIVE OFFICERS AND DIRECTORS

A. COMPENSATION OF EXECUTIVE OFFICERS.

The following table sets forth information, as required by Section 228.402 of
Regulation S-B, 17 C.F.R. Section 228.402, as currently in effect, concerning
the annual and long-term compensation of the Company's Chief Executive Officer
and other individuals acting in a similar capacity for the past five fiscal
years. No other information is included regarding compensation paid to other
Executive Officers during such five year period because no such Executive
Officer earned annual or long-term compensation in excess of $100,000. Except as
set forth in the tables following, no bonus, other annual compensation,
long-term compensation (in the form of restricted stock awards, options, stock
appreciation rights, long-term incentive plans, or otherwise), or other forms of
compensation were paid to the Company's Chief Executive Officer, any other
individuals acting in a similar capacity, or any other Executive Officer of the
Company at any time during such periods as are reflected in the tables (and
accompanying notes) set forth below. Accordingly, as permitted by Item 402 (a)
(5) of Regulation S-B, tables or columns otherwise required have been omitted
from this Registration Statement where there has been no compensation awarded
to, earned by, or paid to any of the named executives required to be reported in
that table or column in any fiscal period covered by that table.
















                                      -16-
<PAGE>



                           SUMMARY COMPENSATION TABLE
                                                                 Long-Term
                                   Annual Compensation      Compensation Awards

      (a)                 (b)       (c)            (d)        (e)        (f)
                                                  OTHER
NAME & PRINCIPAL        FISCAL     ANNUAL         ANNUAL     ANNUAL     # OF
POSITION                 YEAR      SALARY         BONUS  COMPENSATION  OPTIONS



Richard A. Altomare      2000      300,000         $  0      $  0          0
Chairman & CEO           2001      300,000         $  0      $  0          0
                         2002      300,000         $  0      $  0          0
                         2003      300,000         $  0      $  0          0
                         2004      500,000         $  0      $  0          0


During the Company's reorganization commencing in 1991 until June 30, 2002, Mr.
Altomare received no cash compensation under his employment agreement approved
by the Reorganization Court. Such agreement currently entitles him to an annual
base salary of at least $500,000. For fiscal year ended June 30, 2004, Mr.
Altomare received $621,154 in cash compensation under his employment agreement.
Mr. Altomare's Accrued salary as of June 30, 2004 is $978,315.





















                                      -17-
<PAGE>







                         OPTION GRANTS IN CURRENT PERIOD


                                Individual Grants

--------------------------------------------------------------------------------
        (a)               (b)             (c)              (d)          (e)

                                     % of Total
                                   Options Granted
                        Options      to Employees       Exercise     Expiration
    Name                Granted    in Current Period      Price         Date
--------------------------------------------------------------------------------

Richard A. Altomare
 Chairman. & CEO         0                0                  0          0



     AGGREGATED OPTION EXERCISES IN CURRENT PERIOD AND FY-END OPTION VALUES


--------------------------------------------------------------------------------
      (a)                 (b)          (c)            (d)              (e)

                                                                      value of
                                                                    unexercised
                                               # of unexercised    in-the-money
                                                   options at      options at
                                                    FY-end(#)       FY-end($)

                         Shares
                      acquired on      Value       Exercisable/    Exercisable/
       Name           Exercise (#)   Realized ($)  Unexercisable  Unexercisable
--------------------------------------------------------------------------------

Richard A. Altomare
  Chairman. & CEO          0              0            0/0           0/0


B. COMPENSATION OF DIRECTORS

In the Company's Current Period, there were no arrangements pursuant to which
any director of the Company was compensated for any service provided as a
Director.






                                      -18-
<PAGE>


C. EMPLOYMENT CONTRACTS AND RELATED MATTERS

The Company has an employment contract with Mr. Altomare that was approved by
the Reorganization Court as part of the Company's Reorganization Plan, which
currently provides an annual base salary of $500,000. The employment agreement
with Mr. Altomare provides that in the event Mr. Altomare's employment is
terminated at any time within nine months following a "change of control event",
as defined therein and generally described below, (i) his salary benefits for
the remaining term of the agreement shall be accelerated and (ii) he shall
receive shares of Class A Common Stock equal to 10% of all outstanding shares of
Class A and Class B Common Stock of the Company, assuming all unexercised and
outstanding warrants had been exercised. For purposes of the employment
agreement with Mr. Altomare, a "change of control event" shall be deemed to have
occurred in the event of (A) a merger or consolidation involving the Company in
which the Company is not the surviving corporation, (B) the sale of all or
substantially all of the assets of the Company, or (C) the acquisition by any
individual, entity or group not affiliated with Mr. Altomare directly or
indirectly becoming the beneficial owner of 20% or more of the combined voting
power of the then outstanding voting securities of the Company. Mr. Altomare's
employment agreement further grants to Mr. Altomare the right under the
Court-approved 1994 Stock Option Plan to purchase not less than 500,000 shares
of the Company's Class A Common Stock at the fair market price of the stock as
of the Plan Effective Date. The employment agreement further provides certain
restrictive covenants and nondisclosure obligations upon Mr. Altomare during the
term of the agreement.

The board agreed to forgive 10% per year of the outstanding balance of the
Company loans to such officer, commencing January 2, 2001 as long as the officer
continues in the service of the Company. Such loan had a balance of $785,595 as
of June 30, 2004.














                                      -19-
<PAGE>


ITEM 11

                    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
                              OWNERS AND MANAGEMENT

A. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS

The table below lists each stockholder known to the Company that beneficially
owns as of June 30, 2004 more than five percent of the Class A Common Stock of
the Company. This information is based on 718,265,969 shares of Class A Common
Stock issued and outstanding as of June 30, 2004. For purposes of this section,
it is assumed that all 1.28 million shares of Class B Common Stock, each share
of which is convertible into one share of Class A Common Stock under certain
circumstances as set forth in the Company's Articles of Incorporation, have been
so converted.

 NAME AND ADDRESS OF         AMOUNT AND NATURE                 % OF
  BENEFICIAL OWNER         OF BENEFICIAL OWNERSHIP          COMMON STOCK
--------------------------------------------------------------------------------

      None



B. SECURITY OWNERSHIP OF MANAGEMENT

The table below sets forth information with respect to the number of shares of
the Company's Class A Common Stock that are beneficially owned by each director
and executive officer of the Company and by all directors and offices of the
Company as a group as of June 30, 2004. This information is based on 718,265,969
shares of Class A Common Stock issued and outstanding as of June 30, 2004. For
purposes of this section, it is assumed that all 1.28 million shares of Class B
Common Stock (par value $.005), which are convertible into Class A Common Stock
under certain circumstances as set forth in the Company's Articles of
Incorporation, have been so converted.

 NAME AND ADDRESS OF         AMOUNT AND NATURE                 % OF
  BENEFICIAL OWNER         OF BENEFICIAL OWNERSHIP          COMMON STOCK
--------------------------------------------------------------------------------

Richard A. Altomare
5295 Town Center Rd.
Boca Raton, FL 33486          14,490,173 shares                 2%






                                      -20-
<PAGE>


                                     ITEM 12

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Richard A. Altomare, the Company's Chairman and Chief Executive Officer, served
from 1991 until May 11, 1994 as advisor and reorganization consultant to the
Company and the Reorganization Court during the Company's Reorganization case.
The Reorganization Court and the Company appointed Mr. Altomare as Chairman and
President through a long- term employment agreement, approved by the
Reorganization Court as part of the Company's Reorganization Plan, a position he
has continually occupied thereafter.

During the Company's reorganization commencing in 1991 until June 30, 2002, Mr.
Altomare received no cash compensation under his employment agreement approved
by the Reorganization Court. Such agreement currently entitles him to an annual
base salary of at least $500,000. For fiscal year ended June 30, 2004, Mr.
Altomare received $621,154 in cash compensation under his employment agreement.
Mr. Altomare's accrued salary as of June 30, 2004 is $978,315.

Mr. Altomare's outstanding loan balance under his employment agreement as of
June 30, 2004 is $785,595.

As of June 30, 2004, The Company has advanced $906,000 to the spouse of the
Chief Executive Officer, who is also an employee of the Company.
















                                      -21-
<PAGE>


                                     ITEM 13

                        EXHIBITS AND REPORTS ON FORM 8-K


(A)           Exhibits

2.1*      Order, dated February 18, 1994. Confirming First Amended Plan of
          Reorganization of Packaging Plus Services, Inc., including confirmed
          Reorganization Plan and other exhibits.

3.1*      Amended and Restated Articles of Incorporation of Packaging Plus
          Services, Inc.

3.2**     Certificate of Amendment to Change the Number of Authorized Shares of
          Stock of Packaging Plus Services, Inc.

3.3**     Certificate of Amendment of the Certificate of Incorporation to Change
          the Name of Packaging Plus Services, Inc. to Universal Express, Inc.

3.4*      Amended and Restated By-Laws of Packaging Plus Services, Inc.

4.1*      Specimen Class A Common Stock Certificate.

4.2*      Specimen Class B Common Stock Certificate.

4.3**     Specimen Class A Warrant Certificate.

4.4**     Specimen Class B Warrant Certificate.

10.1*     Employment Agreement of Richard A. Altomare.

10.2*     1994 Stock Option Plan.

21.1**    List of Subsidiaries of Registrant.

* Incorporated herein by reference to the Registrant's Transition Report on Form
10-KSB for the Transition Period from January 1, 1994 through June 30, 1994 (as
filed December 12, 1994)

** Incorporated herein by reference to the Registrant's Annual Report, as
amended, on Form 10-KSB/A for the Annual Period ended June 30, 1999 (as filed
January 20, 2000).









                                      -22-
<PAGE>



(B) Reports on Form 8-K -

     Current Report filed on Form 8-K dated February 12, 2004. Current Report
     filed on Form 8-K dated August 23, 2004. Current Report filed on Form 8K
     dated September 27, 2004.



SIGNATURES:

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Company's report on Form 10-KSB has been signed below by the following person on
behalf of the registrant and in the capacities and on the dates indicated.


                                        UNIVERSAL EXPRESS, INC.


Date:  October 13, 2004                 /s/ Richard A. Altomare
                                        -----------------------
                                        Richard A. Altomare, President
                                        and Chairman of the Board












                                      -23-
<PAGE>