U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 20-F/A
                                  (Amendment 2)


[X]  REGISTRATION STATEMENT PURSUANT TO SECTION 12(B) OR 12(G)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                                       OR

[ ] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                     For the fiscal year ended June 30, 2002

                        Commission file number 000-50359

                                BRESAGEN LIMITED
             (Exact Name of Registrant as Specified in its Charter)

                                    AUSTRALIA
                 (Jurisdiction of Incorporation or Organization)

                                       N/A
                 (Translation of Registrant's name into English)

                               8 DALGLEISH STREET
                                THEBARTON SA 5031
                                    AUSTRALIA
          TELEPHONE: 011-61-8-8234-2660; FACSIMILE: 011-61-8-8234-6268
               (Address of principal executive offices) (Zip code)

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

                                      None

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

                               Title of each class
                                 Ordinary shares
                  American Depositary Shares each representing
        10 Ordinary Shares and evidenced by American Depositary Receipts

 Securities for which there is a reporting obligation pursuant to Section 15(d)
                                   of the Act:

                                      None

The total number of issued shares of each class of stock of BresaGen Limited as
of December 31, 2002 was:

                           54,498,560 Ordinary Shares

Indicate by check mark whether the Registrant (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 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 [ ]      No [ ]

Indicate by check mark which financial statement item the Registrant has elected
to follow Item 17 [ ] Item 18 [X].

            Please send copies of notices and communications from the
                     Securities and Exchange Commission to:

                                  Ross Kaufman
                             Greenberg Traurig, LLP
                     200 Park Avenue - New York - NY - 10166


<PAGE>


                                TABLE OF CONTENTS

Part I

         Item 1.  Identity of Directors, Senior Management and Advisers
         Item 2.  Offer Statistics and Expected Timetable
         Item 3.  Key Information
         Item 4.  Information on the Company
         Item 5.  Operating and Financial Review and Prospects
         Item 6.  Directors, Senior Management and Employees
         Item 7.  Major Shareholders and Related Party Transactions
         Item 8.  Financial Information
         Item 9.  The Offer and Listing
         Item 10. Additional Information
         Item 11. Quantitative and Qualitative Disclosures About Market Risk
         Item 12. Description of Securities Other Than Equity Securities

Part II

         Item 13. Defaults, Dividend Arrearages and Delinquencies
         Item 14. Material Modifications of the Rights of Security Holders and
                  Use of Proceeds
         Item 15. [Reserved]
         Item 16. [Reserved]

Part III

         Item 17. Financial Statements
         Item 18. Financial Statements
         Item 19. Exhibits


                                       i


<PAGE>


                                  INTRODUCTION

     In this Registration Statement, the "Company," "BresaGen," "we," "us" and
"our" refer to BresaGen Limited.

     References to the "ADSs" are to our ADSs described in Item 12.D, "American
Depositary Shares," and references to the "Ordinary Shares" are to our ordinary
shares described in Item 10.A, "Share Capital."

     We prepare consolidated financial statements in Australian dollars in
accordance with Australian GAAP, and they are referred to herein as the
"Financial Statements." In this Registration Statement, references to "A$" are
to Australian dollars and references to "$" and "U.S. dollars" are to United
States dollars. On June 30, 2002, the commercial exchange rate (buy) was $.5636
= $A1.00 and on June 30, 2003 such commercial exchange rate was $.6667 = $A1.00.

     Our fiscal year ends on June 30, and references in this Registration
Statement to any specific fiscal year are to the twelve month period ended June
30 of such year.

     This Registration Statement contains forward-looking statements that
involve risks and uncertainties. We use words such an "anticipates," "believes,"
"plans," "expects," "future," "intends" and similar expressions to identify such
forward-looking statements. This Registration Statement also contains
forward-looking statements attributed to certain third parties relating to their
estimates regarding the growth of electronic commerce and related service
markets and spending. You should not place undue reliance on these
forward-looking statements, which apply only as of the date of this Registration
Statement. Our actual results could differ materially from those anticipated in
these forward-looking statements for many reasons, including the risks faced by
us described below under the caption "Risk Factors" and elsewhere in this
Registration Statement.

     Although we believe that the expectations reflected in such forward-looking
statements are reasonable at this time, we can give no assurance that such
expectations will prove to be correct. Given these uncertainties, readers are
cautioned not to place undue reliance on such forward-looking statements.
Important factors that could cause actual results to differ materially from our
expectations are contained in cautionary statements in this Registration
Statement, including, without limitation, in conjunction with the
forward-looking statements included in this Registration Statement and
specifically under Item 3.D, "Risk Factors."

     All subsequent written and oral forward-looking statements attributable to
BresaGen are expressly qualified in their entirety by reference to these
cautionary statements.


<PAGE>


<TABLE>
<CAPTION>

                                    GLOSSARY


<S>                              <C>
510(k)approval                   Approval by the FDA to market medical devices
                                 within the United States.

API                              Active Pharmaceutical Ingredient

AML                              Acute myeloid leukemia

ASIC                             Australian Securities and Investments Commission

ASX                              Australian Stock Exchange Limited.

Cell                             differentiation Process by which cells change
                                 from immature precursor forms to mature cells
                                 with all appropriate characteristics and
                                 functions.

Cell Therapy                     Using living cells as therapeutic
                                 agents; these cells may be derived from stem
                                 cells (that are capable of generating a wide
                                 range of different cell types), and may be
                                 genetically manipulated, to add gene therapy
                                 treatments to the cell therapy approach.

Clinical trials                  Studies that test drug safety and efficacy prior to
                                 registration. CMML Chronic myelemonocytic
                                 leukemia CNS Central nervous system CST canine
                                 Somatotropin (alternative name for growth
                                 hormone) E21R A protein drug that is a modified
                                 form of the human hormone GM-CSF; E21R
                                 is produced in bacteria by BresaGen, and has
                                 undergone trials as a potential anti-cancer and
                                 RA drug.

Efficacy                         The effectiveness of a drug in treating a
                                 disease.

EMEA                             The European Agency for the Evaluation of
                                 Medicinal Products

EquiGen(R)                       equine Growth Hormone, a registered drug of
                                 BresaGen

ES Cells                         Embryonic Stem cells: cells derived from
                                 animals or human, and modified by cell culture,
                                 that have the capacity to differentiate into
                                 all possible cell types.

FDA                              US Food and Drug Administration

Growth Hormone                   A naturally-occurring protein hormone
                                 having a range of functions in animals and
                                 humans relating to growth and metabolism.

GM-CSF                           Granulocyte macrophage colony stimulating factor
</TABLE>


                                       2


<PAGE>


<TABLE>
<CAPTION>


<S>                              <C>
GMP                              Good Manufacturing Practice: relating to
                                 facilities or activities that conform to
                                 government regulations regarding appropriate
                                 production practices. hGH human Growth Hormone

IND                              Investigational new drug

IP                               Intellectual property

MRI                              Magnetic resonance imaging

NHMRC                            National Health and Medical Research Council

NRA                              National Registration Authority: the Australian
                                 Federal Government organisation responsible for
                                 regulating agriculture and veterinary drugs,
                                 chemicals and devices. NIH US National
                                 Institute of Health

Proprietary                      Describes materials or technologies that are
                                 protected by patents or confidentiality.

RA                               rheumatoid arthritis

Recombinant                      Refers to molecules or techniques relating to
                                 genetic manipulation.

START Grant                      Australian Federal Government grant to
                                 support commercialisation of R&D; eligible
                                 expenditure is matched dollar-for-dollar by the
                                 government. Stem Cells Immature precursor cells
                                 capable of differentiating into a range of
                                 mature cell types, e.g. neuronal stem cells can
                                 differentiate into different types of mature
                                 nerve cells.

TGA                              Therapeutic Goods Administration: the
                                 Australian Federal Government organisation
                                 responsible for regulating human therapeutic
                                 drugs and devices.

Toxicology                       The study of the safety/toxicity of drugs in
                                 animals or humans.

Transgenics                      Relating to the generation or use of animals or
                                 plants that have been genetically manipulated
                                 to add genes.

Xenotransplantation              The practice of transplanting organs or tissues
                                 between different species, e.g. from pig to
                                 human.
</TABLE>


                                       3


<PAGE>


ITEM 1.  IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND ADVISERS

ITEM 1.A DIRECTORS AND SENIOR MANAGEMENT

     The Directors of the Company are as follows:


<TABLE>
<CAPTION>

                Name                          Position/Function                    Business Address
                ----                          -----------------                    ----------------

<S>                                   <C>                                           <C>
Peter R. Hart                         Independent Non-Executive                     8B Ringmer Drive
                                      Chairman                                      Burnside SA 5066

John R. Smeaton                       Chief Executive Officer                       111 Riverbend Road
                                                                                    Athens, GA 30605

Geoffrey N. Vaughan                   Independent Non-Executive Director            20 St. Georges Road
Retired April 2003                                                                  Upper Beaconsfield VIC 3808

John B. Harkness                      Independent Non-Executive Director            1/2A Delecta Avenue
                                                                                    Beauty Point NSW 2088

Christopher A. Juttner                Executive Director                            8 Dalgleish Street
                                                                                    Thebarton SA 5031

Rudy Mazzocchi                        Independent Non-Executive Director            2290 West Eau Gallie
                                                                                    Melbourne, FL  32395

John Kucharczyk                       Non-Executive Director                        1050 Lane Creek Ct., Bishop GA
                                                                                    USA 30621
</TABLE>


                                       4


<PAGE>


With the exception of Allan Robins whose business address is 111 Riverbend Road,
Athens, GA 30605 the business address of each Senior Manager of the Company is 8
Dalgleish Street, Thebarton SA 5031, Australia. The Senior Managers of the
Company are as follows:


                Name                       Position/Function
                ----                       -----------------

Allan Robins                  Senior Vice President and Chief Technical Officer

Meera Verma                   Vice President and Chief Operating Officer

Gerard La Fontaine            Intellectual Property Counsel

Jackie Zanetti                Vice President Business Development

Linton Burns                  Vice President and Chief Financial Officer


ITEM 1.B ADVISERS

Lawyers:      Johnson Winter & Slattery
              211 Victoria Square
              Adelaide, SA 5000
              AUSTRALIA

              Greenberg Traurig, LLP
              200 Park Avenue
              New York, New York 10166

Patent Attorneys:

              Freehills Carter Smith Beadle
              101 Collins Street
              Melbourne, VIC 3000
              AUSTRALIA

              Sutherland Asbill & Brennan LLP
              999 Peachtree Street, NE
              ATLANTA GA 30309

              Mark A. Litman & Associates, P.A.
              York Business Center, Suite 205
              3209 West 76th Street
              Edina, MN
              USA 55435


                                       5


<PAGE>


ITEM 1.C AUDITORS

     The Company's auditors for the preceding three years have been KPMG,
Chartered Accountants, whose address is 115 Grenfell Street, Adelaide, SA 5000,
Australia.


                                       6


<PAGE>


ITEM 2.  OFFER STATISTICS AND EXPECTED TIMETABLE

         Not applicable.


                                       7


<PAGE>


ITEM 3.  KEY INFORMATION

ITEM 3.A SELECTED FINANCIAL DATA

     The following selected consolidated financial information for the Company
as at and for the fiscal years ended June 30, 2002, 2001, 2000, 1999 and 1998 is
derived from and should be read in conjunction with, and is qualified in its
entirety by reference to the respective audited Consolidated Financial
Statements of the Company and the notes thereto, which were audited by KPMG,
independent accountants. Our audited financial statements as of June 30, 2002
and 2001 and for the fiscal years ended June 30, 2002, 2001 and 2000 are
included elsewhere in this Form 20-F. The statement of financial performance
data for the six months ended December 31, 2002 and 2001, and the statement of
financial position as at December 31, 2002 have been derived from our unaudited
interim financial statements included elsewhere in this Registration Statement.
In the opinion of management, the unaudited interim financial statements
included have been prepared on the same basis as the audited financial
statements and include all adjustments which management considers necessary for
the fair presentation of our results of operations and cash flows for the
interim periods. The results of operations for the interim periods are not
necessarily indicative of the results to be expected for the entire year, or any
future period.

     The Consolidated Financial Statements were prepared in accordance with
accounting principles generally accepted in Australia ("Australian GAAP"), which
differ in certain significant respects from accounting principles generally
accepted in the United States of America ("US GAAP"). Note 31 of the June 30,
2002 Annual Financial Report and Note 17 of the interim unaudited Financial
Report describe the principal differences between US GAAP and Australian GAAP as
they relate to the Company, and includes a reconciliation to US GAAP of net
loss, shareholders' equity and total assets.


                                       8


<PAGE>


<TABLE>
<CAPTION>

(ALL amounts are in thousands of                                                                      AS OF AND FOR THE SIX MONTHS
Australian dollars ($000's),unless                                                                         ENDED DECEMBER 31,
otherwise stated)                                        AS OF AND FOR THE YEAR ENDED JUNE 30,               (UNAUDITED)
                                                     ----------------------------------------------   ------------------------------

                                                     2002      2001       2000     1999      1998           2002         2001
AMOUNTS IN ACCORDANCE WITH AUSTRALIAN GAAP
STATEMENT OF FINANCIAL PERFORMANCE DATA
REVENUE

<S>                                                  <C>       <C>          <C>       <C>       <C>         <C>          <C>
Sales revenue                                        1,473     1,187        909       614         -            563          826
Government Grants                                    2,105     1,985        618       578       322          1,064        1,390
Contract research income                               747       817        609     1,785     2,364            581          370
Fee income                                             510       461          -        38        75              -          510
Interest income                                        964     1,296        677       109       224            275          564
Other income                                           250        25         18       112       242              -            1
                                                   --------------------------------------------------------------------------------
TOTAL REVENUE                                        6,049     5,771      2,831     3,236     3,227          2,483        3,661

EXPENSES

Cost of sales                                          555       639        488       123         -            227          234
Stock and WIP write-off                                267         -          -         -         -              -            -
Contract research expenditure                          756       843        630     1,785     2,364            693          436
Grant research expenditure                           4,408     3,945      1,010       846       806          1,761        2,125
Other research expenditure                           4,982     3,238      2,009     1,266     1,872          3,108        2,609
Write-off of intangibles                             2,583         -          -         -         -              -         -
Selling & marketing                                    615       412        260       225       122            217          402
Administration                                       3,744     3,190      1,776     1,186       555          2,551        1,804
                                                   --------------------------------------------------------------------------------
TOTAL EXPENSES                                      17,910    12,267      6,173     5,431     5,719          8,557        7,610

                                                   --------------------------------------------------------------------------------
NET LOSS                                           (11,861)   (6,496)    (3,342)   (2,195)   (2,492)        (6,074)      (3,949)
                                                   --------------------------------------------------------------------------------
</TABLE>

                                       9


<PAGE>


<TABLE>
<CAPTION>


(ALL amounts are in thousands of                                                               AS OF AND FOR THE SIX MONTHS
Australian dollars ($000's),unless                                                                  ENDED DECEMBER 31,
otherwise stated)                                  AS OF AND FOR THE YEAR ENDED JUNE 30,                (UNAUDITED)
                                              ----------------------------------------------   ------------------------------

                                                2002      2001       2000     1999      1998           2002         2001
AMOUNTS IN ACCORDANCE WITH AUSTRALIAN GAAP
STATEMENT OF FINANCIAL PERFORMANCE DATA
(CONTINUED)


BASIC AND DILUTED LOSS PER SHARE
<S>                                           <C>       <C>         <C>       <C>       <C>         <C>          <C>         <C>
Australian cents                                  22        14          11            18           20            11           7
                                              --------------------------------------------------------------------------------------
Weighted average number of ordinary
shares outstanding(1)                         54,341,190  46,371,664  29,313,967   12,348,186   12,348,186   54,496,657   54,239,645
                                              --------------------------------------------------------------------------------------

AMOUNTS IN ACCORDANCE WITH AUSTRALIAN GAAP
STATEMENT OF FINANCIAL POSITION DATA

Current Assets                                    17,408      26,757      15,755        1,783        3,658        9,606      23,919
Non-Current Assets                                17,064      17,975       6,777        4,696        4,845       22,937      18,036
Total Assets                                      34,472      44,732      22,532        6,479        8,503       32,543      41,955
Shareholders' equity                              31,866      43,231      21,116        1,033        3,228       25,828      39,719
No. of Shares (000's)                             54,449      53,893      35,275       12,348       12,348       54,499      54,399
Dividends  per Share                                   -           -           -            -            -            -          -

AMOUNTS IN ACCORDANCE WITH US GAAP

Net loss                                          10,091)    (18,340)     (4,580)         N/A          N/A       (5,066)     (4,151)
Total assets                                      22,073      30,025         N/A          N/A          N/A       20,766          N/A
Shareholders' equity                              18,526      28,000         N/A          N/A          N/A       13,510          N/A
BASIC AND DILUTED LOSS PER SHARE

Australian cents                                      18          40          16          N/A          N/A            9           8


________________________________
(1) On June 30, 1999 th eshare capital was
reconstructed so that the 6,762,770 shares issued and outstanding were
subdivided so that 12,348,186 shares were issued and outstanding.



                                       10


</TABLE>


<PAGE>



<TABLE>
<CAPTION>

RECONCILIATION OF AMOUNTS IN ACCORDANCE WITH AUSTRALIAN GAAP TO THE AMOUNTS IN ACCORDANCE WITH US GAAP

                                                                                                        AS OF AND FOR THE SIX MONTHS
                                                                                                             ENDED DECEMBER 31,
                                                  AS OF AND FOR THE YEAR ENDED JUNE 30,                         (UNAUDITED)
                                              ---------------------------------------------------       ----------------------------

                                               2002         2001        2000      1999      1998           2002           2001

<S>                                         <C>            <C>            <C>      <C>     <C>              <C>          <C>
NET LOSS PER AUSTRALIAN GAAP                  (11,861)     (6,496)        (3,342)   N/A     N/A            (6,074)       (3,949)

US GAAP adjustments
Stock compensation                               (121)       (375)        (1,172)   N/A     N/A               (14)          (61)
Intangibles                                     2,308     (10,918)            11    N/A     N/A               622            44
Revenue recognition                              (417)       (430)             -    N/A     N/A               400          (185)
Share issue costs                                 -          (121)           (77)   N/A     N/A                 -             -

NET LOSS PER US GAAP                          (10,091)    (18,340)        (4,580)   N/A     N/A            (5,066)       (4,151)



TOTAL ASSETS AS PER AUSTRALIAN GAAP            34,472      44,732            N/A     N/A    N/A            32,543           N/A

US GAAP adjustments
Write down of intangible assets               (12,399)    (14,707)           N/A     N/A    N/A           (11,777)          N/A

TOTAL ASSETS AS PER US GAAP                    22,073      30,025            N/A     N/A    N/A            20,766           N/A

SHAREHOLDERS' EQUITY PER AUSTRALIAN            31,866      43,231            N/A     N/A    N/A            25,828           N/A
GAAP

US GAAP adjustments
Decrease in total assets                      (12,399)    (14,707)           N/A     N/A    N/A           (11,777)           N/A
Increase in long-term loans                      (341)        (94)           N/A     N/A    N/A              (341)           N/A
Increase in total liabilities                    (600)       (430)           N/A     N/A    N/A              (200)           N/A

SHAREHOLDERS' EQUITY PER US GAAP               18,526      28,000            N/A     N/A    N/A            13,510            N/A


                                       11

</TABLE>


<PAGE>



EXCHANGE RATES

     The following table sets forth, for the periods and dates indicated,
information concerning the rates of exchange of A$1.00 into US$ based on the mid
Australian buy and sell rate.

<TABLE>
<CAPTION>

                                        At period             Average            High                   Low
                  Period ended                end             rate(a)
--------------------------------------------------------------------------------------------------------------
                                                                            US$ per A$1.00

<S>                       <C>              <C>                 <C>                   <C>                <C>

                          1998                                  .6291
                          1999                                  .6447
                          2000                                  .5768
                          2001                                  .5130
                          2002                                  .5371
                     July 2002              .5436                                    .5682             .5349
                   August 2002              .5508                                    .5541             .5274
                September 2002              .5438                                    .5524             .5419
                  October 2002              .5534                                    .5592             .5429
                 November 2002              .5604                                    .5666             .5555
                 December 2002              .5625                                    .5660             .5591
                  January 2003              .5860                                    .5922             .5629
                 February 2003              .6053                                    .6072             .5846
                    March 2003              .6009                                    .6165             .5898
                    April 2003              .6188                                    .6212             .5982
                      May 2003              .6516                                    .6603             .6267
                     June 2003              .6667                                    .6728             .6542


                                       12

</TABLE>


<PAGE>


     (a) The average of the exchange rates on the last day of each month during
the financial period.

ITEM 3.B CAPITALIZATION AND INDEBTEDNESS

     The following table sets forth our unaudited indebtedness and
capitalization as of June 30, 2003:

                                                                  June 30, 2003

   INDEBTEDNESS

   Secured debt                                                     A$7,543,000
   Unsecured debt                                                       A$5,000
                                                         -----------------------
   Total debt                                                       A$7,548,000
                                                         -----------------------

   SHAREHOLDERS' EQUITY

   Share capital                                                   A$61,084,000
   Reserves                                                           A$234,000
   Accumulated Deficit                                           A$(39,600,000)
                                                         -----------------------
   Total Shareholders' equity                                      A$21,718,000
                                                         -----------------------

   TOTAL CAPITALIZATION (I)                                        A$28,866,000
   (i) Excludes short term debt of $400,000


The Company also has contingent debt in relation to further funding of the
Company's new building of $A480,000.

ITEM 3.C REASONS FOR THE OFFER AND USE OF PROCEEDS

Not applicable.


                                       13


<PAGE>


ITEM 3.D RISK FACTORS

     Before you purchase our ADSs, you should be aware that there are risks,
including those described below. You should consider carefully these risk
factors together with all of the other information contained elsewhere in this
Registration Statement or incorporated by reference before you decide to
purchase our ADSs.

OUR STOCK PRICE IS VOLATILE AND CAN FLUCTUATE SIGNIFICANTLY BASED ON EVENTS NOT
IN OUR CONTROL AND GENERAL INDUSTRY CONDITIONS.

     The biotechnology sector is particularly vulnerable to abrupt changes in
investor sentiment. Stock prices of companies in the biotechnology industry,
including ours, can swing dramatically, with little relationship to operating
performance. Our stock price may be affected by a number of factors including,
but not limited to:

o        clinical trial results and other product development events;

o        the outcome of litigation;

o        decisions relating to intellectual property rights;

o        the entrance of competitive products into our market;

o        changes in reimbursement policies or other practices related to the
         pharmaceutical industry; or

o        other industry and market changes or trends.

     Since our initial public offering in September 1999, the price of our
Ordinary Shares has ranged from A$.22 to A$1.95 per share. These fluctuations
can occur due to events within our control, regulatory actions such as
government approval of products or reimbursements, and general market conditions
affecting the biotechnology sector or the stock market generally.

CURRENCY FLUCTUATIONS MAY NEGATIVELY AFFECT OUR OPERATING RESULTS.

     Our operating results are reported in Australian dollars. The exchange
rates between the Australian dollar and the U.S. dollar may fluctuate
significantly.

     The impact of currency fluctuations in the Australian and US dollar
exchange rates can impact the results of our operations and financial condition
in the following ways:

o    we currently fund our US operations with Australian dollars, therefore the
     lowering of the Australian dollar against the US dollar could adversely
     affect our cash reserves;

o    we consolidate our US operation into the Australian holding company's
     accounts. Fluctuations in the Australian and US dollar exchange rates can
     impact our financial results.

LOSING SOME OR ALL OF OUR KEY PERSONNEL COULD HARM OUR BUSINESS.

     Our business depends substantially on the performance of our executive
officers and key employees and consultants. Because of the specialized nature of
our business, our success depends upon our ability to attract and retain
highly-qualified personnel and to develop and maintain relationships with
leading research institutions. The competition for those relationships and for
experienced personnel amongst the biotechnology, pharmaceutical and healthcare
companies, universities and non-profit research


                                       14


<PAGE>


institutions is intense. If we are unable to continue to attract and retain such
personnel or relationships, our competitive position could be hurt.

THE FACT THAT WE DO NOT EXPECT TO PAY CASH DIVIDENDS MAY LEAD TO DECREASED
PRICES FOR OUR STOCK.

     We have never paid a cash dividend on our Ordinary Shares and we do not
anticipate paying any cash dividend in the foreseeable future. We intend to
retain future cash earnings, if any, for reinvestment in the development and
expansion of our business. Any credit agreements which we may enter into with
institutional lenders may restrict our ability to pay cash dividends. Whether we
pay cash dividends in the future will be at the discretion of our board of
directors and will be dependent on our financial condition, results of
operations, capital requirements and any other factors our board of directors
decides are relevant. As a result, an investor will only recognize an economic
gain on an investment in our stock from an appreciation in the price of our
stock.

YOU MAY HAVE DIFFICULTY IN EFFECTING SERVICE OF LEGAL PROCESS AND ENFORCING
JUDGMENTS AGAINST US AND OUR MANAGEMENT.

     We are incorporated under the laws of the State of South Australia and a
substantial portion of our assets are located in Australia. In addition many of
our directors and officers are non-resident of the United States and a
substantial portion of such non-residents are located outside the United States.
As a result it may not be possible to effect service of process within the
United States upon such persons, including with respect to matters arising under
the Securities Act of 1933, as amended (the "Securities Act").

     Further, it may be difficult for an investor, or any other person or
entity, to enforce a U.S, court judgment based upon the civil liability
provision of the U.S. federal securities laws in an Australian court against us
or any of those persons or to effect service of process upon these persons in
the United States. Additionally, it may be difficult for an investor, or any
other person or entity, to enforce civil liabilities under U.S. federal
securities laws in original actions instituted in Australia.

AS A FOREIGN PRIVATE ISSUER WE DO NOT HAVE TO PROVIDE YOU WITH THE SAME
INFORMATION AS AN ISSUER OF SECURITIES BASED IN THE UNITED STATES.

     Because we are a foreign private issuer within the meaning of the rules
under the Securities Exchange Act of 1934 we are exempt from certain provisions
of such act that are applicable to U.S. public companies, including (i) the
rules under the Exchange Act requiring the filing with the SEC of quarterly
reports on Form 10-Q or current reports on Form 8-K; (ii) the sections of the
Securities Exchange Act of 1934, as amended (the "Exchange Act") regulating the
solicitation of proxies, consents or authorizations in respect of a security
registered under the Exchange Act; and (iii) the sections of the Exchange Act
requiring insiders to file public reports of their stock ownership and trading
activities and liability for insiders who profit from trades made in a short
period of time. Thus, you are not afforded the same protections or information,
which would be made available to you, were you investing in a United States
public corporation.

     However, in line with the Australian Stock Exchange regulations, we will
disclose our semi annual results, which are required to have a limited review
performed by independent auditors semi-annually and be fully audited annually.
The information, which may have an effect on the stock price on the Australian
Stock Exchange, will also be disclosed immediately in the public media and to
the Australian Stock Exchange. Other relevant information pertaining to our
company or us will also be disclosed in line with the Australian Stock Exchange
regulations and information dissemination requirements for listed companies.
Nevertheless, you may not be afforded the same protections or information, which
would be made available to you, were you investing in a United States public
corporation. Both the semi-annual results and any other material information
that we are required to make public in Australia will be provided in the United
States under the cover of Form 6-K.


                                       15


<PAGE>


YOU MAY NOT BE ABLE TO RESELL YOUR ADSS.

     There has been no public market for the ADSs. We cannot assure you that an
active trading market for the ADSs will develop or be maintained after listing.
If an active trading market is not developed and maintained, the liquidity and
trading prices of the ADSs could be negatively affected.

OUR COMPANY HAS A HISTORY OF LOSSES AND WE EXPECT TO CONTINUE TO INCUR LOSSES.

     BresaGen was founded in 1982. We have incurred operating losses in every
year of our existence. We incurred net losses of A$3.3 million for the year
ended June 30, 2000, A$6.5 million for the year ended June 30, 2001 and A$11.9
million for the year ended June 30, 2002. As of June 30, 2002, we have
accumulated losses of A$29.5 million. We have not achieved profitability and
expect to continue to incur net losses. The extent of future losses and the time
required to achieve profitability is highly uncertain. Moreover, although our
business is not seasonal in nature, our revenues tend to vary significantly from
fiscal quarter to fiscal quarter.

IN ORDER TO ACHIEVE COMMERCIAL SUCCESS, OUR PRODUCTS MUST GAIN MARKET
ACCEPTANCE.

     We have only recently begun to market our products and to generate revenues
from the commercialization of these products. Products under development will
require additional research and development efforts, including clinical testing
and regulatory approval, prior to commercial use. Our potential products are
subject to the risks of failure inherent in the development of medical products
based on new technologies. These risks include the possibilities that:

o    Our approach will not be successful;

o    Our potential products will be found to be unsafe, ineffective or otherwise
     will fail to meet applicable regulatory standards or receive necessary
     regulatory clearances;

o    The potential products, if safe and effective, will be difficult to develop
     into commercially-viable products, will be difficult to manufacture on a
     large scale, will be uneconomical to market, or will fail to obtain
     acceptance by the medical community;

o    Proprietary rights of third parties will preclude us from marketing such
     products; or

o    Third parties will market superior or equivalent products.

     Our business results would be hurt if we were unable to demonstrate to the
medical community the efficacy, relative safety and cost effectiveness of
treating patients with our products or if our products were not accepted as
alternatives to other existing or new therapies.

OUR MARKETS ARE COMPETITIVE AND OUR COMPETITORS COULD DEVELOP MORE EFFECTIVE
PRODUCTS.

     We are engaged in the rapidly evolving and competitive field of drug
development for the treatment of major diseases. Our competitors include tissue
cell therapy companies, xenotransplant companies, major pharmaceutical companies
and other biotechnology and medical products companies. Some of these companies
have much greater resources, research and development staffs and facilities,
experience in conducting clinical trials and obtaining regulatory approvals and
experience in the manufacturing, marketing and distribution of products than we
do. Our competitive position is based upon our ability to:

o    create and maintain scientifically-advanced technology and proprietary
     products and processes;

o    attract and retain qualified personnel;


                                       16


<PAGE>


o    obtain patent or other protection for our products and processes;

o    obtain required government approvals on a timely basis;

o    manufacture products on a cost-effective basis; and

o    successfully market products.

     If we are not successful in meeting these goals, our business could be
hurt. Similarly, our competitors may succeed in developing technologies,
products or procedures that are more effective than any that we are developing
or that would render our technology and products obsolete, noncompetitive or
uneconomical.

WE DEPEND UPON STRATEGIC RELATIONSHIPS TO MARKET OUR PRODUCTS AND OUR
DISTRIBUTORS MAY NOT BE SUCCESSFUL IN MARKETING OUR PRODUCTS.

     We have limited experience in sales, marketing and distribution. We will
need to develop long-term strategic relationships with partners that have
marketing and sales forces with technical expertise and distribution capability.
To the extent that we enter into such relationships, our revenues will depend
upon the efforts of third parties who may or may not be successful. We may not
be able to establish or maintain long-term strategic relationships, and if we
do, our collaborators may not be successful in gaining market acceptance for our
products. To the extent that we choose not to or are unable to negotiate or
maintain collaborations, we will need more capital and resources to undertake a
commercialization program at our own expense. In addition, we may encounter
significant delays in introducing our products into certain markets or find that
the commercialization of products in such markets may be adversely affected by
the absence of collaborative agreements.

OUR ABILITY TO COMMERCIALIZE OUR PRODUCTS DEPENDS UPON OUR COMPLIANCE WITH
GOVERNMENT REGULATIONS.

     Our present and proposed activities are subject to extensive and rigorous
regulation by governmental authorities in Australia, the US and other countries.
To clinically test, produce and market medical products for human use, we must
satisfy mandatory procedural and safety and efficacy requirements established by
the Food and Drug Administration ("FDA") and comparable state and foreign
regulatory agencies. Typically, such rules require that products be approved by
the government agency as safe and effective for their intended use prior to
being marketed. The approval process is expensive, time consuming and subject to
unanticipated delays. Our product candidates may not be approved. In addition,
our product approvals could be withdrawn for failure to comply with regulatory
standards or due to unforeseen problems after the product's marketing approval.

     Testing is necessary to determine safety and efficacy before a submission
may be filed with the FDA to obtain authorization to market regulated products.
In addition, the FDA imposes various requirements on manufacturers and sellers
of products under its jurisdiction, such as labelling, Good Manufacturing
Practices, record keeping and reporting requirements. The FDA also may require
post-marketing testing and surveillance programs to monitor a product's effects.
Furthermore, changes in existing regulations or the adoption of new regulations
could prevent us from obtaining, or affect the timing of, future regulatory
approvals or could negatively affect the marketing of our existing products. We
would not be able to commercialize our products as planned and our operating
results would be hurt if:

o    the regulatory agencies find our testing protocols to be inadequate;

o    the appropriate authorizations are not granted on a timely basis, or at
     all;

o    the process to obtain authorization takes longer than expected or we have
     insufficient funds to pursue such approvals;


                                       17


<PAGE>

o        we lose previously-received authorizations; or

o        we do not comply with regulatory requirements.

     Medical and biopharmaceutical research and development involves the
controlled use of hazardous materials, such as radioactive compounds and
chemical solvents. We are subject to federal, state and local laws and
regulations governing the use, manufacture, storage, handling and disposal of
such materials and waste products. In addition, we handle and dispose of human
tissue. Although we believe that our safety procedures for handling these
materials are adequate, if accidental contamination or injury were to occur, we
could be liable for damages.

WE RELY HEAVILY UPON OUR PATENTS AND PROPRIETARY TECHNOLOGY AND ANY FUTURE
CLAIMS THAT OUR PATENTS ARE INVALID COULD SERIOUSLY HARM OUR BUSINESS.

     We rely upon our portfolio of patent rights, patent applications and
exclusive licenses to patents and patent applications relating to protein drugs,
cells and cell delivery technologies. We expect to aggressively patent and
protect our proprietary technologies. However, we cannot be sure that any
additional patents will be issued to us as a result of our domestic or foreign
patent applications or that any of our patents will withstand challenges by
others. Patents issued to or licensed by us may be infringed or third parties
may independently develop either the same or similar technology. Similarly, our
patents may not provide us with meaningful protection from competitors,
including those who may pursue patents which may prevent, limit or interfere
with our products or will require licensing and the payment of significant fees
or royalties by us to such third parties in order to enable us to conduct our
business. We may sue or be sued by third parties regarding patents and other
intellectual property rights. These suits are costly and would divert funds and
management and technical resources from our operations.

         We also rely upon unpatented proprietary technology, know-how and trade
secrets and seek to protect them through confidentiality agreements with
employees, consultants and advisors. We request that any corporate sponsor with
which we enter into a collaborative agreement do so as well. If these
confidentiality agreements are breached, we may not have adequate remedies for
the breach. In addition, others may independently develop or otherwise acquire
substantially the same proprietary technology as our technology and trade
secrets.

     We have relationships with a number of academic consultants who are not
employed by us. Accordingly, we have limited control over their activities and
can expect only limited amounts of their time to be dedicated to our activities.
These persons may have consulting, employment or advisory arrangements with
other entities that may conflict with or compete with their obligations to us.
Our consultants typically sign agreements that provide for confidentiality of
our proprietary information and results of studies. However, in connection with
every relationship, we may not be able to maintain the confidentiality of our
technology, the dissemination of which could hurt our competitive position and
results of operations. To the extent that our scientific consultants develop
inventions or processes independently that may be applicable to our proposed
products, disputes may arise as to the ownership of the proprietary rights to
such information, and we may not win those disputes.

WE MUST BE ABLE TO MANUFACTURE OUR PRODUCTS SUCCESSFULLY.

     The process of manufacturing our products is complex, requiring strict
adherence to manufacturing protocols. With increasing demand, we must transition
from small-scale to full-scale production of our products. If we do not make the
full transition successfully, we will not be able to satisfy the demands for our
products and our results of operations will be hurt.

     We are required to maintain a manufacturing facility in compliance with
Good Manufacturing Practices. Manufacturing facilities and processes pass an
inspection before the FDA issues any product licenses necessary to market
medical therapeutics and are subject to continual review and periodic
inspection. We may not be able to maintain the necessary regulatory approvals
for our manufacturing


                                       18


<PAGE>


operations or manufacture our products in a cost-effective manner. If we were
unable to manufacture potential products independently or obtain or retain third
party manufacturing on commercially- acceptable terms, the submission of
products for final regulatory approval and initiation of marketing would be
delayed. This, in turn, may cause us to be unable to commercialize product
candidates as planned, on a timely basis or on a profitable basis.

IF OUR ACCESS TO NECESSARY TISSUE SAMPLES, INFORMATION OR LICENSED TECHNOLOGIES
IS RESTRICTED, WE WILL NOT BE ABLE TO DEVELOP OUR BUSINESS.

     To continue the research and development of our therapeutic products, we
need access to normal and diseased human and other tissue samples, other
biological materials and related clinical and other information. We compete with
many other companies for these materials and information. We may not be able to
obtain or maintain access to these materials and information on acceptable
terms, if at all. In addition, government regulation in the United States and
foreign countries could result in restricted access to, or prohibiting the use
of human and other tissue samples. If we lose access to sufficient numbers or
sources of tissue samples, or if tighter restrictions are imposed on our use of
the information generated from tissue samples, our business will be materially
harmed.

WE MAY BE SUBJECT TO PRODUCT LIABILITY SUITS; OUR INSURANCE MAY NOT BE
SUFFICIENT TO COVER DAMAGES.

     Our business exposes us to potential liability risks that are inherent in
the testing, manufacturing, marketing and sale of medical products. The use of
our products and product candidates, whether for clinical trials or commercial
sale, may expose us to product liability claims or product recall and possible
adverse publicity. Although we have product liability insurance coverage, the
level or breadth of our coverage may not be adequate to fully cover potential
liability claims. In addition, we may not be able to obtain additional product
liability coverage in the future at an acceptable cost. A successful claim or
series of claims brought against us in excess of our insurance coverage and the
effect of product liability litigation upon the reputation and marketability of
our technology and products, together with the diversion of the attention of key
personnel, could negatively affect our business.

OUR BUSINESS IS SUBJECT TO THE UNCERTAINTY OF THIRD-PARTY REIMBURSEMENT AND
HEALTH CARE REFORM MEASURES WHICH MAY LIMIT MARKET ACCEPTANCE.

     In both domestic and foreign markets, our ability to commercialize our
product candidates will depend, in part, upon the availability of reimbursement
from third-party payors, such as government health administration authorities,
private health insurers and other organizations. Third-party payors are
increasingly challenging the price and cost-effectiveness of medical products.
If our products are not considered cost-effective, third-party payors may limit
reimbursement. Government and other third-party payors are increasingly
attempting to contain healthcare costs by limiting both coverage and the level
of reimbursement for new therapeutic products approved for marketing by the FDA
and by refusing, in some cases, to provide any coverage for uses of approved
products for disease indications for which the FDA has not granted marketing
approval. If government and third-party payors do not provide adequate coverage
and reimbursement levels for uses of our products, the market acceptance of our
products would be limited.

     There have been a number of U.S. federal and state proposals during the
last few years to subject the pricing of pharmaceuticals to government control
and to make other changes to the health care system of the US. It is uncertain
what legislative proposals will be adopted or what actions federal, state or
private payors for health care goods and services may take in response to any
health care reform proposals or legislation. We cannot predict the effect health
care reforms may have on our business.

THE ETHICAL, LEGAL AND SOCIAL IMPLICATIONS OF OUR RESEARCH USING EMBRYONIC STEM
CELLS AND NUCLEAR TRANSFER COULD PREVENT US FROM DEVELOPING OR GAINING
ACCEPTANCE FOR COMMERCIALLY VIABLE PRODUCTS IN THIS AREA.

     Our programs in regenerative medicine involve the use of human embryonic
stem cells that would be derived from human embryonic or fetal tissue. The use
of human embryonic stem cells gives rise to


                                       19


<PAGE>


ethical, legal and social issues regarding the appropriate use of these cells.
In the event that our research related to human embryonic stem cells becomes the
subject of adverse commentary or publicity, the market price for our stock could
be significantly harmed.

     Some groups have voiced opposition to technology and practices like those
we use. The concepts of cell regeneration, cell immortality, and genetic cloning
have stimulated significant debate in social and political arenas. We use human
embryonic stem cells derived through a process that uses donated embryos that
are no longer necessary following a successful in vitro fertilization procedure
as the starting material. Further, many research institutions, including some of
our scientific collaborators, have adopted policies regarding the ethical use of
human embryonic stem cells and fetal tissue. These policies may have the effect
of limiting the scope of research conducted using human embryonic stem cells,
resulting in reduced scientific progress. President Bush, however, announced on
August 9, 2001 that he would permit federal funding of research on human
embryonic stem cells using the limited number of embryonic stem cell lines that
had already been created. A newly created president's council will monitor stem
cell research, and the guidelines and regulations it recommends may include
restrictions on the scope of research using human embryonic or foetal tissue.
Our inability to conduct research using human embryonic stem cells due to such
factors as government regulation or otherwise could have a material adverse
effect on us. Although we will not be pursuing human reproductive cloning, we
continue to develop techniques for use in agricultural cloning and for possible
application in human regenerative medicine. Government imposed restrictions with
respect to any or all of these practices could:

o    harm our ability to establish critical partnerships and collaborations;

o    prompt government regulation of our technologies;

o    cause delays in our research and development; and

o    cause a decrease in the price of our stock.

OUR SUCCESS WILL DEPEND ON OUR ABILITY TO OBTAIN AND ENFORCE PATENTS FOR OUR
DISCOVERIES; HOWEVER, LEGAL PRINCIPLES FOR BIOTECHNOLOGY PATENTS IN THE UNITED
STATES AND IN OTHER COUNTRIES ARE NOT FIRMLY ESTABLISHED AND THE EXTENT TO WHICH
WE WILL BE ABLE TO OBTAIN PATENT COVERAGE IS UNCERTAIN.

     Protection of our proprietary compounds and technology is critically
important to our business. Our success will depend in part on our ability to
obtain and enforce our patents and maintain trade secrets, both in the United
States and in other countries. The patent positions of pharmaceutical and
biopharmaceutical companies, including ours, are highly uncertain and involve
complex legal and technical questions. We may not continue to develop products
or processes that are patentable, and it is possible that patents will not issue
from any of our pending applications, including allowed patent applications.
Further, our current patents, or patents that issue on pending applications, may
be challenged, invalidated or circumvented, and our current or future patent
rights may not provide proprietary protection or competitive advantages to us.
In the event that we are unsuccessful in obtaining and enforcing patents, our
business would be negatively impacted. In addition, many of the laws of foreign
countries treat the protection of proprietary rights differently from, any may
not protect our proprietary rights to the same extent as do, laws in Australia,
the United States and Patent Co-operation Treaty countries.

     Patent applications in the United States are maintained in secrecy until
patents issue. Publication of discoveries in the scientific or patent literature
tends to lag behind actual discoveries by at least several months and sometimes
several years. Therefore, the persons or entities that we or our licensors name
as inventors in our patents and patent applications may not have been the first
to invent the inventions disclosed in the patent applications or patents, or
file patent applications for these inventions. As a result, we may not be able
to obtain patents from discoveries that we otherwise would consider patentable
and that we consider to be extremely significant to our future success.


                                       20


<PAGE>


     Patent prosecution or litigation may also be necessary to obtain patents,
enforce any patents issued or licensed to us or to determine the scope and
validity of our proprietary rights or the proprietary rights of another. We may
not be successful in any patent prosecution or litigation. Patent prosecution
and litigation in general can be extremely expensive and time consuming, even if
the outcome is favorable to us. An adverse outcome in a patent prosecution,
litigation or any other proceeding in a court or patent office could subject our
business to significant liabilities to other parties, require disputed rights to
be licensed from other parties or require us to cease using the disputed
technology.

IF WE FAIL TO MEET OUR OBLIGATIONS UNDER LICENSE AGREEMENTS, WE MAY FACE LOSS OF
OUR RIGHTS TO KEY TECHNOLOGIES ON WHICH OUR BUSINESS DEPENDS.

     Our business depends in part on patents licensed from third parties. Those
third-party license agreements impose obligations on us, such as payment
obligations and obligations to diligently pursue development of commercial
products under the licensed patents. If a licensor believes that we have failed
to meet our obligations under a license agreement, the licensor could seek to
limit or terminate our license rights, which would mast likely lead to costly
and time-consuming litigation. During the period of any such litigation our
ability to carry out the development and commercialization of potential products
could be significantly and negatively affected. If our license rights were
ultimately lost, our ability to carry on our business based on the affected
technology platform would be severely affected.

WE MAY BE SUBJECT TO LITIGATION THAT WILL BE COSTLY TO DEFEND OR PURSUE AND
UNCERTAIN IN ITS OUTCOME.

     Our business may bring us into conflict with our licensees, licensors, or
others with whom we have contractual or other business relationships, or with
our competitors or others whose interests differ from ours. If we are unable to
resolve those conflicts on terms that are satisfactory to all parties, we may
become involved in litigation brought by or against us. That litigation is
likely to be expensive and may require a significant amount of management's time
and attention, at the expense of other aspects of our business. The outcome of
litigation is always uncertain, and in same cases could include judgments
against us that require us to pay damages, enjoin us from certain activities, or
otherwise affect our legal or contractual rights, which could have a significant
effect on our business.

     We have recently issued proceedings in the Supreme Court of South Australia
against the Institute of Medical and Veterinary Science, Medvet Science Pty Ltd
and Professor Angel Lopez who were responsible for the initial research in
relation to BresaGen's anti-cancer drug E21R and who licensed E21R to BresaGen.

     In July 2002 BresaGen terminated its collaborative E21R development
agreement with British Biotech. The decision came after British Biotech was
unable to repeat certain published data supplied by IMVS, Medvet and Professor
Lopez. The new studies raised concerns about E21R-induced cell killing or
apoptosis in acute myeloid leukaemia.

WE MAY BE SUBJECT TO INFRINGEMENT CLAIMS THAT ARE COSTLY TO DEFEND, AND WHICH
MAY LIMIT OUR ABILITY TO USE DISPUTED TECHNOLOGIES AND PREVENT US FROM PURSUING
RESEARCH AND DEVELOPMENT OR COMMERCIALIZATION OF POTENTIAL PRODUCTS.

     Our commercial success depends significantly on our ability to operate
without infringing patents and proprietary rights of others. Our technologies
may infringe the patents or proprietary rights of others. In addition, we may
become aware of discoveries and technology controlled by third parties that are
advantageous to our research programs. In the event our technologies do infringe
on the rights of others or we require the use of discoveries and technology
controlled by third parties, we may be prevented from pursuing research,
development or commercialization of potential products or may be required to
obtain licenses to these patents or other proprietary rights or develop or
obtain alternative technologies. We may not be able to obtain alternative
technologies or any required license on commercially favorable terms, if at all
If we do not obtain the necessary licenses or alternative technologies, we may
be delayed or prevented from pursuing the development of some potential
products. Our failure to obtain alternative technologies


                                   21


<PAGE>


or a license to any technology that we may require to develop or commercialize
our products will significantly and negatively affect our business.

     Patent law relating to the scope and enforceability of claims in the
technology fields in which we operate is still evolving, and the degree of
future protection for any of our proprietary rights is highly uncertain.

     Federal, state and local governments in the United States and governments
in other countries have significant regulations in place that govern many of our
activities. The preclinical testing and clinical trials of the products that we
develop ourselves or that our collaborators develop are subject to extensive
government regulation and may prevent us from creating commercially viable
products from our discoveries. In addition, the sale by us or our collaborators
from any commercially viable product will be subject to government regulation
from several standpoints, including the processes of:

o    manufacturing;

o    advertising and promoting;

o    labelling; and

o    distributing.

     We may not obtain regulatory approval for the products we develop and our
collaborators may not obtain regulatory approval for the products they develop.
Regulatory approval may also entail limitations on the indicated uses of a
proposed product. Because certain of our product candidates involve the
application of new technologies and may be based upon a new therapeutic
approach, such products may be subject to substantial additional review by
various government regulatory authorities, and, as a result, we may obtain
regulatory approvals for such products more slowly than for products based upon
more conventional technologies. If, and to the extent that, we are unable to
comply with these regulations, our ability to earn revenues will be materially
and negatively impacted.

     The regulatory process, particularly for biopharmaceutical products like
ours, is uncertain, can take many years and requires the expenditure of
substantial resources. Any product that we or our collaborative partners develop
must receive all relevant regulatory agency approvals or clearances, if any,
before it may be marketed in the United States or other countries. Generally,
biological drugs and non-biological drugs are regulated more rigorously than
medical devices. In particular, human pharmaceutical therapeutic products are
subject to rigorous preclinical and clinical testing and other requirements by
the FDA in the United States and similar health authorities in foreign
countries. The regulatory process, which includes extensive preclinical testing
and clinical trials of each product in order to establish its safety and
efficacy, is uncertain, can take many years and requires the expenditure of
substantial resources.

     Data obtained from preclinical and clinical activities is susceptible to
varying interpretations that could delay, limit or prevent regulatory agency
approvals or clearances. In addition, delays or rejections may be encountered as
a result of changes in regulatory agency policy during the period of product
development and/or the period of review of any application for regulatory agency
approval or clearance for a product. Delays in obtaining regulatory agency
approvals or clearances could:

o    significantly harm the marketing of any products that we or our
     collaborators develop;

o    impose costly procedures upon our activities or the activities of our
     collaborators;

o    diminish any competitive advantages that we or our collaborative partners
     may attain; or

o    adversely affect our ability to receive royalties and generate revenues and
     profits.


                                       22


<PAGE>


     Even if we commit the necessary time and resources, economic and otherwise,
the required regulatory agency approvals or clearances may not be obtained for
any products developed by or in collaboration with us. If regulatory agency
approval or clearance for a new product is obtained, this approval or clearance
may entail limitations on the indicated uses for which it may be marketed that
could limit the potential commercial use of the product.

     Furthermore, approved products and their manufacturers are subject to
continual review, and discovery of previously unknown problems with a product or
its manufacturer may result in restrictions on the product or manufacturer,
including withdrawal of the product from the market. Failure to comply with
regulatory requirements can result in severe civil and criminal penalties,
including but not limited to:

o    recall or seizure of products;

o    injunction against manufacture, distribution, sales and marketing; and

o    criminal prosecution.

     The imposition of any of these penalties could significantly impair our
business, financial condition and results of operations.

MOST DRUG RESEARCH AND DEVELOPMENT PROGRAMS FAIL.

     Only a small minority of all research and development programs ultimately
result in commercially successful drugs. It is not possible to predict whether
any program will succeed until it actually produces a drug that is commercially
marketed for a significant period of time. We are attempting to develop drugs
for human therapeutic uses and we cannot assure you that any of our research and
development activities will be successful or that any of our potential product
candidates will be commercialized. If our clinical trials are not successful, we
will not be able to develop and commercialize any of our products.

     In order to obtain regulatory approvals for the commercial sale of our
product candidates, we will be required to complete extensive clinical trials in
humans to demonstrate the safety and efficacy of the products. While we seek to
broaden our product pipeline, as described below, we have limited experience in
conducting clinical trials in these new product areas.

     A clinical trial may fail for a number of reasons, including:

o    failure to enroll a sufficient number of patients meeting eligibility
     criteria;

o    failure of the product candidate to demonstrate safety or efficacy;

o    the development of serious or life-threatening adverse events, for example,
     side effects, caused by or connected with exposure to the product
     candidate; and

o    the failure of clinical investigators, trial monitors and other
     consultants, or trial subjects to comply with trial plan or protocol.

THERE ARE RISKS INVOLVED IN EXPANDING OUR INITIAL FOCUS AND BROADENING OUR
PRODUCT PIPELINE.

     As we expand our focus to broaden our product pipeline and as our
scientific efforts lead us in new directions into conditions or diseases outside
of our areas of experience and expertise, we will require additional internal
expertise or external collaborations in areas in which we currently do not have
substantial resources and personnel. As we develop drug candidates
independently, we will require additional resources that may be difficult to
obtain. We may have to enter into collaboration arrangements with others that
may require us to relinquish rights to certain of our technologies, product
candidates or products that we would otherwise pursue independently. We cannot
assure you that we will be able to


                                       23

<PAGE>


acquire the necessary expertise or enter into collaboration agreements on
acceptable terms to develop additional drug candidates.

WE DEPEND ON THE COLLABORATIVE EFFORTS OF OUR ACADEMIC AND CORPORATE PARTNERS
FOR RESEARCH, DEVELOPMENT AND COMMERCIALIZATION OF SOME OF OUR PRODUCTS.

     Our strategy for research, development and commercialization of some of our
products involves entering into various arrangements with academic and corporate
partners and others. As a result, our strategy depends, in part, upon the
success of these outside parties in performing their responsibilities. Our
collaborators may also be our competitors. We cannot control the amount and
timing of resources that our collaborators devote to performing their
contractual obligations. We cannot assure you that these parties will perform
their obligations as expected or that any revenue will be derived from these
arrangements.

     If our collaborators breach or terminate their agreement with us or
otherwise fail to conduct their collaborative activities in a timely manner, the
development or commercialization of the product candidate or research program
under such collaborative arrangement may be delayed. If that is the case, we may
be required to undertake unforeseen additional responsibilities or to devote
unforeseen additional funds or other resources to such development or
commercialization, or such development or commercialization could be terminated.
The termination or cancellation of collaborative arrangements could adversely
affect our financial condition, intellectual property position and operations.
In addition, disagreements between collaborators and us could lead to delays in
the collaborative research, development, or commercialization of certain
products or could require or result in formal legal process or arbitration for
resolution. These consequences could be time-consuming and expensive and could
have material adverse effects on us.

     Other than our contractual rights under our license agreements, we may be
limited in our ability to convince our licensees to fulfil their obligations. If
our licensees fail to act promptly and effectively, or if a dispute arises, it
could have a material adverse effect on our results of operations and the price
of our Ordinary Shares and ADSs.

     We rely upon scientific, technical and clinical data supplied by academic
and corporate collaborators, licensors, licensees, independent contractors and
others in the evaluation and development of potential therapeutic compounds. We
cannot assure you that there are no errors or omissions in this data that would
materially adversely affect the development of these compounds.

     We may seek additional collaborative arrangements to develop and
commercialize our products in the future. We cannot assure you that we will be
able to negotiate acceptable collaborative arrangements in the future or that
they will be on favorable terms or that any collaborative arrangements will be
successful. In addition, our collaborative partners may pursue alternative
technologies or develop alternative compounds independently or in collaboration
with others as a means of developing treatments for the diseases targeted by
their collaborative programs with us.

WE WILL NEED ADDITIONAL CAPITAL TO CONDUCT OUR OPERATIONS AND DEVELOP OUR
PRODUCTS, AND OUR ABILITY TO OBTAIN THE NECESSARY FUNDING IS UNCERTAIN.

     We will require substantial capital resources in order to conduct our
operations and develop our products. While we estimate that our existing capital
resources and receipts from sales, grants and interest income will be sufficient
to fund our current level of operations until the fourth quarter of calendar
year 2003, we cannot guarantee that this will be the case. The timing and degree
of any future capital requirements will depend on many factors, including:

o    the accuracy of the assumption underlying our estimates for our capital
     needs in 2003 and beyond;

o    continued scientific progress in our research and development programs;

o    the magnitude and scope of our research and development programs;


                                       24


<PAGE>


o    our ability to maintain and establish strategic arrangements for research,
     development, clinical testing, manufacturing and marketing;

o    our progress with preclinical and clinical trials;

o    the time and costs involved in obtaining regulatory approvals;

o    the costs involved in preparing, filing, prosecuting, maintaining,
     defending and enforcing patent claims; and

o    the potential for new technologies and products.

     We intend to acquire additional funding through strategic collaborations,
public or private equity financings, capital lease transactions or other
financing sources that may be available. Additional financing may not be
available on acceptable terms, or at all. Additional equity financings could
result in significant dilution to stockholders. Further, in the event that
additional funds are obtained through arrangements with collaborative partners,
these arrangements may require us to relinquish rights to some of our
technologies, product candidates or products that we would otherwise seek to
develop and commercialize ourselves. If sufficient capital is not available, we
may be required to delay, reduce the scope of or eliminate one or more of our
research or development programs, each of which could have a material adverse
effect on our business.

OUR RELIANCE ON THE RESEARCH ACTIVITIES OF OUR NON-EMPLOYEE SCIENTIFIC ADVISORS
AND OTHER RESEARCH INSTITUTIONS, WHOSE ACTIVITIES ARE NOT WHOLLY WITHIN OUR
CONTROL, MAY LEAD TO DELAYS IN TECHNOLOGICAL DEVELOPMENTS.

     We rely extensively and have relationships with scientific advisors at
academic and other institutions, some of whom conduct research at our request.
These scientific advisors are not our employees and may have commitments to, or
consulting or advisory contracts with, other entities that my limit their
availability to us. We have limited control over the activities of these
advisors and, except as otherwise required by our collaboration and consulting
agreements, can expect only limited amounts of their time to be dedicated to our
activities. If our scientific advisors are unable or refuse to contribute to the
development of any of our potential discoveries, our ability to generate
significant advance in our technologies will be significantly harmed.

     In addition, we have formed research collaborations with many academic and
other research institutions throughout the world. These research facilities may
have commitments to other commercial and non-commercial entities. We have
limited control over the operations of these laboratories and can expect only
limited amounts of time to be dedicated to our research goals.

THERE ARE RISKS RELATING TO PRODUCT MANUFACTURING.

     Our ability to conduct timely preclinical and clinical research and
development programs, obtain regulatory approval, commercialize our product
candidates and fulfil our contract manufacturing obligations to others will
depend, in part, upon our ability to manufacture our products, either directly
or through third parties, in accordance with FDA and other regulatory
requirements.

     If we are unable to manufacture our products, we would be unable to proceed
with or could experience delays in the regulatory process for our product
candidates under development, and experience delays in the commercialization of
our products. We cannot assure you that we will be able to manufacture products
successfully or in a cost-effective manner at our facilities. We may also have
difficulties obtaining the raw materials and supplies necessary to manufacture
our product candidates or the products we manufacture for others. If we are
unable to develop our own manufacturing facilities or to obtain or retain


                                       25


<PAGE>


third-party manufacturing on acceptable terms, we may not be able to conduct
certain future preclinical and clinical testing or to supply commercial
quantities of our product candidates. Our dependence upon third parties for the
manufacture of some of our products and related therapies may adversely affect
our profit margins and our ability to develop and deliver products on a timely
and competitive basis.


                                       26


<PAGE>


LIMITED RIGHTS OF ADS'S IN CERTAIN CIRCUMSTANCES

     The rights of holders of ADSs with respect to voting of ordinary shares and
the right to receive certain distributions may be limited in certain respects by
the deposit agreement entered into by us and the Bank of New York. For example,
although ADS holders are entitled under the deposit agreement, subject to any
applicable provisions of Australian law and of our Constitution, to instruct the
depositary as to the exercise of the voting rights pertaining to the ordinary
shares represented by the American Depositary Shares that are evidenced by the
ADS and the depositary has agreed that it will try, as far as practical, to vote
the ordinary shares so represented in accordance with such instructions, there
can be no assurance that ADS holders will receive notices sent by depositary in
time to ensure that the depositary will vote the ordinary shares. This means
that holders of ADS's may not be able to exercise their right to vote. In
addition, under the deposit agreement, the depositary has the fight to restrict
distributions to holders of the ADS's in the event that it is unlawful or
impractical to make such distributions. We have no obligation to take any action
to permit distributions to ADR holders. As a result, holders of ADRs may not
receive distributions made by us. See the "Voting Rights", "Dividends and
Distributions". "Distributions of Cash", "Distributions of Shares",
"Distributions of Rights", "Elective Distributions" and "Other Distributions"
provision of Item 12D.


                                       27


<PAGE>


ITEM 4.  INFORMATION ON THE COMPANY

ITEM 4.A HISTORY AND DEVELOPMENT OF THE COMPANY

     We were incorporated under the laws of the State of South Australia,
Australia on May 31, 1982 as Bresa Pty Ltd. We changed our name to Bresatec
Limited and following the sale of the research reagent part of our business we
changed our name again to BresaGen Limited on December 21, 1995. Our principal
registered office is located at 8 Dalgleish Street, Thebarton, South Australia,
5031. Our telephone number is 011-61-8-8234-2660. Our website address is
www.bresagen.com. Information on our website and websites linked to it does not
constitute part of this Registration Statement.

     Founded in 1982 by Professor Robert Symons of the Biochemistry Department
of the University of Adelaide to manufacture radionucleotides, the Company has
evolved to be one of the more technically capable biotechnology companies in
Australia. We currently operate in three specialist areas with core expertise
in: the development and manufacture of therapeutic proteins using recombinant
DNA technology; embryonic stem cell research; and cloning and transgenics
technology relating to xenotransplantation and productivity improvement in
animal production.

     In 1995 the commercial focus of the Company shifted toward development of
products using growth factors and growth hormones for treatment of human disease
and productivity improvement in animal production. The Company recognized that
efficient production technology could be redirected toward the human health area
generating more attractive margins. This meant adopting a proactive approach
toward securing intellectual property protection and led to the appointment of a
full-time senior professional to manage this area.

     Redirection of the Company toward development of therapeutic products with
intellectual property protection was completed in late 1995/early 1996 when the
sale of the original trading business was completed and the Company changed its
name to BresaGen. An early success for the redirected business has been the
conception, development, testing, manufacture, registration and marketing of the
veterinary product EquiGen(R) Injection in under four years. Perhaps even more
important than the product, was the experience gained in bringing this type of
product to market. Manufacturing licenses for sterile products have been
obtained from both the National Registration Authority ("NRA") and Therapeutic
Goods Administration ("TGA"), each in Australia, for veterinary and human
products respectively.

     It is intended that we will utilize these licences for potential new
products at various stages in the development pipeline and build upon the
experience gained.

     The development of expertise in animal embryo manipulation, initially
supported by Research and Development Syndicate contracts, now combined with the
acquisition of the intellectual property developed at the University of
Adelaide, has positioned the Company as an early leader in the Embryonic Stem
("ES") Cell Therapy field. Recently recognized as a practical medical tool, ES
Cell Therapy has the potential to revolutionize the treatment of intractable and
currently incurable diseases such as Parkinson's disease, Spinal Cord Injury,
Stroke, Diabetes and Heart Failure, where failure of cellular function will be
treated by provision of cultured healthy cells. We currently employ a team of 47
direct employees and 18 fully funded contract employees including scientists
with expertise in developmental biology, neurobiology, molecular biology, cell
biology, fermentation and protein chemistry, backed up by manufacturing and
financial expertise. Advisers include Professor Peter Doherty, Australia's most
recent Nobel laureate, and Dr Curt Freed who has performed numerous cell therapy
procedures for Parkinson's Disease.

     On September 21, 1999, we raised A$12.0 million in an initial public
offering in Australia by offering and selling 12,000,000 ordinary shares at an
issue price of $1.00 per share. Immediately after that offering we had
30,000,000 ordinary shares outstanding. Our ordinary shares were listed on the
Australian Stock Exchange on September 21, 1999 under the symbol "BGN".


                                       28

<PAGE>


     In November 2000, the Company acquired CytoGenesis Inc by merging it into
BresaGen, Inc a wholly owned subsidiary of BresaGen Limited. With this
acquisition BresaGen acquired technologies being developed to accurately deliver
cells into the human brain and to monitor the wellbeing of transplanted cells.
Following this acquisition BresaGen established US operations at the University
of Georgia.

     In 2002 we established a separate business unit within the Protein
Pharmaceuticals Division known as ProtEcol(TM) Services offering process
development and manufacture of recombinant peptides and proteins. This business
unit utilizes the skills and expertise the Company has developed with GMP
production and quality documentation which has considerably enhanced the
Company's manufacturing capabilities and has presented the Company with new
business opportunities in advanced process development, leading to value added
contract manufacture. The new ProtEcol(TM) Services business unit has been
designed to capitalize on this opportunity.

ACHIEVEMENTS TO DATE

Since the inception of its current strategy in 1995, BresaGen has:

o    Developed an efficient manufacturing process for the production of
     therapeutic protein drugs.

o    Been awarded TGA and NRA licenses for manufacturing therapeutic proteins.

o    Taken a veterinary protein drug through various stages of clinical trials
     and registration. Its first veterinary drug, EquiGen(R) Injection, was
     registered in Australia in May 1998 and launched in July 1998.

o    Obtained an R&D Grant of A$2.9 million to support pre-clinical, phase I &
     II clinical trials for its lead human drug (E21R), a potential therapeutic
     for myeloid leukemias, other cancers and inflammatory diseases.

o    Completed human Phase I clinical testing for E21R.

o    Completed a License agreement with British Biotech Pharmaceuticals Limited
     ("British Biotech") for E21R. British Biotech were to fund human trials and
     registration into Acute Myeloid Leukemia initially and subsequent
     registration. This agreement was terminated on July 23, 2002 due to British
     Biotech's decision to stop Phase II AML human clinical trials of the drug
     as new pre-clinical study data failed to confirm the earlier assessment of
     commercial prospects resulting from pre-clinical work performed at the
     Hansen Centre for Cancer Research in Adelaide, from whom E21R was licensed.

o    Maintained, in the Company's belief, a competitive advantage for its
     technology through intellectual property protection and in-licensing of
     technology as required. A total of twenty nine provisional and
     international patent applications have been filed by BresaGen and/or
     collaborators for intellectual property where BresaGen has exclusive rights
     or was involved in the relevant invention. Eight of these applications have
     claims issued in various jurisdictions.

o    Obtained an R&D Grant of A$4.9 million to support the further development
     of our Cell Therapy work. This grant provides matching funds on a dollar
     for dollar basis to broaden the scope and accelerate the progress of our
     Cell Therapy program.

o    Acquired the US based CytoGenesis, Inc. providing the Company with a
     portfolio of vertically integrated cell therapy technologies which
     specifically target the treatment of Parkinson's disease and other Central
     Nervous disorders.

o    Conducted a contract Research and Development program for an R&D Syndicate
     to develop technology pertinent to the eventual use of pig organs for human
     transplantation (xenotransplantation). Commercialization of syndicate
     technology is the responsibility of BresaGen Xenograft Marketing Pty Ltd
     which is 50% owned by BresaGen.

o    Successfully cloned a pig in April 2001, using mainly proprietary methods,
     which is the first step in developing technology for xenotransplantation.

o    Derived four human embryonic stem cell lines that meet President Bush's
     guidelines as outlined on August 9, 2001 of eligibility for U.S. National
     Institutes of Health ("NIH") funding.

o    A subsequent grant totalling $1.3 million plus indirect costs was awarded
     to BresaGen, Inc by the NIH providing funds for expansion, testing, quality
     assurance and distribution of the abovementioned cells lines.

                                       29

<PAGE>



o    Received 510(k) clearance from the U.S. Food and Drug Administration (FDA)
     to market our proprietary catheter which is specifically designed to be
     used for delivery of therapeutic agents into the brain.


ITEM 4B  BUSINESS OVERVIEW

     BresaGen is a biotechnology company focused on the commercialization of
healthcare products with what the Company believes is a strong underlying
intellectual property position. Its core business strategy is to develop a
strong portfolio of high margin, proprietary, research-based products in three
key business areas. These are Cell Therapy, Therapeutic Proteins and
Reproductive Biotechnology.

CELL THERAPY

     Cell Therapy is the use of healthy cells to replace diseased non-functional
cells. This is a technology widely considered to be one of the major directions
in the future development of medical science. It is currently in use in clinical
practice, but restricted predominantly to bone marrow transplantation, bone,
cornea and skin replacement. However, there are a large number of potential
applications if the hurdles of adequate supply of therapeutic cell materials,
and the rejection of transplanted cells, can be overcome.

     The intellectual property from pioneering work in Cell Therapy research
conducted at the Department of Biochemistry, University of Adelaide, was
acquired by the Company from Luminis Pty Ltd (technology transfer company of the
University of Adelaide) in September 1999 at the time the Company listed on the
Australian Stock Exchange. The Company expected that the technology acquired
would enable the differentiation of human cells in a precise way to produce
unlimited amounts of homogenous diseases such as Parkinson's disease.

     As a result of acquiring this technology from Luminis, BresaGen contracted
the University of Adelaide, through Luminis, to undertake a major research
program aimed at further developing the technology and transfers the technology
from mouse cells to human cells. The research program with Luminis terminated on
schedule on September 30, 2002 and has since been continued by BresaGen under
its direct control.

     BresaGen's principal focus is to provide neuronal cells for the treatment
of Parkinson's disease, a disorder for which there is currently no adequate
therapy. However, many potential applications exist, including neurodegenerative
diseases, e.g., Stroke, Alzheimer's Disease, Multiple Sclerosis, and muscle
wasting disorders, such as the muscular dystrophies. The market potential for
such cell therapies is large, with estimates made for a world market of $20
billion per annum for all cell and tissue therapies by 2007.

     There is currently significant world-wide interest and investment in the
development of Cell Therapy technology. BresaGen believes that the Company's
recent research results may hold the key to the successful clinical and
commercial development of such Cell Therapy technology. The commercialization
strategy the Company expects to adopt is to strengthen and add further value to
the current technology through its R&D program, and then to either establish
strategic alliances with established large pharmaceutical companies, or to
effect an outright sale of the proprietary technology. Some clinical areas, eg
Parkinson's disease Cell Therapy, maybe within the full development capacity of
the Company.

     Through the acquisition of CytoGenesis, Inc. BresaGen now has available
medical device and brain imaging technology for the cell-based treatment of
neurodegenerative disease. That technology should provide a safe and accurate
means of delivering cells to the brain of Parkinson's Disease patients. With the
Company's own cell biology R&D into controlled and directed cell development,
the catheter and imaging technologies provides the Company with an integrated
set of technologies with which to target the treatment of Parkinson's.


                                       30


<PAGE>


     BresaGen derived four human stem cell lines prior to President Bush's
statement on August 9, 2001 that NIH funding would be limited to those stem cell
lines in existence prior to this date. As such, BresaGen's human stem cell lines
qualify for NIH funding. A grant totalling $1.3 million plus indirect costs has
been awarded to BresaGen, Inc in May 2002 by the NIH providing funds for
expansion, testing, quality assurance and distribution of these cell lines.

     In November 2002 the Company announced that it will acquire exclusive
rights to key intellectual property from Plurion, Inc clearing the pathway to
commercialisation of our embryonic stem cell based treatments. This transaction
involves BresaGen purchasing patent rights including exclusively licensed rights
from Vanderbilt University in Tennessee. The patents teach methods for the
isolation of pluripotent stem cells. These patents, known as the Hogan patents,
were issued between 1992 and 1995.

     On April 2, 2003 we subsequently announced that more favourable deal terms
were being negotiated with Plurion that properly reflect the current and future
value of this IP. Subsequently, on August 14, 2003, we announced that the
acquisition of the Plurion assets is no longer under consideration. We are
however continuing to negotiate with Plurion for access to this IP via a
licence.

THERAPEUTIC PROTEINS

     Using a proprietary bacterial expression system this division has
established cost effective technology to express and purify a range of
recombinant proteins, including growth hormones and cytokines, on a commercial
scale. A number of these proteins have the potential to be therapeutic drugs for
human or veterinary use.

     This division has a pipeline of human and veterinary therapeutic candidates
that includes:

     o    E21R. A modified form of the human protein cytokine Granulocyte
          Macrophage Colony Stimulating Factor (GM-CSF) which acts as a GM-CSF
          antagonist. It is a potential treatment for certain myeloid leukemias,
          other cancers and inflammatory diseases like rheumatoid arthritis (RA)

     o    HGH (human Growth Hormone). A treatment for growth hormone deficiency

     In addition this division manufactures EquiGen(R), a registered veterinary
drug that is used to treat horses for injury, body condition and reproduction.

     This division has established a separate business unit ProtEcol(TM)
Services offering process development and manufacture of recombinant peptides
and proteins.

     Medically, protein drugs have been used to supplement a shortfall of the
naturally occurring product in the body. They can also be used to target
specific cells in a variety of disease conditions. Worldwide, the first
recombinant protein drugs to be marketed were insulin, registered in 1982, and
human growth hormone, registered in 1985. Since then a range of protein drugs
including G-CSF and Erythropoeitin have been developed and marketed by various
biotechnology and pharmaceutical companies, contributing to a world market
estimated to be in excess of $10 billion in 2000 (Source: IMS Health, ABN AMRO
estimates and FDA Orange Book).

     BresaGen's first protein drug is EquiGen(R) Injection, which is marketed as
a veterinary therapeutic. The Company plans to expand its marketing and
distribution capacity by registering the product for sale in additional
territories. We have entered into a marketing and distribution agreement with
CSL Limited ("CSL") for CSL to market and distribute EquiGen(R) in Australia and
New Zealand. Marketing and distribution in all other territories currently
remains with the Company. Partnerships may be negotiated with appropriate animal
health companies to access and expand markets in other major territories such as
the United States and Europe.

     We are in discussions with several major pharmaceutical companies regarding
our lead potential human drug (E21R) as pre-clinical laboratory data shows
synergy with an established anti-cancer drug. The intellectual property and
commercialization rights for this and a related product are licensed



                                 31


<PAGE>


exclusively to BresaGen by Medvet Science Pty. Ltd. (the commercial arm of the
Institute of Medical and Veterinary Science, Adelaide, Australia). A standard
manufacturing process was developed around a proprietary expression system and
in-licensing of some steps of the processing technology is in place.

     We have recently moved into a new purpose built facility which is designed
to meet FDA requirements for cGMP (current Good Manufacturing Practice) to
produce peptides and proteins for either clinical trials or registered products.

REPRODUCTIVE BIOTECHNOLOGY

     This division is conducted in collaboration with St Vincent's Hospital,
Melbourne, Australia and has continued to operate through obtaining external
funding following the conclusion of the Xenograft R&D Syndicate. The research of
this division is aimed both to both improve the efficiency of its proprietary
cloning technology and to develop xenotransplant technologies in pigs.

     The development of efficient cloning technology allows pig producers to
obtain large numbers of identical pigs derived from the best genetic stock and
substantially speed up the process of transmitting genetics from breeding herds
into production herds.

     In the xenotransplantation area, cloning technology may provide a method
whereby genes involved in the immunological rejection of non-human organs can be
eliminated from the pig genome, or genes which may confer immunological
tolerance may be introduced into the pig genome. This genetic engineering and
the use of such cells to clone animals is expected to produce pigs with donor
organs more immune-compatible with human recipients. This technology could
address the growing shortage of human donor organs available to transplant
patients.

THE DEVELOPMENT PROFILE OF BRESAGEN'S PROJECT PORTFOLIO

CELL THERAPY: BresaGen's objectives in this program are to develop an enabling,
broadly based technology platform and intellectual property that is, if
successful, expected to have a high value to the international healthcare
industry. BresaGen's first targeted indication - Parkinson's disease has a
market potential estimated to be in excess of $1.4 billion per annum (based on
existing pharmaceutical sales - Pharmasource 2001). BresaGen intends to exploit
such markets through strategic alliances with large pharmaceutical companies,
which have the resources and expertise to clinically test, register and deliver
such therapies. Alternatively, the technology platform may be sold in its
entirety to a major pharmaceutical company.

E21R is a potential therapeutic protein for the treatment of certain cancers and
inflammatory diseases such as rheumatoid arthritis (RA). Human Phase I clinical
trials commenced in February 1999. Medvet Science Pty. Ltd. and BresaGen have
applied for two patents covering E21R, its mode of action and its production.
Patents related to E21R have already been granted in several jurisdictions.

E21R is also being explored at a pre-clinical level as a combination therapy
with an established anti-cancer drug. Synergistic effect has been observed in
vitro and the Company has initiated discussions on collaborative development
with a major pharmaceutical company.

HUMAN GROWTH HORMONE (HGH) is currently registered worldwide by six major
pharmaceutical companies for a number of indications with an annual market
estimated to be in excess of $1.5 billion (based on publicly available sales
figures of existing hGH manufacturers). BresaGen has developed a novel process
for making hGH. Our strategy for this project is to register our product as an
Active Pharmaceutical Ingredient (API) with the FDA and an Active Substance (AS)
with the EMEA. Both agencies recommend a procedure called Drug Master File (DMF)
to `register' the active. The DMF is necessary if BresaGen wishes to sell the
API to other companies for use in their final product. On achieving registration
as an API or AS it opens up the possibility of sale of clinical grade hGH to
drug delivery companies.


                                       32
<PAGE>


EQUIGEN(R) INJECTION, a synthetic form of horse growth hormone, is registered in
Australia and New Zealand. CSL Limited have the marketing rights for Australia
and New Zealand. BresaGen markets in all other territories. The strategy now is
to register the product in other territories, broaden the label claims and
develop a slow release delivery system There is no specific intellectual
property protection on the EquiGen(R) Injection. However proprietary
manufacturing technology is used to protect the products.

REPRODUCTIVE BIOTECHNOLOGY: Following our announcement on May 18, 2001 of the
fourth successful group to clone a pig in the world we have secured additional
external funding for this division to be substantially self-funded. We were
awarded an A$285,000 per annum grant for five years from the Juvenile Diabetes
Foundation to research a new treatment for juvenile diabetes. In addition we
also secured a grant from an international pig breeding company to develop
efficient cloning technology. This should allow pig producers to obtain large
numbers of identical individual pigs derived from the best genetic stock and
substantially speed up the process of transmitting genetics from breeding herds
into production herds.

BresaGen has licensed certain rights to this technology to other parties and
BresaGen is not the beneficial owner of these patents or patent applications.
Under the licensing agreements BresaGen stands to gain royalties from any
revenues derived from the use of this licensed technology.

PRINCIPAL MARKETS

The principal geographic markets in which the Company competes are Australia,
the United States and the United Kingdom. The company sells EquiGen(R) to
various other countries throughout the world, however no single country provides
a significant source of revenue as can be seen from the table below.

The following table provides a breakdown of total revenue by activity and
geographic market (all amounts in thousands `A000's).

<TABLE>
<CAPTION>

                                            Australia     United States      United Kingdom            Other
YEAR ENDED JUNE 30, 2002

<S>                                             <C>               <C>            <C>                    <C>
Cell Therapy                                    1,358                 -                   -                -
Therapeutic Proteins                              801               735                 797              213
Reproductive Biotechnology                        732                 -                   -                -

YEAR ENDED JUNE 30, 2001

Cell Therapy                                    1,046                 -                   -                -
Therapeutic Proteins                            1,258               608                 611              110
Reproductive Biotechnology                        817                 -                   -                -

YEAR ENDED JUNE 30, 2000

Cell Therapy                                        -                 -                   -                -
Therapeutic Proteins                              942               558                   -               28
Reproductive Biotechnology                          -               610                   -                -

</TABLE>



                                       33
<PAGE>


COMPETITORS

CELL THERAPY

     There is an already large and continually growing interest in cell therapy
technologies. This stems from the success in already implemented procedures
(e.g. bone marrow transplantation and skin replacement), in existing research
towards tissue and organ replacements through laboratory generated biological
materials rather than donated organs, and from recent reports of the isolation
of human embryonic stem cells, a potential source of any desired cell or tissue
type.

     Competition in the Cell Therapy area in which BresaGen specializes, i.e.
the development of embryonic stem cell technologies for the treatment of
neurodegenerative disease comes from three competing fields of research that can
be broadly classified as fetal stem cell, adult stem cell and xeno (porcine)
fetal cell approaches.

     In the fetal cell area some companies, e.g. Stem Cells Inc. and NeuralStem,
are looking to isolate and proliferate fetal stem cells while other groups, e.g.
ReNeuron, are using cancer related genes to genetically modify fetal stem cells
to allow indefinite proliferation.

     With the recent discovery of adult neural stem cells within the adult brain
there is some hope that such cells could become the starting material for
producing cells for treatment of neurodegenerative disease. Companies competing
in this field include Titan Pharmaceuticals and mostly small start-ups.

     Finally, in the embryonic stem cell field, where BresaGen is active there
are other companies - notably Geron, Inc ("Geron") and Australian based ESI Pte
Ltd - that compete in this area. Geron has certain rights to US patents for
human ES cells and their uses.

     When BresaGen began its own research into Cell Therapy some three years ago
no patents were issued in the area of human ES cells. BresaGen believed that the
technology acquired from the University of Adelaide would allow it to develop
treatments for Parkinson's disease globally without infringing any patents.
Subsequently certain patents licensed by Geron from Wisconsin Alumni Research
Foundation ("WARF") issued and were published. These patents cover the
composition and method for deriving human embryonic stem cell lines. These
patents are collectively known as the Thompson patents. The claims granted in
these patents are very broad and may cover certain aspects of the technology
BresaGen acquired from the University of Adelaide. The Thompson patents predate
these patent applications and thus potentially restrict certain BresaGen
activities in countries where the patents have issued. At present they have only
issued in the U.S.

     In the U.S. the Thompson patents effectively prohibit any company from
deriving ES cells and using ES cells for commercial purposes without obtaining a
license from WARF and, for certain applications including CNS applications, a
sub license from Geron.

     The Hogan patents, to which BresaGen is negotiating to acquire the rights
to from Plurion, Inc, have the earliest priority dates for patents describing
methods of production of human pluripotent stem cells. We therefore believe that
by acquiring the rights to these patents we may have a path to commercialization
without infringing current patents. As cell therapy is early stage research with
products not expected to be available for at least 10 years there is a
significant risk that BresaGen will need to licence further intellectual
property in this field to be able to commercialize its product.



                                       34
<PAGE>


THERAPEUTIC PROTEINS

E21R: As previously mentioned within this Registration Statement E21R is a
potential therapeutic protein for the treatment of certain cancers and
inflammatory diseases such as RA. There are drugs currently registered, or being
developed, that also treat these diseases. We ceased our clinical trials into RA
due to difficulties with patient accrual due to competitor's treatments. We are
currently in discussion with several pharmaceutical companies on licensing E21R.

HUMAN GROWTH HORMONE (HGH): The current worldwide market for hGH is
approximately $1.5 billion per annum with the major suppliers being Pharmacia
and Upjohn ("Genotropin"), Novo Nordisk ("Norditropin"), Eli Lilly
("Humatrope"), Serono ("Saizen"/"Serostim"), Genetech ("Protropin") and
Bio-Technology General ("Bio-Tropin"). BresaGen intends to compete in this
market by manufacturing hGH as an Active Pharmaceutical Ingredient (API) for
sale to drug delivery companies for incorporation into products which are
differentiated based on method of delivery.

EQUIGEN(R) INJECTION: While other registered animal somatotropins (growth
hormones) like Posilac (bovine somatotropin, bST) and porcine somatotropin (pST)
may be used off-label (for non-registered purposes) in this market, their use in
horses may cause side effects. Growth factors such as IGF-1 have been flagged as
potential wound healing agent. Major producers of IGF-1 include Genetech and
Chiron/Cephalon, but these are focussed on the human therapeutic market only.
Adelaide based PrimeGro Pty Ltd is in the process of registering IGF-1 as an
equine wound healing agent.

PROTECOL(TM) SERVICES: According to the March 2001 issue of Chemical Market
Reporter the revenue derived from contract manufacture of biopharmaceuticals is
predicted to reach $1 billion this year and $2.5 billion by 2005. With capacity
virtually unavailable with the mid to large sized contract manufacture
organisations (CMOs) in the U.S. and E.U. customers are turning to the smaller
players who have entered the CMO business space. These are mainly in Europe,
although some are emerging in Singapore/Taiwan with similar equipment and
capacity to our new facility and are offering a similar service to ProtEcol(TM).

Examples of companies competing with ProtEcol(TM) include: Accentus,
Oxfordshire, UK; CMC Biotech A/S, Copenhagen, Denmark; Henogen, Charleroi,
Belgium; Bioprocessing Technology Centre (BTC), Singapore.

REPRODUCTIVE BIOTECHNOLOGY

     Many other companies, notably PPL Therapeutics and ACT have been active in
the cloning area although some of their proprietary technology does not transfer
well to pigs. In the xenotransplantation field three companies PPL Therapeutics,
Novartis and Nextran a subsidiary of Baxter, have had programs to develop
genetically modified pigs for organ transplants. PPL has recently sold their
assets in this area to University of Pittsburgh spinout company, Regenecor.
Baxter have granted their xenotransplantation assets to the Mayo Clinic, which
will be continuing research in this area.

SUMMARY OF INTELLECTUAL PROPERTY

     BresaGen believes it is building a strong, broad intellectual property
portfolio that is already one of its major assets. A total of twenty nine
international and provisional applications have been filed by BresaGen and/or
its collaborators, to protect BresaGen's rights for its Cell Therapy technology
and potential drug molecules. A detailed description of our patent portfolio is
set forth in Item 5C of this Registration Statement. Many of these are jointly
owned and/or licensed to BresaGen.

     BresaGen established its intellectual property in Cell Therapy by acquiring
an international patent application from Luminis Pty Ltd in May 1999 (referred
to above), providing an initial foundation for central and extensive claims in
this area. In addition, the acquisition of CytoGenesis Inc. has brought multiple
patents and patent applications in the field of catheter cell delivery and brain
imaging.

     Patents for E21R have been granted in several countries, including the US,
Australia and New Zealand.


                                       35
<PAGE>


     BresaGen's claims in the field of xenotransplantation have resulted in the
grant of patents in Australia and the US, and examination of other claims is
proceeding. Patent applications concerned with pig cloning technology have also
been filed. However, certain rights to the xenotransplantation and pig cloning
patents and patent applications have been licensed by BresaGen to other parties
and BresaGen is not the beneficial owner of these patents or patent
applications. Under the licensing agreements BresaGen stands to gain royalties
from any revenues derived from the use of this licensed technology.

     BresaGen has recognized the importance of its intellectual property and the
protection it provides for its interests and expertise in biotechnology, and it
intends to strengthen and broaden these assets in the future by the aggressive
prosecution of further intellectual property.

FUTURE STRATEGY

CELL THERAPY

     We have three major programs ongoing within the Cell Therapy division:

     o    human stem cell based in Athens, Georgia, USA; and

     o    cell differentiation based in Adelaide, Australia.

     Each of these programs is focusing on developing technology that will be
integrated to potentially produce a total product concept for the treatment of
Parkinson's Disease and other neurodegenerative conditions. Along the way
BresaGen intends to add value to the project by defining and achieving key
research milestones including demonstration of a positive effect in an animal
model of disease, e.g., Parkinson's Disease. If achieved this may add
considerable value, triggering alliances with major pharmaceutical companies to
partner the clinical trials, registration and marketing phases of this product
category.

     An A$4.9 million R&D Grant has been obtained providing matching funds on a
dollar for dollar basis to support the further development of this work. As at
December 31, 2002 A$3.15 million of this grant had been received. The Company
has until December 2003 to utilise the remaining grant funds.

     BresaGen, Inc has been awarded a $1.3 million grant from the National
Institutes of Health (NIH) to distribute our four existing stem cell lines that
meet the criteria for U.S. federal government funding. Scientists at the NIH and
elsewhere will be able to access these cell lines to explore new areas of
research. BresaGen, Inc retains commercial rights to its materials and receives
a fee to cover handling and distribution expenses in supplying these cell lines.
We expect that by distributing our cell lines widely within the research
community valuable relationships with researchers will be built. These research
relationships may, in the future, lead to commercial opportunities and products
for BresaGen to bring to market.

THERAPEUTIC PROTEINS

     BresaGen has developed a robust manufacturing process for the production of
high margin protein drugs. Licenses to manufacture both human and veterinary
drugs under GMP are in place with the TGA and NRA respectively. The Company is
in a position to manufacture a number of human and veterinary therapeutics and
progress them through clinical trials.

     BresaGen intends to drive some of these opportunities through registration
and marketing in selected territories while other novel human therapeutics, if
effective, will be partnered with major pharmaceutical companies before or after
Phase II clinical trials.

     We intend to capitalize on our new purpose built facility and expertise
with GMP production and quality documentation by competing in the contract
manufacturing market via the ProtEcol(TM) Services business unit. This business
unit is a mechanism for prospecting for new molecules to add to our drug
development pipeline. Operation of the plant as a mix of pilot development and
production is planned to



                                       36
<PAGE>


maximize return with high volume product requirement either contracted out or
used to trigger plant expansion in the future.

     The forward strategy for BresaGen's protein group is to build immediate
revenues from existing products and services while developing generic and
proprietary molecules for rapid market entry.

REPRODUCTIVE BIOTECHNOLOGY

     We will continue to undertake further research in this area conditional on
securing external funding to fully support this research.

ENVIRONMENTAL REGULATIONS

     The Company's operations are subject to environmental regulations under
Australian State legislation.

     In particular, the Company is subject to the requirements of the
Environment Protection Act SA 1993. A license has been obtained under this Act
to produce listed waste.

     The Company has been granted a permit by the South Australian Water
Corporation (SA Water) to discharge trade waste water into SA Water's sewer. The
discharge to sewer must comply with Regulations under the Sewerage Act 1929.

     The directors are not aware of any instance of non-compliance in relation
to these license and regulation requirements during the financial year.

ITEM 4.C ORGANIZATIONAL STRUCTURE

     As at June 30, 2002.

                                   COUNTRY OF
                            INCORPORATION - AUSTRALIA

                               (GRAPHIC OMMITTED)

                                   COUNTRY OF
                                  INCORPORATION

     BresaGen Limited is the ultimate holding company of the group. BresaGen
Limited along with BresaGen, Inc. are the two operating companies. BresaGen
Limited operates in Australia and BresaGen Inc. in the US. BresaGen Limited has
its stock listed on the Australian Stock Exchange. Subsequent to June 30, 2002
BresaGen Marketing Pty Ltd (a dormant subsidiary) has been deregistered.



                                       37
<PAGE>


     The operations of BresaGen Limited include the Protein Pharmaceuticals and
Reproductive Biotechnology Divisions and Cell Differentiation program associated
with the Cell Therapy Division. The operations of BresaGen, Inc. include the
human Stem Cell and Catheter and Imaging programs of the Cell Therapy Division.

ITEM 4.D          PROPERTY, PLANTS AND EQUIPMENT

     The Company has facilities in Adelaide, South Australia and Athens,
Georgia, USA.

     The facility in Adelaide comprises research laboratories, a manufacturing
plant used to produce material for research and development purposes as well as
sale and corporate administration offices.BresaGen's manufacturing plant
produces therapeutic proteins using a 100 liter fermenter to express proteins
using a proprietary bacterial expression system. These proteins are then
purified using an industry standard bio-process system.

     Our new purpose built research and production facility has been constructed
with the financial support of the State Government of South Australia. The State
Government of South Australia provided support by way of a loan to be repaid
over 10 years. The new facility is capable of housing a 500 liter production
fermenter together with a 200 liter development fermenter. These will be
purchased when our production requirements demand additional capacity. This
facility also houses all our Adelaide research and development laboratories and
administration and management offices. The total cost of these facilities,
including land, is estimated at between A$11.7 million and A$13.0 million. Since
May 2003, all BresaGen staff have been located at the new premises.

     The facilities in Athens, Georgia currently comprise laboratory and office
space leased from the University of Georgia. BresaGen is using these facilities
for research into Cell Therapy.


                                       38
<PAGE>


ITEM 5.   OPERATING AND FINANCIAL REVIEW AND PROSPECTS

     You should read the following discussion and analysis in conjunction with
Item 3A, "Selected Financial Data" and other financial statements, the notes to
the financial statements and other financial information appearing elsewhere in
this Registration Statement. In addition to historical information, the
following discussion and other parts of this Registration Statement contain
forward-looking statements that reflect our plans, estimates, intentions,
expectations and beliefs. Our actual results could differ materially from those
discussed in the forward-looking statements. See the "Risk Factors" section of
Item 3 and other forward-looking statements in this Registration Statement for a
discussion of some, but not all factors that cause or contribute to such
differences.

ITEM 5.A OPERATING RESULTS

OVERVIEW

OUR FORMATION

     We were formed in 1982 as Bresa Pty Ltd in South Australia, Australia. We
then changed our name to Bresatec Limited and following sale of part of our
business we changed our name again to BresaGen Limited on December 21, 1995. Our
shares were publicly listed on the Australian Stock Exchange on September 21,
1999. We are a biotechnology company focused on developing human therapeutic
products. Biotechnology is broadening the strategies available for treating
disease. Rather than just treating symptoms, the industry is developing an
understanding of many disease processes at the molecular level that addresses
the underlying cause of the disease. The promise to patients is long term
therapeutic benefit. Potential applications of our technology are restricted to
defined human and veterinary healthcare segments.

RESEARCH AND DEVELOPMENT ENTERPRISE

     We are a research and development enterprise. We are continuing to develop
our technology and have not yet commercialized our technology. The one exception
to this has been EquiGen(R) which the Company registered in its own right and
continues to manufacture and market. The Company also sells research grade human
Growth Hormone to other companies that are developing different delivery
techniques for this drug.

     As disclosed within the attached financial statements the Company has
reported losses before and after tax over the past three years. For the year
ended June 30, 2002 the loss was A$11.9 million, for the year ended June 30,
2001 the loss was A$6.5 million and for year ended June 30, 2000 the loss was
A$3.3 million. For the six months ended December 31, 2002 the loss was A$6.1
million. Since inception to December 31, 2002 we have incurred approximately
A$35.5 million in accumulated losses. The losses relate to expenditure on
various projects at differing stages of research and development (a full
analysis of research and development expenditure is provided under Item 5.C).
The Company's business model is to develop drugs and therapies to a particular
stage and then enter a license agreement with a large pharmaceutical or health
provider in return for royalties, milestone payments and possibly manufacturing
transfer margins.

     Proceeds raised from our initial public offering in September 1999 and
further capital raisings in January 2000 and November 2000, as disclosed
elsewhere within this registration statement, together with sales of growth
hormones, grant monies and interest income earned from investing these funds
have been our most important sources of cash flow. Prior to September 1999 we
relied on funding from two research and development syndication transactions
that provided contract research funds. We also raised funds from the sale of the
Company's stock to venture capitalists and corporations interested in our
potential technology prior to our initial public offering. We have also obtained
two Start Grants (a particular type of Australian federal government assistance)
from the Australian federal government that assist with funding


                                       39
<PAGE>


specific research projects. The grants are unencumbered and do not require any
royalty or other payment in the future.

HOW WE RECOGNIZE REVENUE AND EXPENSES

REVENUE RECOGNITION

     Sales revenue is recognized when delivery of the product has occurred and
collectibility is reasonably assured.

     We recognize Australian federal government grant income when research and
development expenditure to which the particular grant relates has been incurred.
Under the conditions of these grants the Australian government contributes 50%
of eligible project expenditure up to predetermined maximums.

     We recognize contract research income when the relevant research
expenditure is incurred. Amounts received but not yet applied to research
expenditure are carried forward as deferred income.

     Fee income we receive takes several forms:

o    Upfront fees received on licensing our technology to other companies. In
     accordance with Australian GAAP we recognize these up-front fees on the
     finalisation of the license agreement. Under US GAAP upfront licence fees
     are recognized over the period in which the licence relates.

o    Fees received on the achievement of key milestones set within an agreement.
     Revenue is not recognized prior to acceptance that the milestones have been
     achieved as collectibility is not assured until this point is reached.
     Achievement of such milestones is agreed between the parties in legally
     binding contracts. Revenue for each milestone achieved is fixed upfront.

     We recognize interest income as it is earned and when collectibility is
     reasonably assured.

RESEARCH AND DEVELOPMENT EXPENSE

     Research and development expense includes personnel costs, manufacturing
expense, contract services and costs under contract research agreements. We
expense research and development expenses as they are incurred.

     In addition, although we believe that our patents and underlying technology
have continuing value, the future benefits to be derived are uncertain. We
therefore include patent costs under research and development expense rather
than capitalize them.

GENERAL AND ADMINISTRATIVE EXPENSE

     General and administrative expense primarily comprises personnel costs,
operating expenses and administrative services.

NON-CASH STOCK COMPENSATION

     In accordance with Australian GAAP we do not recognize the cost of options
granted to employees or directors. Under US GAAP we use the intrinsic value
method specified by APB Opinion No. 25 Accounting for Stock Issued to Employees
("APB 25") to recognize the cost of options granted to employees and directors.
Compensation cost for stock options granted to non-employees is measured as the
fair market value of the stock options based on the Black-Scholes option pricing
model and is expensed at the time of issue of the options. Stock based
compensation cost recognized in income under US GAAP was A$120,000 for the year
ended June 30, 2002 and A$375,000 for the year ending June 30, 2001 (2000 -
$A257,000 for employees and directors and A$916,000 for consultants and
shareholders).


                                       40
<PAGE>


     Under US GAAP we have adopted the disclosure only alternative of Statement
of Financial Accounting Standards ("SFAS") 123 which states that stock based
compensation must be recorded at fair value of options granted. This
compensation, determined using the Black Scholes option pricing model, is
expensed over the vesting periods of each option grant for purposes of pro forma
disclosures. The pro forma compensation expense was calculated to be A$473,000
for the year ended June 30, 2002 and A$878,000 for the year ended June 30, 2001
(2000 - A$502,000).

CRITICAL ACCOUNTING POLICIES

     The financial statements of the Consolidated entity set out the Company's
accounting policies. Set out below are those policies that are considered
critical to the results and financial performance of the Company. These policies
are considered critical as they require significant management judgment, and
there is a likelihood that materially different amounts would be reported using
different conditions or using different assumptions.

INTANGIBLES

AUSTRALIAN GAAP

o    Intellectual property represents acquired biotechnology research and
     development and is recorded at cost. In accordance with Australian
     Accounting Standards Board Urgent Issues Group Abstract 44 (UIG 44),
     Acquisition of in-process research and development, acquired in-process
     research and development is recorded as an intangible asset when it is
     expected beyond reasonable doubt that it will lead to commercialization and
     generate future economic benefit. This UIG will be applied to reporting
     periods ending on or after July 1, 2001. Commercialized intellectual
     property that is generating revenue is amortised between 5 and 15 years.
     Intellectual property that is yet to be commercialized is not amortised as
     it is not ready for use and generating revenue. It is carried forward as an
     asset as it is expected that it will lead to commercialization and begin
     generating revenue. For the year ended June 30, 2002 amortization of
     intellectual property amounted to A$188,000. The net carrying value of
     intellectual property as at June 30, 2002 amounted to A$14.1 million.

o    Patents costs are expensed as incurred. Previously, certain patents have
     been capitalized and amortized over the life of the patent. For the year
     ended June 30, 2002 amortization of patents amounted to A$8,000. At June
     30, 2002 the net carrying value of patents being A$45,000 was written-off.

o    Core technology licenses represented rights to develop and commercialize
     certain technology. These amounts were capitalized and written off over the
     period in which benefits were expected to arise or the period of the
     license whichever was the lessor. For the year ended June 30, 2002
     amortization of core technology licenses amounted to A$46,000. At June 30,
     2002 the net carrying value of core technology licences being A$318,000 was
     written-off due to the termination of the collaboration agreement with
     British Biotech as the license related to E21R.

     Periodically we obtain an independent experts valuation of our Intellectual
Property portfolio to support the carrying value of Intangibles.

US GAAP

     In accordance with US GAAP, as reported elsewhere in this registration
statement, acquired in process research and development can only be capitalized
and amortized if they have alternative future uses and amortization commences
from the date of acquisition. Therefore, under US GAAP amounts capitalized under
the Australian GAAP policy noted above have been written off under US GAAP with
the exception of the cell therapy intellectual property carried at a written
down value at June 30, 2002 of $A1.7 million.

     BresaGen capitalized the A$2.0 million it paid Lumunis Pty Ltd in September
1999 and has amortized it since this date in accordance with US GAAP as
management believes it has alternative future uses. Under paragraph 11 of FASB
Statement No. 2 acquired intangible assets that are for research & development
activities and that have alternative future uses should be capitalized.


                                       41
<PAGE>


     At the time BresaGen acquired this "core technology" we agreed to fund a
three year research program, engaging Luminis as research contractor. The core
technology we acquired was still very early stage and therefore required (and
still requires) further development.

     At the time of acquisition management believed that there were a large
number of potential applications for cell therapy treatments if the hurdles of
adequate supply of cell materials, and the rejection of transplated cells, could
be overcome. We still believe this to be the case.

     Management believes that if the program is successful cell therapy could be
expected to produce a set of enabling technologies to provide therapies for many
human diseases including neurodegenerative diseases e.g. Parkinson's and
Alzheimer's diseases as well as spinal cord injury and diabetes.

     BresaGen was awarded an Australian government Start Grant in relation to
our Cell Therapy research and development. Part of this Start Grant, as outlined
in the application, is to be used to fund collaborations potentially in bone
marrow disease, corneal and retinal eye diseases and spinal cord injury. This
further supports management's belief that this technology is platform technology
with a variety of potential uses.

     Finally, in support of managements view of alternative uses, BresaGen was
awarded a NIH grant in 2002 for the purposes of distributing our "cell lines" to
other research organisations to enable them to conduct research in many
potential disease targets.

     The above management judgments and assumptions include an inherent number
of uncertainties about events likely to occur in the future. Had management
possessed different information and applied different assumptions for the future
regarding this "core technology" it is possible that this technology would have
been written off at acquisition. The financial effect of this for US GAAP would
have been the write off of the A$2.0 million in September 1999, rather than
being amortized resulting in an annual charge to the profit and loss.

     The treatment of patents and core technology licenses is the same for US
GAAP as Australian GAAP.

REVENUE RECOGNITION

AUSTRALIAN GAAP

     Revenues are recognised at fair value of the consideration received net of
the amount of goods and services tax (GST).

     Sales revenue comprises revenue earned (net of returns, discounts and
allowances) from the sale of the Company's protein pharmaceutical products.
Sales revenue is recognized on despatch of the goods from BresaGen's premises,
which as per the conditions of sale, is when title and risks and rewards of the
goods are transferred to the purchaser.Interest revenue is recognised as it
accrues, taking into account the effective yield on the financial instrument.

     Fee income and milestone payments derived from research and development
contracts are recognized as earned upon the occurrence of contract-specified
events, where those events measure a stage of progress toward completion under a
long term contract.

     Contract research income and government research and development grant
income is recognised as and when the relevant research expenditure is incurred,
as the per the conditions of the agreements, the Company is only entitled to
receive income once the relevant expenditure is incurred. When the Company
receives income in advance of incurring the relevant expenditure, it is treated
as deferred income as the Company does not control the income until the relevant
expenditure has been incurred.


                                       42
<PAGE>


US GAAP

     Revenue recognition is as per Australian GAAP with the exception that the
Company has adopted Staff Accounting Bulletin 101 `Revenue Recognition in
Financial Statements' for US GAAP. This has resulted in deferral of income under
US GAAP. Management judgment and assumptions have been required to determine
that the income should be deferred for US GAAP. Should different conditions
prevail management may be alter this treatment which would have an impact on the
statement of financial performance under US GAAP.

UNSECURED LONG TERM LOANS

AUSTRALIAN GAAP

     Long-term non interest bearing financial liabilities are discounted to
their present value, based on the long term government bond rate, in the year
the loans are received and the discount taken to the statement of financial
performance. Each year a notional interest expense is charged against the
statement of financial performance, to accrue the loan to the face value payable
in the future.

US GAAP

     As required by US GAAP the unsecured long term non-interest bearing loans
have been recorded at their face value. Note 13 of the financial statements
shows the disclosure according to Australian GAAP with the face value of the
loans offset by the unexpired discount received which has been taken to income
for Australian GAAP. However, for US GAAP the recognition of income in the
respective year has been reversed in Note 31 to the financial statements. The
unexpired discount element of the long-term loans has been reinstalled in the
statement of financial position for US GAAP via an adjustment in the
reconciliation of shareholder's equity for US GAAP.

For a discussion of changes in accounting standards, see Item 5.D of this
Registration Statement.

OPERATING RESULTS

     BresaGen Limited operates wholly within the Biotechnology industry and is
committed to research and development in three distinct areas; protein
pharmaceuticals, cell therapy and reproductive biotechnology. The operations and
nature of the three segments are defined below:

         PROTEIN PHARMACEUTICALS DIVISION

This division has a pipeline of human and veterinary therapeutic candidates that
includes:

o    E21R potential treatment for certain cancers and inflammatory diseases

o    hGH a treatment for growth hormone deficiency

In addition this division manufactures EquiGen(R) a registered veterinary drug
that is used to treat horses for injury, body condition and reproduction.

     This division has established a separate business unit "ProtEcol(TM)"
offering process development and manufacture of recombinant peptides and
proteins.

     All the Company's sales revenue and corresponding manufacturing costs are
derived and incurred through this segment of the business.

         Cell Therapy Division

The Company's Cell Therapy division has three major programs:

o    cell differentiation based in Adelaide, Australia;

o    human stem cell based in Athens, Georgia, USA; and

o    catheters and imaging in various North American centers



                                       43
<PAGE>


     The Company has obtained support from the Australian Government in the form
of a three year dollar for dollar grant to help fund the research conducted in
Adelaide. Expenditure relating to this grant income is allocated as grant
research expenditure.

     Our US subsidiary BresaGen Inc., operates wholly within this business
segment. No income stream is generated from this research at present; we
currently fund all our research in this area from our cash reserves.

     Reproductive Biotechnology

     Conducted in collaboration with St. Vincent's Hospital, Melbourne,
Australia this research program looks to both improve the efficiency of its
proprietary cloning methodology and develop xenotransplant technologies in pigs.

     This segment of the business has obtained contract research income from
external sources to continue the growth of research in this area. Up until March
2001, the division was supported by a US company called Nextran, since this time
the Company has been able to replace the majority of this support with funding
from an Australian pig producer and a grant from the Juvenile Diabetes
Foundation. Expenditure by the division is classified as contract research
expenditure.

SIX MONTHS ENDED DECEMBER 31, 2002 COMPARED WITH SIX MONTHS ENDED DECEMBER 31,
2001

     The consolidated loss after income tax for the six months ended December
31, 2002 was A$6.1 million compared to a loss after income tax of A$3.9 million
in the previous corresponding period, an increase of 53.8%.

TOTAL REVENUE

     Revenue for the six months ended December 31, 2002 decreased A$1.2 million
or 32.2% compared to the previous corresponding period to A$2.5 million.

     Sales revenue decreased 31.8% for the six months ended December 31, 2002
over the previous corresponding period to A$563,000. The decrease was a result
of the sale of bulk active hGH (sales to other research companies predominantly
in the US) falling from A$446,000 in the previous corresponding period to
A$62,000 for the six months ended December 31, 2002. Management expects the
sales of hGH to fluctuate from year to year as they are currently dependent upon
research activities being conducted by other companies. Upon having our hGH
product registered as an API we expect sales to increase and become more
predictable.

     EquiGen sales decreased A$51,000 to A$327,000. Management expects the sales
of EquiGen to increase with CSL Limited (CSL) taking over the marketing and
distribution of EquiGen in Australia and New Zealand as CSL have a team of
trained veterinarian sales representatives.

     The Company sold A$165,000 of other animal growth hormone product during
the six months ended December 31, 2002 with no such sales in the previous
corresponding period.

     The Company sold its first human embryonic cell lines to other research
organisations during the six month period earning revenue of A$9,000. Management
expect cell line sales to increase as more researchers become aware that we have
them available for sale.

     With the termination of the agreement with British Biotech on July 23, 2002
no sales of E21R were made and management does not expect any further sales of
E21R in the foreseeable future.

     Contract research revenue increased 57.0% for the six months ended December
31, 2002 over the previous corresponding period. Contract research revenue
supporting the Company's Reproductive Biotechnology Division remained flat.
These revenues fully support this Division and management expects funding of
this Division to remain at similar levels for the next 12-18 months as the
current funding arrangements have this duration to run.


                                       44
<PAGE>


     Also included in contract research revenue is A$240,000 relating to
contract services worked performed for other companies by our ProtEcol Services
business unit (A$Nil in the previous corresponding period). Management expects
revenue from ProtEcol Services to increase as we pro-actively market this
service and complete our new production facility.

     Government grant revenue decreased 23.5% over the previous six months to
A$1.06 million. The reason for this being that the E21R Start grant of A$2.9
million was fully drawn down in December 2001. No revenue from this grant was
therefore received in the six months ended December 31, 2002 with A$473,000
being received in the previous corresponding period.

     Grant revenues of A$1.0 million were derived by the Cell Therapy Division
from two sources: A$621,000 from the existing Australian Start grant and
A$413,000 from the NIH in the US. This compares to A$667,000 received in the
previous corresponding period from the Australian Start grant only. Management
expects grant revenues from the above sources to remain at similar levels until
December 2003 when the current Cell Therapy Start grant expires.

     The Company received fee income of A$510,000 during the six months ended
December 31, 2001 under the agreement with British Biotech due to the
achievement of a defined clinical development event. Nil revenue was received
during the six months ended December 31, 2002. Due to the termination of this
agreement management does not expect any revenue from these sources in the
foreseeable future.

     Interest revenue decreased 51.2% to A$275,000 in the six months ended
December 31, 2002 compared with the previous corresponding period. This was due
to a decrease in cash being available for investment. Interest earned in future
will depend on any future funding cycles and prevailing interest rates.

GROSS PROFIT

     Gross profit on the sale of protein drugs was A$327,000 for the six months
ended December 31, 2002 compared with A$592,000 in the previous corresponding
period. Gross profit for the six months ended December 31, 2002 as a % of sales
revenue was 59.0% compared to 71.7% for the previous corresponding period. The
reason for this decrease being the mix of sales changed from high margin hGH in
the six months ending December 31, 2001 to relatively lower margin EquiGen in
the six months ended December 31, 2002.

     The margin (gross profit as a % of sales) on the sale of EquiGen decreased
from 53.2% in the six months ended December 31, 2001 to 32.7% this corresponding
period due to the part write-off of a batch of stock damaged during manufacture.

     The margin on hGH sales remained relatively constant at 88.7% for the six
months ended December 31, 2002 compared with 87.2% for the previous
corresponding period.

     Cost of sales for our human embryonic cell lines are nil as this business
unit is fully funded by the NIH. Selling these cell lines to other research
organisations is a bi-product of our own research and development endeavours.

RESEARCH AND DEVELOPMENT EXPENSES

     Expenditure on research and development in total amounted to A$5.6 million
for the six months ended December 31, 2002 compared to A$5.2 million in the
previous corresponding period, an increase of 7.7%.

     Contract research expenditure increased 58.9% to A$693,000 due to the costs
associated with the new ProtEcol Division business services being included as
contract research expenditure. ProtEcol Services costs totalled A$376,000
compared to A$Nil in the previous corresponding period. Excluding these costs
contract research expenditure decreased 27.3% to A$317,000 for the six months
ended December 31, 2002.


                                       45
<PAGE>


     Grant research expenditure decreased 17.1% to A$1.8 million in the six
months ended December 31, 2002 compared with the previous corresponding period.
This decrease was mainly due to the E21R Start grant concluding in December
2001. In the previosu corresponding period A$786,000 of E21R expenditure was
classified as government grant expenditure, A$Nil this six month period. E21R
research expenditure totalling A$226,000 incurred in the six months ended
December 31, 2002 is classified as "other research expenditure" due to the
completion of the grant. Somewhat offsetting this decrease was A$303,000 in
BresaGen, Inc cell distribution research expenditure (A$Nil in the previous
corresponding period) claimed under the NIH grant.

     Management expects this expenditure to remain at similar levels until
December 2003 for the same reasons as for grant revenue

     Other research expenditure increased 19.1% to A$3.1 million in the six
months to December 31, 2002 compared with the previous corresponding period.
This was mainly due to:

o    the reclassification of E21R research expenditure from government grant
     research expenditure on the completion of the E21R Start grant;

o    the payment of $375,000 for an eminent scholarship position at the
     University of Georgia for Dr Steve Dalton.

     Management expects this type of research expenditure to decrease due to the
termination of E21R trials and the one-off nature of some expenditure incurred
in the six month period.

SELLING AND MARKETING EXPENSES

     Selling and marketing expenses were A$217,000 in the six months to December
31, 2002 a decrease of 46.0% over the previous corresponding period. This
decrease being due to costs incurred in the previous corresponding period on
hiring public relations consultants to promote the existence of the Company's
four human stem cell lines that met President Bush's criteria for US government
funding not recurring in this period.

     The expenditure incurred in this period relates to EquiGen marketing and
corporate press and public relations. Management expects expenditure to remain
at similar levels for the foreseeable future.

ADMINISTRATION EXPENSES

     Administration expenses increased 41.4% to A$2.6 million for the six months
ended compared with the previous corresponding period. The increase was
primarily due to the following factors:

o    The Company commencing the amortisation of Cell Therapy IP under A-GAAP as
     from July 1, 2002, resulting in a charge of A$613,000 for the six months
     ended December 31, 2002.

o    Legal and consulting fees in relation to the proposed acquisition of
     Plurion, Inc IP totalling A$209,000.

     Management expects administration costs to decrease marginally from these
levels as the legal and consulting fess will not recur in future periods, whilst
the amortisation of Cell Therapy IP will be recurring.

TWELVE MONTHS ENDED JUNE 30, 2002 COMPARED WITH TWELVE MONTHS ENDED JUNE 30,
2001

     The consolidated loss after income tax for the year ended June 30, 2002 was
A$11.9 million compared to a prior year loss after income tax of A$6.5 million,
an increase of 82.6%.

     The current year consolidated loss incorporates one-off write-downs
totalling A$2.9 million associated with the termination of the E21R British
Biotech collaboration into acute myeloid leukaemia (AML), the suspension of the
Company's studies in adult chronic myelomonocytic leukaemia (CMML) and the
suspension of canine ST (cST) development. In relation to E21R the Company has
written off the following items:

     o    Capitalised Intellectual Property totalling A$1.2 million;

     o    E21R stock on hand totalling A$267,000 as it now has a net realisable
          value of A$Nil;



                                       46
<PAGE>


     o    Medvet core technology licence with a written down value of A$318,000;

     In relation to cST the Company has written off capitalised Intellectual
Property totalling A$1.1 million. Capitalised patent costs that had a net
written down value of A$45,000 have also been written off.

     Excluding the above write-downs the current year consolidated loss was
A$9.0 million, an increase of 38.7% over the previous year.

TOTAL REVENUE

     Revenues for the year ended June 30, 2002 totalled A$6.1 million, an
increase of 4.8% over the previous twelve months ended June 30, 2001.

     Sales revenue increased 24.1% year on year to A$1.5 million. This increase
came from the sale of bulk active hGH (sales to other research companies
predominantly in the US) which increased 7% over the prior year to A$478,000.
EquiGen(R) sales increased 19% year on year to A$708,000. Sales of E21R to
British Biotech increased by A$145,000 over the prior year to A$277,000. The
sales of E21R to British Biotech are for material required by British Biotech to
undertake clinical studies and are based on a sale price determined in the
agreement with British Biotech.

     Contract research revenue decreased 8.6% year on year to A$747,000. These
revenues fully support the Company's Reproductive Biotechnology Division. The
decrease in revenue resulted from alternative sources of funding being secured
late in the previous financial year, the total funding from these sources being
less than under previous arrangements. Also included as contract research
revenue is A$90,000 relating to contract services work performed for other
companies on the formation of our "ProtEcol(TM)" Services business unit.

     Government grant revenue increased 6.0% over the previous corresponding
twelve months to A$2.1 million. Revenue received from the E21R Start grant
amounted to A$473,000 down from A$939,000 in the previous year. The reduction
year on year was due to this grant of A$2.9 million being fully drawn in
December 2001. Revenue received from the A$4.9 million Cell Therapy Start grant
increased 29.8% year on year to A$1.4 million due to `eligible' expenditure
increasing year on year. A grant providing assistance with the purchase of plant
and equipment for the Company's new facility was received from the South
Australian government totalling A$200,000 during the twelve months ended June
30, 2002.

     The Company received fee income of A$510,000 during the year ended June 30,
2002 up from A$461,000 in the prior year, an increase of 10.6%. This income was
received under our agreement with British Biotech. Revenue received during the
year ended June 30, 2002 was due to the achievement of a defined clinical
development event.

     Interest revenue decreased 25.6% to A$964,000 in the year ended June 30,
2002. This was due to a decrease in cash being available for investment.

     Finally discount on long term loans amounting to $A247,000 was recognized
as revenue during the year ended June 30, 2002. The Company received a 99 year
interest free loan from the South Australian government to assist with the
construction of our new building. The Company's accounting policy is to discount
long-term non-interest bearing financial liabilities to their present value in
the year the loans are received, the discount is taken to the statement of
financial performance. Management does not expect revenue of this nature to be
received again in the foreseeable future.

GROSS PROFIT

     Gross profit on the sale of protein drugs was A$918,000 (excluding the
write-down of E21R stock) for the twelve months ended June 30, 2002 up from
A$548,000 in the corresponding prior twelve



                                       47
<PAGE>


months. Gross profit for the year to June 30, 2002 as a % of sales revenue was
62.3% compared to 46.2% for the previous corresponding twelve months. Including
the write-down of E21R the gross profit for the twelve months ended June 30,
2002 was A$651,000 and as a % of sales revenue was 44.2%.

     The Company achieved a similar margin (gross profit as a % of sales) on the
sale of EquiGen(R) as in the previous corresponding period. In the twelve months
to June 30, 2002 the margin on EquiGen(R) sales was 54.9% compared to 55.7% for
the year ended June 30, 2001.

     The overall margin improvement came from the sale of E21R to British
Biotech. The margin achieved on these sales during the year ended June 30, 2002
amounted to 58.1% compared to a zero margin in the prior twelve months.

     The margin on hGH sales was 87.2% for the year ended June 30, 2002 as
compared to 46% for the year ended June 30, 2001. The reason for the improved
margin was more efficient manufacturing processes as we continued to develop our
manufacturing techniques.

RESEARCH AND DEVELOPMENT EXPENSES

     Expenditure on research and development amounted to A$10.2 million for the
twelve months ended June 30, 2002 compared to A$8.0 million in the twelve months
ended June 30, 2001, an increase of 26.4%.

     Contract research expenditure decreased 10.3% to A$756,000 in line with
contract research income as this research is fully funded by external
organizations.

     Grant research expenditure increased 11.7% to A$4.4 million during the year
ended June 30, 2002. The Company has two Australian federal government Start
grants to which this expenditure relates, E21R and Cell Therapy. Expenditure on
E21R for the twelve months ended June 30, 2002 totalled A$1.4 million a decrease
of 14.3% over the prior year this being due to the completion of phase I
clinical trials and British Biotech funding phase II clinical trials into Acute
Myeloid Leukemia. Expenditure under the Cell Therapy Start grant increased 30.3%
year on year to A$3.0 million with an increase of A$806,000 in staff costs and
associated consumables (an increase of 73.0% over the prior year) and an
increase in external collaboration costs of A$143,000 (an increase of 168.6%)
into the potential application of cell therapies to bone marrow diseases.

     Other research expenditure increased 53.9% year on year to A$5.0 million.
This increase was substantially due to our US subsidiary BresaGen, Inc being in
operation for the full twelve months whereas it was operating for less than
eight months in the prior year. This resulted in an increase in cell therapy
research and development expenditure of A$1.5 million.

SELLING AND MARKETING EXPENSES

     Selling and marketing expenses were A$615,000 for the year ended June 30,
2002, an increase of 49.3% over the previous year. This increase was primarily
due to the costs incurred in hiring public relations consultants to promote the
existence of the Company's four human stem cell lines that met President Bush's
criteria for US government funding.

ADMINISTRATION EXPENSES

     Administration expenses totalled A$3.8 million for the year ending June 30,
2002, an increase of 17.4% over the prior years expenditure of A$3.2 million.
The increase was primarily due to the following factors:


                                       48
<PAGE>


o    Increased corporate salaries incurred in Australia due to the appointment
     of a full-time patent attorney and the Medical Director being employed for
     the full year, plus general salary increases amounting to an additional
     A$270,000 year on year.

o    BresaGen, Inc legal fees increased year on year by A$239,000 and were
     incurred in relation to advice on potential patent infringements by third
     parties of our patents and immigration requirements for employees
     relocating to the U.S..

o    Consulting costs incurred in relation to the design of our new facility
     totalling A$200,000.

o    First full year of BresaGen, Inc operations in Athens GA resulted in
     increased administration staff costs, rent and other office support costs
     totalling A$132,000.

o    Increased amortisation of hGH intellectual property amounting to an
     additional A$95,000.

o    Total remuneration to external auditors increasing A$63,000 due to audit
     opinions being required on the Company's US-GAAP accounts and SEC filings.

         Off-setting these increases were reductions year on year on travel
costs, U.S. investor relations costs and stamp duty incurred on unwinding the
Transgenics R&D Syndicate.

TWELVE MONTHS ENDED JUNE 30, 2001 COMPARED WITH TWELVE MONTHS ENDED JUNE 30,
2000

TOTAL REVENUE

         For the twelve months ended June 30, 2001, total revenues increased
104% to A$5.8 million from A$2.8m for the twelve months ended June 30, 2000.

         Sales revenue grew 30.6% to A$1.2 million. Sales came from the
Company's protein based growth hormones and potential anti-cancer drug E21R.
Sales of our horse growth hormone product "EquiGen(R)" increased 120.6% to
A$594,000 with sales to international markets improving with increased marketing
efforts and a favorable exchange rate. Sales of hGH (human growth hormone) is of
clinical grade material to research companies as the product is not registered
for sale to humans. These sales of hGH tend to be ad hoc in nature and declined
A$150,000 in the year ended June 30, 2001, a decrease of 25.2%. Additionally,
the first sales of E21R (potential anti-cancer drug) were made to British
Biotech under the Development, Commercialization and License Agreement whereby
British Biotech conduct trials initially in acute myeloid leukemia in exchange
for certain commercial rights. These sales totaled A$132,000.

         Contract research revenue increased 34.2% to A$817,000 for the year
ended June 30, 2001 with external funding fully supporting the Company's
Reproductive Biotechnology Division apart from a period of several weeks when
alternative funding arrangements were being finalized. This funding comes from
commercial organizations with the increase being due to the fact that funding
was secured for the full twelve months whereas for the twelve months ended June
30, 2000 external funding was only provided for part of the year following the
completion of the Xenograft Syndicate.

         The Company received license fees of A$461,000 during the year ended
June 30, 2001 on the execution of the Agreement with British Biotech. This
Agreement provides for further lump-sum payments to be made on the achievement
of defined clinical development and drug registration milestone events. No like
revenues were received in the twelve months ended June 30, 2000. Ongoing
milestone and royalty revenue received under this Agreement will depend on the
continuing success of E21R through clinical trials and registration.

         Government grant revenue increased 221% to A$2.0 million with the
Company being awarded a Federal Government Grant for the Company's Cell Therapy
Program totaling A$4.9 million payable over three years, commencing in June
2000, on a dollar for dollar contribution basis. Revenue from this particular
grant totalled A$1.1 million for the twelve months ended June 30, 2001. The
balance of grant revenue came from an existing Grant supporting the research and
development of E21R.


                                       49
<PAGE>


         Finally, interest revenue increased 91.4% to A$1.3 million in the year
ended June 30, 2001. This was due to significantly increased cash being
available for investment following the Company's initial public offering in
September 1999 that raised A$12.0 million and two subsequent equity raisings,
one in January 2000 raising A$6.3 million and the other in November 2000 raising
A$15.3 million.

GROSS PROFIT

         Gross profit on the sale of protein drugs was A$548,000 for the twelve
months ended June 30, 2001 up from A$421,000 in the corresponding prior twelve
months. Gross profit for the year to June 30, 2001 as a % of sales revenue was
46.2% compared to 46.3% for the previous corresponding twelve months.

         The Company achieved a higher margin (gross profit as a % of sales) on
the sale of EquiGen(R) as sales increased in North America. With sales being in
constant US dollars the lowering Australian dollar meant that the Australian
dollar sale per course (or unit) improved. Overall the margin on sales of
EquiGen(R) increased from 47.5% for the twelve months ended June 30, 2000 to
55.7% for the year ended June 30, 2001.

         However, offsetting this the initial sale of E21R to British Biotech
covered the cost of sale with no gross margin.

RESEARCH AND DEVELOPMENT EXPENSES

         Research and development expenses increased A$4.4 million to A$8.0
million in the twelve months to June 30, 2001, an increase of 120%.

         Contract research expenditure increased 33.8% to A$843,000 in line with
contract research income as this research is fully funded by external
organizations, apart from several weeks in both periods under review when
alternative funding sources were being finalized and the Company's Board of
Directors agreed to fund this research internally.

         Grant research expenditure increased 290.6% to A$3.9 million during the
year ended June 30, 2001 with the Company being awarded an Australian federal
government grant to support the Cell Therapy Program. In the twelve months ended
June 30, 2000 expenditure on the Cell Therapy Program totalling A$1.0 million
was shown as "Other Research Expenditure". Management expects grant research
expenditure to remain at these levels unless the Company is successful in
obtaining further government grants either in the US or Australia.

         Other Research Expenditure increased A$1.2 million or 61.2% to A$3.2
million in the twelve months ended June 30, 2001. The acquisition of
CytoGenesis, Inc. in November 2000 (since merged into BresaGen, Inc.)
contributed A$2.2 million to other research expenditure this being the primary
reason for the increase. Offsetting this, as mentioned in the previous
paragraph, A$1.0 million was reclassified as grant research expenditure.
Management expects a further increase in expenditure in the year ending June 30,
2002 as BresaGen, Inc. will be operating for a full year as compared to the
seven month period in the year ending June 30, 2001.

SELLING AND MARKETING EXPENSES

         Selling and marketing expenses were A$412,000 for the year ending June
30, 2001, an increase of 58.5% over the previous year. The increase was
primarily due to the appointment of a Business Development Manager.


                                       50
<PAGE>


ADMINISTRATION EXPENSES


         Administration expenses were A$3.2 million for the year ending June 30,
2001, an increase of 79.6% over the previous twelve months spend of A$1.8
million. The increase was primarily due to the following factors:

o    Salary and wage costs increased A$291,000 with the establishment of the
     Athens GA office and the hiring of a Medical Director.
o    Consulting fees increased A$259,000 in the year ending June 30, 2001 over
     the prior year due to expenses associated with Australian and US press and
     investor relations activities, remuneration advice, US GAAP advice and US
     FDA advice.
o    Costs associated with relocating Company management and employees to our US
     office in Athens, GA totaled A$224,000.
o    Travel and accommodation expenses increased A$122,000 during the year ended
     June 30, 2001 due to travel associated with having a US office.
o    Payment of A$101,000 in stamp duty on the unwind of the Transgenics R&D
     Syndicate.
o    Directors expenses for the year ended June 30, 2001 increased A$81,000 over
     the previous year with two board meetings being held in the US and US
     located directors appointed on the acquisition of CytoGenesis, Inc
     traveling to Australia.
o    Share registry fees increased A$32,000 in the twelve months ended June 30,
     2001 due to the Company being listed on the Australian Stock Exchange for
     the full twelve months.


ITEM 5.B  LIQUIDITY AND CAPITAL RESOURCES

         The Company is currently cash flow negative, that is, it does not
generate enough cash to fund its research and development activities.

         Funding sources consist of:

         o    sales of growth hormones;

         o    government and private research grants;

         o    equity through the issuance of Company stock and option holders
              exercising Company stock options;

         o    process development and contract manufacturing.

           As at June 30, 2003 the Company had A$5.9 million in cash. We
developed a Board approved investment policy during the year ended June 30, 2000
to invest these funds in liquid, investment grade securities, such as
interest-bearing money market funds and commercial paper.

         Borrowings as at June 30, 2003 totaled A$7.3 million (both current and
non-current). Borrowings relate to a loan agreement with the State Government of
South Australia to provide finance for the construction of a new building and
production facility. This loan is repayable over 10 years commencing on building
completion and when final construction costs have been determined. The maximum
amount of funding available under the agreement is A$8.0 million. Interest is
payable on the loan at commercial rates. As at June 30, 2003, A$7.3 million has
been drawn down under the terms of the agreement.

         The Company expects to complete draw downs under the A$8.0 million loan
facility by November 2003 and begin making quarterly repayments in early 2004.
The mix of debt to equity will therefore increase as draw downs are made under
the terms of this loan facility. Our % of interest-bearing debt to equity
increased from 6.6% as at December 31, 2002 to 12.3% as at June 30, 2003.


                                       51
<PAGE>


     We estimate that our existing capital resources, expected sales, grants and
interest income will be sufficient to fund our current level of operations
through to December 2003.

     The Company has engaged a US investment banker to raise finance to exploit
prospective opportunities in the Protein Pharmaceutical business. Subject to the
completion of this fund raising the Protein Pharmaceutical division will be spun
out into a separate US-headquartered company.

     The Cell Therapy Division will gradually relocate to the US. The Company
is currently in discussions with several other companies with complementary
interests in the ES cell field and the cell delivery and imaging fields.

     The Company's main source of revenue to the fourth quarter of calendar year
2003 is likely to be from grants. The Start Grant that supports the Cell Therapy
research in Adelaide expires in December 2003, or when A$4.9 million has been
claimed by the Company based on eligible expenditure. The Company, based on
current estimates, does not expect to draw down the full A$4.9 million by
December 2003. The $1.3 million NIH grant has been approved and BresaGen, Inc is
currently drawing down funds provided by this grant to cover direct costs
incurred. The Company is currently of the view that revenues from these sources
are reasonably assured.

     If the Company restructures current activities it may impact on the level
of grant revenue received as the Start grant and NIH grant are both based on the
reimbursement of eligible expenditures.

         The Company holds cash and cash equivalents predominantly in Australian
and US dollars.

AGGREGATED CONTRACTUAL OBLIGATIONS AND COMMERCIAL COMMITMENTS

<TABLE>
<CAPTION>
                                                                           Payments due
  Note    As at June 30, 2002                         0-1 year       1-2 years      2-5 years      >5 years
                                                       A$000's        A$000's        A$000's        A$000's

<S>                                                     <C>            <C>            <C>            <C>
          Contractual Cash Obligations
          Creditors and accruals                        1,657              -              -              -
          Capital expenditure commitments                 260              -              -              -
          Operating lease commitments                      55             27              2              -
                                                    ---------- -------------- -------------- --------------
                                                        1,972             27              2              -

          Commercial Commitments
   1      New Building                                    277          1,110          3,328          6,380
   1      Plant & Equipment for building                2,657             34              -              -
                                                    ---------- -------------- -------------- --------------
                                                        2,934          1,144          3,328          6,380
<FN>

   1      We have entered into an agreement with the State Government of South
          Australia to build a purpose built research and production facility.
          Under this agreement, BresaGen will purchase the land and building
          from the government over a 10 year period, less a 10% deposit paid
          during the year ended June 30, 2002. The land and building cost is
          A$8.9 million. In addition to this BresaGen will purchase equipment
          costing A$2.7 million on current estimates.
</FN>

</TABLE>


                              RECENT DEVELOPMENTS

     o  On July 31, 2003 we published our statement of cash flows as required by
the rules of the Australian Stock Exchange. The quarterly report, reproduced in
pertinent part below, provides a basis for informing the market how the entity's
activities have been financed for the past quarter and the effect on its cash
position. The definitions in, and provisions of, AASB 1026: Statement of Cash
Flows apply to this report.


CONSOLIDATED STATEMENT OF CASH FLOWS

<TABLE>
<CAPTION>

                                                             Quarter ended June 30,       Year to date (12
CASH FLOWS RELATED TO OPERATING ACTIVITIES                   2003                         months)
                                                             $A'000                       $A'000

<C>                                                                             <C>                     <C>
1.1       Receipts from customers                                               1,185                   4,679

1.2       Payments for
          (a)  staff costs                                                    (1,235)                 (5,437)
          (b)  advertising and marketing                                         (19)                    (79)
          (c)  research and development                                         (568)                 (4,698)
          (d)  leased assets                                                        -                       -
          (e)  other working capital                                            (979)                 (2,944)

1.3       Dividends received
1.4       Interest  and  other  items of a  similar  nature                        65                     454
          received
1.5       Interest and other costs of finance paid
1.6       Income taxes paid
1.7       Other

          NET OPERATING CASH FLOWS                                            (1,551)                 (8,025)


                                                             Quarter ended June 30,       Year to date (12
                                                             2003                         months)
                                                             $A'000                       $A'000


1.8       Net operating cash flows (carried forward)                          (1,551)                 (8,025)

          CASH FLOWS RELATED TO INVESTING ACTIVITIES



                                       52
<PAGE>



1.9       Payment for acquisition of:
                            (a)  businesses (item 5)
                            (b)  equity investments
                            (c)  intellectual property
                            (d)  physical non-current
                                 assets (note A)                              (1,010)                 (9,444)
                            (e)  other non-current assets
1.10      Proceeds from disposal of:
                            (a)  businesses  (item 5)
                            (b)  equity investments
                            (c)  intellectual property                             1                       6
                            (d)  physical non-current assets
                            (e)  other non-current assets -

1.11      Loans to other entities                                                  -                       -
1.12      Loans repaid by other entities
1.13      Other  (provide  details if  material)  - partial                       13                     131
          repayment of employee loan.

          NET INVESTING CASH FLOWS                                              (996)                 (9,307)

1.14      TOTAL OPERATING AND INVESTING CASH FLOWS                            (2,547)                (17,332)


          CASH FLOWS RELATED TO FINANCING ACTIVITIES
1.15      Proceeds from issues of shares, options, etc.
1.16      Proceeds from sale of forfeited shares
1.17      Proceeds from borrowings (note A)                                    1,450                   7,044
1.18      Repayment of borrowings
1.19      Dividends paid
1.20      Other (provide details if material)-
                                                                               1,450                   7,044
          NET FINANCING CASH FLOWS

          NET INCREASE (DECREASE) IN CASH HELD                                (1,097)                (10,288)

1.21      Cash at beginning of quarter/year to date                            7,044                  16,226
1.22      Exchange rate adjustments                                              (87)                    (78)

1.23      CASH AT END OF QUARTER                                               5,860                   5,860

</TABLE>


Note A: As at 30 June 2003, the Company had paid $180,000 (included at
point 1.9(d)) for which it expects reimbursement in the quarter ending September
2003 under the terms of its loan facility with the State Government of South
Australia.



                                       53
<PAGE>


PAYMENTS TO DIRECTORS OF THE ENTITY AND ASSOCIATES OF THE DIRECTORS

PAYMENTS TO RELATED ENTITIES OF THE ENTITY AND ASSOCIATES OF THE RELATED
ENTITIES

<TABLE>
<CAPTION>

                                                                                      Quarter ended June 30,
                                                                                      2003
                                                                                      $A'000

<C>                                                                                                       <C>
1.24        Aggregate amount of payments to the parties included in item 1.2                              252

1.25        Aggregate amount of loans to the parties included in item 1.11

1.26        Explanation necessary for an understanding of the transactions
            1.24     Includes payments to Executive Directors of the entity
                     and related entities.
</TABLE>



NON-CASH FINANCING AND INVESTING ACTIVITIES

2.1       Details of financing and investing transactions which have had a
          material effect on consolidated assets and liabilities but did not
          involve cash flows

          Nil

2.2       Details of outlays made by other entities to establish or increase
          their share in businesses in which the reporting entity has an
          interest

          Nil


FINANCING FACILITIES AVAILABLE
<TABLE>
<CAPTION>


                                                                    Amount available           Amount used
                                                                    $A'000                     $A'000
<C>                                                                             <C>                       <C>
3.1       Loan facilities*                                                      8,024                     7,334

          *Loan facility supplied by the South Australian
          State Government in relation to new building.
          Draw downs are made on the loan facility
          pursuant to the terms of the agreement.

3.2       Credit standby arrangements                                             206                         4

</TABLE>

                                       54
<PAGE>



RECONCILIATION OF CASH

<TABLE>
<CAPTION>

Reconciliation of cash at the end of the quarter (as            Quarter ended June 30,     Quarter ended March 31,
shown in the consolidated statement of cash flows) to           2003                       2003
the related items in the accounts is as follows.                $A'000                     $A'000

<C>                                                                               <C>                         <C>
4.1       Cash on hand and at bank                                                865                         963

4.2       Deposits at call                                                      2,770                       4,090

4.3       Bank overdraft
                                                                                2,225                       1,991
4.4       Other (provide details)  represents  Commercial
          Bills and fixed term deposits  maturing  within
          3 months of current quarter end

          TOTAL: CASH AT END OF QUARTER (item 1.22)                             5,860                       7,044
</TABLE>


ACQUISITIONS AND DISPOSALS OF BUSINESS ENTITIES


                                        Acquisitions             Disposals
                                        (Item 1.9(a))            (Item 1.10(a))

5.1       Name of entity                N/A                      N/A
5.2       Place of  incorporation
          or registration
5.3       Consideration for
          acquisition or disposal
5.4       Total net assets
5.5       Nature of business



ITEM 5.C  RESEARCH AND DEVELOPMENT, PATENTS AND LICENSES, ETC.

         BresaGen is a biotechnology company committed to the discovery and
commercialization of technology in the areas of Cell Therapy, Therapeutic
Proteins and Xenotransplantation. As such a substantial amount of our operating
budget is spent on research and development activities each year.



                                       55
<PAGE>


         The following table details expenditure by project.

<TABLE>
<CAPTION>
                                                         FOR THE YEAR ENDED JUNE 30,             FOR THE SIX MONTH PERIOD ENDED
                                                                                                    DECEMBER 31, (UNAUDITED)
EXPENDITURE BY PROJECT                                    2002             2001            2000            2002             2001
                                                        A$000s           A$000s          A$000s          A$000s           A$000s
<S>                                                     <C>               <C>             <C>             <C>              <C>
E21R                                                     1,409            1,643           1,010             226              786
Cell Therapy                                             6,657            4,479           1,017           3,965            3,354
EquiGen(R)                                                 482              353             408             135              189
hGH                                                        419              274             124             181              189
Reproductive Biology                                       756              736             604             317              435
Non Syndicate Xenograft                                      0              108              52               -                -
Contracted Research & Development
                                                             -                -               -             376                -
Xenograft Syndicate                                          0                0             162               -                -
Other                                                      423              433             272             361              218
                                               ----------------------------------------------------------------------------------
TOTAL                                                   10,146            8,026           3,649           5,561            5,171
                                               ==================================================================================
% of Total Expenses                                        57%              65%             59%             65%              68%

</TABLE>


Analysis of significant R&D expenditure follows:

o    E21R. Expenditure has increased between 2000 and 2001 as the anti-cancer
     drug entered the more expensive human clinical trials phase of its
     development. Funding of this project up until December 2001 was
     supplemented by a Commonwealth of Australia R&D Grant. The total grant
     contribution is 50% of eligible project expenditure to a maximum of A$2.9
     million. The full amount of this grant was drawn down at December 2001.
     Grant funding received is shown as revenue. Expenditure decreased in the 6
     months to December 31, 2002 due to the termination of clinical trials with
     British Biotech as disclosed elsewhere within this Registration Statement.
o    Cell Therapy. Expenditure commenced in Sept 1999 with the Company entering
     an agreement with the University of Adelaide to fund a research program of
     up to A$6.2m over three years. In November 2000 the Company acquired
     CytoGenesis, Inc. (merged into BresaGen, Inc.) a US based cell therapy and
     delivery company. Expenditure on this research has increased each year over
     the past three due to both the Australian and U.S. based programs being
     established within this period and increasing to achieve critical mass. The
     funding of the Australian based cell therapy research is supplemented by a
     Commonwealth of Australia R&D Grant. The total grant contribution is 50% of
     eligible project expenditure to a maximum of A$4.9 million. Grant funding
     received is shown as revenue.
o    EquiGen(R). Ongoing R&D expenditure relates to conducting trials on other
     indications to expand the market and develop a slow release formulation
     rather than the current daily injection. Costs incurred in relation to
     manufacturing EquiGen(R) for sale are disclosed as Cost of Sales within the
     financial statements.
o    hGH. Human Growth Hormone. The increase in expenditure is due to work being
     conducted on developing a `native' version of hGH that will enable BresaGen
     to develop a product with a similar formulation to an existing marketed
     product. This being part of our strategy to manufacture and supply hGH as
     an Active Pharmaceutical Ingredient approved by the FDA.
o    Reproductive Biology. With the completion of the Xenograft Syndicate in
     July 1999 external funding was obtained to continue parts of this research.
o    Xenograft Syndicate. This research was funded by an R&D Syndicate which was
     set up to carry out specific research over a pre-determined time frame.
     Syndicate funding of this research program expired in June 1999 with a
     minor amount of expenditure being incurred in the financial year ended June
     2000. Subsequently BresaGen secured an external research contract with
     Nextran, Inc. to continue parts of this research and following the
     conclusion of Nextran, Inc.'s funding we secured



                                       56
<PAGE>


     funding from a major Australian pig producer and the Juvenile Diabetes
     Foundation. This expenditure is referred to above as Reproductive
     Biotechnology.
o    Contracted Research & Development. The increase in expenditure is due to
     the growth of the Company's ProtEcol division which performs research &
     development activities in the protein pharmaceuticals field on behalf of
     third parties.



                                       57
<PAGE>



THE FOLLOWING TABLES SUMMARISES THE COMPANY'S EXPENDITURE INCURRED OVER THE LIFE
OF THE MAJOR PROJECTS.

<TABLE>
<CAPTION>

-------------------------------- -------------------- ------------------------- --------------------------- -----------------------
PROJECT                          CURRENT STATUS       R&D COSTS INCURRED TO     RANGE OF ESTIMATED COSTS    ESTIMATED COMPLETION
                                 (EXPANDED COMMENTS   DATE                      TO COMPLETE THE PROJECT     DATE
                                 BELOW)
-----------------------------------------------------------------------------------------------------------------------------------
CELL THERAPY
-------------------------------- -------------------- ------------------------- --------------------------- -----------------------
<S>                                                                                                         <S>
CELLULAR PRODUCT                 Preclinical          A$12,153,000, plus an     Based on current Company    Not known with any
                                 development          additional A$12,900,000   estimates we believe it     reasonable certainty
DELIVERY SYSTEM                  FDA 510k approved    in equity for acquired    could cost between $30m     as this project is
                                 catheter             IP from Adelaide          and $50m to register our    still in the early
                                                      University and            cell therapy product with   stages of research.
                                                      CytoGenesis, Inc..        the FDA for the treatment   Many technical and
                                                      These costs are for       of Parkinson's Disease.     clinical risks remain
                                                      both the cellular         This estimate is based on   that could impact
                                                      product and delivery      many assumptions, not       timeframes
                                                      system.                   least of which is           significantly.
                                                                                registration on             Additional, funds
                                                                                completion of Phase II      will be required to
                                                                                trials.                     complete this project,
                                                                                                            it is uncertain as to
                                                                                                            whether these will be
                                                                                                            available as and when
                                                                                                            required.  It may also
                                                                                                            be that we 'complete'
                                                                                                            the project by licencing
                                                                                                            to another company.

-------------------------------- -------------------- ------------------------- --------------------------- -----------------------
THERAPEUTIC PROTEINS
----------------------------------------------------------------------------------------------------------------------------------

E21R                             Currently            A$10,043,000. This        We currently anticipate     The Company has
                                 exploring the        includes all research     that additional             initiated discussions
                                 synergistic effect   and development costs     expenditure will be         on collaborative
                                 of E21R as a         incurred by the Company   minimal on the basis that   development of E21R
                                 combination          including pre-clinical    any further development     with the
                                 therapy with an      and clinical trials for   will be funded by the       pharmaceutical
                                 established          potential anti-cancer     pharmaceutical company      company that markets
                                 anti-cancer drug.    and RA treatments.        that we are in discussion   the anti-cancer drug
                                 The Company has                                with.                       we have observed
                                 initiated                                                                  synergistic effect
                                 discussions on                                                             with. It is unknown
                                 collaborative                                                              how long these
                                 development with a                                                         discussions will take
                                 major                                                                      to finalise.
                                 pharmaceutical
                                 company.
-------------------------------- -------------------- ------------------------- --------------------------- -----------------------
HGH                              Toxicology trials    The current strategy      A$750,000-A$1,000,000       2-3 years.
                                 for API              has evolved out of a
                                 registration         number of strategies
                                                      over many years so we are
                                                      unable to segregate the
                                                      costs of the current
                                                      project. A substantial
                                                      portion of the development
                                                      costs incurred to date
                                                      have been funded through
                                                      the sale of material to
                                                      other research and
                                                      development companies.

-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>



                                       58
<PAGE>


<TABLE>
<CAPTION>

(TABLE CONTD)


-------------------------------- -------------------- ------------------------- --------------------------- -----------------------
PROJECT                          CURRENT STATUS       R&D COSTS INCURRED TO     RANGE OF ESTIMATED COSTS    ESTIMATED COMPLETION
                                 (EXPANDED COMMENTS   DATE                      TO COMPLETE THE PROJECT     DATE
                                 BELOW)
-----------------------------------------------------------------------------------------------------------------------------------

REPRODUCTIVE BIOTECHNOLOGY
-----------------------------------------------------------------------------------------------------------------------------------

<S>                                                                                                         <S>
REPRODUCTIVE BIOTECHNOLOGY       Refer to comment     The costs of the          Refer comment in            There are
                                 in discussion        division are fully        discussion section below.   considerable risks
                                 section below        off-set by external                                   and uncertainties
                                                      funding sources.                                      with this kind of
                                                                                                            research,
                                                                                                            particularly
                                                                                                            xenotransplantation
                                                                                                            making it difficult
                                                                                                            to estimate a
                                                                                                            completion time with
                                                                                                            any degree of
                                                                                                            accuracy. In any case
                                                                                                            completion will be
                                                                                                            determined by those
                                                                                                            companies funding the
                                                                                                            research.
-------------------------------- -------------------- ------------------------- --------------------------- -----------------------

</TABLE>


CURRENT STATUS (EXPANDED):

CELL THERAPY - CELLULAR PRODUCT: The current status is that we can derive human
neural progenitor cells at scale. These cells are being tested in rat
Parkinson's disease models and can now be maintained on human feeder layers
addressing the issue of cross specie contamination. The next steps are to derive
human ES cell lines in accordance with current Good Manufacturing Practice
(cGMP) on non-xeno or human feeder layers. From these cell lines we will set up
cell banks and produce selected cell types (neural for the treatment of
Parkinson's Disease). Testing of these cells for safety and efficacy will then
be done in rat and then primate models. At this point we anticipate filing for
an IND with the FDA and begin clinical trials in 2005.

                  DELIVERY SYSTEM: Our proprietary catheter has been developed
to the stage where it has obtained FDA 510k approval. The next step is to
validate this catheter in a primate model using specific cell types.

         As this project is still in the early stages of research estimating the
timing and nature of costs required to complete this project is sufficiently
difficult for disclosure not to be made. BresaGen will continue investing in
this project so long as technical and commercial milestones continue to be met
and sufficient finance can be secured from either capital markets, grants,
partners or a combination. It is too early to predict in which period material
cash inflows will commence from this project.

E21R- The safety and efficacy of E12R has been established in three pre-clinical
toxicology studies in non-human primates, and in a Phase I clinical trial with
adult solid tumour patients. The above table includes all costs incurred to date
on E21R. The preclinical and Phase I clinical trials apply to the potential drug
and are not treatment specific.

HGH (HUMAN GROWTH HORMONE) - BresaGen has developed a novel process for making
hGH. Our strategy for this project is to register our product as an Active
Pharmaceutical Ingredient (API) with the FDA and an Active Substance (AS) with
the EMEA. At the same time we will continue to sell research grade hGH as a bulk
active as well as pursuing other revenue generating opportunities. The above
estimate of costs relates to completion of toxicology studies and required
documentation. It is currently estimated that this work will be completed within
the next two to three years. At this time we will be able to market and sell our
hGH as a clinical grade material expanding the market from our current position.



                                       59
<PAGE>


The size of any net cash inflows will depend upon how successful we are in
marketing our registered API hGH product to other drug delivery and
pharmaceutical companies.

REPRODUCTIVE BIOTECHNOLOGY - As disclosed elsewhere in this registration
statement this group has evolved out of the Xenograft R&D syndicate. Subsequent
to this it has secured direct funding from several different sources. It
continues to be funded by an international pig producer and a grant from the
Juvenile Diabetes Foundation. This division will only continue with the support
of external funding, therefore the estimated costs required to commercialise
this technology will not have an impact on the financial position or liquidity
of the Company. As BresaGen has not committed its own financial resources to
this division, and its projects, the commercial returns are not expected to be
material in size.

         There are considerable risks and uncertainties associated with
conducting the kind of research and development that we do. The risks and
uncertainties we face have already been discussed at Item 3D. The estimated
costs to complete the above projects could vary significantly to that disclosed
above due to the impact of the risks discussed at Item 3D. Not only could costs
vary significantly but the time taken to obtain regulatory approval could also
vary significantly. This would not only impact the costs required to complete
the projects but also the periods in which material cash inflows are received.

         Significant delays could have a material adverse effect on the
commercial prospects of our product candidates and our business, financial
condition and results of operations.

         Our normal commercialization strategy for companies in the industry in
which we operate is to licence our product candidates to other large
biotechnology or pharmaceutical companies after the completion of phase I or II
human clinical trials. The reason for this is that the costs of conducting final
trials can be prohibitive for a company of our size. We also do not have the
regulatory nor marketing experience to successful commercialize pharmaceutical
products. The typical revenue model is to secure a milestone payment on
completion of the licencing agreement and then further milestone payments as the
product candidate progresses and reaches defined technical, regulatory or
commercial milestones. We would also look to secure royalties on commercial
sales and may retain some, or all, manufacturing rights on which we would earn a
manufacturing margin. It is therefore difficult to estimate when material net
cash inflows are likely to begin for the above product candidates.

         Due to the Company's business it is important that any intellectual
property in the form of new discoveries is protected. The following table
provides the status of all patent applications the Company has filed, or has
exclusive license to, or the patent to which has been assigned to it.

<TABLE>
<CAPTION>

----------------------------------- ---------------------------- ----------------------- -------------------------
PATENT DESCRIPTION                  APPLICANT                    PRIORITY FILING DATE    STATUS
------------------------------------------------------------------------------------------------------------------
CELL THERAPY & DEVICES
------------------------------------------------------------------------------------------------------------------
<S>                                                                    <C>
Cell                                BresaGen Limited             April 9, 1998           PCT application ,
Differentiation/Proliferation and                                                        WO99/53021 in national
Maintenance Factors and Uses                                                             phase in all major
Thereof                                                                                  territories
------------------------------------------------------------------------------------------------------------------
Cell Cycle Control                  Luminis Pty Ltd  now         September 24, 1999      PCT application,
Plus continuations                  AR&I   (Exclusive license                            WO01/23531 entered
a)       Stat3/Myc                  to BresaGen Limited)                                 national phase in AU &
b)    Cdk Inhibitors                                                                     US
------------------------------------------------------------------------------------------------------------------
Neuronal Cell Production            BresaGen Limited             September 3, 2002       Australian provisional
                                                                                         patent application
------------------------------------------------------------------------------------------------------------------
Cell Reprogramming                  BresaGen Limited             November 9, 2000        PCT application,
                                                                                         WO02/38741 entered
                                                                                         national phase in AU
                                                                                         and US
------------------------------------------------------------------------------------------------------------------
Dopaminergic Cell Production        BresaGen Limited             October 24, 2000        US application filed in
                                                                                         October 2001
------------------------------------------------------------------------------------------------------------------

</TABLE>


                                       60
<PAGE>


<TABLE>
<CAPTION>

(TABLE CONTD)


----------------------------------- ---------------------------- ----------------------- -------------------------
PATENT DESCRIPTION                  APPLICANT                    PRIORITY FILING DATE    STATUS
------------------------------------------------------------------------------------------------------------------
<S>                                                                    <C>
Neurectoderm Cell Production        BresaGen Limited             January 14, 2000        PCT application
                                                                                         WO01/51611 due to enter
                                                                                         national phase by July
                                                                                         2002
------------------------------------------------------------------------------------------------------------------
Mesoderm Inhibition                 BresaGen Limited             March 2, 2001           Australian and U.S.
                                                                                         applications pending.
------------------------------------------------------------------------------------------------------------------
Modified Cell Production            BresaGen Limited             May10,2002              PCT application filed
(Neurospheres)                                                                           May 10, 2003
------------------------------------------------------------------------------------------------------------------
Proline Receptor                    BresaGen Limited             September 30, 2002      Pending AU provisional
                                                                                         application
------------------------------------------------------------------------------------------------------------------
Lectin DBA                          BresaGen Limited             December 13, 2002       Pending AU provisional
                                                                                         application
------------------------------------------------------------------------------------------------------------------
Compositions and Methods for the    BresaGen Limited             August 6, 2001          Pending PCT application
Culture of Stem Cells
------------------------------------------------------------------------------------------------------------------
Effective Cloning of Cells          Uni. Of Georgia.             June 10, 2000           Pending US application
                                    (Exclusive license to
                                    BresaGen Limited)
------------------------------------------------------------------------------------------------------------------
Method of Perfusion Imaging         BresaGen, Inc                March 9, 1990           3 granted US patents
                                                                                         with further
                                                                                         continuation
                                                                                         applications. PCT
                                                                                         application WO91/14186
                                                                                         in other territories
------------------------------------------------------------------------------------------------------------------
Cell Delivery Catheter              BresaGen, Inc                May 19, 2000            US application.
                                                                                         Allowed for grant
------------------------------------------------------------------------------------------------------------------
Catheter for Cell Delivery in       Uni of Minnesota.            December 10, 2001       US application waiting
Tissue                              Exclusive license to                                 examination
                                    BresaGen, Inc.
------------------------------------------------------------------------------------------------------------------
Design and Planning System for      BresaGen, Limited            May 25, 2001            US application
Improving the Survival Rate of                                                           undergoing examination
Injected Structures
-----------------------------------------------------------------------------------------------------------------
Imaging Methods for Visualising     Uni of Minnesota.            June 28, 2000           US application
Implanted Living Cells              Exclusive license to                                 undergoing examination
                                    BresaGen, Inc.
------------------------------------------------------------------------------------------------------------------
Primate Cell production             BresaGen Limited & Uni of    March 13, 2002          Pending PCT application
                                    Georgia
------------------------------------------------------------------------------------------------------------------
Compositions and Methods for        Filed in name of inventors   August 8, 2002          Pending US provisonal
Neural Differentiation of Human     who are BresaGen Limited                             application
embryonic stem cells                employees and Uni of
                                    Georgia employees
------------------------------------------------------------------------------------------------------------------
Ceramide                            Filed in name of inventors   September 25, 2002      Pending US provisional
                                    Inventors have assigned to                           application
                                    BresaGen Limited and
                                    Medical College of Georgia
------------------------------------------------------------------------------------------------------------------
Stabilisation of Neural Cells       Filed in name of inventors   December 19, 2002       Pending US provisional
                                    who are BresaGen Limited
                                    application employees and
                                    Uni of Georgia employees
------------------------------------------------------------------------------------------------------------------
Notch Signalling                    Filed in name of inventors   March 31, 2003          Pending US provisional
                                    Inventors have assigned to                           application
                                    BresaGen Limited and Uni
                                    of Georgia
------------------------------------------------------------------------------------------------------------------

</TABLE>



                                       61
<PAGE>


<TABLE>
<CAPTION>

(TABLE CONTD)

----------------------------------- ---------------------------- ----------------------- -------------------------
PATENT DESCRIPTION                  APPLICANT                    PRIORITY FILING DATE    STATUS
------------------------------------------------------------------------------------------------------------------
<S>                                                                    <C>
Protease Passaging                  Filed in name of inventors   March 31, 2003          Pending US provisional
                                    Inventors have assigned to                           application
                                    BresaGen Limited and Uni
                                    of Georgia
------------------------------------------------------------------------------------------------------------------
PROTEIN PHARMACEUTICALS

------------------------------------------------------------------------------------------------------------------
Haemopoietic Growth Factor          Exclusive license to         July 28, 1993           Patent granted in
Antagonists                         BresaGen Limited                                     Australia, New Zealand,
(E21R)                                                                                   Singapore and USA.
                                                                                         Pending in Canada,
                                                                                         Europe Hong Kong and
                                                                                         Japan.
------------------------------------------------------------------------------------------------------------------
An Interleukin-5 Antagonist         Exclusive license to         May 24, 1996            US patent granted on
(E13R)                              BresaGen Limited                                     15.10.2002 (6465616)
                                                                                         and granted in
                                                                                         Australia.(AU723413)
------------------------------------------------------------------------------------------------------------------
Prolonged Release Composition       BresaGen Limited             July 17, 2002           AU provisional
(Prolonged Release Somatotropin                                                          application.
Composition)
------------------------------------------------------------------------------------------------------------------
Leader-Ubi-Fusion Protein           BresaGen Limited             November 11, 2002       Australian provisional
                                                                                         application. Further
                                                                                         amendments added in
                                                                                         March 2003
------------------------------------------------------------------------------------------------------------------
E21R-STI Combination                BresaGen Limited             February 21, 2003       Australian provisional
                                                                                         application filed.
------------------------------------------------------------------------------------------------------------------
E21R Methods of Treatment           BresaGen Limited             May 7, 2003             Australian provisional
                                                                                         application filed.
------------------------------------------------------------------------------------------------------------------
REPRODUCTIVE BIOTECHNOLOGY

------------------------------------------------------------------------------------------------------------------
Methods of creating new breeds      Syndicate IP                 April 14,1987           Granted in Australia
of mals                                                                                  (629169), New Zealand
(Transgenic Animals)                                                                     and US (5573933)
------------------------------------------------------------------------------------------------------------------
Materials & Methods for             Licensed to Baxter           January 27, 1994        WO95/20661.  Granted in
Management of Hyperacute                                                                 Australia (695373) and
rejection in human transplantation                                                       US (5849991) and
(Xenotransplantation)                                                                    pending in several
                                                                                         other territories
------------------------------------------------------------------------------------------------------------------
Porcine Nuclear Transfer            Licensed to Baxter           March 16,1998           WO99/46982.  Pending.
                                                                                         Australian patent
                                                                                         granted.
------------------------------------------------------------------------------------------------------------------
Cryopreservation of oocytes and     Assigned to Queensland       November 24, 1998       WO00/30441.  Under the
embryos and methods of producing    University                                           agreement with Uniquest,
animals involving the same                                                               Uniquest has responsibility
(Cyropreservation of Porcine                                                             to instruct the patent
                                                                                         attorneys and prosecute
                                                                                         the patents
------------------------------------------------------------------------------------------------------------------
Non enucleation and enucleation     Assigned to Baxter           May 10, 1999            Patent family no longer
post fusion of nuclear transfer                                                          being funded.
embryos
------------------------------------------------------------------------------------------------------------------
Activation of Nuclear Transfer      Relag & Garelag              January 7, 2001         PCT/AU02/00027
Embryos                                                                                  application filed
(Activation of Nuclear Transfer                                                          January 2002.
Embryos in high calcium medium)                                                          Application due to
                                                                                         enter national phase by
                                                                                         July 2003
------------------------------------------------------------------------------------------------------------------

</TABLE>



                                       62
<PAGE>


<TABLE>
<CAPTION>

(TABLE CONTD)

----------------------------------- ---------------------------- ----------------------- -------------------------
PATENT DESCRIPTION                  APPLICANT                    PRIORITY FILING DATE    STATUS
------------------------------------------------------------------------------------------------------------------
<S>                                                                    <C>
Method  for  the   Production   of  Relag & Garelag              March 8, 2001           PCT/AU02/00263
Nuclear Transfer EmbryosMethod                                                           application filed in
(Calcium free fusion media)                                                              March 2002.
                                                                                         Application due to
                                                                                         enter the National
                                                                                         phase in September 2003.
------------------------------------------------------------------------------------------------------------------
Modifying Mammalian Genomes         BresaGen Limited             June 25, 2002           Australian provisional
(Cre - Lox system)                                                                       application filed.
------------------------------------------------------------------------------------------------------------------

</TABLE>


ITEM 5.D TREND INFORMATION

         BresaGen sales increased between 1999 and 2002 due to improved sales of
EquiGen(R) and human Growth Hormone. The sales of EquiGen(R) are forecast to
continue to increase with the marketing and distribution to be undertaken by CSL
and further penetration into export markets. Sales of hGH are also expected to
increase within the next 3-5 years as we register our product as an Active
Pharmaceutical Ingredient. No further sales of E21R are expected due to the
termination of the agreement with British Biotech.

         Interest income from non-related corporations is directly related to
the level of excess funds available for investment and market fluctuations in
interest rates.

         Revenue received from government grants has increased and is expected
to continue to increase during the year ending June 30, 2003 with BresaGen, Inc
being awarded a $1.3 million grant from the National Institutes of Health.

         Revenue from our newly established ProtEcol(TM) business unit which
totalled A$90,000 for the year ended June 30, 2002, is expected to increase as
we pro-actively market this service and complete our new production facility.

         Expenditure on research and development is expected to continue at
similar levels to the A$10.2 million spent during year ended June 30, 2002,
unless cut-backs are made on restructuring the business to conserve cash.

Impact of Recently Issued Accounting Standards

RECENTLY ISSUED AUSTRALIAN ACCOUNTING STANDARDS

         The Australian Accounting Standards Board ("AASB") has issued AASB 1044
Provisions, Contingent Liabilities and Contingent Assets, which will apply to
annual and half-year reporting periods beginning on or after July 1, 2002.

         The standard introduces rules for the recognition, measurement and
disclosure of provisions. It also includes detailed disclosure requirements for
contingent assets and liabilities.

         The major changes to current practice include:

o    More stringent requirements for restructuring provisions, differentiating
     between restructurings on acquisition and other restructurings.
o    Discounting of provisions, using specific liability related risk rates,
     applied to pre-tax cash flows.


                                       63
<PAGE>


o    Provisions for dividends will only be recognised at reporting date if they
     have been declared, determined or recommended before reporting date. The
     full amount of the dividend must be recognised as a provision, not just the
     amount payable in cash.
o    Separate recognition criteria for any recoveries related to provisions.

         The impact on the Company's financial statements is not expected to be
significant.

         The Australian Accounting Standards Board ("AASB") has issued AASB 1020
Income taxes, which will apply to annual and half-year reporting periods
beginning on or after July 1, 2003. The standard introduces rules for applying a
balance sheet method of tax effect accounting rather than the income statement
approach that is currently adopted.

         The adoption of this accounting standard may result in significant
adjustments to the disclosure in the company's financial reports. As the Company
has significant tax operating losses this statement is not likely to impact the
income tax expense/(credit) recorded in the statement of financial performance.

The Australian Accounting Standards Board ("AASB") has issued an amended AASB
1012 Foreign Currency Translation, which will apply to annual and half-year
reporting periods beginning on or after July 1, 2002. The key changes to current
practice include:

o    forward contracts that are hedges must be recognised gross on the balance
     sheet from the inception of the contract;
o    foreign currency equity items must not be restated;
o    on disposal or partial disposal of self-sustaining foreign operations, the
     related foreign currency translation reserve balance must be taken to
     retained earnings and cannot pass through operating profit.

         The impact on the Company's financial statements is not expected to be
significant.

The Australian Accounting Standards Board ("AASB") has issued an amended AASB
1028 Employee Benefits, which will apply to annual and half-year reporting
periods beginning on or after July 1, 2002. The main features of the standard
remain the same and there is no requirement to disclose the fair value of share
options granted. The major changes are:

o    Specific recognition criteria for termination benefits;
o    Employee entitlements to be measured at nominal rates using expected
     remuneration rates when the obligation will be settled, not the rates at
     reporting date; and
o    More detailed disclosures regarding equity based compensation benefits.

         It is expected the revised statements will impact the Company's current
Australian GAAP disclosures, however it will not materially impact the financial
results presented in the statement of financial performance.

         On July 3, 2002 the Financial Reporting Council (FRC) formalized its
support of international accounting standards by announcing that Australia would
adopt these standards by January 1, 2005. The FRC announcement means that, for
annual reporting periods beginning on or after January 1, 2005, Australian
reporting entities will comply with the standards issued by the International
Accounting Standards Board (IASB).

         The Company is yet to perform a detailed analysis of the impact of the
alignment to International Accounting Standards.

         The following Urgent Issues Group (UIG) Abstracts have been issued and
become operative for reporting periods ending on or after a date subsequent to
June 30, 2002.



                                       64
<PAGE>


     UIG 49: Revenue-Barter Transactions involving Advertising Services applies
to all reporting entities for reporting periods ending on or after July 2, 2002.
The Abstract specifies that revenue from a barter transaction involving
dissimilar advertising services be measured at the fair value of the advertising
services provided by the entity. The Company is not involved in any barter
transactions and consequently UIG49 will not have a material impact on the
Company's June 30, 2003 financial statements.

     UIG 50: Evaluation the Substance of Transactions involving the Legal Form
of a Lease applies to all reporting entities for periods ending on or after 13
August 2002. The Abstract provides supplemental guidance to AASB 1008 Leases.
The guidance is principally directed at sale and leaseback transactions. The
Company is not involved in any leasing transactions and consequently UIG50 will
not have a material impact on the Company's June 30, 2003 financial statements.

     Revised UIG 39: Effect of Proposed Tax Consolidation Legislation on
Deferred Tax Balances applies to all reporting entities for reporting periods
ending on or after 13 August 2002. UIG39 specifies the tax treatment of deferred
tax balances following the enactment of the Tax Consolidation Bill. The UIG
specifies the treatment of both elective and mandatory components of the new Tax
Consolidation regime. The Company believes UIG39 will not impact the Company's
June 30, 2003 statement of financial performance or statement of financial
position as deferred tax balances are not recorded by the Company due to its
history of losses.

     UIG 52: Income Tax Accounting under the Tax Consolidation System applies to
all reporting entities for periods ending on or after 10 December 2002. The
Abstract requires that the head entity in a tax consolidation group must
recognize current and deferred tax amounts in respect of its own transactions as
well as those of wholly owned subsidiaries in the tax consolidation group. The
Company believes UIG52 will not impact the Company's June 30, 2003 statement of
financial performance or statement of financial position as deferred tax
balances are not recorded by the Company due to its history of losses.

RECENTLY ISSUED UNITED STATES ACCOUNTING STANDARDS

         In June 2001, the FASB issued Statement No. 141, Business Combinations,
and Statement No. 142, Goodwill and Intangible Assets. Statement 141 requires
that the purchase method of accounting be used for all business combinations
completed after 30 June 2001 and also specifies the types of acquired intangible
assets that are required to be recognised and reported separately from goodwill
and those acquired intangible assets that are required to be included in
goodwill. Statement 142 will require that goodwill no longer be amortised, but
instead tested for impairment at least annually. Statement 142 will also require
recognised intangible assets to be amortised over their respective estimated
useful lives and reviewed for impairment in accordance with Statement No. 144,
Accounting for the Impairment or Disposal of Long-Lived Assets. Any recognised
intangible asset determined to have an indefinite useful life will not be
amortized, but instead tested for impairment in accordance with Statement 142
until its life is determined to no longer be indefinite.

         The provisions of Statement 141 are applicable to all business
combinations accounted for by the purchase method for which the date of
acquisition is July 1, 2001 or later. The Company is required to adopt the
provisions of Statement 142 on July 1, 2002. Retroactive application of
Statements 141 and 142 is not permitted. However, any goodwill and any
intangible asset determined to have an indefinite useful life that is acquired
in a business combination completed after June 30, 2001 will not be amortised.
Goodwill and intangible assets acquired in business combinations completed
before July 1, 2001 will continue to be amortized until June 30, 2002.

         The Company did not make any acquisitions during the year ended June
30, 2002, nor does it have any goodwill recorded in the statement of financial
position, consequently the adoption of these statements did not have a material
impact on the results of the Company.

         In June 2001, the FASB issued Statement No. 143, Accounting for Asset
Retirement Obligations. Statement 143 addresses financial accounting and
reporting for obligations associated with the retirement of tangible long-lived
assets and the associated asset retirement costs, and applies to legal
obligations associated with the retirement of long-lived assets and/or the
normal operation of a long-lived asset. Under Statement 143, the fair value of a
liability for an asset retirement obligation is recognised in the period in
which it is incurred if a reasonable estimate of fair value can be made. The
associated asset retirement costs are capitalised as part of the carrying amount
of the long-lived asset. The liability is discounted and accretion expense is
recognised using the credit-adjusted risk-free interest rate in effect when the
liability was initially recognized. Statement 143 will be effective for the
Company as of July 1, 2002. The adoption of this statement did not have a
material impact on the unaudited half-year financial statements of the Company.

         In August 2001, the FASB issued Statement No. 144, Accounting for the
Impairment or Disposal of Long-Lived Assets. Statement 144 addresses financial
accounting and reporting for the impairment of long-lived assets and will
supersede (a) Statement 121 with respect to the accounting for the impairment or
disposal of long-lived assets and (b) Accounting Principals Board Opinion No 30
(Opinion 30) for the disposal of a segment of a business. Statements 144 retains
the requirements of Statement 121 to (a) recognise an impairment loss only if
the carrying amount of a long-lived asset is not recoverable from its
undiscounted cash flows and (b) measure an impairment loss as the difference
between the carrying amount and fair value of the asset. Statement 144 also



                                       65
<PAGE>


requires that a long-lived asset to be abandoned, exchanged for a similar
productive asset, or distributed to owners in a spin-off be considered held and
used until the asset is disposed of.

         Statement 144 retains the basic provisions for Opinion 30 for the
presentation of discontinued operations in the income statement but broadens
that presentation to include a component of an entity (rather that a segment of
a business). A component of an entity comprises operations and cash flows that
can be clearly distinguished, operationally and for financial reporting
purposes, from the rest of the entity. A component of an entity that is
classified as held for sale or that has been disposed of is presented as a
discontinued operations if the operations and cash flows of the component will
be (or have been) eliminated from the ongoing operations of the entity and the
entity will not have any significant continuing involvement in the operations of
the component. In addition, discontinued operations are no longer measured on a
net realisable value basis, and future operating losses are no longer recognised
before they occur.

         Statement 144 was effective for the Company as of July 1, 2002. The
adoption of this Statement did not have a material effect on the unaudited half
year financial report.

         In April 2002 the FASB issued Statement No. 145, Rescission of FASB
Statements No. 4, 44 and 64, Amendment of FASB Statement no 13, and Technical
Corrections. As a result of the rescission of Statement 4, a loss on
extinguishment of debt will no longer be presented as an extraordinary item upon
the adoption of Statement 145, which was effective for the Company as of July 1,
2002. This Statement did not have a material impact on the unaudited half year
financial statements of the Company.

         In July 2002 the FASB issued Statement No. 146, Accounting for Costs
Associated with Exit or Disposal Activities. Statement 146 is based on the
general principal that a liability for a cost associated with an exit or
disposal should be recorded when it is incurred and initally measured at fair
value. Statement No. 146 applies to costs associated with (1) an exit activity
that does not involve an entity newly acquired in a business combination, or (2)
a disposal activity within the scope of Statement 144. These costs include
certain termination benefits, costs to terminate a contract that is not a
capital lease, and other associated costs to consolidate facilities or relocate
employees. The provisions of the Statement are to be applied prospectively to
exit or disposal activities initiated after December 31, 2002 no such activities
have occurred since this date to determine the effect of adopting this
statement.

         In November 2002, the FASB issued Interpretation No. 45, Guarantor's
Accounting and Disclosure Requirements for Guarantess, Including Indirect
Guarantees of Indebtedness to Others, and interpretation of FASB No. 5, 57 and
107 and a rescission of FASB Interpretation No. 34. This interpretation
elaborates on the disclosures to be made by a guarantor in its interim and
annual financial statements about its obligations under guaranteess isued. The
interpretation also clarifies that a guarantor is required to recognize, at
inception of a guarantee, a liability for the fair value of the obligations
undertaken. The initial recognition and measurement provisions of the
Interpretation are applicable to guarantees issued or modified after December
31, 2002 and are not expected to have a material effect on the Company's
financial statements. The disclosure requirements are effective for financial
statements or interim or annual periods ending after December 15, 2002.

         In December 2002, the FASB issued SFAS No. 148, Accounting for
Stock-Based Compensation - Transition and Disclosure, an amendment of FASB
Statement No. 123. This statement amends FASB Statement No. 123, Accounting for
Stock-Based Compensation, to provide alternative methods of transition for a
voluntary change to the fair value method of accounting for stock-based employee
compensation. In addition, this Statement amends the disclosure requirements of
Statement No. 123 to require prominent disclosures in both annual and interim
financial statements. Certain of the disclosure modifications are required for
fiscal years ending after December 15, 2002 and are included in the notes to the
consolidated unaudited financial statements.

         In January 2003, the FASB issued Interpretation No. 46, Consolidation
of Variable Interest Entities, an interpretation of ARB No. 51. This
Interpretation addresses the consolidation by business enterprises of variable
interest entities as defined in the Interpretation. The Interpretation applies
immediately to variable interest in variable interest entities obtained after



                                       66
<PAGE>


January 31, 2003. For public companies with a variable interest entity created
before February 1, 2003, the Interpretation applies to that enterprise no later
than the beginning of the first interim or annual reporting period beginning
after June 15, 2003. This statement is not expected to have a material impact on
the Company.


                                       67
<PAGE>


ITEM 6.  DIRECTORS, SENIOR MANAGEMENT AND EMPLOYEES

ITEM 6.A DIRECTORS AND SENIOR MANAGEMENT

The directors of the Company are:

PETER R. HART, BSC (HONS ELECTRICAL ENGINEERING), 58, APPOINTED 1996
CHAIRMAN, INDEPENDENT NON-EXECUTIVE DIRECTOR
Mr. Hart is currently Chairman of Defence Teaming Centre and Director of Avalon
Systems Pty Ltd. He was formerly Managing Director of Luminis Pty Ltd, the
commercial development and technology transfer company of The University of
Adelaide, and a previous Chief Executive Officer of Thorn-EMI - Electronics
Australia.

JOHN R. SMEATON, BAG SC (HONS), PHD (BIOCHEMISTRY), 61, APPOINTED 1987
MANAGING DIRECTOR
Dr. Smeaton has been involved in the biotechnology field for over 20 years
having previous experience with Xerox and Perkin-Elmer Corp. in the USA in the
development and marketing of advanced medical diagnostic equipment. He was
previously President of Stat Engineering, Managing Director of Bioclone
Australia Pty Ltd, General Manager of Australian Genetic Engineering Ltd and
President of Agen USA Inc.

GEOFFREY N. VAUGHAN MSC (CHEMISTRY), PHD (MICROBIOLOGY), 69, APPOINTED 1998,
RETIRED APRIL 16, 2003 INDEPENDENT NON-EXECUTIVE DIRECTOR
Dr. Vaughan is the current Chairman of the Co-operative Research Centres
Committee and a member of the Industry Research and Development Board. Dr.
Vaughan is a Director of the Institute of Drug Technology Australia Limited and
Medica Holdings Limited. During 1992-96 he held the position of National
Manager, Therapeutic Goods Administration. He has held academic positions as
Dean and Director of the Victorian College of Pharmacy, Director of Chisholm
Institute of Technology, and Deputy Vice-Chancellor of Monash University.

JOHN B. HARKNESS, FCA, FAICD, 58, APPOINTED MARCH 13, 2003
INDEPENDENT NON-EXECUTIVE DIRECTOR
Mr. Harkness was the Partner-in-Charge of KPMG's Corporate Recovery division in
Sydney between 1982 and 1992. A KPMG board member since 1985, Mr Harkness was
elected National Executive Chairman of the Board in 1993, serving in this role
until 1998. He served on KPMG's International Board from 1993 to 1998 and was a
member of the International Executive Committee and Chairman of the Asia Pacific
Board for the period 1997 to 1998. Mr Harkness is a Director of Crane Group,
Chairman of HSBC Building Society (Australia) Limited, Chairman of the ICA
Property Development Funds, Chairman of Helmsman Fund Management Group, Chairman
of Sydney Foundation of Medical Research and a Director of Northern Suburbs
Rugby Football Club Limited.

CHRISTOPHER A. JUTTNER, BMEDSCI (HONS PHYSIOLOGY), MBBS, FRACP, 58, APPOINTED
AUGUST 4, 2000 EXECUTIVE DIRECTOR
Dr. Juttner was the Deputy Director of the Hanson Centre for Cancer Research,
and is currently a Director of Pacific Biomedical Consulting. He has over 30
years experience in the medical field having previously been Vice President,
Clinical Research and Development for SyStemix Inc. and Genetic Therapy
Incorporated, and Clinical Director, Hanson Centre for Cancer Research. He has
held senior executive roles at the Institute of Medical and Veterinary Science,
Medvet Science and the Royal Adelaide Hospital, Adelaide, South Australia.

JOHN KUCHARCZYK, PHD (NEUROENDOCRINOLOGY), 52, APPOINTED NOVEMBER 20, 2000
NON-EXECUTIVE DIRECTOR
Dr. Kucharczyk is a Professor of Radiology and Neurosurgery and Director of
Health Services Research, University of Minnesota. He co-founded several US
medical high-tech start-ups including ITI Medical Technologies, Inc,
Image-Guided Neurologics, Inc. and CytoGenesis, Inc. He has served as a senior



                                       68
<PAGE>


health policy advisor to the Government of Canada, and as a lobbyist for the
Canadian Federation of Biological Societies. He is currently a Director of
Image-Guided Neurologics, Inc., and Quasm, Inc.

RUDY MAZZOCCHI, B.SC. (BIOCHEMISTRY), GRAD DEGREE IN BIOPHYSICS, 43, APPOINTED
NOVEMBER 20, 2000 INDEPENDENT NON-EXECUTIVE DIRECTOR
Mr. Mazzocchi is President and Chief Executive Officer of Image-Guided
Neurologics, Inc. He has 19 years of executive experience within the medical
device industry and was previously Founder, President & CEO of Microvena
Corporation. He also co-founded several other US medical device companies
including Vascular Science, Inc., ReStent Therapeutics, CytoGenesis, Inc., and
Quasm, Inc. He is currently a Director of ReStent Therapeutics, Image-Guided
Neurologics, Inc., and Quasm, Inc.

JOHN HASKER, BE (HONS), DIP TRP, MBA, FIE, 62, APPOINTED 1999, RETIRED 15 JULY
2002 INDEPENDENT NON-EXECUTIVE CHAIRMAN
Mr Hasker is a professional Director specialising in the health-care sector. He
is also Non-Executive Chairman of the Australian Red Cross Blood Service, Medica
Holdings Limited, Aurora Energy Pty Ltd and a Director of Tassal, Pivot and
Arthron Limited. He was Managing Director and CEO of FH Faulding & Co Limited
from 1984 to 1988 and was subsequently General Manager of several Business
Groups within ICI Australia until 1996.

PETER R JENKINS, 67, APPOINTED 1997, RETIRED 15 JULY 2002
INDEPENDENT NON-EXECUTIVE DIRECTOR
Former Chief Executive Officer of Trace Scientific Limited, a medical diagnostic
company. Prior to this he held various senior marketing and general management
positions with Schering-Plough Corporation, a large US healthcare company in
Australia and overseas. Mr Jenkins is currently an investment director with the
venture capital organisation Colonial First State Private Equity Limited.

SENIOR MANAGEMENT

BresaGen has a professional team of qualified and experienced research and
development scientists and technicians. The Company has 47 employees and 18
contractors that work entirely for the Company.

The Management Team, and a brief summary of their relevant experience, are as
follows:

ALLAN ROBINS PhD (Adel)
Senior Vice President and Chief Technical Officer

Dr. Robins obtained a doctorate from the University of Adelaide's Department of
Biochemistry and then spent one year as a Visiting Fellow at the MRC Unit for
Molecular Biology in Cambridge, England. In 1982, he joined the transgenic
research group in the University of Adelaide's Department of Biochemistry.

Dr. Robins joined BresaGen in 1991 as Operations Manager, and subsequently
became Chief Scientist, responsible for all research programs being undertaken
by the company.

MEERA VERMA PhD (Adel)
Vice President and Chief Operating Officer

Dr. Verma manages the development and commercialization of Therapeutic Protein
products in the Company. She obtained a doctorate from the University of
Adelaide's Department of Biochemistry in 1985. After one year of post-doctoral
work she joined the Company and managed its Gene Technology Group.

Dr. Verma was appointed General Manager of the Protein Pharmaceuticals Division
in January 1995 and more recently Chief Operating Officer in November 2000.



                                       69
<PAGE>


LINTON BURNS CA
Vice President and Chief Financial Officer. Company Secretary.

Mr. Burns commenced his career as an accounting graduate with Bridgestone
Australia as a Financial Analyst. He has since worked in several roles including
auditing public companies and as Senior Management Accountant with the BBC
(Bristol). Prior to joining BresaGen, Mr. Burns was Financial Controller, then
Finance Director and finally General Manager for the US conglomerate Equifax
Ltd. in Australia, the UK and New Zealand respectively.

DR JACKIE ZANETTI BSc, MBA, PhD (Biochemistry)
Vice-President Business Development

Dr. Zanetti's early experience was in managing a medical clinical laboratory
prior to joining Baxter Healthcare, Inc. in 1989. While at Baxter, Dr. Zanetti
participated in the formation of Nextran, a xenotransplantation focussed
subsidiary company before relocating to Adelaide for doctoral studies in Peter
Rathjen's laboratory. Dr. Zanetti has held senior management positions in Medvet
Science Pty Ltd and CSIRO and joined BresaGen in 2002.

GERARD LA FONTAINE BAppSc, GradDip IP Law, Dip IPP
Intellectual Property Counsel

Mr. La Fontaine is a registered Patent & Trade mark Attorney in Australia and a
registered Patent Attorney in New Zealand. Mr. La Fontaine brings to BresaGen
more than 15 years experience in the Intellectual Property industry, and has
previously managed all areas of pharmaceutical and health care related
intellectual property at a global level.

SCIENTIFIC ADVISORY BOARD

BresaGen has a Scientific Advisory Board which monitors the progress of the
Company's research projects from a global perspective. It meets annually and has
direct reporting responsibilities to the Board of Directors. Presentations of
the Company's projects are made at these meetings. The scientific rigor of the
research and development is thoroughly examined with the Scientific Advisory
Board making recommendations to the Company to modify the direction of work.
BresaGen's Scientific Advisory Board is comprised of the following members:

PROF. PAUL KRIEG PhD (Adel)
Chairman

Prof. Krieg obtained a doctorate in Biochemistry from the University of Adelaide
and subsequent to that, spent time as a post-doctoral fellow firstly at the
University of Warwick, in the United Kingdom then at Harvard University in the
United States. After returning to the University of Adelaide as a Research
fellow for two years, he joined the Centre for Developmental Biology of the
Department of Zoology at the University of Texas. He is currently a Professor in
the Department of Cell Biology and Anatomy at the University of Arizona College
of Medicine and a member of the Sarver Heart Centre.

PROF. PETER DOHERTY AC, DVSc, PhD (Edin), FAA, FRS

Mr. Doherty shared the 1996 Nobel prize for medicine with Professor Rolf
Zinkernagel of Switzerland for his work on the immune defenses of cells.

Mr. Doherty now works at St. Jude's Children's Research Hospital in Memphis
Tennessee. His Nobel prize-winning discovery was made while he was at the John
Curtin School of Medical Research at the Australian National University in
Canberra between 1973 and 1975.


                                       70
<PAGE>


PROF. CLIFTON A BAILE PhD (Missouri)

Mr. Baile obtained his PhD in Nutrition from the University of Missouri, USA.
After post-doctoral work and serving as an Assistant Professor at the Harvard
School of Public Health, he joined Smith Kline Animal Health Products. He then
joined the School of Veterinary Medicine of The University of Pennsylvania where
he was Professor of Nutrition. Mr. Baile later joined Monsanto Company where he
was named Distinguished Fellow and Director of R&D of the Animal Science
Division. His department successfully developed and obtained FDA registration in
1993 for bST for dairy cows. Mr. Baile is currently the Georgia Research
Alliance Eminent Scholar in Agricultural Biotechnology and Distinguished
Professor of Animal Science and Foods and Nutrition at the University of
Georgia, USA.

DR. LYNN CORCORAN PhD (Melb)

Dr. Corcoran obtained her undergraduate degree in Biochemistry and Genetics at
Melbourne University, and went on to do her PhD at the Walter and Eliza Hall
Institute studying oncogene activation in lymphoid tumors. After a post-doctoral
period studying the molecular genetics of the malaria parasite, she went on to
the Whitehead Institute for Biomedical Research at MIT. Dr. Corcoran currently
heads a laboratory at WEHI which studies how individual genes determine the
behavior of particular white blood cells.

PROF. BRUCE KEMP PhD (Flin)

Prof. Kemp obtained his doctorate in Biochemistry from Flinders University
(South Australia) in 1975 and conducted post-doctoral studies at University of
California Davis. He is currently the Deputy Director and a Senior Principal
Research Fellow (NH&MRC) at St. Vincent's Institute of Medical Research in
Melbourne.

ITEM 6.B COMPENSATION

DIRECTORS' AND SENIOR EXECUTIVES' COMPENSATION

         The Company's broad remuneration policy is to ensure that the
remuneration package properly reflects the person's duties and responsibilities;
and that remuneration is competitive in attracting, retaining and motivating
people of the highest quality. The Remuneration Committee is responsible for
making recommendations to the Board on remuneration policies and packages
applicable to the Board members and senior executives of the Company.

         Details of the nature and amount of each major element of the
remuneration of each director of the Company and each of the five named officers
of the Company and the consolidated entity receiving the highest emolument for
the year ending June 30, 2002 are:

<TABLE>
<CAPTION>
                              BASE      BONUSES     NON-CASH        SUPER       OPTIONS     TERMINATION     TOTAL
                           EMOLUMENT                BENEFITS    CONTRIBUTIONS    ISSUED       PAYMENT
                               A$          A$          A$             A$           A$           A$           A$
DIRECTOR
NON-EXECUTIVE
<S>                         <C>                                     <C>          <C>                       <C>
Mr J Hasker                  53,148        -           -            4,252           -            -         57,400
Mr PR Hart                   25,802        -           -            2,064           -            -         27,866
Mr PR Jenkins                26,666        -           -              -             -            -         26,666
Dr J Kucharczyk              11,250        -           -              -             -            -         11,250
Mr R Mazzocchi               26,666        -           -              -             -            -         26,666
Dr GN Vaughan                25,802        -           -            2,064           -            -         27,866
EXECUTIVE
Dr JR Smeaton #             437,450        -           -            18,649       22,339          -         478,438
Dr CA Juttner               199,582        -           -            15,968        6,035          -         221,585

</TABLE>


                                       71
<PAGE>


<TABLE>
<CAPTION>
                              BASE      BONUSES     NON-CASH        SUPER       OPTIONS     TERMINATION     TOTAL
                           EMOLUMENT                BENEFITS    CONTRIBUTIONS    ISSUED       PAYMENT
                               A$          A$          A$             A$           A$           A$           A$

EXECUTIVE OFFICERS (EXCLUDING DIRECTORS)
CONSOLIDATED
<S>                         <C>          <C>                        <C>          <C>                       <C>
Dr AR Robins #              382,387        -           -            18,649       14,793          -         415,829
Dr MM Verma                 120,178        -         18,100         9,622         2,588          -         150,488
Mr LWP Burns                102,415        -         16,894         8,191         3,198          -         130,698
Dr JC Anderson               95,458      3,369       17,876         9,369           -            -         126,072
Mr G La Fontaine             77,306      3,853       16,510         6,531         1,400          -         105,600

THE COMPANY

Dr MM Verma                 120,178        -         18,100         9,622         2,588          -         150,488
Mr LWP Burns                102,415        -         16,894         8,191         3,198          -         130,698
Dr JC Anderson               95,458      3,369       17,876         9,369           -            -         126,072
Mr G La Fontaine             77,306      3,853       16,510         6,531         1,400          -         105,600

</TABLE>

# Dr Smeaton and Dr Robins reside in the USA. Dr Robins is an employee of
BresaGen, Inc.

         The estimated value of the options disclosed on the prior page is
calculated at the date of grant using the Black - Scholes option pricing model.

         Executive officers are those officers involved in the strategic
direction, general management or control of the business at a Company or
operating division level. This group numbers eight in total including the
Executive Directors.

OPTIONS

         The Company has established an incentive compensation plan known as the
"Employee and Researcher Options Incentive Plan" (the "Plan"). The Plan
establishes the eligibility of employees in the consolidated group to
participate, and the basis on which the Board may offer options to participants
to receive options. Broadly speaking, substantial discretion is afforded the
Board to make option grants, in size and on terms and subject to conditions,
that it determines appropriate. BresaGen, Inc. currently is considering a U.S.
incentive plan, that would be tax advantaged for to the Company and for its U.S.
employees. No such plan, however, has yet been adopted and no assurance can be
given that any such plan will be adopted or as to what its terms and conditions
may be.

ITEM 6.C BOARD PRACTICES

         The business of BresaGen Limited is managed by the directors who may
exercise all of the powers that the Company's Constitution, the Corporations Act
2001, the Australian Stock Exchange (ASX) or the ASX Listing Rules do not
require to be exercised by the Company in general meeting. The role of the Board
includes:

o    setting the Company's strategic direction;
o    ensuring the Company's risk management and compliance systems are
     effective;
o    setting the remuneration framework for the Company and assessing the
     performance of, and compensation for, senior management;
o    approving the annual business plan and budgets.

         The Board delegates the executive management of the Company to the
Chief Executive Officer.

COMPOSITION OF THE BOARD

         The Constitution provides for a minimum of three and a maximum of
twelve directors.


                                       72
<PAGE>


         The composition of the Board is determined using the following
principles:

o    the Chairman of the Board should be an independent non-executive director;
o    the Board should comprise a majority of non-executive directors;
o    the Board should comprise directors with a broad range of experience both
     nationally and internationally;
o    directors appointed to the Board are subject to election by shareholders at
     the following annual general meeting and thereafter directors (other than
     the Managing Director) are subject to re-election at least every three
     years. The tenure of executive directors is linked to their holdings of
     executive office.

         The Board has accepted the following definition of an independent
director:

An independent director is a director who is not a member of management (a
non-executive director) and who:
o        Is not a substantial shareholder (5% or more of the voting rights) of
         the Company or an officer of, or otherwise associated, directly or
         indirectly, with a substantial shareholder of the Company;
o        Has not within the last three years been employed in an executive
         capacity by the Company or another group member, or been a director
         after ceasing to hold any such employment;
o        Is not a principal of a professional adviser to the Company or another
         group member;
o        Is not a significant supplier or customer of the Company or another
         group member, or an officer of or otherwise associated, directly or
         indirectly, with a significant supplier or customer;
o        Has no significant contractual relationship with the Company or another
         group member other than as a director of the Company; and
o        Is free from any interest and any business or other relationship which
         could, or could reasonably be perceived to, materially interfere with
         the director's ability to act in the best interests of the Company.

         To assist in the execution of its responsibilities, the Board has
established a number of Board Committees including a Remuneration and Nomination
Committee and an Audit Committee.

         We have not entered into any service contracts with any of our
directors that provide for benefits upon termination of employment.

REMUNERATION AND NOMINATION COMMITTEE

         The Remuneration and Nomination Committee's function and
responsibilities include:

o        reviewing the performance of senior executives;
o        reviewing and recommending the remuneration of senior executives;
o        recommending the Company's remuneration policy;
o        reviewing and recommending non-executive director fees;
o         nomination of directors, giving consideration to the balance, nature
          and degree of expertise required and its ongoing relevance to the
          Company's activities.

         The members of the Committee are:

Peter Hart (Chairman)
Rudy Mazzocchi

AUDIT COMMITTEE

         The Board established an Audit Committee to review and make
recommendations on the Company's financial statements and published financial
disclosures, the risk management program internal control procedures and
external audit matters. The Company is currently developing a Charter to govern
the Audit Committee that will be approved by the Board of Directors.


                                       73
<PAGE>


         The external auditors and the Chief Financial Officer are invited to
the Audit Committee meetings. At the request of the Audit Committee or the
external auditors, the two parties may meet without management in attendance.

         The responsibilities of the Audit Committee include:

o        reviewing the financial report and other information distributed
         externally; o monitoring the establishment of appropriate internal
         financial and management control systems;
o        reviewing the nomination, performance, remuneration and scope of
         activity of the external auditors;
o        reviewing the external audit reports to ensure that any identified
         efficiencies are subject to prompt remedial action by management;
o        monitoring compliance with the Corporations Act 2001, Australian Stock
         Exchange Listing Rules and related reporting requirements.
o        Review the nomination and performance of the auditor. The external
         auditors, KPMG were appointed when the company listed on the Australian
         Stock Exchange in September 1999. The lead audit engagement partner was
         last rotated in 2002 and will rotate at a maximum of every seven years.

         The Audit Committee reviews the performance of the external auditors on
an annual basis and normally meets with them during the year as follows: Prior
to announcement of results:

o        to review the pro-forma half yearly and pro-forma preliminary final
         report prior to lodgement of those documents with the Australian Stock
         Exchange (ASX), and any significant adjustments required as a result of
         the audit.
o        to make necessary recommendations to the Board for the approval of
         these documents.

Half-year and annual reporting:

o        to review the results and findings of the auditor, the adequacy of
         accounting and financial controls, and to monitor the implementation of
         any recommendation made.
o        to review the draft financial report and the audit report and to make
         the necessary recommendation to the Board for the approval of the
         financial report.

As required:

o        to organise, review and report on any special reviews or investigations
         deemed necessary by the Board.

         The members of the Committee are:

Geoffrey Vaughan (Chairman)
Peter Hart

DIRECTORS' DEALINGS IN COMPANY SHARES

         The Constitution does not preclude directors from acquiring shares in
the Company. Company policy, however, prohibits directors from dealing in
Company shares:

o        in the three months prior to the release of the Company's half-year
         and annual results to the Australian Stock Exchange;

o        while in possession of price sensitive information.


                                       74
<PAGE>


ITEM 6.D EMPLOYEES

         A table providing a breakdown of employee numbers at the end of each
financial year across BresaGen's various departments is shown below.

<TABLE>
<CAPTION>

                                                JUNE 30,                       DECEMBER 31,
EMPLOYEE NUMBERS                          2002         2001        2000         2002          2001
<S>                                         <C>          <C>         <C>          <C>           <C>
Protein Pharmaceuticals                     26           29          24           19            29
Cell Therapy - Australia                     1            1           2           15             1
Cell Therapy - BresaGen, Inc. (USA)          6            5           0            6             6
Reproductive Biotechnology                   5            5           5            4             5
Administration                              16           13           9           14            13
Secondment                                   0            0           1            0             0
                                     --------------------------------------------------------------
                                            54           53          41           58            54
                                     ==============================================================

Cell Therapy contractors                    20           22          15            0            22

</TABLE>

         The contract Cell Therapy staff were employees of Luminis Pty Ltd (the
technology transfer company of the Adelaide University) and were fully funded by
BresaGen under the Cell Therapy Agreement. This three year research program
ended in September 2002, and subsequently all Cell Therapy contractors were
transferred to direct employees of the Company.

ITEM 6.E SHARE OWNERSHIP

         The relevant interest of each director (including beneficial ownership)
in the share capital of the Company as notified by the directors to the
Australian Stock Exchange in accordance with S205G(1) of the Corporations Act
2001 at June 30, 2003 is as follows:

<TABLE>
<CAPTION>
                                  ORDINARY              PERCENTAGE OF     OPTIONS OVER
                                   SHARES                   ISSUED          ORDINARY
                                                         CAPITAL HELD         SHARES
<S>                                <C>                       <C>             <C>
J. R. Smeaton                       45,500                    .08%           470,000
P.R  Hart                            9,000                    .01%            25,000
C.A. Juttner                         3,000                    .006%          100,000
J. Kucharczyk                      753,415                   1.38%            36,661
R. Mazzocchi                       907,189                   1.67%            45,121

</TABLE>


                                       75
<PAGE>


ITEM 7.  MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS

ITEM 7.A MAJOR SHAREHOLDERS

         The following table sets forth the beneficial owners of 5% or more of
the Company's voting securities (known to us) as of August 31, 2002.

         NAME                   NUMBER OF ORDINARY       PERCENTAGE OF CAPITAL
                                   SHARES HELD                   HELD

         Luminis Pty Ltd             7,934,476                  14.2%

         Number of BresaGen Ordinary Shares held in Australia as at August 30,
2002 was 42,400,900.

Number of Australian record holders of BresaGen Ordinary Shares as at August 30,
2002 was 3,990.

The Company is not aware of any direct or indirect ownership or control of it by
another corporation(s), by any foreign government or by any other natural or
legal person(s) severally or jointly.

The Company does not know of any arrangements, the operation of which may at a
subsequent date result in a change in control of the Company.

As of August 30, 2002 the following number of Ordinary Shares and options for
Ordinary Shares were subject to restrictions on their sale.

                                            Amount             Date Restriction
                                                                    Ceases

         Ordinary Shares                  10,000,000               Not known

                                           4,237,113           November 14, 2002
         Options over ordinary                NIL
         shares

ITEM 7.B RELATED PARTY TRANSACTIONS

         The directors of the Company and its controlled entities, or their
director-related entities, have not purchased any goods from the Company during
the years ended June 30, 2002, 2001 and 2000 and it is not anticipated that
there will be any such purchases.

         We have a consulting agreement with Dr. John Kucharcyzk a director of
BresaGen Limited. During the year ended June 30, 2002 the amount expensed in
relation to this consulting agreement was A$442,960 (2001: A$303,135). Dr.
Kucharcyzk was not a director of BresaGen Limited in any prior year nor did the
Company, or any of its subsidiaries at that time, have a consulting agreement
with Dr. Kucharczyk.

         We had a loan outstanding to Dr. Allan Robins, a director of BresaGen,
Inc. a wholly owned subsidiary of BresaGen Limited, totaling A$287,813 as at
June 30, 2002 (2001: A$203,072). This loan was made to Dr. Robins to assist with
the purchase of his US residence. Interest is payable on the loan at 6.0% per
annum. The principal and interest is repayable on the second anniversary of the
loan or the sale of the borrower's Australian residence. Interest payments are
required after the first anniversary of the loan or at some other mutually
agreed time.


                                       76
<PAGE>


         The University of Adelaide and its controlled entity, Luminis Pty Ltd,
have a significant interest in BresaGen. During the year the following
transactions were entered into in the ordinary course of business and on normal
terms and conditions. Amounts are in thousands of Australian dollars.

<TABLE>
<CAPTION>

-----------------------------------------------------------------------------------------------
                                                                For the Year Ended June 30,
                                                              ---------------------------------
TRANSACTION                                                      2002        2001       2000
-----------------------------------------------------------------------------------------------
REVENUE
<S>                                                             <C>        <C>           <C>
Cost reimbursement                                                  -         41         103
Collaborative Research Grants                                      75         55           -

EXPENDITURE
(I) UNIVERSITY OF ADELAIDE

Rent and other occupancy costs                                     72         73          61
Reimbursement for research materials and consumables used          53         78          48
Contributions to collaborative research grants                    118         87          20
Consultancy fees                                                   52         47          71
(II) LUMINIS PTY LTD
Directors' fees                                                     -          -          13
Consultancy fees                                                    -          6           1
Royalties                                                          27         22          11
Contract research                                               2,080      1,361         612
-----------------------------------------------------------------------------------------------

</TABLE>


BALANCES

         The aggregate amounts receivable from and payable to The University of
Adelaide by the Company at balance date in thousands of Australian dollars:

--------------------------------------------------------------------------------
                                                     AS AT JUNE 30,
                                          --------------------------------------
                                                 2002         2001         2000
--------------------------------------------------------------------------------
RECEIVABLES

Current                                            68           17           83

CREDITORS AND OTHER LIABILITIES

Current                                           181           70           58
--------------------------------------------------------------------------------

ITEM 7.C  INTERESTS OF EXPERTS AND COUNSEL

         Not applicable.


                                       77
<PAGE>


ITEM 8.  FINANCIAL INFORMATION

ITEM 8.A CONSOLIDATED STATEMENTS AND OTHER FINANCIAL INFORMATION

         The information included in Item 18 of this registration statement is
referred to and incorporated by reference into this Item 8.A.

OTHER FINANCIAL INFORMATION

EXPORT SALES

         The following table indicates the percent of revenues derived from
export


                                 FOR THE YEAR ENDED JUNE 30,
                             ----------- ------------ ------------
REVENUE                            2002         2001         2000
                             ----------- ------------ ------------

Product Sales                     83.8%        72.9%        73.2%
Contract Research                  0.0%        76.7%        87.0%
License Fees                     100.0%       100.0%         0.0%
Government Grants                  0.0%         0.0%         0.0%
Interest                           3.7%         0.0%         0.0%

Total Revenues                    29.4%        33.8%        42.3%
                             ----------- ------------ ------------


LEGAL PROCEEDINGS

RESEARCH AND DEVELOPMENT SYNDICATE

         The Company, through its controlled entity BresaGen Investments Pty
Ltd, had a 1% interest in a joint venture, Bresatec Transgenic R&D Syndicate No.
1, formed to further research and develop transgenic pig technology. This
Syndicate was wound up in October 2000.

INDEMNITY

         A condition imposed by the Syndicate's majority investor before they
invested in the Syndicate was that in the event any of the stated taxation
assumptions of the Syndicate were not met, the Company would indemnify the
Syndicate's majority investor, Macquarie Acceptances Ltd, in relation to costs
and expenses incurred by it in objecting to or appealing against any amended
assessment issued by the Australian Taxation Office (ATO). We also provided an
indemnity in relation to any additional tax which may be payable as a result of
an amended assessment.

         We agreed to these conditions as obtaining funding from the Syndicates
majority investor was critical at the time. We obtained taxation advice at the
time that confirmed that the stated taxation assumptions were valid. We
therefore accepted these risks in order to secure this investment.

TAX AUDIT

         The ATO has issued amended assessments in relation to this Syndicate.
Objections to these amended assessments have been lodged with the ATO, the ATO
subsequently disallowed these objections. The Macquarie Bank company
successfully appealed the ATO's decision to the Administrative Appeals Tribunal.
The ATO have filed a Notice of Appeal with the Federal Court of Australia in
relation to this matter.



                                       78
<PAGE>


CONTINGENT LIABILITY

         Under a separate agreement (Deed of Variation signed in 1999) with
         Macquarie Acceptances Ltd the Company's liability relating to this
         indemnity has been limited to A$1 million plus interest (BresaGen
         Liability Cap).

The liability will only be payable if:

o        the ATO actually issues an amended assessment; and
o        a single judge of the Federal Court rules on the matter in favour of
the ATO, and it is settled on terms approved by the Company.

The Company may be required to lodge a deposit of A$1 million, less the market
value of any shares issued as referred to below, prior to the determination of
the above two events. The Company would be entitled to a refund if later appeals
(if any) were successful.

In addition, the Company's pre-listing shareholders have assumed on a limited
recourse basis the Company's liability in excess of the BresaGen Liability Cap.
They have entered into escrow agreements over 10 million shares in the Company
whereby the net proceeds of sale of those shares would be available in certain
circumstances to meet the liability.

The Company would also be required to contribute 50% of the costs of the
prosecution of any objection or appeal, and may be required to issue up to
250,000 shares by way of contribution, and would by discharged from liability in
respect of the market value of the shares issued. The BresaGen Liability Cap
would be reduced by the market value of the shares. No more than 50,000 shares
will be issued in any 6 month period. As at December 31, 2002 the Company had
issued 247,662 (June 30, 2002 :197,662) shares reducing the BresaGen Liability
Cap to A$733,034 (June 30, 2002 : A$769,034). Payment of this amount would more
than likely have a material adverse effect on our consolidated financial
statements and financial condition. The Company does not consider the payment of
this amount to be probable due to the successful appeal made by the Macquarie
Bank company to the AAT.

In consideration for limiting this contingent liability, the Company issued
750,000 options to Macquarie Acceptances Ltd, with an exercise price of A$1, at
the same time as the Company issued shares as a result of the initial public
offering. Of the 750,000 options, 50,000 were exercised on August 31, 2001 with
the remaining 700,000 expiring on September 15, 2001.

DIVIDENDS

Until we make a profit our directors will not be able to recommend that any
dividends be paid to our stockholders. Our directors will not resolve a formal
dividend policy for us until we generate profits. Our directors' current
intention is to reinvest our income in the continued development and operation
of our business.

ITEM 8.B SIGNIFICANT CHANGES

         Since June 30, 2002, there has not been any matter of circumstance,
other than that referred to elsewhere in this registration statement, the
financial statements or notes thereto, that has arisen that has significantly
affected, or may significantly affect our operations, results of those
operations, or the state of our affairs in future years except the following:

o    On July 23, 2002, it was announced that the collaborative agreement between
     the Company and British Biotech to develop the drug E21R was terminated.
     The decision to terminate was made following British Biotech's decision to
     stop Phase II clinical trials of the drug as new pre-clinical study data
     failed to confirm the Company's earlier assessment of commercial prospects.


                                       79
<PAGE>


o    Following the termination of the contract with British Biotech the Company
     put together a restructuring program and on July 29, 2002 nine redundancies
     were announced.

On November 18, 2002 the Company announced that it had entered into an agreement
to purchase certain intellectual property rights from Plurion, Inc. through the
issue of 18,682,398 BresaGen ordinary shares and 5,685,947 options over BresaGen
ordinary shares exercisable at A $0.41 each on or before the tenth anniversary
of the issue.

The intellectual property BresaGen will acquire consists of four granted U.S.
patents and a pending continuation application which Plurion, Inc. has licensed
from Vanderbuilt University in Tennessee. By acquiring these patents BresaGen
believes it will ultimately obtain a dominant intellectual property position for
use of human Embryonic Stem cells in the U.S. This acquisition is subject to
shareholder approval by both companies, due diligence, and signing of formal
documentation. BresaGen shareholders will be asked to approve the transaction at
a General Meeting in Adelaide in 2003.

         The Company subsequently announced on April 2, 2003 that the
transaction as originally proposed would not be in the shareholders's best
interests given their assessment of Plurion's IP following due diligence and
having regard to the broader market uncertainty that has emerged in recent
months resulting in substantial reduction in market values. The Company is
continuing to re-negotiate more favourable revised terms with Plurion that
properly reflects the current and future value of this IP.


                                       80
<PAGE>


ITEM 9.  THE OFFER AND LISTING

ITEM 9.A OFFER AND LISTING DETAILS

         The Company's Ordinary Shares were listed on the Australian Stock
Exchange Ltd. (the "ASX") in September 1999. The following table sets forth, for
the periods indicated, the highest and lowest market quotations for the Ordinary
Shares reported on the Daily Official List of the ASX.

<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------
                                                                        Ordinary Shares
                                                 -----------------------------------------------------
                                                          High                      Low
                                                          A$                        A$
<S>      <C>                                              <C>                       <C>
         1999                  Third quarter              $1.75                     $1.09
                               Fourth quarter             $1.95                     $1.18
-----------------------------------------------------------------------------------------------------
         2000                  First quarter              $1.53                     $1.05
                               Second quarter             $1.51                     $.81
                               Third quarter              $1.92                     $1.35
                               Fourth quarter             $1.75                     $1.35
-----------------------------------------------------------------------------------------------------
         2001                  First quarter              $1.50                     $.99
                               Second quarter             $1.34                     $.95
                               Third quarter              $1.27                     $.74
                               Fourth quarter             $1.13                     $.80
-----------------------------------------------------------------------------------------------------
         2002                  First quarter              $1.22                     $.90
                               Second quarter             $1.06                     $.68
                               Third quarter              $.69                      $.38
                               Fourth quarter             $.77                      $.22
-----------------------------------------------------------------------------------------------------
         2003                  January                    $.62                      $.43
                               February                   $.46                      $.31
                               March                      $.41                      $.24
                               April                      $.48                      $.26
                               May                        $.34                      $.24
                               June                       $.36                      $.25
-----------------------------------------------------------------------------------------------------

</TABLE>

The securities to be listed are ordinary shares of common stock of BresaGen in
the form of American Depositary Receipts. Each American Depositary Receipt will
evidence ten ordinary shares. The shares will be registered and the American
Depositary Receipts will be in an uncertificated form. No new shares will be
issued in connection with this registration statement. As of December 31, 2002
we had 54,498,560 ordinary shares issued and outstanding. The shares have nil
par value. See Item 10B "Our Constitution" for a detailed description of the
rights attaching to the shares. Also see Item 12D "American Depositary Receipts"
for a description of the rights attaching to the American Depositary Receipts.

         The Company has registered one class of American Depositary Shares
(ADSs) on Form F-6 pursuant to the U.S. Securities Act of 1933, as amended. One
American Depositary Share ("ADS") represents ten ordinary shares. As of June 30,
2003 there were 162,524 ADSs outstanding.

         Since February 2001, the ADSs have traded in the U.S. over-the-counter
market and dealers' prices for the ADRs have been quoted in the "pink sheets"
published by the National Quotations Bureau, Inc. As of June 30, 2003 there were
25 registered holders of the 162,524 ADSs representing approximately 3% of the
Shares.


                                       81
<PAGE>


         The table below sets forth the high and low sales prices for the ADSs
trading on the U.S. over-the-counter market during the periods indicated:

<TABLE>
<CAPTION>

-----------------------------------------------------------------------------------------------------------
                                                    High                               Low
                                                    US$                                US$
-----------------------------------------------------------------------------------------------------------
<C>                                                 <C>                                <C>
2Q2001                                              6.85                               4.97
-----------------------------------------------------------------------------------------------------------
3Q2001                                              6.23                               4.03
-----------------------------------------------------------------------------------------------------------
4Q2001                                              5.71                               4.17
-----------------------------------------------------------------------------------------------------------
1Q2002                                              6.27                               4.69
-----------------------------------------------------------------------------------------------------------
2Q2002                                              5.63                               3.94
-----------------------------------------------------------------------------------------------------------
3Q2002                                              3.76                               2.02
-----------------------------------------------------------------------------------------------------------
October 2002                                        2.23                               1.52
-----------------------------------------------------------------------------------------------------------
November 2002                                       3.25                               1.23
-----------------------------------------------------------------------------------------------------------
December 2002                                       3.37                               2.36
-----------------------------------------------------------------------------------------------------------
January 2003                                        3.04                               2.50
-----------------------------------------------------------------------------------------------------------
February 2003                                       2.68                               2.00
-----------------------------------------------------------------------------------------------------------
March 2003                                          2.21                               1.42
-----------------------------------------------------------------------------------------------------------
April 2003                                          2.51                               1.56
-----------------------------------------------------------------------------------------------------------
May 2003                                            2.14                               1.62
-----------------------------------------------------------------------------------------------------------
 June 2003                                          2.23                               1.73
-----------------------------------------------------------------------------------------------------------

</TABLE>


ITEM 9.B PLAN OF DISTRIBUTION

         Not applicable.

ITEM 9.C MARKETS

         The ADSs will be traded on the NASDAQ SmallCap market. The Ordinary
Shares are listed and trade on the ASX under the symbol "BGN".

ITEM 9.D SELLING SHAREHOLDERS

         Not applicable.

ITEM 9.E DILUTION

         Not applicable.

ITEM 9.F EXPENSES OF THE ISSUE

         Not applicable.



                                       82
<PAGE>


ITEM 10.   ADDITIONAL INFORMATION

ITEM 10.A     SHARE CAPITAL

1        As at June 30, 2002, 54,448,560 fully paid ordinary shares issued and
         outstanding.

(a)  Authorized Capital: This term does not exist in Australia any longer.
(b)  All shares issued are fully paid.
(c)  Shares have no par value.
(d)  Reconciliation of number of shares outstanding:

NUMBER OF SHARES OUTSTANDING AS AT JULY 1, 2000 WAS 35,274,655

o    On November 22, 2000 10,000,000 shares were issued for cash at $1.53 per
     share pursuant to a private placement.
o    During the twelve month period 224,665 shares were issued from the exercise
     of options.
o    On November 13, 2000 2,338 shares, December 22, 2000 47,662 shares and June
     22, 2001 50,000 shares were issued pursuant to the Deed of Variation.
o    On November 22, 2000 6,000,000 shares and on November 29, 2000 1,192,818
     shares were issued to acquire CytoGenesis, Inc.
o    On October 3, 2000 5 convertible shares were issued to Luminis Pty Ltd to
     purchase the co-venturer company involved in the Bresatec Transgenic R&D
     Syndicate No.1. These shares were immediately converted to ordinary shares.
o    On January 5, 2001 1,101,290 shares were issued to British Biotech under
     the Development, Commercialization and License Agreement relating to E21R.

NUMBER OF SHARES OUTSTANDING AS AT JUNE 30, 2001 WAS 53,893,433

o    During the year 505,127 shares were issued from the exercise of options.
o    On January 15, 2002 50,000 shares were issued pursuant to the Deed of
     Variation.

NUMBER OF SHARES OUTSTANDING AS AT JUNE 30, 2002  WAS 54,448,560

2        There are no shares not representing capital.

3        The Company does not, nor does any of its subsidiaries, hold shares in
         itself.

4        Not applicable.

5        Details of stock options outstanding.

The number of unissued ordinary shares for which options are outstanding at June
30, 2002 is 5,248,516, details are as follows:

Employee Options

o        365,182 options exercisable on or before October 31, 2002, exercisable
         at A$1.10 per share.

o        25,000 options exercisable on or before June 30, 2004, exercisable at
         A$1.00 per share.

o        748,334 options exercisable on or before October 18, 2009, exercisable
         at A$1.00 per share.

o        220,000 options exercisable on or before November 29, 2009, exercisable
         at A$1.00 per share.


                                       83
<PAGE>


o        100,000 options exercisable on or before November 29, 2009, exercisable
         at A$1.48 per share.

o        20,000 options exercisable on or before July 24, 2010, exercisable at
         A$1.51 per share.

o        405,000 options exercisable on or before October 10, 2010, exercisable
         at A$1.50 per share.

o        20,000 options exercisable on or before October 10, 2010, exercisable
         at A$1.10 per share.

o        1,000,000 options exercisable on or before November 8, 2005,
         exercisable at A$1.50 per share.

o        95,000 options exercisable between September 20, 2005 and April 1,
         2006, exercisable at A$1.50 per share.

o        35,000 options exercisable on or before September 6, 2011, exercisable
         at A$1.09 per share.

o        120,000 options exercisable on or before October 12, 2011, exercisable
         at A$0.89 per share.

o        45,000 options exercisable on or before December 17, 2011, exercisable
         at A$1.06 per share.

o        50,000 options exercisable on or before February 4, 2012, exercisable
         at A$1.13 per share.

Shareholder and Consultants Options

o        2,000,000 options exercisable on or before November 8, 2005,
         exercisable at $1.50 per share.

6. History of share capital for the last three years.

BALANCE OF SHARE CAPITAL AS AT JUNE 30, 1999. 12,348,186
FULLY PAID ORDINARY SHARES A$8,749,950.

o        September 21, 1999
(a)      Conversion of 3,651,814 'Series A' Redeemable Convertible preferred
         shares A$4,000,000.

(b)      Initial Public Offering of 12,000,000 shares A$10,802,626.

(c)      Issue of 2,000,000 shares to Luminis Pty Ltd on assignment of Cell
         Therapy Intellectual Property A$2,000,000.

o        January 4, 2000
              4,500,000 shares issued due to a private placement A$6,005,000.

o        Various dates
              726,993 shares issued on exercise of options A$617,944.

o        June 21, 2000
              47,662 shares issued under Deed of Variation A$NIL.

BALANCE OF SHARE CAPITAL AS AT JUNE 30, 2000. 35,274,655 FULLY PAID ORDINARY
SHARES A$32,175,520.

o        October 3, 2000
              5 convertible shares were issued to Luminis Pty Ltd to purchase
              the co-venturer company involved in the Bresatec Transgenic R&D
              Syndicate No.1 $NIL.

o        November 13, 2000
              2,338 shares issued under Deed of Variation A$NIL.


                                       84
<PAGE>


o        November 22, 2000
              10,000,000 shares issued due to a private placement A$14,687,800.

o        November 22, 2000
              6,000,000 shares issued to acquire CytoGenesis, Inc. A$9,720,000.

o        November 29, 2000
              1,192,818 shares issued to acquire CytoGenesis, Inc. A$1,932,365.

o        December 22, 2000
              47,662 shares issued under Deed of Variation A$NIL.

o        January 5, 2001
              1,101,290 shares issued to British Biotech Pharmaceuticals Limited
              under the E21R commercialization agreement A$1,839,154.

o        June 22, 2001
              50,000 shares issued under Deed of Variation A$NIL.

o        Various dates
              224,665 shares issued on exercise of options A$197,235.

BALANCE OF SHARE CAPITAL AS AT JUNE 30, 2001. 53,893,433 FULLY PAID ORDINARY
SHARES A$60,552,074.

o        Various dates
              505,127 shares issued on exercise of options A$436,858.

o        January 15, 2002
              50,000 shares issued under Deed of Variation A$58,500.

BALANCE OF SHARE CAPITAL AS AT JUNE 30, 2002. 54,448,560 FULLY PAID ORDINARY
SHARES $61,047,432.


ITEM 10.B         CONSTITUTION

         We are a public company limited by shares registered by the Australian
Securities and Investments Commission or ASIC. We were registered on May 31,
1982 and our Australian company number is 007 988 767. Subject to the Australian
Stock Exchange (ASX) Listing Rules and the Corporations Act of Australia
(Corporations Act), the rights that attach to our shares are detailed in our
constitution. Our current constitution was adopted on November 16, 2000. Under
Australian law, a company has the legal capacity and powers of an individual
both inside and outside Australia.

         The material provisions of our constitution are summarized below. This
summary is not intended to be complete, nor to constitute a definitive statement
of the rights and liabilities of our shareholders and is qualified in its
entirety by reference to the constitution which is available as an exhibit to
this registration statement.

         The Corporations Act prohibits directors of companies listed on the
Australian Stock Exchange from voting on matters in which they have a material
personal interest, requires disclosure of such interest to shareholders, and
requires shareholders' approval of any provision of related party benefits.

         Our directors are paid remuneration for their services as directors,
which is determined in a general meeting of shareholders. The fixed sum
remuneration for directors shall not be by way of a commission on or percentage
of the turnover of our company or (except in the case of a director who is an


                                       85
<PAGE>


executive director) its profits or operating revenue.

         The aggregate of all remuneration paid by us to directors who are not
executive directors must not exceed a maximum sum as determined by us in general
meeting. This sum must not be increased without obtaining our approval in
general meeting in accordance with the Listing Rules.

         Pursuant to our constitution any director who devotes special attention
to our business or who otherwise performs services which in the opinion of our
board of directors are outside the scope of the ordinary duties of a director,
or who at the request of the board of directors engages in any journey related
to our business, shall be paid extra fixed remuneration or salary either in
addition to or in substitution for his share in the remuneration above provided.

         In addition to other remuneration provided in our constitution, all
directors are entitled to be paid by us for reasonable travel accommodation and
other expenses incurred by the directors in attending company meetings, board
meetings, committee meetings or while engaged on our business.

         Additionally in accordance with our constitution, a director may be
paid a retirement benefit as determined by the board of directors in accordance
with the Corporations Act and the Australian Stock Exchange Listing Rules.

POWERS EXERCISABLE BY DIRECTORS

         Pursuant to our constitution, the management and control of our
business affairs are vested in our board of directors.

         The board has the powers to borrow money, charge any property or
business of the Company or all or any of its uncalled capital, issue debentures
or give any other security for a debt, liability or obligation of the Company or
of any other person, and guarantee or become liable for the payment of money or
the performance of any obligation by or of any other person.

RETIREMENT OF DIRECTORS

         Pursuant to our constitution, one third of directors other than the
director who is the managing director, must retire from office at every annual
general meeting. If the number of directors is not a multiple of three then the
number nearest to but not less than one third must retire from office. The
directors who retire in this manner are required to be the directors or director
longest in office since last being elected. A director, other than the director
who is a managing director, must retire from office at the conclusion of the
third annual general meeting after which the director was elected.

         There are no requirements in our constitution regarding the retirement
of directors at any particular age. The Corporations Act, however, requires that
directors retire at the conclusion of the first annual general meeting after a
director reaches age 72. A person who has reached age 72 may by special
resolution of our shareholders be appointed or re-appointed as a director,
provided the notice of meeting and the resolution appointing such director
states such director's age.

RIGHTS AND RESTRICTIONS ON CLASSES OF SHARES

         Subject to the Corporations Act and the Australian Stock Exchange
Listing Rules rights attaching to our shares are detailed in our constitution.
Our constitution provides that, any of our shares may be issued with preferred,
deferred or other special rights, privileges or conditions, or any restriction
relating to dividend, voting, return of capital or otherwise. The board may
allot preference shares on terms that they are, or at the option of the Company,
are liable to be redeemed. The board may also grant options over unissued shares
and grant other securities with rights of conversion to shares.


                                       86
<PAGE>


VOTING RIGHTS

         Every shareholder present in person or by proxy, attorney, trustee or
representative at a meeting of shareholders has one vote on a vote taken by a
show of hands, and, on a poll every shareholder who is present in person or by
proxy, attorney, trustee or representative has one vote for every fully paid
share held by him or her, and a proportionate vote for every partly paid share
registered in such shareholder's name on BresaGen's share register, equivalent
to the proportion of the amount paid on the share to the total amount paid and
payable on that share.

         A poll may be demanded at a meeting by the chairperson of the meeting,
by any 5 shareholders entitled to vote at the meeting, or by any one or more
shareholders who are together entitled to not less than 5% of the votes that may
be cast on the poll.

DIVIDEND RIGHTS

         Dividends are payable out of BresaGen's profits and are declared by the
directors. Dividends declared will be payable on the shares at a fixed amount
per share, provided that the holder of a partly paid share must not receive a
greater proportion of a dividend than the proportion which the amount paid in
respect of the share is of the total amount paid and payable in respect of the
share.

         The directors may resolve that shareholders may elect to forego their
right to share in a proposed dividend or part of a proposed dividend and to
receive instead an issue of shares credited as fully paid on such terms as the
directors think fit.

         All dividends unclaimed for one year after the time for payment has
passed may be invested by the directors as they think fit for the benefit of the
Company until claimed or until required to be dealt with any law relating to
unclaimed moneys.

TRANSFER OF SHARES

         A shareholder may transfer shares by a market transfer in accordance
with the electronic share registration and transfer system conducted in
accordance with the CHESS Rules and approved by the directors, or by an
instrument in writing in a form approved by the ASX or in any other usual form
or in any form approved by the directors.

         The directors of BresaGen may refuse to register any transfer of
shares, or request SCH to apply a holding lock to prevent a proper SCH transfer
of shares, where permitted or required by the ASX Listing Rules.

PROFITS

         Pursuant to our constitution, the directors may, before declaring or
paying any dividend, set aside out profits of the Company such amounts as they
think proper to retain as reserves, to be applied at the discretion of the
directors for any purpose for which the profits of the Company may be properly
applied. The directors may also resolve to capitalize profits.

REDEMPTION PROVISIONS

         There are no redemption provisions in our constitution in relation to
ordinary shares. Under our constitution and subject to the Corporations Act, any
preference shares may be issued on the terms that they are or may at our option,
be liable to be redeemed.

SINKING FUND PROVISIONS

         There are no sinking fund provisions in our constitution in relation to
ordinary shares.


                                       87
<PAGE>


PROVISIONS DISCRIMINATING AGAINST HOLDERS OF A SUBSTANTIAL NUMBER OF SHARES

         There are no provisions under our constitution discriminating against
any existing or prospective holders of a substantial number of our shares.

VARIATION OF CLASS RIGHTS

         Our constitution provides that if at any time the capital is divided
into different classes of shares, the rights attaching to any class of shares,
may (unless otherwise provided by the terms of issue of the shares of that
class), be varied or cancelled with the sanction of a special resolution passed
at a separate meeting of the holders of the shares of such class, or with the
written consent of the holders of at least 75% of the issued shares of that
class. The provisions of our constitution relating to general meetings shall
apply to every such meeting, except that the necessary quorum shall be two
persons present in person or represented by proxy, attorney or representative
who together hold or represent at least one-third if the issued shares of the
class or, if there is only one holder of shares of the class present in person
or by proxy may demand a poll.

MEETINGS AND NOTICE

         Each shareholder is entitled to receive notice of and to attend general
meetings of BresaGen and to receive all notices, accounts and other documents
required to be sent to shareholders under the Constitution of BresaGen, the
Corporations Act 2001 or the ASX Listing Rules.

         The directors must convene a general meeting when requisitioned by a
shareholder in accordance with the Corporations Act 2001.

LIQUIDATION RIGHTS

         All shares in BresaGen rank equally in the event of liquidation,
subject to any amount remaining unpaid on a share. Once all the liabilities of
BresaGen are satisfied, a liquidator may, with the authority of a special
resolution of shareholders, divide the whole or part of BresaGen's remaining
assets amongst shareholders.

         The liquidator may, with the sanction of a special resolution of
shareholders, vest the whole or any part of the assets in trust for the benefit
of the shareholders as the liquidator thinks fit, but no shareholder must accept
any shares in respect of which there is any liability.

SHAREHOLDER LIABILITY

         To the extent permitted by the ASX Listing Rules, BresaGen has a first
and paramount lien on every partly paid share and dividends declared, paid or
made in respect of that share from time to time for:

(a)      all due and unpaid calls and installments in respect of the share;

(b)      any amount owed to BresaGen for a share acquired under an employee
incentive scheme; or

(c)      all money which BresaGen is required by law to pay in respect of a
share.

         This lien is extinguished if a transfer of the share is registered
without the Company notifying the transferee of the lien.

         Subject to BresaGen's constitution, the Corporations Act 2001 and the
ASX Listing Rules, BresaGen may sell any share over which it has a lien,
provided that the amount payable on the share is presently payable, and that
BresaGen gave at least 14 days' notice of the impending sale, demanding payment
of the sum.


                                       88
<PAGE>


         At any time after a call or installment in respect of a share becomes
payable and remains unpaid by a shareholder, the directors may serve a written
notice on the shareholder requiring him or her to pay the unpaid amount, any
interest that has accrued in respect of the unpaid amount and all expenses
incurred by BresaGen as a consequence of the failure to pay. The notice must
specify a date (not earlier than 14 days from the date of the notice) by which
payment must be made, and must state that if the notice is not complied with,
the shares in respect of which the notice was sent may be forfeited. The
shareholder must be notified as soon as possible once his or her share is
forfeited. The shareholder will retain liability to pay all money that was
payable in respect of the forfeited share at the time of forfeiture.

FOREIGN OWNERSHIP REGULATION

         There are no limitations on the rights to own securities imposed by our
constitution. However, acquisitions and proposed acquisitions of shares in
Australian companies may be subject to review and approval by the Australian
Federal Treasurer under the Foreign Acquisitions and Takeovers Act of 1974.
Generally this act applies to acquisitions or proposed acquisitions:

        (a) by a foreign person, as defined in the Foreign Acquisitions and
Takeovers Act, or associated foreign persons which would result in such persons
having an interest in 15% or more of the issued shares of, or control of 15% or
more of the voting power in, an Australian company, and

        (b) by non associated foreign person which would result such foreign
person having an interest in 40% or more of the issued shares of, or control of
40% or more of the voting power in, an Australian company.

         The Australian Federal Treasurer may prevent a proposed acquisition in
the above categories or impose conditions on such acquisition if the Treasurer
is satisfied that the acquisition would be contrary to the national interest. If
a resulted in that foreign person, either alone or together with other
non-associated or associated foreign persons, controlling the company and that
such control is contrary to the national interest.

OWNERSHIP THRESHOLD

         There are no provisions in our constitution, which require a
shareholder to disclose ownership above a certain threshold. The Corporations
Act, however, requires a substantial shareholder to notify us and the Australian
Stock Exchange once a 5% interest in our shares is obtained. Further, once a
shareholder owns a 5% interest in us, such shareholder must notify us and the
Australian Stock Exchange of any increase or decrease of 1% or more in its
holding in our shares.

CONDITIONS FOR CHANGE OF CAPITAL

         There are no conditions imposed by our constitution relating to changes
in our capital which are more stringent than are required by the Corporations
Act .

STOCK ISSUES AND TAKEOVER ATTEMPTS

         We are governed by the Corporations Act which provides shareholders
with broad protection in relation to takeovers, including:

o        That the acquisition of control over voting shares takes place in a
         efficient, competitive and informed market;

o        That shareholders have enough information to assess the merits of a
         proposal;

o        That shareholders all have a reasonable and equal opportunity to
         participate in any benefits accruing to the shareholders through any
         proposal under which a person would acquire a substantial interest.


                                       89
<PAGE>


         Further, subject to limited exceptions provided in the Australian Stock
Exchange Listing Rules, we must not issue or agree to issue shares, without the
approval of holders of our ordinary shares, for three months after we are told
in writing that a person is making or proposes to make, a takeover for our
shares.

         The exceptions to the listing rule are as follows:

     o   an issuance or agreement to issue which we have notified the Australian
         Stock Exchange of before we are told a person is making or proposes to
         make a takeover for our shares;

     o   an issuance to our ordinary shareholders on a pro-rata basis;

     o   an issuance made due to an exercise of rights of conversion already in
         existence;

     o   an issuance by us as consideration for an off-market takeover bid made
         by us where we are required to comply with the provisions of the
         Corporations Act;

     o   an issuance under a dividend stock distribution plan that is in
         operation before we are told a person is making or proposes to make a
         takeover for our shares;

     o   if there is an agreement to issue shares and such agreement is
         conditional on ordinary shareholders approving the issuance before the
         issuance is made.

ACCESS TO AND INSPECTION OF DOCUMENTS

         Subject to the requirements of the Corporations Act 2001, the directors
may determine whether and to what extent, and at what times and places and under
what conditions, the financial records and other documents of the Company or any
of them will be open for inspection by shareholders other than directors. A
shareholder other than a director does not have the right to inspect any
financial records or other documents of the Company except as provided by law,
ordered by a court or authorized by a resolution of the directors or a general
meeting of the Company.

CHESS

HOLDING STATEMENTS

         We participate in the Clearing House Electronic Sub-Register System,
known as CHESS, which is maintained by the CHESS Securities Clearing House
pursuant to the Australian Stock Exchange Listing Rules and the Securities
Clearing House business rules. CHESS is an electronic transfer and settlement
system, with no requirement for paper transfer documents. Accordingly, the legal
registered record of holding balances for our CHESS-approved shares are recorded
on either of the electronic CHESS sub-register or the electronic issuer
sponsored sub-register, which together form the complete company register.

         We do not issue share certificates to shareholders. Instead, we provide
shareholders with a holding statement (similar to a bank account statement) that
sets out the number of ordinary shares registered in each shareholder's name.
This statement also advised shareholders of their holder identification number
or shareholder reference number and relevant particulars. If a shareholding
changes during any month, shareholders will receive a statement after the end of
that month. Shareholders may also request statements at any other time (subject
to payment of a small administration fee).

ALTERATION OF CONSTITUTION

         The Constitution can only be amended by a special resolution passed by
at least 75% of shareholders present and voting at the general meeting. At least
28 days' written notice specifying the intention to propose the resolution as a
special resolution must be given.


                                       90
<PAGE>


ASX LISTING RULES

         As BresaGen has been admitted to the Official List of the ASX, then
despite anything in its Constitution, no act may be done that is prohibited by
the ASX Listing Rules, and authority is given for acts required to be done.
BresaGen's Constitution complies and is in accord with the ASX Listing Rules as
amended from time to time.

ITEM 10.C         MATERIAL CONTRACTS

1.   CONSULTING AGREEMENT BETWEEN BRESAGEN, INC. AND JOHN KUCHARCZYK, effective
     May 1, 2000. Under this agreement Dr. Kucharczyk is engaged to serve as an
     independent consultant to the Company's subsidiary in the United States,
     and describes the scope of his commitment, services, compensation and other
     obligations such as confidentiality and non-competition covenants. See Item
     19, Exhibit 3.1

ITEM 10.D         EXCHANGE CONTROLS

         Under existing Australian legislation, the Reserve Bank of Australia
does not inhibit the import and export of funds, and, generally, no permission
is required to be given to BresaGen for the movement of funds in and out of
Australia. However, from time to time, Australian foreign exchange controls are
implemented against prescribed countries, entities and persons. Certain
transactions relating to Iraq, the National Union for the Total Independence of
Angola (UNITA), certain persons associated with the former government of the
Federal Republic of Yugoslavia, and ministers and senior officials of the
Government of Zimbabwe are currently prohibited, without the specific prior
approval, of the Reserve Bank of Australia. Restrictions also apply to
transactions, accounts and assets relating to the Taliban, Usama bin Laden, the
Al-Qaida organisation and other persons and entities identified as terrorists or
sponsors of terrorism.

         Accordingly, at the present time, remittances of any dividends,
interest or other payment by BresaGen to non-resident holders of BresaGen's
securities in the US are not, subject to the above, restricted by exchange
controls or other limitations.

TAKEOVERS ACT

         There are no limitations, either under the laws of Australia or under
the Constitution of BresaGen, to the right of non-residents to hold or vote
BresaGen Ordinary Shares other than the Commonwealth Foreign Acquisitions and
Takeovers Act 1975 (the "Takeovers Act"). The Takeovers Act may affect the right
of non-Australian residents, including US residents, to hold Ordinary Shares but
does not affect the right to vote, or any other rights associated with, any
Ordinary Shares held in compliance with its provisions. Acquisitions of shares
in Australian companies by foreign interests are subject to review and approval
by the Treasurer of the Commonwealth of Australia under the Takeovers Act. The
Takeovers Act applies to any acquisition of outstanding shares of an Australian
company that exceeds, or results in a foreign person or persons controlling the
voting power of more than a certain percentage of those shares. The thresholds
are 15% where the shares are acquired by a foreign person, or group of
associated foreign persons, or 40% in aggregate in the case of foreign persons
who are not associated. Any proposed acquisition that would result in an
individual foreign person (with associates) holding more than 15% must be
notified to the Treasurer in advance of the acquisition. At June 30, 2002,
approximately 23% of BresaGen's fully paid outstanding Ordinary Shares were held
by shareholders outside Australia. In addition to the Takeovers Act, there are
statutory limitations in Australia on foreign ownership of certain businesses,
such as banks and airlines, not relevant to BresaGen. However, there are no
other statutory or regulatory provisions of Australian law or Australian Stock
Exchange requirements that restrict foreign ownership or control of BresaGen.


                                       91
<PAGE>


CORPORATIONS ACT 2001

         As applied to BresaGen, the Corporations Act 2001 (the "Corporations
Act 2001") prohibits any legal person (including a corporation) from acquiring a
relevant interest in Ordinary Shares if after the acquisition that person or any
other person's voting power in BresaGen increases from 20% or below to more than
20%, or from a starting point that is above 20% and below 90%.

         This prohibition is subject to a number of specific exceptions set out
in section 611 of the Corporations Act 2001 which must be strictly complied with
to be applicable.

         In general terms, a person is considered to have a "relevant interest"
in a share in BresaGen if that person is the holder of that share, has the power
to exercise , or control the exercise of, a right to vote attached to that
share, or has the power to dispose of, or to control the exercise of a power to
dispose of that share.

         It does not matter how remote the relevant interest is or how it
arises. The concepts of "power" and "control" are given wide and extended
meanings in this context in order to deem certain persons to hold a relevant
interest. For example each person who has voting power above 20% in a company or
a managed investment scheme which in turn holds shares in BresaGen is deemed to
have a relevant interest in those BresaGen shares. Certain situations (set out
in section 609 of the Corporations Act 2001) which would otherwise constitute
the holding of a relevant interest are excluded from the definition.

         A person's voting power in BresaGen is that percentage of the total
votes attached to Ordinary Shares in which that person and its associates (as
defined in the Corporations Act 2001) holds a relevant interest.

ITEM 10.E         TAXATION

         The following is a summary of the material U.S. federal income tax and
Australian tax consequences to U.S. holders, as defined below, of the
acquisition, ownership and disposition of American Depositary Shares ("ADSs") or
ordinary shares and is based on the laws in force as at the date of this
Registration Statement. Holders are advised to consult their tax advisers
concerning the overall tax consequences of the acquisition, ownership and
disposition of ADSs or ordinary shares in their particular circumstances. This
discussion relies in part on representations by the depositary in the deposit
agreement and related documents and the assumption that each obligation in the
deposit agreement and related documents will be performed in accordance with
their terms.

COMMONWEALTH OF AUSTRALIA TAXATION

DIVIDENDS

         Under the current double taxation convention between Australia and the
US, dividends paid by BresaGen to a US resident shareholder of BresaGen,
including an ADS holder, whose holding is not effectively connected with a
permanent establishment in Australia or, in the case of a shareholder who
performs independent personal services from a `fixed base' situated therein, is
not connected with that `fixed base', may be subject to Australian withholding
tax at a rate not exceeding 15% of such gross dividend.

         Dividends paid to non-residents of Australia are exempt from
withholding tax to the extent to which such dividends are `franked' under
Australia's dividend imputation system or paid out of a foreign dividend account
("FDA"). Dividends are considered to be `franked' to the extent that they are
paid out of post 1986-87 income on which Australian income tax has been levied.
The FDA is an accumulation of dividends remitted to Australia by foreign
subsidiaries. Any part of a dividend paid to a US resident, which is not
'franked' and is not paid out of an FDA, will generally be subject to Australian
withholding tax unless a specific exemption applies.


                                       92
<PAGE>


SALE OF ORDINARY SHARES AND ADSS

         A US citizen who is a resident of Australia, or a US corporation that
is a resident of Australia (by reason of carrying on business in Australia, and
being managed or controlled in Australia, or having its voting power controlled
by shareholders who are residents of Australia) may be liable for income tax on
any profit on disposal of Ordinary Shares or ADSs, or Australian capital gains
tax on the disposal of Ordinary Shares or ADSs acquired after September 19,
1985.

         Under Australian law as currently in effect, no income or other tax is
payable on any profit on disposal of Ordinary Shares or ADSs held by persons not
resident in Australia except if the profit is of an income nature and sourced in
Australia, or the sale is subject to Australian capital gains tax.

         The source of any profit on the disposal of Ordinary Shares or ADSs
will depend on the factual circumstances of the actual disposal. Where the
Ordinary Shares or ADSs are acquired and disposed of pursuant to contractual
arrangements entered into and concluded outside Australia, and the seller and
the purchaser are non-residents of Australia and do not have permanent
establishments in Australia, the profit should not have an Australian source. If
the profit is sourced in Australia, it will not be taxable in Australia if it
represents business profits of an enterprise of the US and the enterprise does
not carry on business in Australia through a permanent establishment situated in
Australia.

         Any gain upon disposal of Ordinary Shares or ADSs, if held by a person
not resident in Australia, may be subject to capital gains tax if the
non-resident (together with associates, if any) owns or owned at any time during
so much of the period of five years preceding the disposal, 10% or more of the
issued share capital of BresaGen (excluding share capital carrying no right to
participate beyond a specified amount in a distribution of profits or capital)
or (in the case of a disposal of ADSs) 10% at least of the ADSs on issue, or the
Ordinary Shares or ADSs have been used by the non-resident in carrying on a
trade or business, wholly or partly, at or through a permanent establishment in
Australia.

         Australian capital gains tax is generally payable upon the profit
arising from the sale of assets acquired after September 19, 1985. The profit is
calculated as the disposal proceeds less the cost indexed for inflation up to
date of disposal for assets held for at least 12 months. However, individuals
can elect for only 50% of the profit (with no indexation) arising from the sale
from assets acquired on or after 11:45 am Australian Eastern Standard Time
September 21, 1999, to be subject to capital gains tax (provided the asset is
held for at least 12 months). For assets acquired before September 21, 1999 but
sold after September 21, 1999, individuals have the choice of calculating the
capital gain as either 50% of the profit with no indexation or the disposal
proceeds less the cost indexed for inflation up to September 30, 1999. Capital
losses are not subject to indexation and can only be offset against capital
gains.

AUSTRALIAN STAMP DUTY

         No Australian stamp duty will be payable on the acquisition of ADSs or
on any subsequent transfer of an ADS, provided that the ADR evidencing such ADS
remains at all times outside Australia, that the instrument of transfer is not
executed in Australia and remains at all times outside Australia, and that the
Depositary maintains no register of ADSs, or any other securities, in Australia.

         Any transfer of Ordinary Shares (including a transfer from the
Depositary or any Custodian to a holder of ADSs) prior to July 1, 2001 would, in
almost all cases, require the payment of South Australian stamp duty (at 30
cents per $100 or part thereof ) calculated on their value. Beginning July 1,
2001, any transfer of shares through trading on the Australian Stock Exchange,
whether by Australian residents or foreign residents, will not be subject to
South Australian stamp duty.


                                       93
<PAGE>


U.S. FEDERAL INCOME TAX CONSIDERATIONS

          MATERIAL U.S. FEDERAL INCOME TAX CONSEQUENCES

         The following discussion describes the material U.S. federal income tax
consequences of the acquisition, ownership and disposition of our ADSs or
ordinary shares by a beneficial owner of those ADSs or ordinary shares, referred
to in each case for purposes of this discussion as a "U.S. Holder," that is:

         o    a citizen or individual resident of the United States;

         o    a corporation or other entity taxable as a corporation for U.S.
              federal income tax purposes that is created or organized in the
              United States or under the law of the United States or of any
              state or the District of Columbia;

         o    an estate whose income is includible in gross income for U.S.
              federal income tax purposes regardless of its source; or

         o    a trust, if (1) a court within the United States is able to
              exercise primary supervision over the administration of the trust,
              and one or more United States persons have the authority to
              control all substantial decisions of the trust, or (2) the trust
              was in existence on August 20, 1996 and properly elected to
              continue to be treated as a United States person.

         For U.S. federal income tax purposes, the beneficial owner of ADSs will
be treated as the owner of the ordinary shares represented by the ADSs.

         This summary is for general information purposes only. It does not
purport to be a comprehensive description of all of the tax considerations that
may be relevant to each U.S. Holder. This discussion is based on current
provisions of the U.S. Internal Revenue Code of 1986, as amended, or the "Code",
current and proposed Treasury Department regulations promulgated thereunder,
judicial decisions and published positions of the U.S. Internal Revenue Service,
referred to as the "IRS", and other applicable authorities, all as in effect as
of the date of this Registration Statement, and each of which is subject to
change or to differing interpretations, possibly with retroactive effect. This
discussion does not address all aspects of U.S. federal income taxation that may
be relevant to any particular shareholder based on the shareholder's individual
circumstances. In particular, this discussion considers only U.S. Holders that
own our ADSs or ordinary shares as capital assets and does not address the
potential application of the alternative minimum tax or the U.S. federal income
tax consequences to U.S. Holders that are subject to special treatment,
including U.S. Holders that:

         o    are broker-dealers or insurance companies;

         o    have elected mark-to-market accounting;

         o    are tax-exempt organizations;

         o    are financial institutions;

         o    hold ADSs or ordinary shares as part of a straddle, "hedge" or
              "conversion transaction" with other investments;

         o    acquired their ADSs or ordinary shares through the exercise of
              options or similar derivative securities or otherwise as
              compensation;

         o    have a functional currency that is not the U.S. dollar;


                                       94
<PAGE>


         o    are regulated investment companies, real estate investment trusts
              or financial asset securitization investment trusts; or

         o    persons who actually or constructively own ten percent or more of
              our ADSs or ordinary shares.

         In addition, this discussion does not consider the tax treatment of
persons who hold ADSs or ordinary shares through a partnership or other
pass-through entity. This discussion does not address any aspect of state, local
or non-U.S. tax laws or any U.S. federal tax laws other than U.S. federal income
tax laws.

         You are advised to consult your own tax adviser with respect to the
specific tax consequences to you of holding or disposing of our ADSs or ordinary
shares.

Taxation of Dividends Paid on ADSs or Ordinary Shares

         Subject to the rules applicable to passive foreign investment
companies, described below, a U.S. Holder will be required to include in gross
income as ordinary income an amount equal to the U.S. dollar value of any
distribution, including any Australian tax withheld, paid on an ADS or ordinary
share on the date the distribution is received by the depositary or the U.S.
Holder, as the case may be, based on the exchange rate on that date, to the
extent the distribution is paid out of our current or accumulated earnings and
profits as determined for U.S. federal income tax purposes. Generally, any gain
or loss resulting from the conversion of Australian dollars into U.S. dollars
will be ordinary income or loss. A distribution in excess of earnings and
profits will be treated first as a nontaxable return of capital, reducing the
U.S. Holder's basis in the ADS or ordinary share and, to the extent in excess of
basis, will be treated as gain from the sale or exchange of the ADS or ordinary
share. Notwithstanding the foregoing, we do not intend to maintain calculations
of our earnings and profits as determined for U.S. federal income tax purposes.
Accordingly, our distributions generally will be presumed to constitute
dividends paid out of our earnings and profits. Our dividends will not qualify
for the dividends received deduction generally available to corporations.

         Recently enacted U.S. federal income tax legislation reduces the rate
of U.S. federal income tax payable by noncorporate taxpayers on dividends paid
by certain non-U.S. corporations to 15% (or, with respect to dividends that
otherwise would be taxed at the 10% or 15% rates, to 5%, except for taxable
years beginning after December 31, 2007, for which the tax is eliminated). The
reduced rates apply for purposes of both the regular tax and the alternative
minimum tax. A dividend paid by a non-U.S. corporation qualifies for the reduced
rate of tax if the stock on which the dividend is paid is readily tradable on an
established securities market in the United States. The new legislation does not
define "regularly tradable" or an "established securities market" for this
purpose, although the legislative history indicates that a share of stock is
treated as readily tradable on an established securities market if an ADR backed
by the share is so tradable. Based on similar provisions in U.S. federal income
tax law, the New York Stock Exchange, where Preferred ADSs trade, should qualify
as an "established securities market". Even if the Preferred ADSs are so
tradable at the time a dividend is paid, to qualify for the reduced rates, a
shareholder must hold the share of stock on which the dividend is paid for more
than 60 days during the 120-day period beginning 60 days before the ex-dividend
date, disregarding for this purpose any period during which the taxpayer has an
option to sell, is under a contractual obligation to sell or has made (and not
closed) a short sale of substantially identical stock or securities, is the
grantor of an option to buy substantially identical stock or securities or,
pursuant to Treasury regulations, has diminished its risk of loss by holding one
or more other positions with respect to substantially similar or related
property. The 60-day and 120-day periods are extended to 90 days and 180 days in
the case of preferred stock. In addition, to qualify for the reduced rates, the
taxpayer must not be obligated to make related payments with respect to
positions in substantially similar or related property. Payments in lieu of
dividends from short sales or other similar transactions will


                                       95
<PAGE>


not qualify for the reduced rates, although it is possible that individual
taxpayers who receive such payments from their brokers may treat the payments as
dividends to the extent the payments are reported to them as dividend income on
their Forms 1099-DIV received for calendar year 2003, unless they know or have
reason to know that the payments are in fact payments in lieu of dividends
rather than actual dividends. A taxpayer that receives an extraordinary dividend
eligible for the new reduced tax rates must treat any loss on the sale of the
stock as a long-term capital loss to the extent of the dividend. For purposes of
determining the amount of a taxpayer's deductible investment interest expense, a
dividend is treated as investment income only if the taxpayer elects to treat
the dividend as not eligible for the new reduced rates. Special limitations on
foreign tax credits with respect to dividends subject to the reduced rates apply
to reflect the reduced rates of tax. The new reduced tax rates on dividends
apply to taxable years beginning after December 31, 2002 and before January 1,
2009.

         In general, a U.S. Holder will have the option of claiming the amount
of any Australian withholding tax either as a deduction from gross income or as
a dollar-for-dollar credit against the U.S. Holder's U.S. federal income tax
liability. An individual who does not claim itemized deductions, but instead
utilizes the standard deduction, may not claim a deduction for the amount of any
Australian withholding tax, but that amount may be claimed as a credit against
the individual's U.S. federal income tax liability. The amount of foreign income
tax that may be claimed as a credit in any year is subject to limitations and
restrictions, which must be determined on an individual basis by each
shareholder. The limitations include, among others, rules that limit foreign tax
credits allowable with respect to specific classes of foreign source income to
the U.S. federal income tax otherwise payable with respect to each of those
classes of income. Dividends we pay generally will constitute "passive income"
or, in the case of certain U.S. Holders, "financial services income" for
purposes of the foreign tax credit. The limitations on the foreign tax credit
are exceedingly complex, and U.S. Holders therefore should consult their own tax
advisers with respect to those limitations.

         A U.S. Holder will not be eligible for a foreign tax credit against its
U.S. federal income tax liability for Australian taxes paid by us unless it is a
U.S. corporation owning ten percent or more of our voting stock.

Taxation of the Sale of ADSs or Ordinary shares

         Subject to the rules applicable to passive foreign investment
companies, discussed below, upon the sale of an ADS or ordinary share, a U.S.
Holder generally will recognize capital gain or loss in an amount equal to the
difference, if any, between the U.S. Holder's basis in the ADS or ordinary share
and the amount realized on the sale. Capital gain or loss from the sale of an
ADS or ordinary share held more than one year is long-term capital gain or loss.
Recently enacted U.S. federal income tax legislation reduces the maximum rate of
U.S. federal income tax that noncorporate taxpayers pay on adjusted net capital
gain to 15 percent (or, with respect to adjusted net capital gain that otherwise
would be taxed at the ten percent or 15 percent rates, to five percent, except
for taxable years beginning after December 31, 2007, for which the tax is
eliminated). The lower rates of eight percent and 18 percent for assets held
more than five years were eliminated. The new legislation applies to taxable
years ending on or after May 6, 2003 and before January 1, 2009, after which the
maximum tax rate on adjusted net capital gain for noncorporate taxpayers will be
20 percent. The deductibility of a capital loss recognized on the sale of an ADS
or ordinary share is subject to limitations.

         In general, the rules regarding a deduction or credit for Australian
withholding tax discussed above in "Taxation of Dividends Paid on ADSs or
Ordinary Shares" also apply to any Australian tax paid on a sale of an ADS or
ordinary share. Gain or loss recognized by a U.S. Holder on a sale of an ADS or
ordinary share generally will be treated as U.S. source passive income or loss
for purposes of the U.S. foreign tax credit limitations. In that case, unless a
U.S. Holder has sufficient foreign source passive income from other transactions
subject to foreign income tax at a rate sufficiently below the U.S. federal
income tax rate applicable to that income, the U.S. foreign tax credit
limitation rules would prevent the U.S. Holder from utilizing a foreign tax
credit for part or all of any Australian tax paid on the gain. Because the U.S.
Holder may not be able to obtain a tax credit in Australia for the U.S. tax paid
on the


                                       96
<PAGE>


gain, the U.S. Holder could be subject to full taxation in Australia as
well as in the United States on the same gain.

Tax Consequences if We Are a Passive Foreign Investment Company

         In general, we will not be a passive foreign investment company, or
"PFIC", for any taxable year if either (1) 75 percent or more of our gross
income in the taxable year is passive income, or (2) 50 percent or more of the
average value of our assets in the taxable year produces, or is held for the
production of, passive income. In general, for purposes of the asset test, a
corporation can elect to take its assets into account at their adjusted basis,
but only if the corporation is not publicly traded, and we believe we are
publicly traded for that purpose. The IRS takes the position that interest on
working capital or any other cash is passive income and that the corresponding
asset is an asset that produces or is held for the production of passive income.
The PFIC rules can produce unfavorable tax consequences for a U.S. Holder if we
are treated as a PFIC for any year while a U.S. Holder owns our ADSs or ordinary
shares, and if that U.S. Holder does not make, or has not made, a timely
election that remains in effect, for the first taxable year the U.S. Holder owns
our ADSs or ordinary shares and we are a PFIC, either to treat us as a
"qualified electing fund" or, if the election is available, to mark the holder's
ADSs or ordinary shares to market. Under the PFIC provisions, in any year in
which the U.S. Holder either disposes of an ADS or an ordinary share at a gain
or receives one or more "excess distributions," special rules apply to the
taxation of the gain or the excess distributions. For purposes of these rules,
"excess distributions" are the portion of our distributions in a taxable year,
whether or not out of our earnings and profits, that exceed 125 percent of the
average of our distributions, subject to adjustment to the extent there were
excess distributions that the U.S. Holder received on the ADS or ordinary share
during the previous three years or, if shorter, the U.S. Holder's holding period
for the ADS or ordinary share on which the distributions are paid. A disposition
of an ADS or ordinary share, for purposes of these rules, includes many
transactions on which gain or loss is not realized under general U.S. federal
income tax rules. The gain or the excess distributions must be allocated ratably
to each day the U.S. Holder has held the ADS or ordinary share. Amounts
allocated to each year are taxable as ordinary income in their entirety and not
as capital gain, and amounts allocable to prior years may not be offset by any
deductions or losses. Amounts allocated to each prior year are taxable at the
highest rate in effect for that year and are subject to an interest charge at
the rates applicable to deficiencies for income tax for those periods. In
addition, a U.S. Holder's tax basis in an ADS or ordinary share that is acquired
from a decedent would not receive a step-up to fair market value as of the date
of the decedent's death but instead would be equal to the decedent's basis, if
lower.

         The special PFIC rules described above will not apply to a U.S. Holder
if the U.S. Holder makes a timely election, which remains in effect, to treat us
as a "qualified electing fund," or QEF, for the first taxable year in which the
U.S. Holder owns an ADS or ordinary share and in which we are a PFIC, provided
we comply with certain reporting requirements. Instead, a U.S. Holder that has
made a QEF election is required for each taxable year to include in income a pro
rata share of our ordinary earnings as ordinary income and a pro rata share of
our net capital gain as long-term capital gain, subject to a separate election
to defer payment of taxes, which deferral is subject to an interest charge. We
intend to supply U.S. Holders with the information needed to report income and
gain pursuant to a QEF election if we are classified as PFIC. The QEF election
is made on a shareholder-by-shareholder basis and can be revoked only with the
consent of the IRS. A shareholder makes a QEF election by attaching to a timely
filed U.S. federal income tax return a properly completed IRS Form 8621 that
reflects the information provided in the PFIC Annual Information Statement
supplied by us to the shareholder and by filing a second copy of that form with
the IRS Service Center in Philadelphia, Pennsylvania. Even if a QEF election is
not made, if we are a PFIC in the hands of a U.S. Holder, that U.S. Holder must
file each year a completed IRS Form 8621 with its U.S. federal income tax
return. Although a QEF election generally cannot be revoked, if a U.S. Holder
made a valid and timely QEF election for the first taxable year it owned an ADS
or ordinary share and we are a PFIC, the QEF election does not apply in a later
taxable year in which we do not satisfy the tests to be a PFIC. If a QEF
election was not made for that first taxable year, certain elections can be made
while a foreign corporation continues to satisfy the definition of a PFIC that,
combined with a QEF election, can cause the QEF election to be treated as having
been made for that first taxable year. Those elections may require the electing
shareholder to recognize gain on a constructive sale or to be taxable on the
shareholder's share of certain undistributed profits of the foreign corporation.
If gain or income is


                                       97
<PAGE>


recognized pursuant to one of those elections, the rules set forth in the
preceding paragraph would apply to that gain or income. Even if a QEF election
ceases to apply because in a later taxable year we cease to satisfy the tests to
be a PFIC, the QEF election will apply again in any subsequent year in which we
again satisfy the tests to be a PFIC. Moreover, if you sell all of the ADSs and
ordinary shares you own and later reacquire other ADSs or ordinary shares of
ours, any QEF election you have made that remains in effect will apply to the
ADSs and ordinary shares acquired later. Treasury regulations provide that the
Commissioner of Internal Revenue has the discretion to invalidate or terminate a
QEF election if the U. S. Holder or we, or an intermediary, fails to satisfy the
requirements for the QEF election.

         The special PFIC rules described in the second preceding paragraph also
will not apply to a U.S. Holder if the U.S. Holder elects to mark the U.S.
Holder's ADSs or ordinary shares to market each year, provided our ADSs or
ordinary shares are considered "marketable stock" within the meaning of the
Treasury regulations. A U.S. Holder that makes this election will recognize as
ordinary income or loss each year an amount equal to the difference, if any, as
of the close of the taxable year between the fair market value of the holder's
ADSs or ordinary shares and the holder's adjusted tax basis in the ADSs or
ordinary shares. Losses would be allowed only to the extent of net
mark-to-market gain previously included in income by the U.S. Holder under the
election for prior taxable years, reduced by losses allowed in prior taxable
years. If the mark-to-market election were made, then the rules set forth in the
second preceding paragraph would not apply for periods covered by the election.
In general, the ADSs or ordinary shares will be marketable stock within the
meaning of the Treasury regulations if they are traded, other than in de minimis
quantities, on at least 15 days during each calendar quarter on a "qualified
exchange or other market" within the meaning of the Treasury regulations. A U.S.
exchange is a "qualified exchange or other market" if such exchange is
registered with the SEC or is established pursuant to the national market system
established pursuant to section 11A of the Securities Exchange Act of 1934. A
non-U.S. exchange is a "qualified exchange or other market" if the exchange is
regulated or supervised by a governmental authority of the country where the
market is located and (1) the exchange has trading volume, listing, financial
disclosure, surveillance and other requirements designed to prevent fraudulent
and manipulative acts and practices, to remove impediments to and perfect the
mechanism of a free and open, fair and orderly market, and to protect investors,
and the laws of the country where the exchange is located and the rules of the
exchange ensure that those requirements are actually enforced, and (2) the rules
of the exchange effectively promote active trading of listed stocks. If a
non-U.S. exchange has more than one tier or market level on which stock may be
separately listed or traded, each such tier is treated as a separate exchange.
The NASDAQ SmallCap Market and the ASX are each a qualified exchange within the
meaning of the Treasury regulations. We believe that both the ADSs and the
ordinary shares are "marketable stock" within the meaning of the Treasury
regulations. If a U.S. Holder makes a mark-to-market election, but does not make
that election for the first taxable year in which the U.S. Holder owns an ADS or
ordinary share and in which we are a PFIC, and if the U.S. Holder had not made a
QEF election for that first such taxable year, the rules set forth in the second
preceding paragraph will apply to any distributions on an ADS or ordinary share
in the year of the mark-to-market election, to any gain recognized on an actual
sale of an ADS or ordinary share in that year and to any gain recognized in that
year pursuant to the mark-to-market election. Unlike the QEF rules, under which
a U.S. Holder is not required to continue to include in income any of our
undistributed earnings in any year we do not satisfy the tests to be a PFIC if
the U.S. Holder made the QEF election in the first taxable year the U.S. Holder
owned our ADSs or ordinary shares and we were a PFIC, the mark-to-market rules
generally continue to apply to a U.S. Holder who makes the mark-to-market
election, even in years we do not satisfy the tests to be a PFIC.

         A U.S. Holder who owns ADSs or ordinary shares during a year we are a
PFIC generally will remain subject to the rules set forth in the third preceding
paragraph for all taxable years if the U.S. Holder has not made a mark-to-market
election, did not make a valid and timely QEF election for the first taxable
year in which the U.S. Holder owns an ADS or ordinary share and in which we are
a PFIC, and did not in a later year while we continue to satisfy the definition
of a PFIC make a QEF election coupled with an election described in the second
preceding paragraph requiring gain or profits to be taxable to the U.S. Holder
as described in the third preceding paragraph. In that event, those rules will
apply to any gains on dispositions of ADSs or ordinary shares and to any "excess
distributions." It is, however, possible for a U.S. Holder to avoid this "once a
PFIC, always a PFIC" result by electing to treat all of the U.S. Holder's


                                       98
<PAGE>


ADSs and ordinary shares as sold for their fair market value as of the last day
of the last taxable year we satisfy the tests to be a PFIC, provided the statute
of limitations has not run for that year. If a gain is recognized on that
constructive sale, the rules set forth in the third preceding paragraph would
apply to that gain.

         A dividend from a foreign corporation that otherwise would qualify for
the 15 percent maximum tax rate prescribed by recently enacted U.S. federal
income tax legislation does not qualify for that rate if the foreign corporation
is a passive foreign investment company in either the taxable year of the
dividend or the preceding taxable year.

         We believe that we will not be a PFIC in 2003. However, there can be no
assurance whether we will be classified as a PFIC in 2003 or thereafter because
the tests for determining PFIC status are applied annually and it is difficult
to make accurate predictions of future income and assets, which are relevant to
this determination. In the event we are classified as a PFIC, we intend to
provide U.S. Holders with the information necessary to report income and gain in
accordance with a QEF election. U.S. HOLDERS ARE URGED TO CONSULT THEIR TAX
ADVISERS ABOUT THE PFIC RULES, INCLUDING THE CONSEQUENCES TO THEM OF MAKING A
QEF OR MARK-TO-MARKET ELECTION WITH RESPECT TO OUR ORDINARY SHARES IN THE EVENT
THAT WE QUALIFY AS A PFIC.

Backup Withholding Tax and Information Reporting Requirements

         U.S. backup withholding tax and information reporting requirements
generally apply to payments to non-corporate holders of ADSs or ordinary shares.
Information reporting will apply to payments of dividends on, and to proceeds
form of the disposition of, ADSs or ordinary shares by a paying agent within the
U.S. to a U.S. Holder, other than an "exempt recipient", including a corporation
and certain other persons that, when required, demonstrate their exempt status.
A paying agent within the U.S. will be required to backup withhold 28% of any
payments of dividends on, and the proceeds from the disposition of, ADSs or
ordinary shares within the U.S. to a U.S. Holder, other than an "exempt
recipient," if the holder fails to furnish its correct taxpayer identification
number or otherwise fails to comply with applicable backup withholding
requirements.

         THE DISCUSSION ABOVE IS NOT INTENDED TO CONSTITUTE A COMPLETE ANALYSIS
OF ALL TAX CONSIDERATIONS APPLICABLE TO AN INVESTMENT IN ADSS OR ORDINARY
SHARES. YOU SHOULD CONSULT YOUR TAX ADVISER CONCERNING THE TAX CONSEQUENCES TO
YOU IN YOUR PARTICULAR SITUATION.

ITEM 10.F         DIVIDENDS AND PAYING AGENTS

         We have not declared or paid, and do not intend to declare or pay any
dividends for the foreseeable future. At the appropriate time in the future when
we are able to declare and pay a dividend, we will appoint a dividend paying
agent.


                                       99
<PAGE>


ITEM 10.G         STATEMENT BY EXPERTS

         The consolidated financial statements of BresaGen Limited as of June
30, 2002 and 2001, and for each of the fiscal years ended June 30, 2002, 2001
and 2000, and the financial statement of CytoGenesis, Inc. as of June 30, 2000
and for the period from inception (June 21, 1999) to June 30, 2000, included in
this registration statement have been audited by KPMG, independent auditors, as
stated in their reports appearing herein, and have been so included in reliance
upon the reports of such firm given upon their authority as experts in
accounting and auditing.

         Acuity Technology Management Pty Ltd, 83 Manning Road, Malvern East,
Victoria, Australia are experts in the area of technology assessments and
valuations. The company has consented to the incorporation by reference of their
reports on the valuation of BresaGen intellectual property.

ITEM 10.H         DOCUMENTS ON DISPLAY

         The documents concerning the Company which are referred to in this
Registration Statement may be inspected at the offices of the Company at 8
Dalgleish Street, Thebarton SA 5031, Australia. Upon effectiveness of this
Registration Statement, we will become subject to the information requirements
of the U.S. Securities Exchange Act of 1934, as amended, and, in accordance
therewith, will be required to file reports, including annual reports on Form
20-F, and other information with the U.S. Securities and Exchange Commission.
These materials, including this Registration Statement and the exhibits thereto,
may be inspected and copied at the Commission's public reference room in
Washington, D.C. Please call the Commission at 1-800-SEC-0330 for further
information on the public reference rooms. As a foreign private issuer, we will
be required to make filings with the Commission by electronic means. Any filings
we make electronically will be available to the public over the Internet at the
Commission's website at http:/www.sec.gov.

ITEM 10.I         SUBSIDIARY INFORMATION

         The following is a list of the Company's subsidiaries as at December
31, 2002:

METROTEC PTY LTD                      Australia                 100% ownership

BRESAGEN INVESTMENTS PTY LTD          Australia                 100% ownership

BRESAGEN TRANSGENICS PTY LTD          Australia                 100% ownership

BRESAGEN, INC.                        USA                       100% ownership


                                       100
<PAGE>


ITEM 11.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         BresaGen has exposure to changes in foreign currency exchange rates and
interest rates. BresaGen neither holds nor issues financial instruments for
trading purposes.

FOREIGN CURRENCY EXCHANGE RATES

         BresaGen conducts operations in two principal currencies: the U.S.
dollar and the Australian dollar. These currencies operate as the functional
currency for BresaGen's U.S. and Australian operations, respectively. Cash is
managed centrally within each of the two countries with net earnings reinvested
locally and working capital requirements met from either existing liquid funds
or, in the case of BresaGen's US operations, through drawdowns from BresaGen
Australia.

         The Company has holdings of foreign currency (principally U.S. dollars)
which are available to offset risks associated with purchase commitments
denominated in foreign currencies. The Company may also enter into forward
exchange contracts to hedge certain purchase commitments denominated in foreign
currencies (principally U.S. dollars). The terms of these commitments are rarely
more than six months. As at June 30, 2002 there was one forward exchange
contract outstanding for A$500,000 (2001: Nil). The unrealized loss at June 30,
2002 was A$2,687 (2001: Nil).

At June 30, 2002, accruals included A$3,000 (2001: A$4,000) of purchase
liabilities payable in foreign currencies.

INTEREST RATES

         BresaGen had one financing arrangement totalling A$290,000 (2001: Nil)
as at June 30, 2002 that included fixed or variable rate debt. The determination
of the type of the liability, whether it is fixed or floating and the applicable
interest rate is not known until the loan is finalised. This loan is in relation
to the construction of the new building and will be finalised when the building
is complete in early 2003.

         BresaGen had no material interest rate derivative instruments
outstanding at June 30, 2002.


                                       101
<PAGE>


ITEM 12.   DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES

ITEM 12.A  DEBT SECURITIES

         Not applicable.

ITEM 12.B  WARRANTS AND RIGHTS

         Not applicable.

ITEM 12.C  OTHER SECURITIES

         Not applicable

ITEM 12.D  AMERICAN DEPOSITARY SHARES

DESCRIPTION OF AMERICAN DEPOSITARY SHARES

         The Bank of New York will act as the depositary bank for the American
Depositary Shares. The Bank of New York's depositary offices are located at 101
Barclay Street, New York, New York, 10286. American Depositary Shares are
frequently referred to as "ADSs" and represent ownership interests in securities
that are on deposit with the depositary bank. ADSs are normally represented by
certificates that are commonly known as "American Depositary Receipts" or
"ADRs." The depositary bank typically appoints a custodian to safekeep the
securities on deposit. In this case, the custodians are Commonwealth Bank of
Australia, National Australia Bank Limited, and Australia office of the
Australia and New Zealand Banking Group Limited.

         We have appointed The Bank of New York as depositary bank pursuant to a
deposit agreement. A copy of the deposit agreement is on file with the SEC under
cover of a Registration Statement on Form F-6. You may obtain a copy of the
deposit agreement from the SEC's Public Reference Room at 450 Fifth Street,
N.W., Washington, D.C. 20549. Please refer to Registration Number 333-13162 when
retrieving such copy.

         We are providing you with a summary description of the ADSs and your
rights as an owner of ADSs. Please remember that summaries by their nature lack
the precision of the information summarized and that a holder's rights and
obligations as an owner of ADSs will be determined by the deposit agreement and
not by this summary. We urge you to review the deposit agreement in its entirety
as well as the form of ADR attached to the deposit agreement.

         Each ADS represents ten Ordinary Shares on deposit with the custodian
bank. An ADS will also represent any other property received by the depositary
bank or the custodian on behalf of the owner of the ADS but that has not been
distributed to the owners of ADSs because of legal restrictions or practical
considerations.

         If you become an owner of ADSs, you will become a party to the deposit
agreement and therefore will be bound to its terms and to the terms of the ADR
that represents your ADSs. The deposit agreement and the ADR specify our rights
and obligations as well as your rights and obligations as owner of ADSs and
those of the depositary bank. As an ADS holder you appoint the depositary bank
to act on your behalf in certain circumstances. The deposit agreement is
governed by New York law. However, our obligations to the holders of Ordinary
Shares will continue to be governed by the laws of the Australia, which are
different from the laws in the United States.



                                       102
<PAGE>


         As an owner of ADSs, you may hold your ADSs either by means of an ADR
registered in your name or through a brokerage or safekeeping account. If you
decide to hold your ADSs through your brokerage or safekeeping account, you must
rely on the procedures of your broker or bank to assert your rights as ADS
owner. Please consult with your broker or bank to determine what those
procedures are. This summary description assumes you have opted to own the ADSs
directly by means of an ADR registered in your name and, as such, we will refer
to you as the "holder." When we refer to "you," we assume the reader owns new
ADSs and will own ADSs at the relevant time.

DIVIDENDS AND DISTRIBUTIONS

         As a holder, you generally have the right to receive the distributions
we make on the securities deposited with the custodian bank. Your receipt of
these distributions may be limited, however, by practical considerations and
legal limitations. Holders will receive such distributions under the terms of
the deposit agreement in proportion to the number of ADSs held as of a specified
record date.

DISTRIBUTIONS OF CASH

         Whenever we make a cash distribution for the securities on deposit with
the custodian, we will notify the depositary bank. Upon receipt of such notice
the depositary bank will arrange for the funds to be converted into U.S. dollars
and for the distribution of the U.S. dollars to the holders.

         The conversion into U.S. dollars will take place only if practicable
and if the U.S. dollars are transferable to the United States. The amounts
distributed to holders will be net of the fees, expenses, taxes and governmental
charges payable by holders under the terms of the deposit agreement. The
depositary will apply the same method for distributing the proceeds of the sale
of any property (such as undistributed rights) held by the custodian in respect
of securities on deposit.

DISTRIBUTIONS OF SHARES

         Whenever we make a stock dividend of Ordinary Shares for the securities
on deposit with the custodian, we will notify the depositary bank. Upon receipt
of such notice, the depositary bank will either distribute to holders new ADSs
representing the Ordinary Shares deposited or modify the ADS to Ordinary Shares
ratio, in which case each ADS you hold will represent rights and interests in
the additional Ordinary Shares so deposited. Only whole new ADSs will be
distributed. Fractional entitlements will be sold and the proceeds of such sale
will be distributed as in the case of a cash distribution.

         The distribution of new ADSs or the modification of the ADS-to-Share
ratio upon a distribution of Ordinary Shares will be made net of the fees,
expenses, taxes and governmental charges payable by holders under the terms of
the deposit agreement. In order to pay such taxes or governmental charges, the
depositary bank may sell all or a portion of the new Ordinary Shares so
distributed.

         No such distribution of new ADSs will be made if it would violate a law
(e.g., the U.S. securities laws) or if it is not operationally practicable. If
the depositary bank does not distribute new ADSs as described above, it will use
its best efforts to sell the Ordinary Shares received and will distribute the
proceeds of the sale as in the case of a distribution of cash.

DISTRIBUTIONS OF RIGHTS

         Whenever we intend to distribute rights to purchase additional Ordinary
Shares, we will give prior notice to the depositary bank and we will assist the
depositary bank in determining whether it is lawful and reasonably practicable
to distribute rights to purchase additional ADSs to holders.

         The depositary bank will establish procedures to distribute rights to
purchase additional ADSs to holders and to enable such holders to exercise such
rights if it is lawful and reasonably practicable to make the rights available
to holders of ADSs, and if we provide all of the documentation contemplated in
the


                                      103
<PAGE>


deposit agreement (such as opinions to address the lawfulness of the
transaction). You may have to pay fees, expenses, taxes and other governmental
charges to subscribe for the new ADSs upon the exercise of your rights. The
depositary bank is not obligated to establish procedures to facilitate the
distribution and exercise by holders of rights to purchase new Ordinary Shares
directly rather than new ADSs.

         The depositary bank will not distribute the rights to you if:

         o    We do not request that the rights be distributed to you or we ask
              that the rights not be distributed to you; or

         o    We fail to deliver satisfactory documents to the depositary bank;
              or

         o    It is not reasonably practicable to distribute the rights.

         The depositary bank will sell the rights that are not exercised or not
distributed if such sale is lawful and reasonably practicable. The proceeds of
such sale will be distributed to holders as in the case of a cash distribution.
If the depositary bank is unable to sell the rights, it will allow the rights to
lapse.

ELECTIVE DISTRIBUTIONS

         Whenever we intend to distribute a dividend payable at the election of
shareholders either in cash or in additional shares, we will give prior notice
thereof to the depositary bank and will indicate whether we wish the elective
distribution to be made available to you. In such case, we will assist the
depositary bank in determining whether such distribution is lawful and
reasonably practical.

         The depositary bank will make the election available to you only if it
is reasonably practical and if we have provided all of the documentation
contemplated in the deposit agreement. In such case, the depositary bank will
establish procedures to enable you to elect to receive either cash or additional
ADSs, in each case as described in the deposit agreement.

         If the election is not made available to you, you will receive either
cash or additional ADSs, depending on what a shareholder in Australia would
receive for failing to make an election, as more fully described in the deposit
agreement.

OTHER DISTRIBUTIONS

         Whenever we intend to distribute property other than cash, Ordinary
Shares or rights to purchase additional Ordinary Shares, we will notify the
depositary bank in advance and will indicate whether we wish such distribution
to be made to you. If so, we will assist the depositary bank in determining
whether such distribution to holders is lawful and reasonably practicable.

         If it is reasonably practicable to distribute such property to you and
if we provide all of the documentation contemplated in the deposit agreement,
the depositary bank will distribute the property to the holders in a manner it
deems practicable.

         The distribution will be made net of fees, expenses, taxes and
governmental charges payable by holders under the terms of the deposit
agreement. In order to pay such taxes and governmental charges, the depositary
bank may sell all or a portion of the property received.

         The depositary bank will not distribute the property to you and will
sell the property if:

         o    We do not request that the property be distributed to you or if we
              ask that the property not be distributed to you; or

         o    We do not deliver satisfactory documents to the depositary bank;
              or


                                      104

<PAGE>

         o    The depositary bank determines that all or a portion of the
              distribution to you is not reasonably practicable.

         The proceeds of such a sale will be distributed to holders as in the
case of a cash distribution.

REDEMPTION

         Whenever we decide to redeem any of the securities on deposit with the
custodian, we will notify the depositary bank. If it is reasonably practicable
and if we provide all of the documentation contemplated in the deposit
agreement, the depositary bank will mail notice of the redemption to the
holders.

         The custodian will be instructed to surrender the shares being redeemed
against payment of the applicable redemption price. The depositary bank will
convert the redemption funds received into U.S. dollars upon the terms of the
deposit agreement and will establish procedures to enable holders to receive the
net proceeds from the redemption upon surrender of their ADSs to the depositary
bank. You may have to pay fees, expenses, taxes and other governmental charges
upon the redemption of your ADSs. If less than all ADSs are being redeemed, the
ADSs to be retired will be selected by lot or on a pro rata basis, as the
depositary bank may determine.

CHANGES AFFECTING ORDINARY SHARES

         The Ordinary Shares held on deposit for your ADSs may change from time
to time. For example, there may be a change in nominal or par value, a split-up,
cancellation, consolidation or classification of such Ordinary Shares or a
recapitalization, reorganization, merger, consolidation or sale of assets.

         If any such change were to occur, your ADSs would, to the extent
permitted by law, represent the right to receive the property received or
exchanged in respect of the Ordinary Shares held on deposit. The depositary bank
may in such circumstances deliver new ADSs to you or call for the exchange of
your existing ADSs for new ADSs. If the depositary bank may not lawfully
distribute such property to you, the depositary bank may sell such property and
distribute the net proceeds to you as in the case of a cash distribution.

ISSUANCE OF ADSS UPON DEPOSIT OF ORDINARY SHARES

         The depositary bank may create ADSs on your behalf if you or your
broker deposit Ordinary Shares with the custodian. The depositary bank will
deliver these ADSs to the person you indicate only after you pay any applicable
issuance fees and any charges and taxes payable for the transfer of the Ordinary
Shares to the custodian.

         The issuance of ADSs may be delayed until the depositary bank or the
custodian receives confirmation rights, if any, with respect to such Ordinary
Shares have been validly waived or exercised.

WITHDRAWAL OF SHARES UPON CANCELLATION OF ADSS

         As a holder, you will be entitled to present your ADSs to the
depositary bank for cancellation and then receive the underlying Ordinary Shares
at the custodian's offices. In order to withdraw the Ordinary Shares represented
by your ADSs, you will be required to pay to the depositary the fees for
cancellation of ADSs and any charges and taxes payable upon the transfer of the
Ordinary Shares being withdrawn. You assume the risk for delivery of all funds
and securities upon withdrawal. Once canceled, the ADSs will not have any rights
under the deposit agreement.

         If you hold an ADR registered in your name, the depositary bank may ask
you to provide proof of identity and genuineness of any signature and certain
other documents as the depositary bank may deem appropriate before it will
cancel your ADSs. The withdrawal of the Ordinary Shares represented by your ADSs
may be delayed until the depositary bank receives satisfactory evidence of
compliance with all


                                      105

<PAGE>


applicable laws and regulations. Please keep in mind that the depositary bank
will only accept ADSs for cancellation that represent a whole number of
securities on deposit.

         You will have the right to withdraw the securities represented by your
ADSs at any time except for:

         o    Temporary delays that may arise because (i) the transfer books for
              the Ordinary Shares or ADSs are closed, or (ii) Ordinary Shares
              are immobilized on account of a shareholders' meeting or a payment
              of dividends.

         o    Obligations to pay fees, taxes and similar charges.

         o    Restrictions imposed because of laws or regulations applicable to
              ADSs or the withdrawal of securities on deposit.

         The deposit agreement may not be modified to impair your right to
withdraw the securities represented by your ADSs except to comply with mandatory
provisions of law.

VOTING RIGHTS

         As a holder, you generally have the right under the deposit agreement
to instruct the depositary bank to exercise the voting rights for the Ordinary
Shares represented by your ADSs. The voting rights of holders of Ordinary Shares
are described in Item 10.A, "Share Capital."

         At our request, the depositary bank will mail to you any notice of
shareholders' meeting received from us together with information explaining how
to instruct the depositary bank to exercise the voting rights of the securities
represented by ADSs.

         If the depositary bank timely receives voting instructions from a
holder of ADSs, it will endeavor to vote the securities represented by the
holder's ADSs in accordance with such voting instructions.

         Please note that the ability of the depositary bank to carry out voting
instructions may be limited by practical and legal limitations and the terms of
the securities on deposit. We cannot assure you that you will receive voting
materials in time to enable you to return voting instructions to the depositary
bank in a timely manner. Securities for which no voting instructions have been
received will not be voted.

FEES AND CHARGES

         As an ADS holder, you will be required to pay the following service
fees to the depositary bank:

              Service                                  Fees

         o    Issuance of ADSs                   Up to 5(cent)per ADS issued

         o    Cancellation of ADSs               Up to 5(cent)per ADS canceled

         o    Exercise of rights to purchase     Up to 5(cent)per ADS issued
              additional ADSs

         o    Distribution of cash upon sale     Up to 2(cent)per ADS held
              of rights and other entitlements

As an ADS holder you will also be responsible to pay certain fees and expenses
incurred by the depositary bank and certain taxes and governmental charges such
as:

         o    Fees for the transfer and registration of Ordinary Shares (i.e.
              upon deposit and withdrawal of class Ordinary Shares).


                                      106


<PAGE>


         o    Expenses incurred for converting foreign currency into U.S.
              dollars.

         o    Expenses for cable, telex and fax transmissions and for delivery
              of securities.

         o    Taxes and duties upon the transfer of securities (i.e. when
              Ordinary Shares are deposited or withdrawn from deposit).

         We have agreed to pay certain other charges and expenses of the
depositary bank. Note that the fees and charges you may be required to pay may
vary over time and may be changed by us and by the depositary bank. You will
receive prior notice of such changes.

AMENDMENTS AND TERMINATION

         We may agree with the depositary bank to modify the deposit agreement
at any time without your consent. We undertake to give holders 90 days' prior
notice of any modifications that would prejudice any of their substantial rights
under the deposit agreement (except in very limited circumstances enumerated in
the deposit agreement).

         You will be bound by the modifications to the deposit agreement if you
continue to hold your ADSs after the modifications to the deposit agreement
become effective. The deposit agreement cannot be amended to prevent you from
withdrawing the Ordinary Shares represented by your ADSs (except as permitted by
law).

         We have the right to direct the depositary bank to terminate the
deposit agreement. Similarly, the depositary bank may in certain circumstances
on its own initiative terminate the deposit agreement. In either case, the
depositary bank must give notice to the holders at least 90 days before
termination.

         Upon termination, the following will occur under the deposit agreement:

         o    for a period of six months after termination, you will be able to
              request the cancellation of your ADSs and the withdrawal of the
              Ordinary Shares represented by your ADSs and the delivery of all
              other property held by the depositary bank in respect of those
              Ordinary Shares on the same terms as prior to the termination.
              During such six months' period the depositary bank will continue
              to collect all distributions received on the Ordinary Shares on
              deposit (i.e., dividends) but will not distribute any such
              property to you until you request the cancellation of your ADSs.

         o    After the expiration of such six months' period, the depositary
              bank may sell the securities held on deposit. The depositary bank
              will hold the proceeds from such sale and any other funds then
              held for the holders of ADSs in a non-interest bearing account. At
              that point, the depositary bank will have no further obligations
              to holders other than to account for the funds then held for the
              holders of ADSs still outstanding.

BOOKS OF DEPOSITARY

         The depositary bank will maintain ADS holder records at its depositary
office. You may inspect such records at such office during regular business
hours but solely for the purpose of communicating with other holders in the
interest of business matters relating to the ADSs and the deposit agreement.

         The depositary bank will maintain in New York facilities to record and
process the issuance, cancellation, combination, split-up and transfer of ADRs.
These facilities may be closed from time to time, to the extent not prohibited
by law.


                                      107

<PAGE>


LIMITATIONS ON OBLIGATIONS AND LIABILITIES

         The deposit agreement limits our obligations and the depositary bank's
obligations to you. Please note the following:

         o    We and the depositary bank are obligated only to take the actions
              specifically stated in the depositary agreement without negligence
              or bad faith.

         o    The depositary bank disclaims any liability for any failure to
              carry out voting instructions, for any manner in which a vote is
              cast or for the effect of any vote, provided it acts in good faith
              and in accordance with the terms of the deposit agreement.

         o    The depositary bank disclaims any liability for any failure to
              determine the lawfulness or practicality of any action, for the
              content of any document forwarded to you on our behalf or for the
              accuracy of any translation of such a document, for the investment
              risks associated with investing in Ordinary Shares, for the
              validity or worth of the Ordinary Shares, for any tax consequences
              that result from the ownership of ADSs, for the credit worthiness
              of any third party, for allowing any rights to lapse under the
              terms of the deposit agreement, for the timeliness of any of our
              notices or for our failure to give notice.

         o    We and the depositary bank will not be obligated to perform any
              act that is inconsistent with the terms of the deposit agreement.

         o    We and the depositary bank disclaim any liability if we are
              prevented or forbidden from acting on account of any law or
              regulation, any provision of our Constitution, any provision of
              any securities on deposit or by reason of any act of God or war or
              other circumstances beyond our control.

         o    We and the depositary bank disclaim any liability by reason of any
              exercise of, or failure to exercise, any discretion provided for
              the deposit agreement or in our Constitution or in any provisions
              of securities on deposit.

         o    We and the depositary bank further disclaim any liability for any
              action or inaction in reliance on the advice or information
              received from legal counsel, accountants, any person presenting
              Shares for deposit, any holder of ADSs or authorized
              representative thereof, or any other person believed by either of
              us in good faith to be competent to give such advice or
              information.

         o    We and the depositary bank also disclaim liability for the
              inability by a holder to benefit from any distribution, offering,
              right or other benefit which is made available to holders Ordinary
              Shares but is not, under the terms of the deposit agreement, made
              available to you.

         o    We and the depositary bank may rely without any liability upon any
              written notice, request or other document believed to be genuine
              and to have been signed or presented by the proper parties.

PRE-RELEASE TRANSACTIONS

         The depositary bank may, in certain circumstances, issue ADSs before
receiving a deposit of Ordinary Shares or release Ordinary Shares before
receiving ADSs. These transactions are commonly referred to as "pre-release
transactions." The deposit agreement limits the aggregate size of pre-release
transactions and imposes a number of conditions on such transactions (i.e., the
need to receive collateral, the type of collateral required, the representations
required from brokers, etc.). The depositary bank may retain the compensation
received from the pre-release transactions. Pre-release transactions are
required to be fully collateralized, in accordance with the depositary bank's
standard credit procedures.


                                      108

<PAGE>


TAXES

         You will be responsible for the taxes and other governmental charges
payable on the ADSs and the securities represented by the ADSs. We, the
depositary bank and the custodian may deduct from any distribution the taxes and
governmental charges payable by holders and may sell any and all property on
deposit to pay the taxes and governmental charges payable by holders. You will
be liable for any deficiency if the sale proceeds do not cover the taxes that
are due.

         The depositary bank may refuse to issue ADSs, to deliver, transfer,
split and combine ADRs or to release securities on deposit until all taxes and
charges are paid by the applicable holder. The depositary bank and the custodian
may take reasonable administrative actions to obtain tax refunds and reduced tax
withholding for any distributions on your behalf. However, you may be required
to provide to the depositary bank and to the custodian proof of taxpayer status
and residence and such other information as the depositary bank and the
custodian may require to fulfill legal obligations. You are required to
indemnify us, the depositary bank and the custodian for any claims with respect
to taxes based on any tax benefit obtained for you.

FOREIGN CURRENCY CONVERSION

         The depositary bank will arrange for the conversion of all foreign
currency received into U.S. dollars if such conversion is practical, and it will
distribute the U.S. dollars in accordance with the terms of the deposit
agreement. You may have to pay fees and expenses incurred in converting foreign
currency, such as fees and expenses incurred in complying with currency exchange
controls and other governmental requirements.

         If the conversion of foreign currency is not practical or lawful, or if
any required approvals are denied or not obtainable at a reasonable cost or
within a reasonable period, the depositary bank may take the following actions
in its discretion:

         o    Convert the foreign currency to the extent practical and lawful
              and distribute the U.S. dollars to the holders for whom the
              conversion and distribution is lawful and practical.

         o    Distribute the foreign currency to holders for whom the
              distribution is lawful and practical.

Hold the foreign currency (without liability for interest) for the applicable
holders.


                                      109

<PAGE>




                                     PART II

ITEM 13. DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES

         Not applicable.

ITEM 14.  MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF
          PROCEEDS

         Not applicable.

ITEM 15.  [RESERVED]

ITEM 16.  [RESERVED]


                                      110
<PAGE>


                                    PART III

ITEM 17.  FINANCIAL STATEMENTS

The Company has responded to Item 18 in lieu of responding to this Item.

ITEM 18. FINANCIAL STATEMENTS

Refer to page F1 for an index of all Financial Statements

ITEM 19.  EXHIBITS

1.1      Constitution of the Registrant.

2.1      Deposit Agreement, dated as of February 26, 2001, by and among BresaGen
         Limited, The Bank of New York, as Depositary, and the Owners and
         Holders of American Depositary Receipts (such agreement is incorporated
         herein by reference to the Registration Statement on Form F-6 relating
         to the ADSs (File No. 333-13162) filed with the Commission on February
         9, 2001).

3.1      Consulting Agreement between BresaGen, Inc. and John Kucharczyk,
         effective May 1, 2000.

10.1     Consent of KPMG

10.2     Consent of Acuity Management Pty Ltd

SIGNATURES

Pursuant to the requirements of Section 12 of the Securities Exchange Act of
1934, the registrant certifies that it meets all of the requirements for filing
on Form 20-F and has duly caused this registration statement to be signed on its
behalf by the undersigned, thereunto duly authorized.

                                      BRESAGEN LIMITED


                                      By: /s/Linton W. P. Burns
                                          --------------------------------------
Dated: August 26, 2003                    Name:  Linton W. P. Burns
                                          Title: CFO/Company Secretary


                                      111
<PAGE>
                          INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>

                                                                                                             PAGE
BRESAGEN LIMITED - ANNUAL FINANCIAL REPORT
<S>                                                                                                        <C>
Independent Auditors' Report                                                                                   F2
Statements of Financial Performance for the years ended June 30, 2002, 2001 and 2000                           F3
Statements of Financial Position as at June 30, 2002 and 2001                                                  F4
Statements of Cash Flows for the years ended June 30, 2002, 2001 and 2000                                      F5
Notes to the Financial Statements                                                                          F6-F50

BRESAGEN LIMITED - UNAUDITED INTERIM FINANCIAL REPORT
Unaudited Statements of Financial Performance for the six month periods ended
December 31, F51 2002 and 2001 Unaudited Statement of Financial Position as at
December 31, 2002 F52 Unaudited Statements of Cash Flows for the six month
periods ended December 31, 2002 and 2001 F53 Unaudited Notes to the Financial
Statements F54-F64


CYTOGENESIS INC FINANCIAL REPORT AS OF AND FOR THE PERIOD FROM INCEPTION TO JUNE 30, 2000
Independent Auditors' Report                                                                                  F65
Statement of Operations                                                                                       F66
Statement of Stockholders' Equity                                                                             F67
Statement of Cash Flows                                                                                       F68
Notes to the Financial Statements                                                                          F69-71


CYTOGENESIS INC UNAUDITED QUARTERLY FINANCIAL REPORT FOR THE PERIOD SEPTEMBER 30, 2000 AND
1999.
Unaudited Balance Sheet as at September 30, 2000                                                              F72
Unaudited Statement of Operations for the three month periods ended September 30, 2000 and                    F73
1999
Unaudited Statement of Cash Flows for the three month periods ended September 30, 2000 and                    F74
1999
Unaudited Notes to the Financial Statements                                                                   F75

</TABLE>

                                      F-1
<PAGE>

                          INDEPENDENT AUDITORS' REPORT

                     TO THE SHAREHOLDERS OF BRESAGEN LIMITED


We have audited the accompanying consolidated statements of financial position
of BresaGen Limited and its controlled entities as of June 30, 2002 and 2001,
and the related consolidated statements of financial performance and cash flows
for each of the years in the three-year period ended June 30, 2002, all
expressed in Australian dollars. 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 audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of BresaGen Limited
and its controlled entities at June 30, 2002 and 2001, and the consolidated
results of their operations and cash flows for each of the years in the
three-year period ended June 30, 2002, in conformity with accounting principles
generally accepted in Australia.

Accounting principles generally accepted in Australia vary in certain
significant respects from accounting principles generally accepted in the United
States of America. The application of generally accepted accounting principles
in the United States of America would have affected the determination of
consolidated net loss for the periods ended June 30, 2002 and 2001, and the
determination of consolidated shareholders' equity at June 30, 2002 and June 30,
2001, to the extent summarized in note 31 to the consolidated financial
statements.

KPMG

9 September 2002

Adelaide, AUSTRALIA


                                      F-2
<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                CONSOLIDATED STATEMENTS OF FINANCIAL PERFORMANCE

                FOR THE YEARS ENDED JUNE 30, 2002, 2001 AND 2000



<TABLE>
<CAPTION>


                                                          2002            2001          2000
                                              NOTE      A$'000          A$'000        A$'000

<S>                                              <C>   <C>              <C>           <C>
Sales Revenue                                    2       1,473           1,187           909
Research & development income
- Contract research income                       2         747             817           609
- Government grants                              2       2,105           1,985           618
- Fee income                                     2         510             461             -
Interest income                                  2         964           1,296           677
Discount on long term loans                      2         247               -             -
Other revenue from ordinary activities           2           3              25            18
                                                    ------------- --------------- -------------

Total revenue                                            6,049           5,771         2,831

Cost of sales
- Recurring expenditure                                    555             639           488
- Stock and WIP write off                                  267               -             -
Research & development Expenditure
- Contract research expenditure                            756             843           630
- Government grants                                      4,408           3,945         1,010
- Other research expenditure                             4,982           3,238         2,009
- Write off of intangibles                               2,583               -
Selling & marketing                                        615             412           260
Administration                                           3,744           3,190         1,776
                                                    ------------- --------------- -------------
Loss from ordinary activities before
related income tax expense                             (11,861)         (6,496)       (3,342)
                                                    ------------- --------------- -------------

Income tax relating to ordinary
activities                                       3            -               -             -

                                                    ------------- --------------- -------------
LOSS FROM ORDINARY ACTIVITIES AFTER
RELATED INCOME TAX EXPENSE                             (11,861)         (6,496)       (3,342)
                                                    ------------- --------------- -------------

LOSS ATTRIBUTABLE TO MEMBERS OF THE
PARENT ENTITY                                          (11,861)         (6,496)       (3,342)
                                                    ------------- --------------- -------------

Basic and diluted loss per share
Australian cents                                25           22              14            11
                                                    ------------- --------------- -------------
</TABLE>

The statements of financial performance are to be read in conjunction with the
notes to the financial statements set out on pages F6 to F50


                                      F-3
<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                  CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

                          AS AT JUNE 30, 2002 AND 2001





                                                     2002          2001
                                       NOTE        A$'000        A$'000

CURRENT ASSETS
Cash                                    4          16,226        25,833
Receivables                             5           1,001           848
Inventories                             6             181            76
                                              -------------- -------------

TOTAL CURRENT ASSETS                               17,408        26,757
                                              -------------- -------------

NON-CURRENT ASSETS
Receivables                             7             145           219
Property, Plant and Equipment           8           2,803           816
Intangible assets                       9          14,116        16,940
                                              -------------- -------------

TOTAL NON-CURRENT ASSETS                           17,064        17,975
                                              -------------- -------------

TOTAL ASSETS                                       34,472        44,732
                                              -------------- -------------

CURRENT LIABILITIES
Payables                                10          1,657           891
Interest-bearing liabilities            11              5             -
Provisions                              12            597           537
                                              -------------- -------------

TOTAL CURRENT LIABILITIES                           2,259         1,428
                                              -------------- -------------

NON-CURRENT LIABILITIES
Interest-bearing liabilities            11            285             -
Non Interest-bearing liabilities        13              5             2
Provisions                              12             57            71
                                              -------------- -------------

TOTAL NON-CURRENT LIABILITIES                         347            73
                                              -------------- -------------

TOTAL LIABILITIES                                   2,606         1,501
                                              -------------- -------------

NET ASSETS                                         31,866        43,231
                                              -------------- -------------

EQUITY
Contributed Equity                      14         61,048        60,552
Reserves                                15            234           234
Accumulated Losses                      16        (29,416)      (17,555)
                                              -------------- -------------

TOTAL EQUITY                                       31,866        43,231
                                              -------------- -------------

The statements of financial position are to be read in conjunction with the
notes to the financial statements set out on pages F6 to F50

                                      F-4
<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                FOR THE YEARS ENDED JUNE 30, 2002, 2001 AND 2000




<TABLE>
<CAPTION>

                                                                       2002          2001         2000
                                                        NOTE         A$'000        A$'000       A$'000
CASH FLOWS FROM OPERATING ACTIVITIES
<S>                                                   <C>            <C>           <C>          <C>
Cash receipts in the course of operations                             5,857         4,330        2,291
Cash payments in the course of operations                           (14,801)      (12,556)      (6,078)
Interest received                                                       974         1,293          587
                                                              ---------------- ------------- ------------

NET CASH USED IN OPERATING ACTIVITIES                 26(ii)         (7,970)       (6,933)      (3,200)
                                                              ---------------- ------------- ------------

CASH FLOWS FROM INVESTING ACTIVITIES
Proceeds from sale of non-current assets                                  -            16           18
Payments for property, plant and equipment                           (2,205)         (569)        (385)
Payments for commercial bills & term deposits                             -              -      (4,000)
Redemption of commercial bills & term deposits                                      4,000           92
Loans repaid by other entities                                          100              -            -
Loan to associated entities                                            (239)         (209)          (1)
Proceeds from acquisition of controlled entity                            -         1,590            -
                                                              ---------------- ------------- ------------
NET CASH PROVIDED BY/(USED IN) INVESTING ACTIVITIES
                                                                    (2,344)         4,828       (4,276)
                                                              ---------------- ------------- ------------

CASH FLOWS FROM FINANCING ACTIVITIES
Payments for capital raising                                              -          (612)      (1,264)
Proceeds from capital raising                                           437        17,337       18,873
Proceeds from borrowings                                                290             -             -
Lease payments                                                            -          (20)          (35)
                                                              ---------------- ------------- ------------

NET CASH PROVIDED BY FINANCING ACTIVITIES                               727        16,705       17,574
                                                              ---------------- ------------- ------------

NET INCREASE/(DECREASE) IN CASH HELD                                 (9,587)       14,600       10,098

CASH AT BEGINNING OF THE FINANCIAL YEAR                              25,833        11,216        1,118

EFFECTS OF EXCHANGE RATE FLUCTUATIONS ON THE
BALANCES OF CASH HELD IN FOREIGN CURRENCIES                            (20)            17            -
                                                              ---------------- ------------- ------------

CASH AT END OF THE FINANCIAL YEAR                      26(i)         16,226        25,833       11,216
                                                              ---------------- ------------- ------------
</TABLE>

    The statements of cash flows are to be read in conjunction with the notes
             to the financial statements set out on pages F6 to F50

                                      F-5
<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002


1.       STATEMENT OF SIGNIFICANT ACCOUNTING POLICIES

The significant policies which have been adopted in the preparation of the
financial report are:

(A)      BASIS OF PREPARATION

         The financial report is a general purpose financial report which has
         been prepared in accordance with Accounting Standards, Urgent Issues
         Group Consensus Views, other authoritative pronouncements of the
         Australian Accounting Standards Board and the Corporations Act 2001.

         It has been prepared on the basis of historical costs and, except where
         stated, does not take into account changing money values or current
         valuations of non-current assets. These accounting policies have been
         consistently applied by each entity in the consolidated entity, and
         except where there is a change in accounting policy, are consistent
         with those of the previous year.

         GOING CONCERN

         The consolidated entity has incurred a loss during the year of $11.9m
         (2001: $6.5m) and has cash on hand at June 30, 2002 of $16.2m compared
         to $25.8m as at June 30, 2001. Forecast operating cash flows indicate
         that cash reserves are sufficient to fund current operations until late
         2003, or if significant restructuring of current activities is
         undertaken, until at least June 30, 2004.

         The accounts have been prepared on a basis of going concern, which
         contemplates continuity of business activities and the realisation of
         assets and settlement of liabilities in the ordinary course of
         business. The directors believe this to be appropriate and are
         exploring further options to raise additional capital, arrange debt
         financing or further conserve cash reserves through future
         restructuring.

         RECOVERABLE AMOUNT OF NON-CURRENT ASSETS

         The carrying amounts of all non-current assets are reviewed at least
         annually to determine whether they are in excess of their recoverable
         amount. If the carrying amount of a non-current asset exceeds the
         recoverable amount, the asset is written down to the lower value. The
         write-down is expensed in the reporting period in which it occurs. In
         assessing recoverable amounts the relevant cash flows have not been
         discounted to their present value, except where specifically stated.

(B)      CHANGE IN ACCOUNTING POLICY

         SEGMENT REPORTING

         The consolidated entity has applied the revised AASB 1005 Segment
         Reporting (issued in August 2000) for the first time from July 1, 2001.

         Individual business segments have been identified on the basis of
         grouping individual business units subject to similar risks and
         returns. The new segments reported are: cell therapy, protein
         pharmaceuticals and reproductive biotechnology.

         Comparative information has been restated for the changes in definition
         of segment revenues and results. The financial effect of the
         reclassification on the consolidated entity was a decrease in total
         comparative segment revenues of $1,321,000 and a decrease in total
         comparative segment loss of $2,281,000. These changes only affect the
         disclosures in Note 30 and do not impact the statement of financial
         performance or statement of financial position.

         EARNINGS PER SHARE

         The consolidated entity has adopted AASB 1027 Earnings per Share
         (issued June 2001) for the first time from July 1, 2001. The
         application of this standard has not altered the result of the
         calculation of either basic or diluted earnings per share for the
         consolidated entity for the current or prior financial year.

                                       F-6
<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002


(C)      PRINCIPLES OF CONSOLIDATION

         Controlled entities
         The financial statements of controlled entities are included from the
         date control commences until the date control ceases.

         Associates
         Associates are those entities, other than partnerships, over which the
         consolidated entity exercises significant influence and which are not
         intended for sale in the near future.

         In the consolidated financial statements investments in associates are
         accounted for using equity accounting principles. Investments in
         associates are carried at the lower of the equity accounted amount and
         recoverable amount. The consolidated entity's equity accounted share of
         the associates' net profit or loss is recognized in the consolidated
         statement of financial performance from the date significant influence
         commences until the date significant influence ceases. Other movements
         in reserves are recognized directly in consolidated reserves.

         Transactions eliminated on consolidation
         Unrealized gains and losses and inter-entity balances resulting from
         transactions with or between controlled entities are eliminated in full
         on consolidation.

(D)      OPERATING REVENUE

         Revenues are recognized at fair value of the consideration received net
         of the amount of goods and services tax (GST).

         Sales revenue comprises revenue earned (net of returns, discounts and
         allowances) from the sale of the Company's protein pharmaceutical
         products. Sales revenue is recognized on despatch of the goods from
         BresaGen's premises, which as per the conditions of sale, is when title
         and risks and rewards of the goods are transferred to the purchaser.

         Interest revenue is recognized as it accrues, taking into account the
         effective yield on the financial instrument.

         Fee income and milestone payments derived from research and development
         contracts are recognized as earned upon the occurrence of
         contract-specified events, where those events measure a stage of
         progress toward completion under a long term contract. Fee income and
         milestone payments earned are non refundable.

         Contract research income and government research and development grant
         income is recognized as and when the relevant research expenditure is
         incurred, as per the conditions of the agreements, the Company is only
         entitled to receive income once the relevant expenditure is incurred.
         When the Company receives income in advance of incurring the relevant
         expenditure, it is treated as deferred income (Note 10) as the Company
         does not control the income until the relevant expenditure has been
         incurred.

(E)      GOODS AND SERVICES TAX

         Revenues, expenses and assets are recognized net of the amount of goods
         and services tax (GST), except where the amount of GST incurred is not
         recoverable from the Australian Tax Office (ATO). In these
         circumstances the GST is recognized as part of the cost of acquisition
         of the asset or as part of an item of the expense.

         Receivables and payables are stated with the amount of GST included.

         The net amount of GST recoverable from, or payable to, the ATO is
         included as a current asset or liability in the statement of financial
         position.

                                       F-7
<PAGE>
                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002


1.       STATEMENT OF SIGNIFICANT ACCOUNTING POLICIES (CONT'D)

(E)      GOODS AND SERVICES TAX (CONT'D)

         Cash flows are included in the statement of cash flows on a gross
         basis. The GST components of cash flows arising from investing and
         financing activities which are recoverable from, or payable to, the ATO
         are classified as operating cash flows.

(F)      FOREIGN CURRENCY

         Transactions

         Foreign currency transactions are translated to Australian currency at
         the rates of exchange ruling at the dates of the transactions. Amounts
         receivable and payable in foreign currencies at balance date are
         translated at the rate of exchange ruling on that date.

         Exchange differences relating to amounts payable and receivable in
         foreign currencies are brought to account in the statement of financial
         performance as exchange gains or losses, in the financial year in which
         the exchange rates change.

         Translation of controlled foreign entities
         The assets and liabilities of foreign operations that are integrated
         are translated using the temporal method. Monetary assets and
         liabilities are translated into Australian currency at rates of
         exchange current at balance date, while non-monetary items and revenue
         and expense items are translated at exchange rates current when the
         transactions occurred. Exchange differences arising on translation are
         brought to account in the statement of financial performance.

         Hedges
         The net amount payable under forward foreign exchange contracts and the
         associated deferred gains or losses are recorded on the statement of
         financial position from the date of inception of the hedge transaction.
         The net receivable or payables are revalued using the foreign currency
         current at reporting date.


(G)      RESEARCH AND DEVELOPMENT COSTS

         Internally generated research and development costs are expensed as
         incurred.

(H)      TAXATION

         The consolidated entity adopts the liability method of tax effect
         accounting.

         Income tax expense is calculated on operating profit adjusted for
         permanent differences between taxable and accounting income. The tax
         effect of timing differences which arise from items being brought to
         account in different periods for income tax and accounting purposes, is
         carried forward in the balance sheet as a future income tax benefit or
         a deferred tax liability.

         Future income tax benefits are not brought to account unless
         realisation of the asset is assured beyond reasonable doubt. Where
         losses are incurred, future income tax benefits relating to tax losses
         are only brought to account when their realisation is virtually
         certain. The tax effect of capital losses is not recorded unless
         realisation is virtually certain.

(I)      RECEIVABLES

         Trade debtors are carried at amounts due. The collectibility of debts
         is assessed at balance date and specific provision is made for any
         doubtful accounts.

                                       F-8
<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002



1.       STATEMENT OF SIGNIFICANT ACCOUNTING POLICIES (CONT'D)

(J)      INVESTMENTS

         Associated Companies
         In the consolidated financial statements investments in associates are
         accounted for using equity accounting principles disclosed in 1(c).

(K)      INVENTORIES

         Inventories are carried at the lower of cost and net realisable value.

         Cost is based on the first-in first-out principle and includes
         expenditure incurred in acquiring the inventories and bringing them to
         their existing condition and location. In the case of manufactured
         inventories, cost includes an appropriate share of both variable and
         fixed costs. Fixed costs have been allocated on the basis of normal
         operating capacity.

         Net realisable value is determined on the basis of the entity's normal
         selling pattern. Expenses of marketing, selling and distribution to
         customers are estimated and are deducted to establish net realisable
         value.

(L)      PROPERTY, PLANT AND EQUIPMENT

         Acquisition

         Items of property, plant and equipment are recorded at cost, and
         depreciated as outlined below.

         Depreciation and Amortization

         Items of plant and equipment, including leasehold improvements, are
         depreciated/amortized over their estimated useful lives ranging from 3
         to 15 years using either the straight line or reducing balance method.
         Assets are depreciated or amortized from the date of acquisition and up
         to the date of disposal.

         Capital Work-In-Progress

         External costs incurred to date in the construction of the consolidated
         entity's new building facility have been capitalized and recorded as
         capital work in progress.

         Depreciation of the assets will commence once construction of the asset
         is complete and ready for use.

         Operating leases

         Payments made under operating leases are charged against profits in
         equal instalments over the accounting periods covered by the lease
         term, except where an alternative basis is more representative of the
         pattern of benefits to be derived from the leased property.


(M)      INTANGIBLES

         Intellectual property represents acquired biotechnological research and
         development and is carried at cost. In accordance with UIG Abstract 44,
         Acquisition of in-process research and development, acquired in-process
         research and development is recorded as an intangible asset when it is
         expected beyond reasonable doubt that it will lead to commercialisation
         and generate future economic benefit. This UIG will be applied to
         reporting periods ending on or after July 1, 2001. The application of
         this UIG has not impacted the results of the Company for the current
         reporting period.


                                      F-9


<PAGE>



1.       STATEMENT OF SIGNIFICANT ACCOUNTING POLICIES (CONT'D)

(M)      INTANGIBLES (CONT'D)

         Commercialized intellectual property that is generating revenue is
         amortized between 5 to 15 years (2001: 15 years).

         Intellectual property that is yet to be commercialized is not amortized
         as it is not ready for use and generating revenue. It is carried
         forward as an asset as it is expected that it will lead to
         commercialisation and begin generating revenue.

         Patent costs are expensed as incurred.

         Core technology licences represented rights to develop and
         commercialize certain technology. These amounts were capitalized and
         written off over the period in which benefits were expected to arise or
         the period of the licence whichever was the lesser.


(N)      ACCOUNTS PAYABLE

         Liabilities are recognized for amounts to be paid in the future for
         goods or services received, whether or not billed to the Company or
         consolidated entity. Trade accounts payable are normally settled within
         60 days.

(O)      PROVISIONS

         Wages, Salaries and Annual Leave The provisions for employee
         entitlements to wages, salaries and annual leave represent the amount
         which the consolidated entity has a present obligation to pay resulting
         from employees' services provided up to the balance date. The
         provisions have been calculated at nominal amounts based on current
         wage and salary rates and includes related on-costs.

         Long Service Leave

         Provision for employee entitlements to long service leave has been made
         for all employees expected to utilize their entitlements to long
         service leave. The provision has been calculated at nominal amounts
         based on current wage and salary rates and includes related on-costs.
         The amount provided for employee entitlements to long service leave
         approximates the present value of the estimated future cash flows to be
         made in connection with employees' services provided up to balance
         date.

(P)      SUPERANNUATION FUND

         The Company and its controlled entities contribute to a standard
         employer sponsored defined contribution fund based on various
         percentages of employee gross salaries to provide benefits for
         employees and their dependents on retirement, disability or death.
         Contributions are charged against income.

(Q)      DEFERRED INCOME

         Under the terms of the Company's major research contracts and
         government grants, the Company does not control the income until it has
         incurred the relevant research expenditure. Revenue received in advance
         in relation to such agreements is deferred until the relevant research
         expenditure is incurred at which time the corresponding revenue is
         taken to the statement of financial performance.

(R)      INTEREST BEARING LIABILITIES

         Long term loan

         Loans are recognized at their principal amount as received. Interest
         expense is accrued once the obligation to pay interest commences.


                                      F-10

<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002


1.       STATEMENT OF SIGNIFICANT ACCOUNTING POLICIES (CONT'D)

(S)      NON -INTEREST BEARING LIABILITIES

         Unsecured long term loans
         Long-term non-interest bearing financial liabilities are discounted to
         their present value, based on the long term government bond rate, in
         the year the loans are received and the discount taken to the statement
         of financial performance. Each year a notional interest expense is
         charged against the statement of financial performance, to accrue the
         loan to the face value payable in the future.

(T)      REVISION OF ACCOUNTING ESTIMATE


         Revisions of accounting estimates are recognized prospectively in
         current and future periods only.

(U)      ACQUISITION OF ASSETS


         All assets acquired including property, plant and equipment and
         intangibles other than goodwill are initially recorded at their cost of
         acquisition at the date of acquisition, being the fair value of the
         consideration provided plus incidental costs attributable to the
         acquisition. When equity instruments are issued as consideration, their
         market prices at the date of acquisition is used as fair value, except
         where the notional price at which they could be placed in the market is
         a better indication of fair value. Transaction costs arising on the
         issue of equity instruments are recognized directly in equity subject
         to the extent of proceeds received, otherwise expensed.

(V)      USE OF ESTIMATES

         The preparation of the consolidated financial statements in conformity
         with US generally accepted accounting principles requires management to
         makes estimates and assumptions that affect the reported amounts of
         assets and liabilities and the disclosure of contingent assets and
         liabilities at the date of the consolidated financial statements and
         the reported amounts of revenues and costs and expenses during the
         reporting period. Actual results could differ from those estimates.


                                      F-11


<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002


<TABLE>
<CAPTION>

                                                                  2002           2001          2000
                                                                A$'000         A$'000        A$'000

2.       OPERATING PROFIT/(LOSS)

Profit/(loss) from ordinary activities has been
arrived at after including:

REVENUE FROM OPERATING ACTIVITIES
<S>                                                              <C>            <C>             <C>
Sales revenue from non-related entities                          1,473          1,187           909
Interest from non-related entities                                 964          1,296           677
Syndicated research income                                           -              -            38
Government grants                                                2,105          1,985           618
Fees received                                                      510            461             -
Contract research income                                           747            817           571

REVENUE FROM OUTSIDE OPERATING ACTIVITIES
Income from discounting loan term loan                             247              -             -
Gross proceeds from sale of non-current assets                       -             16             3
Net foreign exchange gain                                            -              6             5
Rendering of services                                                -              -            10
Other income                                                         3              3             -
                                                          --------------- -------------- -------------

                                                                 6,049          5,771         2,831
                                                          --------------- -------------- -------------

OPERATING EXPENSES
Amortization of:
o        Patents                                                     8              8             8
o        Core technology licences                                   46             97            76
o        Intellectual property                                     188             92            94
o        Leased assets capitalized                                   -              8            16
o        Leasehold improvements                                      1              4             6
Write off of intangibles                                         2,583              -             -
Write off of stock and work-in-progress                            267              -             -
Depreciation of plant and equipment                                196            243            98
Finance charges on capitalized leased assets                         -              5             9
Provision for employee entitlements                                269            261           244
Legal expenses settled via share issue                              59              -             -
Lease rental      - operating leases                                60             63            77
                  - occupancy leases                               144             68            61
Research & Development costs                                    10,146          8,026         3,649
Syndicated research expenditure                                      -              -            38
Loss on sale of non current assets                                  21              9             3
Net foreign exchange loss                                          103             20             -

</TABLE>

REVISION OF ACCOUNTING ESTIMATE

At the beginning of fiscal 2002, the amortization period of human Growth Hormone
Intellectual Property was accelerated from being amortized over 15 years to 5
years. For each of the remaining five years of the assets life, including the
current financial year, amortization expense will be increased by $95,000 from
the original estimate of $36,000 per year to $131,000 per year.

                                      F-12

<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002


<TABLE>
<CAPTION>

                                                                  2002            2001          2000
                                                                A$'000          A$'000        A$'000


3.       TAXATION

(A)      INCOME TAX EXPENSE

PRIMA FACIE INCOME TAX EXPENSE/(CREDIT) CALCULATED AT
<S>                                                                <C>             <C>           <C>
30% (2001:34 AND 2000: 36%)                                     (3,558)         (2,209)       (1,203)

INCREASE IN INCOME TAX EXPENSE DUE TO NON TAX
DEDUCTIBLE ITEMS:
Legal fees                                                          33              19            18
Sundry items (including entertainment)                               4              12            13
Amortization of Intellectual Property                              831              32            34
Unrealized foreign exchange loss                                     3               -             -
Tax losses of non-resident controlled entity not                                                   -
carried forward as future income tax benefit                     1,408             916

DECREASE IN INCOME TAX EXPENSE DUE TO:

Research & Development allowance                                  (115)            (49)         (111)
Unrealized foreign exchange gain                                      -            (17)           (4)
Loss on sale of leased asset                                          -             (3)             -
                                                            ------------- --------------- -------------

                                                                (1,394)         (1,299)       (1,253)

Net future income tax benefit not brought to account             1,363           1,224         1,252

Adjustment to prior year tax losses brought forward                 31              75             1
                                                            ------------- --------------- -------------
INCOME TAX EXPENSE FROM ORDINARY ACTIVITIES                          -               -             -
                                                            ------------- --------------- -------------
</TABLE>

                                      F-13


<PAGE>

3.       TAXATION (CONT'D)

(B)      FUTURE INCOME TAX BENEFIT NOT BROUGHT TO ACCOUNT

The potential future income tax benefit in the consolidated entity arising from
tax losses and timing differences has not been recognized as an asset because
recovery is not virtually certain:

<TABLE>
<CAPTION>

                                                               2002          2001            2000
                                                             A$'000        A$'000          A$'000

Future income tax benefit on tax losses carried
<S>                                                             <C>         <C>             <C>
forward                                                         6,463       5,210           4,025
Future income tax benefit on capital loss
carried forward                                                   272         272             272
Future income tax benefit on timing differences
                                                                  262         190             182
Provision for deferred income tax on timing
differences                                                       -         (124)           (155)
                                                          ------------ ------------- ---------------

                                                              6,997         5,548           4,324
                                                          ------------ ------------- ---------------
</TABLE>


The amounts comprise the estimated future benefit/(liability) at the applicable
rate of 30% (2001: 30% and 2000: 30%), which represents the applicable tax rate
at which the benefit/(liability) may be utilized.

The potential future income tax benefit will only be obtained if:

(i)      the relevant company derives future assessable income of a nature and
         an amount sufficient to enable the benefit to be realized, or the
         benefit can be utilized by another company in the consolidated entity
         in accordance with Division 170 of the Income Tax Assessment Act 1997;
(ii)     the relevant company and/or the consolidated entity continues to comply
         with the conditions for deductibility imposed by the law; and

(iii)    no changes in tax legislation adversely affect the relevant company
         and/or the consolidated entity in realising the benefit.

The Company has tax losses available in the United States from its foreign
subsidiary that are excluded from the above table as they are only available to
be utilized against any future operating profits of the foreign subsidiary.

                                      F-14


<PAGE>


                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002

<TABLE>
<CAPTION>

                                                                               2002           2001
                                                                              A$'000         A$'000

4.       CASH

<S>                                                                            <C>            <C>
Cash at bank and on hand                                                       2,138          2,410
Bank short term deposits and commercial bills                                 14,088         23,423
                                                                        --------------- --------------

                                                                              16,226         25,833
                                                                        --------------- --------------

Bank short term deposits and commercial bills mature within 60 days and pay
interest at a weighted average interest rate of 4.5% (2001: 4.75%) at June 30,
2002.

5.       RECEIVABLES (CURRENT)

Trade debtors                                                                     94            192
Other debtors                                                                    483            518
Loan to employee (Note 24)                                                       194              -
Prepayments                                                                      230            138
                                                                        --------------- --------------

                                                                               1,001            848
                                                                        --------------- --------------

6.       INVENTORIES

Raw materials and stores                                                          68              -
Work in progress at cost                                                          36             12
Finished goods at cost                                                            77             64
                                                                        --------------- --------------

                                                                                 181             76
                                                                        --------------- --------------

7.       RECEIVABLES
         (NON-CURRENT)

Loan to associated company (note 21)                                              13             16
Loan to employee (note 24)                                                       132            203
                                                                        --------------- --------------

                                                                                 145            219
                                                                        --------------- --------------
</TABLE>

                                      F-15

<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002

<TABLE>
<CAPTION>

                                                                                2002           2001
                                                                              A$'000         A$'000
8.       PROPERTY, PLANT AND EQUIPMENT

<S>                                                                        <C>                   <C>
Leasehold improvements - at cost                                                   -            149
Provision for amortization                                                         -           (128)
                                                                        --------------- --------------

                                                                                   -             21
                                                                        --------------- --------------

Plant and equipment - at cost                                                  3,821          3,488
Provision for depreciation                                                    (2,776)        (2,693)
                                                                        --------------- --------------

                                                                               1,045            795
                                                                        --------------- --------------

Capital Work in progress - at cost                                             1,758              -
                                                                        --------------- --------------

Total Property, Plant and Equipment
- Net Book Value                                                               2,803            816
                                                                        --------------- --------------

RECONCILIATIONS
Reconciliations   of  the  carrying  amounts  for  each  class  of
property, plant and equipment are set out below:
LEASEHOLD IMPROVEMENTS
Carrying amount at beginning of year                                              21             22
Additions                                                                          1              3
Amortization                                                                      (1)            (4)
Write off                                                                        (21)             -
                                                                        --------------- --------------

Carrying amount at end of year                                                     -             21
                                                                        --------------- --------------

PLANT AND EQUIPMENT
Carrying amount at beginning of year                                             795            430
Additions                                                                        446            554
Transfer from plant under lease                                                    -             54
Depreciation                                                                    (196)          (243)
                                                                        --------------- --------------

Carrying amount at end of year                                                 1,045            795
                                                                        --------------- --------------

CAPITAL WORKS IN PROGRESS
Carrying amount at beginning of year                                               -              -
Additions                                                                      1,758              -

                                                                        --------------- --------------
Carrying amount at end of year                                                 1,758              -


PLANT UNDER LEASE
Carrying amount at beginning of year                                               -             89
Transfer to plant and equipment                                                    -            (54)
Disposals                                                                          -            (27)
Amortization                                                                       -             (8)
                                                                        --------------- --------------

Carrying amount at end of year                                                     -              -
                                                                        --------------- --------------
</TABLE>

                                      F16

<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002

<TABLE>
<CAPTION>

                                                                               2002            2001
                                                                             A$'000          A$'000
9.       INTANGIBLES

<S>                                                                           <C>             <C>
Commercialized intellectual property - at cost                                1,780           1,780
Provision for amortization                                                     (574)           (386)
                                                                        -------------- ---------------

                                                                              1,206           1,394

Non-commercialized intellectual property- at cost                            12,910          15,130
                                                                        -------------- ---------------

Total intellectual property                                                  14,116          16,524
                                                                        -------------- ---------------

Patents - at cost                                                                 -             153
Provision for amortization                                                        -            (101)
                                                                        -------------- ---------------

                                                                                  -              52
                                                                        -------------- ---------------

Core technology licences                                                          -             700
Provision for amortization                                                        -            (336)
                                                                        -------------- ---------------

                                                                                  -             364
                                                                        -------------- ---------------

                                                                             14,116          16,940
                                                                        -------------- ---------------
</TABLE>

INTELLECTUAL PROPERTY

In February 1988, the Company entered into an agreement with the University of
Adelaide whereby the Company acquired services of the University in the field of
biotechnological research and development and other related areas. All
intellectual property arising from work performed relating to this agreement is
deemed to be the property of the Company. The cost of the intellectual property
was $4 million satisfied by the issue of 4,000,000 fully paid ordinary $1 shares
at fair value. $1,780,000 of this amount related to commercialized intellectual
property and is being amortized as stated below. The remaining $2,220,000 was
for non-commercialized intellectual property relating to E21R and cST, that was
written off in fiscal 2002 due to the termination of the E21R British Biotech
collaboration into AML, the suspension of the Company's studies in CMML and the
suspension of cST development.

Commercialized

In accordance with Accounting Policy 1(M) the commercialized intellectual
property being human Growth Hormone and EquiGen, is amortized over 5 and 15
years respectively.

Non-commercialized

In accordance with Accounting Policy 1(M) non-commercialized intellectual
property is not being amortized.

On September 21, 1999 the Company entered into an agreement with Luminis Pty Ltd
whereby the Company was assigned intellectual property in relation to the Cell
Therapy project. The cost of the intellectual property was $2 million satisfied
by the issue of 2,000,000 fully paid ordinary $1 shares at fair value.

On November 15, 2000 the Company acquired intellectual property recorded at a
net value of $10,910,000 as part of the acquisition of CytoGenesis, Inc. The
value of the intellectual property acquired was supported by an independent
valuation, based on discounted cash flow analysis, dated October 2000 prepared
by Acuity Technology Management Pty Ltd.

                                      F-17

<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002


INTELLECTUAL PROPERTY (CONT'D)

The carrying value of all the intellectual property is supported by an
independent valuation, based on discounted cash flow analysis, dated June 29,
2001, prepared by Acuity Technology Management Pty Ltd. The Directors are of the
view that the assumptions in the valuation remain appropriate.

CORE TECHNOLOGY LICENCES

The core technology licences relate to BresaGen Limited's licensing of the
rights to technology arising from the collaborative agreement with Medvet
Science Pty Ltd. This balance was written off during fiscal 2002 as the core
technology related to E21R.

PATENTS

During the year the balance of patents that were capitalized prior to 1993 were
written off because they were not considered recoverable beyond reasonable
doubt.

<TABLE>
<CAPTION>

10.      PAYABLES (CURRENT)
                                                                                       2002            2001
                                                                                     A$'000          A$'000

<S>                                                                                     <C>             <C>
Trade creditors                                                                         197             163
Other creditors and accruals                                                          1,150             728
Deferred income                                                                         310               -
                                                                                 ------------- ---------------

                                                                                      1,657             891
                                                                                 ------------- ---------------

11.      INTEREST BEARING LIABILITIES
CURRENT
Long term loan                                                                            5               -
                                                                                 ------------- ---------------

NON-CURRENT
Long term loan                                                                          285               -
                                                                                 ------------- ---------------
</TABLE>


On March 18, 2002, the Company entered into a loan agreement with the State
Government of South Australia to provide finance for the construction of a new
building and production facility. The maximum amount of funding available under
the agreement is $8,024,400. As at June 30, 2002, $290,000 has been drawn under
the terms of the agreement. The loan is repayable quarterly over ten years
commencing at the end of the quarter following the completion of the building,
at which time the interest rate associated with the borrowings will be
determined.

<TABLE>
<CAPTION>

12.      PROVISIONS

CURRENT
Employee entitlements
<S>                                                                                     <C>             <C>
- annual leave                                                                          173             173
- long service leave                                                                    424             364
                                                                                 ------------- ---------------
                                                                                        597             537
NON-CURRENT
Employee entitlements
 - long service leave                                                                    57              71
                                                                                 ------------- ---------------

TOTAL EMPLOYEE ENTITLEMENTS                                                             654             608
                                                                                 ------------- ---------------
</TABLE>

                                      F-18

<PAGE>


                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002


<TABLE>
<CAPTION>

13.          NON INTEREST BEARING LIABILITES (NON-CURRENT)
                                                                                       2002            2001
                                                                                     A$'000          A$'000
NON-INTEREST BEARING
<S>                                                                                     <C>              <C>
Unsecured long term loans at face value                                                 346              96
Less: unexpired discount received (based on imputed interest rate of 5%)               (341)            (94)
                                                                                 ------------- ---------------

Unsecured long term loans at net present value                                            5               2
                                                                                 ------------- ---------------
</TABLE>

The non-interest bearing liabilities are comprised of two 99 year unsecured
loans, each from the State Government of South Australia. The loans have a face
value of $95,700 and $250,000 and mature on June 30, 2081 and March 23, 2101
respectively. In return for the $250,000 loan the Company has obligations to the
Government to purchase by June 30, 2003 at least $1,000,000 of capital equipment
for its new site and increase employment to an average of 120 employees in the
local area in the next five to ten years.

Under US GAAP these non-interest bearing loans have been recorded at their face
value, and the unexpired discount received has been reversed from the statement
of financial performance in the US GAAP reconciliation in Note 31 of these
financial statements.


<TABLE>
<CAPTION>

14.      CONTRIBUTED EQUITY

                                                                                     2002               2001
                                                                                     A$'000            A$'000
ISSUED AND PAID UP
Ordinary shares, fully paid 54,448,560
<S>                                                                                  <C>             <C>
(2001: 53,893,433)                                                                   61,048          60,552
                                                                                 ------------- ---------------

(A) ORDINARY SHARES
Movements in ordinary share capital
Balance at the beginning of the financial year                                       60,552          32,175

SHARES ISSUED
nil (2001:10,000,000) shares issued for cash                                              -          14,688
505,127(2001:  224,665)  shares  issued from the  exercise of
options (i) (ii)                                                                        437             198
50,000 (2001:  100,000) shares issued under Deed of Variation
(iii)                                                                                    59               -
Nil (2001:  7,192,818) shares issued to acquire  CytoGenesis,
Inc                                                                                       -          11,652
Nil (2001: 1,101,290) shares issued under E21R agreement                                  -           1,839
                                                                                 ------------- ---------------

                                                                                     61,048          60,552
                                                                                 ------------- ---------------
</TABLE>


In the event of winding up of the Company ordinary shareholders rank after
creditors and are fully entitled to any proceeds of liquidation.

NOTES:
(i)      Ordinary shares issued from the exercise of 455,127 options granted
         under the Employee Share Option Plan at an exercise price of A$0.85. No
         expense was recorded from the exercise of these options.

(ii)     On August 31, 2001, Macquarie Acceptances Limited exercised 50,000 pre
         IPO options at exercise price of A$1.00.

(iii)    On January 15, 2002, 50,000 ordinary shares were issued pursuant to the
         Deed of Variation (Note 19) at a weighted average price of A$1.17. The
         fair value of these shares was expensed to the statement of financial
         performance.

                                      F-19

<PAGE>


                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002


14.      CONTRIBUTED EQUITY ( CONT'D)

OPTIONS

The number of unissued ordinary shares for which options are outstanding at June
30, 2002 is 5,248,516 (2001: 11,186,424) comprising:

<TABLE>
<CAPTION>

                                                                      EXERCISE               2002          2001
                                                                        PRICE                 000           000
                                                                         A$
<S>                                                                <C>      <C>             <C>           <C>
Employee Options (i)                                               $0.85 to $1.51           3,248         4,226
Pre IPO options due on or before  September 21, 2001 (ii)               1.00                    -         4,750
Options due on or before June 30, 2002 (iii)                            1.50                    -           200
Options due on or before November 8, 2005 (iii)                         1.50                2,000         2,000
                                                                                      -------------- -------------

                                                                                            5,248        11,176
                                                                                      -------------- -------------
</TABLE>


The closing price of the Company's shares on the last trading day immediately
preceding June 30, 2002 was A$0.71 (June 30, 2001:A$1.01)


NOTES:

(i)      An analysis of employee options outstanding is disclosed in Note 28.

(ii)     On September 21, 1999, major shareholders and Macquarie Acceptances Ltd
         were granted options over 4,750,000 unissued ordinary shares of the
         holding Company which were exercisable on or before September 21, 2001,
         at an exercise price of A$1.00. These "Pre IPO Options" were granted in
         connection with the entering of the Deed of Variation (Note 20). 50,000
         of these options were exercised, the remaining balance expired
         unexercised on September 21, 2001.

(iii)    On November 9, 2000 as part of the merger of CytoGenesis, Inc existing
         CytoGenesis, Inc shareholders were granted options over 2,000,000
         unissued ordinary shares of the holding Company which expire on
         November 8, 2005. The exercise terms and price are the same those set
         out in Note 28 for the Management Option Plan.

         On the same date advisors to the merger were granted options over
         200,000 unissued ordinary shares of the holding Company, with an
         exercise price of A$1.50. All options expired unexercised on June 30,
         2002.

                                      F-20


<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002

<TABLE>
<CAPTION>

                                                                                         2002             2001
                                                                                       A$'000           A$'000

15.      RESERVES

<S>                                                                                       <C>              <C>
Options Reserve                                                                           234              234
                                                                              ---------------- ----------------

MOVEMENTS IN RESERVE

Balance at the beginning of the year                                                      234                -
2,200,000 Options issued to CytoGenesis, Inc shareholders and advisors to
the merger                                                                                  -              234
                                                                              ---------------- ----------------

                                                                                          234              234
                                                                              ---------------- ----------------
</TABLE>


NATURE AND PURPOSE OF RESERVE

The reserve has resulted from the issue of 2,000,000 options to existing
CytoGenesis, Inc shareholders and 200,000 options to advisors as part of the
merger of CytoGenesis, Inc into BresaGen Inc in November 2000 as outlined in
Note 14 (b)(ii). These options have been valued using the Black-Scholes option
pricing model.

<TABLE>
<CAPTION>

                                                                            2002              2001          2000
                                                                          A$'000            A$'000        A$'000

16.               ACCUMULATED LOSSES

<S>                                                                    <C>              <C>            <C>
Accumulated losses at beginning of year                                (17,555)         (11,059)       (7,717)
Net loss attributable to members of the parent entity                  (11,861)          (6,496)       (3,342)
                                                                     ------------- -------------- -------------

Accumulated losses at end of year                                      (29,416)         (17,555)      (11,059)
                                                                     ------------- -------------- -------------
</TABLE>

                                      F-21

<PAGE>


                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002


17.      ADDITIONAL FINANCIAL INSTRUMENTS DISCLOSURE

(I)      INTEREST RATE RISK

Interest rate risk exposures

The consolidated entity's exposure to interest rate risk and the effective
weighted average interest rate for classes of financial assets and financial
liabilities is set out below:

<TABLE>
<CAPTION>

                                                               FIXED INTEREST MATURING IN

                               NOTE    WEIGHTED       FLOATING        1 YEAR     OVER 1 TO  NON-INTEREST         TOTAL
                                       AVERAGE        INTEREST       OR LESS       5 YEARS       BEARING         $'000
                                       INTEREST           RATE         $'000         $'000         $'000
2002                                     RATE           $'000
FINANCIAL ASSETS
<S>                              <C>     <C>           <C>          <C>              <C>           <C>        <C>
Cash                             4       4.49%         6,021        10,203             -             2        16,226
Receivables                     5/7      6.00%             -           195           132           819         1,146
                                                  ------------- ------------- ------------- ------------- -------------

                                                       6,021        10,398           132           821        17,372
                                                  ------------- ------------- ------------- ------------- -------------

FINANCIAL LIABILITIES
Payables                         10          -             -             -             -         1,657         1,657
Interest bearing liabilities     11        (a)           290             -             -             -           290
Employee entitlements            12          -             -             -             -           654           654
Non-interest bearing
liabilities                      13          -             -             -             -             5             5
                                                  ------------- ------------- ------------- ------------- -------------

                                                         290             -             -         2,316         2,606
                                                  ------------- ------------- ------------- ------------- -------------

2001
FINANCIAL ASSETS
Cash                             4       4.76%        14,388        11,344             -           101        25,833
Receivables                     5/7      6.00%             -             -           203           864         1,067
                                                  ------------- ------------- ------------- ------------- -------------

                                                      14,388        11,344           203           965        26,900
                                                  ------------- ------------- ------------- ------------- -------------

FINANCIAL LIABILITIES
Payables                         10          -             -             -             -           891           891
Employee entitlements            12          -             -             -             -           608           608
Non-interest bearing
liabilities                      13          -             -             -             -             2             2
                                                  ------------- ------------- ------------- ------------- -------------

                                                           -             -             -         1,501         1,501
                                                  ------------- ------------- ------------- ------------- -------------
</TABLE>


     (a)  The determination of the type of the liability, whether it is fixed or
          floating and the applicable interest rate is not known until the loan
          is finalized when the construction of the building is complete in
          early 2003.

                                      F-22


<PAGE>



(II)     FOREIGN EXCHANGE RISK

         The consolidated entity has holdings of foreign currency (principally
         US dollars) which are available to offset risks associated with
         purchase commitments denominated in foreign currencies.

         The consolidated entity may also enter into forward exchange contracts
         to hedge certain funding requirements of its foreign subsidiary
         denominated in foreign currencies (principally US dollars). The terms
         of these commitments are rarely more than six months. As at June 30,
         2002 there was one forward exchange contract outstanding for $US500,000
         (2001: nil) that was settled on August 2, 2002. The unrealized loss at
         June 30, 2002 was $2,687 (2001: $nil).

         The Australian dollar equivalents of unhedged amounts payable or
         receivable in foreign currencies, calculated at year end exchange
         rates, are as follows:

<TABLE>
<CAPTION>

                                                                                             2002              2001
                                                                                            $'000             $'000

         UNITED STATES DOLLARS

         Amounts payable
<S>                                                                                            <C>               <C>
         Current                                                                               165               268
                                                                                   ----------------- -----------------

         Amounts receivable
         Current                                                                               194                 -
         Non-Current                                                                           132               203
                                                                                   ----------------- -----------------
                                                                                               326               203
                                                                                   ----------------- -----------------
</TABLE>


(III)    CREDIT RISK EXPOSURES

         Credit risk represents the loss that would be recognized if counter
         parties failed to perform as contracted.

         Recognized Financial instruments

         The credit risk on financial assets of the consolidated entity which
         have been recognized on the balance sheet, is the carrying amount, net
         of any provision for doubtful debts. The consolidated entity minimises
         concentrations of credit risk by undertaking transactions with a large
         number of customers.

         Unrecognized Financial instruments

         The credit risk is restricted to the contract disclosed at (ii).

(IV)     NET FAIR VALUES OF FINANCIAL ASSETS AND LIABILITIES

         Valuation approach

         Net fair values of financial assets and liabilities are determined by
         the consolidated entity on the following bases.

         Recognized Financial Instruments

         Monetary financial assets and financial liabilities not readily traded
         in an organised financial market are determined by valuing them at the
         present value of contractual future cash flows on amounts due from
         other debtors (reduced for expected credit losses) or due to suppliers.
         Cash flows are discounted using standard valuation techniques at the
         applicable market yield having regard to the timing of cash flows. The
         carrying amounts of receivables, creditors and accruals and deferred
         income approximate net fair value.

                                      F-23

<PAGE>


17.      ADDITIONAL FINANCIAL INSTRUMENTS DISCLOSURE (CONT'D)

The carrying amounts and net fair values of financial assets and liabilities as
at the reporting date are as follows:

<TABLE>
<CAPTION>

                                                               CARRYING AMOUNT                     NET FAIR VALUE
                                                         2002               2001             2002              2001
                                                       A$'000             A$'000           A$'000            A$'000
FINANCIAL ASSETS
<S>                                                  <C>                  <C>            <C>                 <C>
Cash                                                 16,226               25,833         16,226              25,833
Receivables                                           1,146                1,067          1,146               1,067

FINANCIAL LIABILITIES
Payables                                              1,347                  891          1,347                 891
Deferred income                                         310                    -            310                   -
Lease liabilities                                       290                    -            290                   -
Unsecured loans                                           5                    2              5                   2
</TABLE>

All financial assets and liabilities are not readily traded on organised markets
in a standardised form.

Unrecognized Financial Instruments

There were no unrecognized financial instruments as at June 30, 2002 (June 30,
2001: nil).


18.      COMMITMENTS

(I)      SUPERANNUATION COMMITMENTS

         The Company and its controlled entities contribute to a standard
         employer sponsored defined contribution superannuation fund. Employee
         contributions are based on various percentages of their gross salaries
         to provide benefit for employees and their dependents on retirement,
         disability or death.

<TABLE>
<CAPTION>

(II)     CAPITAL EXPENDITURE COMMITMENTS


                                                                                             2002             2001
                                                                                           A$'000           A$'000

<S>                                                                                         <C>                  <C>
Contracted but not provided for and payable not later than one year.                        7,418                6
                                                                                  ------------------ ----------------
</TABLE>

$7,158,000 of the above capital commitment is an estimate of the actual costs to
complete the construction of the entity's new building in Adelaide. The funding
of this building is provided by the State Government of South Australia and is
disclosed as an unused financing arrangement facility in Note 27 to these
accounts.

(III)    FINANCE LEASE COMMITMENTS

The Company has no finance lease commitments as at June 30, 2002 (2001: nil).

                                      F-24


<PAGE>



18.      COMMITMENTS (CONT'D)

<TABLE>
<CAPTION>

(IV)     OPERATING LEASE COMMITMENTS


                                                                           2002          2001          2000
                                                                         A$'000        A$'000        A$'000

Future operating lease rentals of plant and equipment, not
provided for in the financial statements and payable:

<S>                                                                          <C>           <C>           <C>
Not later than one year                                                      55            60            75
Later than one year but not later than two years                             27            43            55
Later than two years but not later than three years                           2            20            24
Later than three years but not later than four years                          -             -             -
Later than four years but not later than five years                           -             -             -
Later than five years                                                         -             -             -
                                                                     -------------    ------------ -------------

                                                                             84           123           154
                                                                     -------------    ------------- -------------
</TABLE>


19.      CONTINGENT LIABILITIES

IN RESPECT OF RELATED BODIES CORPORATE:

Pursuant to an ASIC Class Order 98/1418 dated August 13, 1998, (as amended),
relief was granted to the wholly owned subsidiaries listed below from the
Corporations Act 2001 requirements for preparation, audit and lodgment of
financial reports.

It is a condition of the Class Order that the company and each of the
subsidiaries enter into a Deed of Cross Guarantee. The effect of the Deed is
that the Company guarantees to each creditor payment in full of any debt in the
event of winding up of any of the subsidiaries under certain provisions of the
Corporations Act 2001. If a winding up occurs under other provisions of the Act,
the Company will only be liable in the event that after six months any creditor
has not been paid in full. The subsidiaries have also given similar guarantees
in the event that the Company is wound up.

The subsidiaries subject to the Deed are:

Metrotec Pty Ltd
BresaGen Investments Pty Ltd
BresaGen Marketing Pty Ltd
BresaGen Transgenics Pty Ltd

The consolidated statement of financial performance and consolidated statement
of financial position comprising the Company and subsidiaries which are a party
to the Deed, after eliminating all transactions between parties to the Deed of
Cross Guarantee at June 30, 2002, is reflected by the holding company's
statement of financial performance and statement of financial position presented
on pages F3 & F4.

                                      F-25


<PAGE>


19.      CONTINGENT LIABILITIES (CONT'D)

IN RESPECT OF BUSINESS UNDERTAKINGS:

RESEARCH AND DEVELOPMENT SYNDICATE

The Company, through its controlled entity BresaGen Investments Pty Ltd, had a
1% interest in a joint venture, Bresatec Transgenic R&D Syndicate No. 1, formed
to further research and develop transgenic pig technology. This Syndicate was
wound up in October 2000.

INDEMNITY

A condition imposed by the Syndicate's majority investor before they invested in
the Syndicate was in the event that any of the stated taxation assumptions of
the Syndicate are not met, the Company has agreed to indemnify the Syndicate's
majority investor, Macquarie Acceptances Ltd, in relation to costs and expenses
incurred by it in objecting to or appealing against any amended assessment
issued by the Australian Taxation Office (ATO). We also provided an indemnity in
relation to any additional tax which may be payable as a result of an amended
assessment.

We agreed to these conditions as obtaining funding from the Syndicates majority
investor was critical at the time. We obtained taxation advice at the time that
confirmed that the stated taxation assumptions were valid. We therefore accepted
these risks in order to secure this investment.

TAX AUDIT

The ATO has issued amended assessments in relation to this Syndicate. Objections
to these amended assessments have been lodged with the ATO, the ATO subsequently
disallowed these objections. An application was lodged with the Administrative
Appeals Tribunal (AAT) for a review of the ATO's decision to disallow these
objections. In September 2002, the AAT allowed the objections. The ATO has
subsequently appealed this decision to the Federal Court of Australia.

CONTINGENT LIABILITY

Under a separate agreement (Deed of Variation signed in 1999) with Macquarie
Acceptances Ltd the Company's liability relating to this indemnity has been
limited to A$1 million plus interest (BresaGen Liability Cap).

 The liability will only be payable if:

o        the ATO actually issues an amended assessment; and

o        a single judge of the Federal Court rules on the matter in favour of
         the ATO, and it is settled on terms approved by the Company.

The Company may be required to lodge a deposit of A$1 million, less the market
value of any shares issued as referred to below, prior to the determination of
the above two events. The Company would be entitled to a refund if later appeals
(if any) were successful.

In addition, the Company's pre-listing shareholders have assumed on a limited
recourse basis the Company's liability in excess of the BresaGen Liability Cap.
They have entered into escrow agreements over 10 million shares in the Company
whereby the net proceeds of sale of those shares would be available in certain
circumstances to meet the liability.

                                      F-26

<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002

19.      CONTINGENT LIABILITIES (CONT'D)

IN RESPECT OF BUSINESS UNDERTAKINGS (CONT'D):

RESEARCH AND DEVELOPMENT SYNDICATE (CONT'D)

The Company would also be required to contribute 50% of the costs of the
prosecution of any objection or appeal, and may be required to issue up to
250,000 shares by way of contribution, and would by discharged from liability in
respect of the market value of the shares issued. The BresaGen Liability Cap
would be reduced by the market value of the shares. No more than 50,000 shares
will be issued in any six month period. As at June 30, 2002 the Company had
issued 197,662 (2001:147,662) shares reducing the BresaGen Liability Cap to
A$769,034 (2001:A $827,534). Payment of this amount would more than likely have
a material adverse effect on our consolidated financial statements and financial
condition. The Company does not consider the payment of this amount to be
probable due to the successful appeal made by the Macquarie Bank company to the
AAT.

In consideration for limiting this contingent liability, the Company issued
750,000 options to Macquarie Acceptances Ltd, with an exercise price of A$1, at
the same time as the Company issued shares as a result of the initial public
offering. Of the 750,000 options, 50,000 were exercised on August 31, 2001 (Note
14) with the remaining 700,000 expiring on September 15, 2001.

START PROGRAM GRANT

Under the R&D START Program Grant the Commonwealth may require the Company to
repay the amount of the Grant together with interest and/or vest the Project
Intellectual Property to the Commonwealth in either of the following
circumstances;

a)    the Company is deemed not to have used reasonable efforts to successfully
      commercialise the Project within 2 years of the receipt of the final grant
      instalment; or

b)    upon termination of the Grant due to breach of agreement or insolvency.

In addition, should the Company create an Encumbrance over the Project
Intellectual Property, the Commonwealth may require the Company to pay 50% of
the monetary value of the benefits received as a result of the breach. The total
amount receivable under the terms of the E21R Grant was A$2,929,500. As at June
30, 2002, all funds had been received. The total amount receivable under the
terms of the Cell Therapy Grant is A$4,928,550. As at June 30, 2002 A$2,714,446
had been received.

<TABLE>
<CAPTION>

20.      CONTROLLED ENTITITES

PARTICULARS IN RELATION TO CONTROLLED ENTITIES
                                                             CLASS OF      ECONOMIC ENTITY INTEREST
                                                                SHARE
BRESAGEN LIMITED                                                                2002           2001
Controlled Entities                                                                %              %

<S>                                                        <C>                  <C>            <C>
Metrotec Pty Ltd                                           Ordinary              100            100
BresaGen Investments Pty Ltd *                             Ordinary              100            100
BresaGen Marketing Pty Ltd                                 Ordinary              100            100
BresaGen, Inc                                              Ordinary              100            100
BresaGen Transgenics Pty Ltd (formerly Macquarie           Ordinary              100            100
Syndicate No 3 Pty Ltd)
</TABLE>

* Includes 169,250 preference shares in BresaGen Investments Pty Ltd held by
BresaGen Limited.

All controlled entities except BresaGen, Inc were incorporated in Australia.
BresaGen, Inc was incorporated in USA.

                                      F-27

<PAGE>


                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002


20.      CONTROLLED ENTITITES (CONT'D)

ACQUISITION OF CONTROLLED ENTITIES

No new entities were acquired during the financial year.

During the prior financial year, the consolidated entity purchased 100% of the
voting shares of BresaGen Transgenics Pty Ltd (formerly Macquarie Syndicate No 3
Pty Ltd) and also formed BresaGen, Inc into which CytoGenesis, Inc was merged
with CytoGenesis shares being subsequently cancelled. Details of the prior year
acquisitions were as follows:

<TABLE>
<CAPTION>

CYTOGENESIS, INC.                                                           2002            2001
                                                                          A$'000          A$'000
Consideration - cash
<S>                                                                       <C>               <C>
Cash acquired                                                                -           2,325
Capitalized costs of acquisition                                             -            (735)
                                                                 ---------------- ---------------
                                                                             -           1,590
Net inflow of cash
                                                                 ---------------- ---------------

Fair value of net assets of entity acquired:
Cash assets                                                                  -           2,325
Receivables                                                                  -             145
Intangibles                                                                  -          27,356
Accounts payable                                                             -            (730)
Provisions                                                                   -             (29)
                                                                 ---------------- ----------------
                                                                             -          29,067

Discount on acquisition                                                      -         (16,446)
                                                                 ---------------- ---------------
Consideration                                                                -          12,621

COST OF ACQUISTION
Consideration:
Shares (market value)                                                        -          11,652
Options (Black - Scholes)                                                    -             234
Capitalized costs                                                            -             735
                                                                 ---------------- ---------------
                                                                             -          12,621
</TABLE>


BRESAGEN TRANSGENICS PTY LTD (FORMERLY MACQUARIE SYNDICATE NO 3 PTY LTD)

The consideration for the acquisition was nil and the fair value of the net
assets of the entity acquired were nil.


21.      INVESTMENTS IN ASSOCIATED COMPANIES

BresaGen Xenograft Marketing Pty Ltd (the associated company) is responsible for
marketing the applications of the Xenograft Syndicate Technology in both the
research and commercialisation periods. The Company has 50% ownership of the
associated company. The equity accounted value of the investment has been
reduced to zero because the Company's share of accumulated losses exceeds the
historical cost of the investment. BresaGen Xenograft Marketing Pty Ltd's
operating result for the year was a profit of A$3,536 (2001: loss A$7,962 and
2000: loss A$825). The Company's share of BresaGen Xenograft Marketing Pty Ltd's
accumulated losses not brought to account via equity accounting at June 30, 2002
is A$11,243 (2001:A$13,025 and 2000: A$9,044).


                                      F-28

<PAGE>


                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002



<TABLE>
<CAPTION>

<S>                                                                         <C>            <C>         <C>
                                                                             2002           2001        2000
                                                                              A$             A$          A$

22.      REMUNERATION OF   DIRECTORS & EXECUTIVES

DIRECTORS REMUNERATION
Total income paid or payable, or otherwise made available,
to all directors of the companies in the consolidated entity
from the Company or any related party including the managing
director of the holding company. (includes Directors' fees
of A$169,336 (2001: A$143,377 and 2000: A$120,120)                        1,242,115    1,058,000     335,434
</TABLE>


Directors' income includes amounts paid by the Company during the year to
indemnify directors, but does not include insurance premiums paid by the Company
or related parties in respect of Directors' and Officers' Liabilities and Legal
Expenses insurance contracts.

<TABLE>
<CAPTION>

<S>                                                                          <C>           <C>         <C>
                                                                             2002          2001        2000
                                                                               A$            A$          A$
EXECUTIVES REMUNERATION
Executive officers are those officers, other than executive
directors, involved in the strategic direction, general
management or control of business at a company or operating
division level.
Total income received, or due and receivable, from the Company,
entities in the consolidated entity or related parties by
executive officers of the Company and of controlled entities
whose income is A$100,000 or more.                                          505,669       579,233     482,260
</TABLE>


23.      AUDITORS' REMUNERATION

<TABLE>
<CAPTION>

                                                                             2002          2001          2000
                                                                               A$            A$            A$
Amounts received or due and receivable by
the auditors of the Company for:
<S>                                                                        <C>           <C>           <C>
- audit services                                                           32,000        25,750        22,000
- other audit regulatory services                                          52,250           750             -
                                                                      -------------- ------------- -------------
                                                                           84,250        26,500        22,000
Other services
- taxation services                                                         5,336        21,969         7,450
- other assurance services                                                 48,200        26,750        73,299
                                                                      -------------- ------------- -------------
                                                                           53,536        48,719        80,749

                                                                      -------------- ------------- -------------

Total                                                                     137,786        75,219       102,749
                                                                      -------------- ------------- -------------
</TABLE>


Other audit regulatory services and other assurance services are primarily costs
incurred in relation to the Company's US-GAAP audit opinions required in
relation to our American Depository Receipts (ADR) SEC filings.

                                      F-29

<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002


24.      RELATED PARTIES

DIRECTORS

The names of persons who were directors of BresaGen Limited during the financial
year are J Hasker, JR Smeaton, PR Hart, PR Jenkins, CA Juttner, J Kucharczyk, R
Mazzocchi, GN Vaughan.

Details of directors' remuneration are set out in Note 22.

DIRECTORS' HOLDINGS OF SHARES AND SHARE OPTIONS

The interests of directors of the reporting entity and their director-related
entities in shares and share options of entities within the consolidated entity
at year end are set out below:

<TABLE>
<CAPTION>

                                                                             2002              2001
                                                                      NUMBER HELD       Number Held
BresaGen Limited
<S>                                                                     <C>               <C>
- Ordinary Shares                                                       1,778,104         1,773,104
- Options over Ordinary Shares                                            776,782         1,141,964
</TABLE>

DIRECTORS' TRANSACTIONS IN SHARES AND SHARE OPTIONS

During the year 5,000 shares were purchased by a related entity of a director of
the Company.

OTHER TRANSACTIONS WITH THE COMPANY OR ITS CONTROLLED ENTITIES

Dr Kucharczyk acted as a consultant to BresaGen, Inc during the financial year.
The amount expensed during the year relating to this consultancy was $442,960.
The significant terms of Dr Kurcharczyk's consulting agreement were;

o    to provide services as an independent consultant within the Company's Cell
     Therapy division;

o    payment of monthly consulting fee of $US20,500, later reduced to $18,417 by
     mutual agreement; and

o    the initial agreement was to terminate on November 1, 2001 however this was
     extended to January 2003 by mutual agreement.

<TABLE>
<CAPTION>

                                                                 2002           2001           2000
                                                                   A$             A$             A$

LOANS TO DIRECTORS

<S>                                                             <C>            <C>
Dr AJ Robins                                                    287,813        203,072              -
</TABLE>

Dr AJ Robins is a director of BresaGen, Inc. A loan totalling $196,385
(US$100,000) was made to Dr Robins in December 2000 and a further $94,868
(US$50,000) in August 2001. Interest is payable on the loan at 6.0% p.a. The
principal and interest is repayable on the second anniversary of the loan or the
sale of the borrowers Australian residence. Interest payments are required after
the first anniversary of the loan or at some other mutually agreed time.
Interest receivable on the loan totalled $21,524 at June 30, 2002 ($6,687: June
30, 2001). The loan is denominated in US dollars and converted to Australian
dollars at the rate applicable on balance date.


                                      F-30

<PAGE>


24.      RELATED PARTIES (CONT'D)

OTHER RELATED PARTIES

TRANSACTIONS

Adelaide University and its controlled entity, Adelaide Research and Innovation
Pty Ltd (formerly Luminis Pty Ltd) are related parties of the consolidated
entity.

During the year the following transactions were entered into in the ordinary
course of business and on normal terms and conditions.

<TABLE>
<CAPTION>

                                                                           2002             2001          2000
                                                                         A$'000           A$'000        A$'000
REVENUE
<S>                                                                        <C>               <C>          <C>
Cost reimbursement                                                            -               41           103
Collaborative Research Grants                                                75               55             -

EXPENDITURE
(I)      UNIVERSITY OF ADELAIDE
Rent and other occupancy costs                                               72               73            61
Reimbursement for research materials and consumables used                    53               78            48
Contributions to Collaborative Research Grants                              118               87            20
Consultancy Fees                                                             52               47            71

(II)     ADELAIDE RESEARCH AND INNOVATION
Directors' fees                                                               -                -            13
Consultancy Fees                                                              -                6             1
Royalties                                                                    27               22            11
Contract Research                                                         2,080            1,361           612
</TABLE>


BALANCES

The aggregate amounts receivable from and payable to Adelaide University and
Adelaide Research and Innovation Pty Ltd by the consolidated entity at balance
date:

<TABLE>
<CAPTION>

                                                                                            2002          2001
                                                                                          A$'000        A$'000
RECEIVABLES
<S>                                                                                           <C>           <C>
Current                                                                                       68            17
                                                                                        ----------- -------------

CREDITORS AND OTHER LIABILITIES
Current                                                                                      181            70
                                                                                        ----------- -------------
</TABLE>


25.      EARNINGS PER SHARE

The net loss shown as per the statement of financial performance of A$11,861,000
has been used to calculate basic and diluted earnings per share.

The company has only one class of ordinary shares with no variation in the
entitlement to dividends.

The 5,248,516 (2001: 11,176,424) options outstanding have not been included as
potential ordinary shares used in the calculation of diluted earnings per share
as based on conditions at June 30, 2002, it is not probable that options will be
exercised at any time in the near future.

<TABLE>
<CAPTION>

                                                                          2002            2001             2000
Weighted average number of potential ordinary shares used in
<S>                                                                 <C>             <C>              <C>
the calculation of basic and diluted earnings per share             54,341,190      46,371,664       29,313,967
                                                                 ---------------- --------------- ----------------
</TABLE>

                                      F-31

<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002


26.      NOTES TO THE STATEMENTS OF CASH FLOWS

(I)      RECONCILIATION OF CASH

For the purpose of the Statement of Cash Flows, cash at the end of the financial
year as shown in the Statement of Cash Flows is as per the disclosure below.

<TABLE>
<CAPTION>

                                                                             2002           2001          2000
                                                                           A$'000         A$'000        A$'000
<S>                                                                           <C>            <C>             <C>
Cash at bank and on hand                                                        2,138           2,410             837
Bank short term deposits and commercial bills                                  14,088          23,423          10,379
                                                                              -------         -------         -------

                                                                               16,226          25,833          11,216

(II) RECONCILIATION OF OPERATING PROFIT AFTER INCOME
     TAX TO NET CASH PROVIDED BY OPERATING ACTIVITIES

OPERATING PROFIT/(LOSS) AFTER INCOME TAX                                      (11,861)         (6,496)         (3,342)

ADD/(LESS) ITEMS CLASSIFIED AS INVESTING/FINANCING ACTIVITIES:
o        (Profit)/loss on sale of non-current assets                               20               9               3
o        Finance charges on capitalized leases                                      -               5              10
o        Shares issued in lieu of cash                                             59               -               -

ADD/(LESS) NON-CASH ITEMS:
o        Amortization of patents                                                    8               8               8
o        Amortization of core technology licences                                  46              97              76
o        Amortization of intellectual property                                    188              92              94
o        Amortization of leasehold improvements                                     1               4               -
o        Write off of intangibles                                               2,583               -               -
o        Employee provisions                                                      269             261             244
o        Depreciation of plant and equipment                                      196             243             120
o        Loss on write back of loan                                                 3               1               -
o        Foreign currency translation gain                                         20             (17)              -
                                                                              -------         -------         -------
NET CASH USED IN OPERATING ACTIVITIES BEFORE CHANGE IN ASSETS AND
LIABILITIES                                                                    (8,468)         (5,793)         (2,787)
                                                                              -------         -------         -------

CHANGE IN ASSETS AND LIABILITIES DURING THE FINANCIAL YEAR ADJUSTED FOR EFFECTS
OF PURCHASE AND DISPOSAL OF CONTROLLED ENTITIES DURING THE FINANCIAL YEAR:
(Increase)/decrease in inventories                                               (105)             21              69
(Increase)/decrease in prepayments                                                (92)             62             (39)
(Increase)/decrease in trade debtors                                               98               5            (123)
(Increase)/decrease in other debtors                                               35            (474)            (28)
(Increase)/decrease in other loans                                                 16               -               -
(Increase)/decrease in loan to associated entity                                    3               -               -
(Decrease)/increase in deferred income                                            310            (186)             (9)
(Decrease)/increase in trade creditors                                             34            (340)            (95)
(Decrease)/increase in other creditors                                            422               1               -
(Decrease)/increase in employee provisions                                       (223)           (229)           (188)
                                                                              -------         -------         -------

NET CASH USED IN OPERATING ACTIVITIES                                          (7,970)         (6,933)         (3,200)
                                                                              -------         -------         -------
</TABLE>

                                      F-32


<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002


26.      NOTES TO THE STATEMENTS OF CASH FLOWS (CONT'D)

(III)    NON-CASH FINANCING AND INVESTMENT ACTIVITIES

During the financial year the consolidated entity acquired property, plant and
equipment with an aggregate fair value of Nil (2001: A$32,534) by means of
finance leases. In the prior financial year, the consolidated entity acquired an
overseas subsidiary by the issue of shares and options valued at A$12,620,600
(Note 20). These acquisitions are not reflected in the Statements of Cash Flows.

<TABLE>
<CAPTION>

                                                                                            2002            2001
                                                                                          A$'000          A$'000
27.      FINANCING ARRANGEMENTS

THE CONSOLIDATED ENTITY HAS ACCESS TO THE FOLLOWING LINES OF CREDIT:

TOTAL FACILITIES AVAILABLE:
<S>                                                                                          <C>             <C>
Autopay facility                                                                             185             150
Company credit cards                                                                          21              21
Long term loan                                                                             8,024               -
Performance guarantee                                                                          -               1
                                                                                ------------------- ---------------

                                                                                           8,230             172
                                                                                ------------------- ---------------
FACILITIES UTILISED AT BALANCE DATE:
Autopay facility                                                                               -               -
Company credit cards                                                                          10               4
Long term loan                                                                               290               -
Performance guarantee                                                                          -               -
                                                                                ------------------- ---------------

                                                                                             300               4
                                                                                ------------------- ---------------
FACILITIES NOT UTILISED AT BALANCE:
Autopay Facility                                                                             185             150
Company credit cards                                                                          11              17
Long term loan                                                                             7,734               -
Performance guarantee                                                                          -               1
                                                                                ------------------- ---------------

                                                                                           7,930             168
                                                                                ------------------- ---------------
</TABLE>

The Autopay and Company Credit Card facilities described above are secured by a
letter of acknowledgment by the Company that any monies that become owing or
payable to the Company's bankers, from the use of those facilities, may be
applied against deposits at call held with the bank totalling A$206,000 (2001:
A$179,340) at balance date.

The long-term loan is secured against land and buildings.

28.      EMPLOYEE ENTITLEMENTS

Aggregate liability for employee entitlements including on-costs are disclosed
in Note 12 to these accounts.

<TABLE>
<CAPTION>

NUMBER OF EMPLOYEES


                                                                                           2002             2001

<S>                                                                                          <C>              <C>
Number of employees at year end                                                              54               53
</TABLE>


                                      F-33

<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002


28.      EMPLOYEE ENTITLEMENTS (CONT'D)

EMPLOYEE SHARE OPTIONS SCHEMES

Employee Options Incentive Plan post June 24, 1999

The details of the plan were included in the Company's initial Prospectus dated
July 23, 1999.

Eligibility: To be eligible to participate in the Plan the person must be:

o    an employee of any BresaGen Company and has been an employee for not less
     than 12 months (or such shorter period as the directors may determine); or

o    be a Director of a BresaGen Company; or

o    employed by Luminis Pty Ltd as a researcher on the Cell Therapy Project for
     a continuous period of not less than 12 months.

Exercise Price: The exercise price of any option is the amount determined by the
directors. The exercise price must not be less than $0.20 per share. Exercise
Period: An optionholder may exercise any employee option during the exercise
period specified for that employee option.
Lapse of Options: Employee options lapse on the date on which the optionholder
ceases to be an eligible employee for any reason other than death or retirement.

Generally options provided to employees from October 1999 vest over three years
beginning 12 months from date of issue.

Employee Options Incentive Plan pre June 24, 1999

This plan was in place prior to the listing of the Company in September 1999.
The details of the plan were included in the Company's prospectus dated July 23,
1999.

BresaGen issued 2,467,084 options pursuant to the previous Employee Options
Incentive Plan. The terms of the previous Plan are substantially the same as
those of the current Plan, except for the following points:

Exercise Price: The minimum exercise price under the previous Plan was $1.00 per
option on a pre-capital reconstruction basis. Exercise Period: The exercise
period could not exceed 5 years.


Management Option Plan

The options issued pursuant to this plan were approved by Shareholders at an
Extraordinary General Meeting on November 9, 2000.

The Company issued 1,000,000 options to management under an option plan
established in November 2000, at the time of the merger of CytoGenesis, Inc.
with BresaGen, Inc. The terms of these options have been structured in such a
way as to provide management with an incentive to work towards realising the
benefits of this merger.

Exercise Price: $1.50 per option.
Vesting Terms:

325,000 options are exercisable on BresaGen's share price trading at $2.00 or
above for 5 consecutive days. 325,000 options are exercisable on BresaGen's
share price trading at $2.50 or above for 5 consecutive days. 350,000 options
are exercisable on BresaGen's share price trading at $3.00 or above for 5
consecutive days.

Exercise Period: All options will lapse five years after
issue.

Details of the options outstanding under the above plans are set out on the
following page;

                                      F-34

<PAGE>



28.               EMPLOYEE ENTITLEMENTS (CONT'D)

THE TOTAL NUMBER OF EMPLOYEE OPTIONS ISSUED AND OUTSTANDING ARE AS FOLLOWS:

<TABLE>
<CAPTION>

                                                                                                             Total options
Issue date        Expiry date       Exercise  Options       Options       Total options    Total options   not available as
                                       price    Issued   exercised and    available to    not yet vested        lapsed
                                                         shares issued    be exercised                     unexercised Note
                                                                                                                  (a)
                                                           2002    2001    2002     2001     2002    2001     2002      2001
                                                  `000     `000    `000    `000     `000     `000    `000     `000      `000
<S>               <C>                   <C>     <C>       <C>       <C>      <C>      <C>       <C>            <C>      <C>
Sept 25, 1996     Sept 24, 2001        $0.85     1,636    1,017     562       -    1,071        -       -      619         3
Oct 31, 1997      Oct 31, 2002         $1.10       365        -       -     365      365        -       -        -         -
Jul  01, 1999     Jun 30,  2004        $1.00        25        -       -      25       25        -       -        -         -
Oct 18, 1999      Oct 18, 2009         $1.00       825       43      43     499      252      249     503       34        27
Nov 29, 1999      Nov 29, 2009         $1.00       220        -       -     147       73       73     147        -         -
Nov 29, 1999      Nov 29, 2009         $1.48       125        -       -      67       33       33      67       25        25
Jul 24, 2000      July 24, 2010        $1.51        20        -       -       7        -       13      20        -         -
Oct 10, 2000      Oct 10,  2010        $1.50       432        -       -     142        -      283     432        7         -
Nov 09, 2000      Nov 08, 2005         $1.50     1,000        -       -       -        -    1,000   1,000        -         -
May 18, 2001      Apr 01, 2006         $1.50       238        -       -      32        -       63     238      142         -
Sep 06, 2001      Sep 06, 2011         $1.09        35        -       -       -        -       35       -        -         -
Oct 12, 2001      Oct 12, 2011         $0.89       120        -       -       -        -      120       -        -         -
Dec 17, 2001      Dec 17, 2011         $1.06        45        -       -       -        -       45       -        -         -
Feb 04, 2002      Feb 04, 2012         $1.13        50        -       -       -        -       50       -        -         -
                                              --------- -------- ------- ------- -------- -------- ------- -------- ---------
                                                 5,136    1,060     605   1,284    1,819    1,964   2,407      828        55
                                              --------- -------- ------- ------- -------- -------- ------- -------- ---------
</TABLE>


The total number of employee options outstanding disclosed in Note 15 to these
accounts is 3,248,000 (2001: 4,226,000) being the total of all options available
to be exercised plus those not as yet vested.

The terms and conditions of the options shown above are set out on the preceding
page.

(a) Total options not available as lapsed unexercised result from:

o    options not being exercised by the expiry date; or

o    options lapsing due to the optionholder ceasing to be an employee for any
     reason other than death or retirement.

The market value of the shares on the dates the options were exercised ranged
from A$0.88 to A$1.18 for options exercised during the 2002 financial year.

                                      F-35

<PAGE>


                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002


29.      EVENTS SUBSEQUENT TO BALANCE DATE

On July 23, 2002 it was announced that the collaborative agreement between the
Company and British Biotech to develop the drug E21R was formally terminated.
The decision to terminate was made following British Biotech's decision to stop
Phase II clinical trials of the drug as new pre-clinical study data failed to
confirm the Company's earlier assessment of commercial prospects.

Following the termination of the contract with British Biotech the Company
implemented a restructuring program and on July 29, 2002 nine redundancies were
announced. The cost of the redundancies was approximately A$70,000.

The financial effects of the above redundancies have not been brought to account
in the financial statements for the year ended June 30, 2002. Adjustments have
been made at June 30, 2002, to write off all stock and intellectual property,
with values of A$267,000 and A$2,583,000 respectively, related to the drug E21R.
The termination of the agreement provided additional information with respect of
conditions that existed at balance date, in that the clinical trials would not
be continuing as pre-clinical data could not be repeated.

30.      SEGMENT INFORMATION

Segment results, assets and liabilities include items directly attributable to a
segment as well as those that can be allocated on a reasonable basis.
Unallocated items mainly comprise income earnings assets and revenue,
interest-bearing loans, borrowings and expenses, and corporate assets and
expenses.

Segment capital expenditure is the total cost incurred during the period to
acquire segment assets that are expected to be used for more than one period.

BUSINESS SEGMENTS

The consolidated entity comprises the following main business segments, based on
the consolidated entity's management reporting system:

Cell Therapy                      Research to develop treatment for disease
                                  through the use of embryonic stem cells.

Reproductive Biotechnology        Research to improve the efficiency of
                                  proprietary cloning methodology and develop
                                  xenotransplant technologies in pigs.

Protein Pharmaceuticals           Research and production of cost effective
                                  technology to express and purify recombinant
                                  proteins on a commercial scale.

GEOGRAPHICAL SEGMENTS

In presenting information on the basis of geographical segments, segment revenue
is based on the geographic location of customers. Segment assets are based on
the geographical location of the assets.

The consolidated entity's business segments operate geographically as follows:

Australia                         Sales of the registered drug EquiGen(R) to
                                  veterinarians, receipt of grant revenue from
                                  the Australian government for research work
                                  and contract research income to conduct
                                  specific research.

United States                     Sales of the registered drug EquiGen(R)
                                  to veterinarians and human growth hormone to
                                  research organisations.

United Kingdom                    Sales of E21R and milestone payments
                                  received from British Biotech, a company with
                                  which BresaGen formerly held a collaborative
                                  agreement.

Other                             Sales principally in the Middle East, Europe
                                  and New Zealand of the registered drug
                                  EquiGen(R).

                                      F-36

<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002




<TABLE>
<CAPTION>
30.      SEGMENT INFORMATION                              CELL THERAPY                          REPRODUCTIVE
         (CONT'D)                                                                              BIOTECHNOLOGY

PRIMARY REPORTING                                2002         2001         2000        2002         2001         2000
<S>                                             <C>          <C>          <C>         <C>          <C>          <C>
Business Segments                               $'000        $'000        $'000       $'000        $'000        $'000
REVENUE
Total Segment revenue                           1,358        1,046            -         732          817          610
Other unallocated revenue

TOTAL REVENUE                                   1,358        1,046            -         732          817          610

RESULT
Segment result                                 (5,299)      (3,433)      (1,017)        (23)         (26)        (207)
Unallocated corporate expenses


Profit from ordinary activities before
income tax
Income tax expense


NET PROFIT

Depreciation and amortization                      14           82            -           6           11           18
Non-cash expenses other than depreciation
and amortization                                    5           15            -          37           28           30
INDIVIDUALLY SIGNIFICANT ITEMS
Write off on Intangibles                            -            -            -           -            -            -
Inventory write-off                                 -            -            -           -            -            -

ASSETS
Segment assets                                 13,277       13,145        2,000         416          192           37
Unallocated corporate assets

CONSOLIDATED TOTAL ASSETS

Liabilities
Segment liabilities                               518            2            -         166          136          110
Unallocated corporate liabilities

CONSOLIDATED TOTAL LIABILITIES

ACQUISITIONS OF NON-CURRENT ASSETS                120          150            -           9            1            7
Unallocated acquisition of non-current
assets

CONSOLIDATED ASSET ACQUISITIONS
</TABLE>


<TABLE>
<CAPTION>
30.      SEGMENT INFORMATION                               PROTEIN                              CONSOLIDATED
         (CONT'D)                                      PHARMACEUTICALS

PRIMARY REPORTING                                2002         2001         2000         2002         2001         2000
<S>                                             <C>          <C>          <C>          <C>          <C>          <C>
Business Segments                               $'000        $'000        $'000        $'000        $'000        $'000
REVENUE
Total Segment revenue                           2,546        2,587        1,528        4,636        4,450        2,138
Other unallocated revenue                                                              1,413        1,321          693
                                                                                     ---------------------------------
TOTAL REVENUE                                   2,546        2,587        1,528        6,049        5,771        2,831

RESULT
Segment result                                 (3,907)        (756)        (775)      (9,229)      (4,215)      (1,999)
Unallocated corporate expenses                                                        (2,632)      (2,281)      (1,343)
                                                                                     ---------------------------------

Profit from ordinary activities before                                               (11,861)      (6,496)      (3,342)
income tax
Income tax expense                                                                         -            -            -
                                                                                     ---------------------------------

NET PROFIT                                                                           (11,861)      (6,496)      (3,342)

Depreciation and amortization                     370          295          222          390          388          240
Non-cash expenses other than depreciation
and amortization                                  131          123          148          173          166          178
INDIVIDUALLY SIGNIFICANT ITEMS
Write off on Intangibles                       (2,583)           -            -       (2,583)           -            -
Inventory write-off                              (267)           -            -         (267)           -            -

ASSETS
Segment assets                                  2,175        5,022        4,773       15,868       18,359        6,810
Unallocated corporate assets                                                          18,604       26,373       15,722
                                                                                     ---------------------------------
CONSOLIDATED TOTAL ASSETS                                                             34,472       44,732       22,532

Liabilities
Segment liabilities                               355          287          220        1,039          425          330
Unallocated corporate liabilities                                                      1,567        1,076        1,086
                                                                                     ---------------------------------
CONSOLIDATED TOTAL LIABILITIES                                                         2,606        1,501        1,416

ACQUISITIONS OF NON-CURRENT ASSETS                278          296          317          407          447          324
Unallocated acquisition of non-current
assets                                                                                 1,798          110           61
                                                                                     ---------------------------------
CONSOLIDATED ASSET ACQUISITIONS                                                        2,205          557          385
</TABLE>

                                      F-37
<PAGE>


<TABLE>
<CAPTION>
30.  SEGMENT INFORMATION (CONT'D)                          AUSTRALIA                            UNITED STATES

                                                 2002         2001         2000         2002         2001         2000
<S>                                             <C>          <C>          <C>          <C>          <C>          <C>
                                                $'000        $'000        $'000        $'000        $'000        $'000
SECONDARY REPORTING
Geographical Segments
External segment revenue by location of
customers                                       2,891        3,121          942          735          608        1,168


Segment assets by location of assets            4,827        7,386        6,810       11,041       10,973            -
Acquisition of non-current assets                 390          374          324           17           73            -
</TABLE>


<TABLE>
<CAPTION>

30.  SEGMENT INFORMATION (CONT'D)                       UNITED KINGDOM                              OTHER

                                                 2002         2001         2000         2002         2001         2000
<S>                                             <C>          <C>          <C>          <C>          <C>          <C>
                                                $'000        $'000        $'000        $'000        $'000        $'000
SECONDARY REPORTING
Geographical Segments
External segment revenue by location of
customers                                         797          611            -          213          110           28


Segment assets by location of assets                -            -            -            -            -            -
Acquisition of non-current assets                   -            -            -            -            -            -
</TABLE>



30.  SEGMENT INFORMATION (CONT'D)                        CONSOLIDATED

                                                 2002         2001         2000
                                                $'000        $'000        $'000
SECONDARY REPORTING
Geographical Segments
External segment revenue by location of
customers                                       4,636        4,450        2,138


Segment assets by location of assets           15,868       18,359        6,810
Acquisition of non-current assets                 407          447          324




Major customers

For the period ended June 30, 2002 the company received 35% (2001: 34% and 2000:
21%) of its total revenue from Government Grants. In addition, the Company
received 13% (2001: 10% and 2000: nil) of its total income from British Biotech,
a company with whom a major contract was in place for the licensing and
marketing of E21R, a product within our Protein Pharmaceuticals division. The
sale of hGH to one US based customer accounted for 5% (2001: 5% and 2000: nil)
of total revenue. In 2000, 32% of total revenue was received from a US company
funding research in our Reproductive Biotechnology division.

Unallocated corporate costs and revenues

Unallocated corporate expenses are comprised of corporate staff wages and
related benefits and overheads. Also included are filing and share registry
fees, consultants fees paid in relation to corporate matters, directors fees and
costs and other administrative type costs. Unallocated corporate revenue is
principally comprised of interest income and in 2002 also grant revenue received
in relation to the new building.

Unallocated corporate assets and liabilities

Unallocated corporate assets are principally comprised of cash and other
debtors. Unallocated corporate liabilities are principally comprised of trade
creditors and provisions in relation to corporate staff.


                                      F-38
<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002


31.      UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (US GAAP)
INFORMATION

BresaGen is a biotechnology company focussed on the commercialisation of
healthcare products. Our core business strategy is to develop a strong portfolio
of high margin, proprietary, research-based products in three key business areas
with core expertise in:

o        the development and manufacture of therapeutic proteins using
         recombinant DNA technology (Protein Pharmaceuticals Division);

o        embryonic stem cell research including cell delivery and imaging (Cell
         Therapy Division); and

o        cloning and transgenics technology relating to xenotransplantation and
         productivity improvement in animal production (Reproductive
         Biotechnology Division).

We conduct research in laboratories located in Adelaide, Australia and Athens,
Georgia, USA. We also contract out research in both Australia and the US. We
have a protein manufacturing plant in Adelaide, Australia.

The Company's commercial success is dependent on our technology not infringing
patents and proprietary rights of others. In the event our technologies do
infringe on the rights of others or we require the use of discoveries and
technology controlled by third parties, we may be prevented from pursuing
research, development or commercialisation of potential products or may be
required to obtain licences to these patents of other proprietary rights or
develop alternative technologies. If we do not obtain the necessary licenses of
alternative technologies, we may be delayed or prevented from pursuing the
development of some potential products.

The Company will continue to review the need to seek additional funding through
public and private financing and/or through collaborations or other arrangements
with corporate partners. The Company cannot be certain that they will be able to
raise any required funding or capital, on favourable terms or at all, or that
they will be able to establish corporate collaborations on acceptable terms, if
at all. If the Company is unable to obtain such additional funding or capital,
we may be required to reduce the scope of our development plans.

The consolidated financial report of BresaGen Limited is prepared in accordance
with Generally Accepted Accounting Principles applicable in Australia
("Australian GAAP") (refer note 1) which differ in some respects from Generally
Accepted Accounting Principles in the United States (US GAAP).

                                      F-39

<PAGE>


                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002


31.      UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES
(US GAAP) INFORMATION (CONT)

The following are reconciliations of the operating loss after income tax,
shareholders' equity and total assets, applying US GAAP instead of Australian
GAAP.

<TABLE>
<CAPTION>

                                                                                       2002            2001
                                                                         Note        A$'000          A$'000
OPERATING LOSS AFTER INCOME TAX REPORTED UNDER AUSTRALIAN GAAP

(11,861) (6,496)
Items having the effect of (decreasing) reported income (total tax
impact of adjustments shown separately);

<S>                                                                      <C>              <C>             <C>
Stock compensation expense                                               (i)           (121)           (375)
Amortization of intangibles                                              (ii)            88              (8)
Write off of acquired in-process research and development                (ii)             -         (10,910)
Reversal of Australian GAAP writeoff already written off for US GAAP
                                                                         (ii)         2,220               -
Fee income deferred                                                     (iii)          (200)           (460)
Discount on long term loan not recognized                               (iii)          (247)              -
Recognition of fee income deferred                                      (iii)            30              30
Share issue costs                                                        (iv)              -           (121)
                                                                                -------------- ---------------
NET LOSS REPORTED UNDER US GAAP                                                     (10,091)        (18,340)
                                                                                -------------- ---------------

Basic and Diluted loss per share (Australian cents) according to US
GAAP                                                                                     (18)            (40)


                                                                                       2002            2001
                                                                         Note        A$'000          A$'000
SHAREHOLDERS' EQUITY REPORTED UNDER AUSTRALIAN GAAP
                                                                                       31,866          43,231
Items having the effect of (decreasing) reported shareholders' equity;

Intellectual property, net of amortization                               (ii)        (12,399)        (14,707)
Long term non-interest bearing loans                                    (iii)           (341)            (94)
Deferred revenue                                                        (iii)           (600)           (430)

                                                                                --------------  ---------------
SHAREHOLDERS' EQUITY REPORTED UNDER US GAAP                                            18,526          28,000
                                                                                --------------  ---------------


TOTAL ASSETS REPORTED UNDER AUSTRALIAN GAAP                                          34,472          44,732
Items having the effect of (decreasing) reported total assets;

Intellectual property, net of amortization                               (ii)       (12,399)        (14,707)


                                                                                ---------------  --------------
TOTAL ASSETS REPORTED UNDER US GAAP                                                  22,073          30,025
                                                                                --------------   ---------------
</TABLE>

                                      F-40

<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002

31. UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (US GAAP) INFORMATION
(CONT)

The following table includes a statement of financial performance prepared in
accordance with Australian GAAP but presented in a US GAAP format.

                                                        2002               2001
                                                      A$'000             A$'000
Revenues:
     Sales revenue                                    1,473               1,187
     Contract research revenue                          747                 817
     Fee revenue                                        510                 461
     Grant research revenue                           2,105               1,985
                                                    ---------------------------
Total revenues                                        4,835               4,450

Costs and expenses:
     Cost of sales                                      822                 639
     Contract research expenditure                      756                 843
     Grant research expenditure                       4,408               3,945
     Other research expenditure                       4,982               3,238
     Write off of intangibles                         2,583                   -
     Selling & marketing                                615                 412
     Administration                                   3,744               3,190
                                                    ---------------------------
Total costs and expenses                             17,910              12,267

                                                    ---------------------------
OPERATING LOSS                                      (13,075)             (7,817)
Other income:
     Interest income                                    964               1,296
     Net foreign exchange gain                            -                   6
     Discount on long term loans                        247                   -
     Other revenue                                        3                  19
                                                    ---------------------------
Total other income                                    1,214               1,321

                                                    ---------------------------
Loss before taxes                                   (11,861)             (6,496)
kProvision for income taxes
                                                    ---------------------------

NET LOSS                                            (11,861)             (6,496)
                                                    ---------------------------

                                      F-41
<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002

31.      UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (US GAAP)
INFORMATION (CONT)

(i)      ACCOUNTING FOR STOCK-COMPENSATION PLANS

(a)      Employee Stock Options

In accordance with Australian GAAP we do not recognize the cost of options
granted to employees. Under US GAAP SFAS No. 123, "Accounting for Stock-Based
Compensation" (SFAS No. 123) requires shares and options issued to employees to
be recognized either using the fair value method or the intrinsic value method.
We use the intrinsic value method specified by APB Opinion No. 25, "Accounting
for Stock Issued to Employees" (APB No. 25) and its related interpretations to
recognize the cost of options granted to employees. In accordance with APB No.
25, the Company does not recognize an expense for options granted to employees
with an exercise price greater than or equal to the market price of the
underlying share at the date of grant for US GAAP. Under US GAAP we have adopted
the disclosure only alternative of SFAS No.123. This pro-forma compensation
expense, determined using the Black Scholes options pricing model, is expensed
over the vesting periods of each option grant.

In accordance with APB No. 25, the Company has recognized $121,000 and $375,000
for stock based employee compensation expense, for the years ended June 30, 2002
and 2001, respectively, in the determination of US GAAP net loss.

The Company has issued options to employees under two Employee Options Incentive
Plans as disclosed in Note 28.

The following table summarises information about employee stock options
outstanding and exercisable at June 30, 2002:


<TABLE>
<CAPTION>
                                    EMPLOYEE OPTIONS OUTSTANDING                EMPLOYEE OPTIONS EXERCISABLE
                                          AT JUNE 30, 2002                            AT JUNE 30, 2002
                                                             WEIGHTED AVERAGE
                                                                    REMAINING                        WEIGHTED
  RANGE OF EXERCISE                       WEIGHTED AVERAGE   CONTRACTUAL LIFE                         AVERAGE
  PRICES                        OPTIONS     EXERCISE PRICE            (YEARS)         OPTIONS  EXERCISE PRICE

<S>                           <C>                    <C>                 <C>        <C>                 <C>
  A$0.89                        120,000              $0.89               9.29               -               -
  A$1.00-A$1.13               1,305,925              $1.02               6.46         853,147           $1.02
  A$1.48-A$1.51               1,640,000              $1.50               4.97       1,246,667           $1.50
                       -----------------                                       ---------------
                              3,065,925                                             2,099,814
</TABLE>

The weighted average exercise prices and weighted average fair value for
employee options granted whose exercise price (1) equals, (2) exceeds, or (3) is
less than the market price of the stock on the grant date is as follows:

<TABLE>
<CAPTION>
                                            WEIGHTED AVERAGE EXERCISE PRICE     WEIGHTED AVERAGE FAIR VALUE
                                                JUNE              June             JUNE             June
                                                2002              2001             2002             2001
<S>                                             <C>               <C>               <C>             <C>
Exercise Price equals Market Price             A$1.09                 -            A$0.80              -
?xercise Price exceeds Market Price            A$1.13            A$1.50            A$0.84          A$0.54
Exercise Price less than Market Price          A$0.94            A$1.49            A$0.73          A$0.47
</TABLE>


                                      F-42
<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002

31. UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (US GAAP) INFORMATION
(CONT)

(i)      ACCOUNTING FOR STOCK-COMPENSATION PLANS (CONT)

(a)      Employee Stock Options (cont)

Had the Company determined compensation cost based on the fair value at the
grant date for its stock options under SFAS No. 123 the Company's net loss and
loss per share would have been increased to the pro forma amounts indicated
below:

<TABLE>
<CAPTION>
                                                                                            2002         2001
                                                                                          A$'000       A$'000

<S>                                                                                     <C>          <C>
  US GAAP Net Loss as Reported                                                          (10,091)     (18,340)
                                                                                    ------------- ------------

  Pro Forma Loss                                                                        (10,444)     (18,843)
                                                                                    ------------- ------------

  Basic and diluted loss per share as reported - Australian cents                             18           40
                                                                                    ------------- ------------

  Pro Forma basic and diluted loss per share - Australian cents                               18           41
                                                                                    ------------- ------------
</TABLE>


<TABLE>
<CAPTION>
The fair value of stock based compensation was computed using the Black-Scholes
option pricing model with the following weighted average assumptions:

                                                                                        2002         2001

<S>                                                                                    <C>          <C>
  Risk Free Interest Rate                                                              5.71%        5.90%
  Expected Dividend Yield                                                              0.00%        0.00%
  Expected Lives (years)                                                               10.00         6.36
  Expected Volatility                                                                  61.51%       50.90%

As of June 30, 2002, 3,065,925 options were outstanding to employees. A summary
of stock option activity follows:
</TABLE>

<TABLE>
<CAPTION>
                                                                                          WEIGHTED AVERAGE
                                                                     NUMBER OF OPTIONS     EXERCISE PRICE
<S>                                                                        <C>                  <C>
  OPTIONS OUTSTANDING AT JUNE 30, 2000                                     2,633,816           A$0.96
                                                                     ------------------ ---------------------
  Granted                                                                  1,700,000           A$1.50
  Exercised                                                                 (224,665)          A$0.88
  Cancelled/lapsed                                                           (55,318)          A$1.22
                                                                     ------------------ ---------------------
  OPTIONS OUTSTANDING AT JUNE 30, 2001                                     4,053,833           A$1.18
                                                                     ------------------ ---------------------
  Granted                                                                    250,000           A$1.00
  Exercised                                                                 (455,167)          A$0.85
  Cancelled/lapsed                                                          (782,741)          A$0.98
                                                                     ------------------ ---------------------
  OPTIONS OUTSTANDING AT JUNE 30, 2002                                     3,065,925           A$1.27
                                                                     ------------------ ---------------------
</TABLE>

                                      F-43
<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002

31. UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (US GAAP) INFORMATION
(CONT)

(i)      ACCOUNTING FOR STOCK-COMPENSATION PLANS (CONT)

(b)      Options Issued to Third Parties

In accordance with Australian GAAP we do not recognize the cost of options
granted to third parties unless the options form part of the purchase
consideration of an acquisition of assets, in which case the fair value of the
options forms part of the cost of acquisition. Under US GAAP compensation
expense for stock options granted to third parties is measured at the fair
market value of the stock options based on the Black-Scholes option pricing
model and has been expensed at the time of issue of the options.

The Company issued 182,591 options to a consultant on October 31, 1997 in
consideration for services performed on behalf of the Company. These options are
exercisable at A$1.10 and expire on October 31, 2002.

On June 30, 1999, major shareholders were granted 915,225 options at an exercise
price of A$1.10. These options expired on June 30, 2001. These `SEF Options'
were granted in connection with the provision of a standby share issue facility
to provide funding to the Company.

On September 21, 1999, major shareholders and Macquarie Acceptances Ltd were
granted 4,750,000 options that were exercisable on or before September 21, 2001
at an exercise price of A$1.00. 50,000 of these options were exercised and the
remaining 4,700,000 expired unexercised.

On November 9, 2000 as part of the merger of CytoGenesis, Inc., existing
CytoGenesis, Inc. shareholders were granted 2,000,000 options which expire on
November 8, 2005. These options vest on the same terms and have the same
exercise price as the 1,000,000 options issued to the Company's management as
described previously. On the same date advisors to the merger were granted
200,000 options which expired unexercised on June 30, 2002. The exercise price
was A$1.50.

The following table summarises information about third party stock options
outstanding and exercisable at June 30, 2002:

<TABLE>
<CAPTION>
                                      NON-EMPLOYEE OPTIONS OUTSTANDING              NON-EMPLOYEE OPTIONS
                                              AT JUNE 30, 2002                  EXERCISABLE AT JUNE 30, 2002
                                                             WEIGHTED AVERAGE
                                                                    REMAINING                        WEIGHTED
    RANGE OF EXERCISE                     WEIGHTED AVERAGE   CONTRACTUAL LIFE                         AVERAGE
               PRICES           OPTIONS     EXERCISE PRICE            (YEARS)         OPTIONS  EXERCISE PRICE
<S>                           <C>                    <C>                 <C>        <C>                 <C>
  A$1.10                        182,591             A$1.10               0.34         182,591          A$1.10
  A$1.50                      2,000,000             A$1.50               3.36       2,000,000          A$1.50
                       -----------------                                       ---------------
                              2,182,591                                             2,182,591
</TABLE>


The weighted average exercise prices and weighted average fair value for third
party options granted whose exercise price (1) equals, (2) exceeds, or (3) is
less than the market price of the stock on the grant date is as follows:

<TABLE>
<CAPTION>
                                           WEIGHTED AVERAGE EXERCISE PRICE     WEIGHTED AVERAGE FAIR VALUE
                                                JUNE             June             JUNE             June
<S>                                             <C>              <C>            <C>                <C>
                                                2002             2001           2002               2001
Exercise Price equals Market Price                 -                -              -                  -
Exercise Price exceeds Market Price                -                -              -                  -
Exercise Price less than Market Price              -           A$1.50              -             A$0.18
</TABLE>


                                      F-44
<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002

31. UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (US GAAP) INFORMATION
(CONT)

(i)      ACCOUNTING FOR STOCK-COMPENSATION PLANS (CONT)

(b)      Options Issued to Third Parties (cont)

The fair value of the options granted to consultants and shareholders was
computed using the Black-Scholes option pricing model with the following
weighted average assumptions:

                                                   2002             2001

Risk Free Interest Rate                              -              5.86%
Expected Dividend Yield                              -              0.00%
Expected Lives (years)                               -              4.73
Expected Volatility                                  -             47.07%



As of June 30, 2002, 2,182,591 options were outstanding to third parties. A
summary of stock option activity follows:

<TABLE>
<CAPTION>
                                                                                        WEIGHTED AVERAGE
                                                                NUMBER OF OPTIONS        EXERCISE PRICE
<S>                                                                       <C>                 <C>
  OPTIONS OUTSTANDING AT JUNE 30, 2000                                    5,847,816          A$1.02
                                                               ---------------------------------------------
  Granted                                                                 2,200,000          A$1.50
  Exercised                                                                       -            -
  Cancelled/lapsed                                                        (915,225)          A$1.10
                                                               ---------------------------------------------
  OPTIONS OUTSTANDING AT JUNE 30, 2001                                    7,132,591          A$1.16
                                                               ---------------------------------------------
  Granted                                                                         -            -
  Exercised                                                                (50,000)          A$1.00
  Cancelled/lapsed                                                      (4,900,000)          A$1.02
                                                               ---------------------------------------------
  OPTIONS OUTSTANDING AT JUNE 30, 2002                                    2,182,591          A$1.47
                                                               ---------------------------------------------
</TABLE>


(ii)     INTANGIBLES

Under Australian GAAP the Company has capitalized and amortized acquired
intellectual property (IP). The written down value of IP acquired totals
A$14,116,000 as at June 30, 2002 (A$16,524,000 at June 30, 2001). Under
Australian GAAP, IP is amortized from the time when the asset is first put into
use, or held ready for use, on a systematic basis over the term of its useful
life.

Under US GAAP acquired IP is subject to SFAS No. 2 "Accounting for Research and
Development Costs" (SFAS No. 2), APB Opinion No. 17 "Intangible Assets" (APB No.
17) and the AICPA Practice Aid "Assets Acquired in a Business Combination to Be
Used in Research and Development Activities" (AICPA Practice Aid). Under SFAS
No. 2 and the AICPA Practice Aid intangibles purchased from others can only be
capitalized and amortized as intangible assets if they have alternative future
uses at the time of acquisition. Under APB No. 17 capitalized intangible assets
should be amortized by systematic charges to income over the periods estimated
to be benefited.

The Company acquired intellectual property (IP) in 1988 for A$4,000,000 relating
to 5 specific patent applications. This has been written down to A$1,206,000 at
June 30, 2002 under Australian GAAP as disclosed in note 9. Under US GAAP this
amount has been written off as it would have been expensed as research and
development costs at the time the costs were incurred as it did not have an
alternative future use at the time of acquisition.

                                      F-45
<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002

31. UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (US GAAP) INFORMATION
(CONT)

(ii)     INTANGIBLES (CONT)

The Company acquired further IP in September 2000 for A$2,000,000 relating to
stem cell differentiation. This technology has potentially wide application to
treat various disease types, it has been classified as core technology under US
GAAP. For US GAAP purposes it remains capitalized under SFAS No. 2 and the AICPA
Practice Aid and is being amortized over 20 years. Under Australian GAAP
intangibles accounting policy amortization has not yet commenced.

In November 2000 the Company acquired IP totalling A$10,910,000 when it acquired
CytoGenesis, Inc. (CytoGenesis was subsequently merged in to BresaGen, Inc.).
This has been written off in accordance with US GAAP as it did not have an
alternative future use at the time of acquisition.

Under Australian GAAP capitalized IP is amortized over the period in which
corresponding benefits are expected to arise, commencing with the commercial
production of the product.

(iii)    REVENUE RECOGNITION

In accordance with SAB101, US GAAP adjustments have been raised to defer revenue
recognized under Australian GAAP. Under Australian GAAP revenue has been
recognized for contracts at the time of entering into the contracts provided all
terms and conditions enabling invoicing and payment of the specified amount have
been met.

Details of the US GAAP adjustments are:
o        The license fee received from British Biotech in 2001 was deferred and
         amortized over 15 years, being the average estimated life of the
         agreement. Subject to various termination provisions, the term of the
         agreement was set on a country by country basis and was due to
         terminate at the expiration or lapse of the various patents existing in
         that country or at the end of ten years from the launch of the product
         in a country where no such patents exist.

o        A grant of A$200,000 was received from the Government as an incentive
         to construct a new premises in South Australia and increase employee
         numbers in South Australia. The amount was recorded as income under
         Australian GAAP as all terms and conditions to release the funds under
         the terms of the grant had been met. Under US GAAP, the amount has been
         deferred for ten years until all terms of recourse within the agreement
         have been satisfied.

o        An A$250,000, 99 year interest free long term loan was received from
         the Government as an incentive to construct the new premises and
         increase employee numbers in South Australia. For Australian GAAP, the
         amount was discounted to its present value, and the A$247,000 discount
         recorded as revenue. Under US GAAP, the loans have been recorded at
         their face value and accordingly the income recorded under Australian
         GAAP reversed.

o        An A$95,700, 99 year interest free loan was received for the Government
         of South Australia as incentive in 1982. For Australian GAAP the amount
         was discounted to its present value in 1982, and each subsequent year
         interest is being accreted to income. For US GAAP the loan would have
         been recorded at its face value in 1982 and no subsequent adjustments
         required. Accordingly, an adjustment to Shareholder's equity for US
         GAAP is required to account for the differing accounting treatment from
         prior years.

(iv)     SHARE ISSUE COSTS

For the year ended June 30, 2001, 100,000 (June 30, 2000: 47,662) shares were
issued to a third party under an agreement, in lieu of cash payment of expenses.
Under Australian GAAP no expense was recorded in the statement of financial
performance. For US GAAP, an adjustment has been raised to record the
expenditure in the statement of financial performance based on the market value
of the shares at the date of issue.

                                      F-46
<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002

31. UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (US GAAP) INFORMATION
(CONT)

(v)      BUSINESS COMBINATIONS

On November 15, 2000 BresaGen Limited acquired 100% of the common stock of a US
company CytoGenesis, Inc. Simultaneously, CytoGenesis, Inc was merged into
BresaGen, Inc, a United States based wholly owned subsidiary of BresaGen
Limited.

The acquired company CytoGenesis, Inc. was a development stage biotech company
whose mission was to improve the treatment of Parkinson's disease by utilising
new and improved cell therapeutics in combination with proprietary cell delivery
systems and imaging products. The company also intended to license its
technology to others for the treatment of other chronic diseases.

The acquisition of CytoGenesis, Inc. was accounted for using the purchase method
of accounting for business combinations in accordance with APB No. 16 "Business
Combinations" (APB No. 16), with all current assets and liabilities acquired
recorded at their fair value at the date of acquisition. Non-current assets were
recorded at a reduction to their fair value, as the sum of the fair value of the
net assets acquired exceeded the consideration. The consideration to acquire the
company was A$12.6 million, through the issue of 7,192,818 of its ordinary
shares at A$1.62 each, being their market price on November 15, 2000, and
2,200,000 options valued using the Black-Scholes method to CytoGenesis
stakeholders and advisors to the acquisition, plus acquisition costs of
A$735,000. There was no contingent consideration included as part of the
acquisition agreement.

Of the 2,200,000 options, 2,000,000 were issued to CytoGenesis stockholders at a
value of $183,000. The options were issued with a fair value of A$0.51cents
(determined by the Black-Scholes model), and an 18% probability of vesting. The
options contain price vesting points based upon future stock prices, with the
probability of achieving these vesting points being calculated by assessing the
likely future earnings profile of the Company. The remaining 200,000 options
were issued to advisors to the acquisition at a value of A$51,000, using a price
of A$0.255 per option determined by the Black-Scholes model.

The assumptions used in the Black Scholes Model for the above options were as
follows:

<TABLE>
<CAPTION>
                                                          CYTOGENESIS STAKEHOLDERS       ADVISORS TO THE ACQUISTION
                                                              2,000,000 options               200,000 options

<S>                                                                 <C>                            <C>
Risk Free Interest Rate                                             5.86%                          5.81%
Expected Dividend Yield                                              0%                              0%
Expected Lives (years)                                             5 years                        2 years
Expected Volatility                                                 6.50%                          6.50%
</TABLE>

The results of BresaGen, Inc. (formerly CytoGenesis, Inc) have been included in
the consolidated statement of financial performance of BresaGen Limited for the
year ended June 30, 2001, for the period since the date of acquisition, November
15, 2000 until the balance date of June 30, 2001.

In accordance with APB No. 16, we present below the unaudited pro-forma results
of the combined business combination for the immediately preceding period, as
though the companies had combined at the beginning of the preceding period. In
addition to combining the historical results of operations of the two entities,
the pro-forma calculations include adjustments for the effect on the
consolidated entity's historical results of operations for additional
amortization expense. These pro-forma results are unaudited and are presented in
accordance with US GAAP.

                                                                        2001
                                                                      A$'000
   Revenue                                                             4,020
   Net loss                                                         (20,067)
   Basic and diluted loss per share (Aus cents)                         (41)

                                      F-47
<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002

31. UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (US GAAP) INFORMATION
(CONT)

(vi)     INCOME TAXES

Note 3 of these financial statements presents income taxes pursuant to
Australian GAAP, which is equivalent in most major respects to US GAAP. Under
Australian GAAP, nil income tax expense/(credit) is charged as the future income
tax benefits of losses and deferred tax assets are not brought to account as the
likelihood of recovery is not "virtually certain". Similarly, under US GAAP nil
income tax expense/(credit) is charged as a full valuation allowance is
recognized for the carry forward losses and deferred tax assets as the company
would not meet the "more likely than not" recognition criteria under US GAAP.

For US GAAP purposes at June 30, 2002, the Company had gross deferred tax assets
of A$9.9 million (2001: A$8.3 million), a valuation allowance of A$9.8 million
(2001: A$8.1 million), net deferred tax assets of A$60,000 (2001: A$188,000) and
deferred tax liabilities of A$60,000 (2001: A$188,000). The net change in the
valuation allowance for the year ended June 30, 2002, was an increase of A$1.7
million.

The Company has gross tax losses carried forward for income tax purposes of
A$30.7million which are available to offset future taxable income. The Company
does not predict taxable income for fiscal years 2003 and 2004 accordingly no
losses are expected to be utilized. Utilisation of losses in periods beyond
these fiscal years has not been considered due to the uncertainty of long term
estimates. A$23.3 million of these losses have been accumulated under Australian
taxation laws. These losses carry forward indefinitely unless the Company is
unable to comply with the recognition criteria for carrying forward tax losses
under Australian Taxation legislation. A$7.4 million of these losses have been
recorded by the US subsidiary and carry forward until 2021.


(vii)    IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS

Recently Issued Australian Accounting Standards

The Australian Accounting Standards Board ("AASB") has issued AASB 1044
Provisions, Contingent Liabilities and Contingent Assets, which will apply to
annual and half-year reporting periods beginning on or after July 1, 2002. The
standard introduces rules for the recognition, measurement and disclosure of
provisions. It also includes detailed disclosure requirements for contingent
assets and liabilities.

The major changes to current practice include:

o        More stringent requirements for restructuring provisions,
         differentiating between restructurings on acquisition and other
         restructurings.
o        Discounting of provisions, using specific liability related risk rates,
         applied to pre-tax cash flows.
o        Provisions for dividends will only be recognized at reporting date if
         they have been declared, determined or recommended before reporting
         date. The full amount of the dividend must be recognized as a
         provision, not just the amount payable in cash. o Separate recognition
         criteria for any recoveries related to provisions.

The impact on the company's financial statements is not expected to be
significant.

The Australian Accounting Standards Board ("AASB") has issued AASB 1020 Income
taxes, which will apply to annual and half-year reporting periods beginning on
or after July 1, 2003. The standard introduces rules for applying a balance
sheet method of tax effect accounting rather than the income statement approach
that is currently adopted.

The adoption of this accounting standard may result in significant adjustments
to the disclosures in the company's financial reports. As the Company has
significant tax operating losses this statement is not likely to impact the
income tax expense/(credit) recorded in the statement of financial performance.

                                      F-48
<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002

31. UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (US GAAP) INFORMATION
(CONT)

(vii)    IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS (CONT)

Recently Issued Australian Accounting Standards(cont)

The Australian Accounting Standards Board ("AASB") has issued an amended AASB
1012 Foreign Currency Translation, which will apply to annual and half-year
reporting periods beginning on or after July 1, 2002.

The key changes to current practice include:

o        forward contracts that are hedges must be recognized gross on the
         balance sheet from the inception of the contract;
o        foreign currency equity items must not be restated;
o        on disposal or partial disposal of self-sustaining foreign operations,
         the related foreign currency translation reserve balance must be taken
         to retained earnings and cannot pass through operating profit.

The impact on the Company's financial statements is not expected to be
significant.

The Australian Accounting Standards Board ("AASB") has issued an amended AASB
1028 Employee Benefits, which will apply to annual and half-year reporting
periods beginning on or after July 1, 2002. The main features of the standard
remain the same and there is no requirement to disclose the fair value of share
options granted. The major changes are:

o        Specific recognition criteria for termination benefits;
o        Employee entitlements to be measured at nominal rates using expected
         remuneration rates when the obligation will be settled, not the rates
         at reporting date; and
o        More detailed disclosures regarding equity based compensation benefits.

It is expected the revised statements will impact the Company's current
Australian GAAP disclosures, however it will not materially impact the financial
results presented in the statement of financial performance.

Recently Issued United States Accounting Standards

In June 2001, the FASB issued Statement No. 141, Business Combinations, and
Statement No. 142, Goodwill and Intangible Assets. Statement 141 requires that
the purchase method of accounting be used for all business combinations
completed after June 30, 2001 and also specifies the types of acquired
intangible assets that are required to be recognized and reported separately
from goodwill and those acquired intangible assets that are required to be
included in goodwill. Statement 142 will require that goodwill no longer be
amortized, but instead tested for impairment at least annually. Statement 142
will also require recognized intangible assets to be amortized over their
respective estimated useful lives and reviewed for impairment in accordance with
Statement No. 144, Accounting for the Impairment or Disposal of Long-Lived
Assets. Any recognized intangible asset determined to have an indefinite useful
life will not be amortized, but instead tested for impairment in accordance with
Statement 142 until its life is determined to no longer be indefinite.

The provisions of Statement 141 are applicable to all business combinations
accounted for by the purchase method for which the date of acquisition is July
1, 2001 or later. The Company is required to adopt the provisions of Statement
142 on July 1, 2002. Retroactive application of Statements 141 and 142 is not
permitted. However, any goodwill and any intangible asset determined to have an
indefinite useful life that is acquired in a business combination completed
after June 30, 2001 will not be amortized. Goodwill and intangible assets
acquired in business combinations completed before July 1, 2001 will continue to
be amortized until June 30, 2002.

The company did not make any acquisitions during the year ended June 30, 2002,
nor does it have any goodwill recorded in the statement of financial position,
consequently the adoption of these statements did not have a material impact on
the results of the Company.

                                      F-49
<PAGE>

                    BRESAGEN LIMITED AND CONTROLLED ENTITIES

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

                        FOR THE YEAR ENDING JUNE 30, 2002

31. UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (US GAAP) INFORMATION
(CONT)

(vii)    IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS (CONT)

Recently Issued United States Accounting Standards (cont)

In June 2001, the FASB issued Statement No. 143, Accounting for Asset Retirement
Obligations. Statement 143 addresses financial accounting and reporting for
obligations associated with the retirement of tangible long-lived assets and the
associated asset retirement costs, and applies to legal obligations associated
with the retirement of long-lived assets and/or the normal operation of a
long-lived asset. Under Statement 143, the fair value of a liability for an
asset retirement obligation is recognized in the period in which it is incurred
if a reasonable estimate of fair value can be made. The associated asset
retirement costs are capitalized as part of the carrying amount of the
long-lived asset. The liability is discounted and accretion expense is
recognized using the credit-adjusted risk-free interest rate in effect when the
liability was initially recognized. Statement 143 will be effective for the
Company as of July 1, 2002. The adoption of this statement is not expected to
have a material impact on the results of the Company.

In August 2001, the FASB issued Statement No. 144, Accounting for the Impairment
or Disposal of Long-Lived Assets. Statement 144 addresses financial accounting
and reporting for the impairment of long-lived assets and will supersede (a)
Statement 121 with respect to the accounting for the impairment or disposal of
long-lived assets and (b) Accounting Principals Board Opinion No 30 (Opinion 30)
for the disposal of a segment of a business. Statements 144 retains the
requirements of Statement 121 to (a) recognize an impairment loss only if the
carrying amount of a long-lived asset is not recoverable from its undiscounted
cash flows and (b) measure an impairment loss as the difference between the
carrying amount and fair value of the asset. Statement 144 also requires that a
long-lived asset to be abandoned, exchanged for a similar productive asset, or
distributed to owners in a spin-off be considered held and used until the asset
is disposed of.

Statement 144 retains the basic provisions for Opinion 30 for the presentation
of discontinued operations in the income statement but broadens that
presentation to include a component of an entity (rather that a segment of a
business). A component of an entity comprises operations and cash flows that can
be clearly distinguished, operationally and for financial reporting purposes,
from the rest of the entity. A component of an entity that is classified as held
for sale or that has been disposed of is presented as a discontinued operations
if the operations and cash flows of the component will be (or have been)
eliminated from the ongoing operations of the entity and the entity will not
have any significant continuing involvement in the operations of the component.
In addition, discontinued operations are no longer measured on a net realisable
value basis, and future operating losses are no longer recognized before they
occur.

Statement 144 will be effective for the Company as of July 1, 2002. The Company
does not expect the impact that adoption of this Statement will have a material
effect on its financial report.

In April 2002 the FASB issued Statement No. 145, Rescission of FASB Statements
No 4, 44 and 64, Amendment of FASB Statement No. 13, and Technical Corrections.
As a result of the rescission of Statement No. 4, a loss on extinguishment of
debt will no longer be presented as an extraordinary item upon the adoption of
Statement No. 145, which is effective for the Company in the fiscal year
beginning July 1, 2002. This Statement is not expected to have a material impact
on the financial statements of the Company.

In July 2002 the FASB issued Statement No. 146, Accounting for Costs Associated
with Exit or Disposal Activities. Statement No. 146 is based on the general
principal that a liability for a cost associated with an exit or disposal should
be recorded when it is incurred and initially measured at fair value. Statement
No. 146 applies to costs associated with (1) an exit activity that does not
involve an entity newly acquired in a business combination, or (2) a disposal
activity within the scope of Statement No. 144. These costs include certain
termination benefits, costs to terminate a contract that is not a capital lease,
and other associated costs to consolidate facilities or relocate employees.
Because the provisions of the statement are to be applied prospectively to exit
or disposal activities initiated after 31 December 2002, the effect of adopting
this statement cannot be determined yet.

                                      F-50
<PAGE>

                  BRESAGEN LIMITED AND ITS CONTROLLED ENTITIES

            UNAUDITED CONSOLIDATED STATEMENT OF FINANCIAL PERFORMANCE

                   SIX MONTHS ENDED DECEMBER 31, 2002 AND 2001

<TABLE>
<CAPTION>
                                                                          2002            2001
<S>                                                                      <C>             <C>
                                                                        A$'000          A$'000

Sales revenue                                                              563             826
Research & development income
- Contract research income                                                 581             370
- Government grants                                                      1,064           1,390
- License fees                                                               -             510
Interest income                                                            275             564
Other income                                                                 -               1

                                                                     ----------------------------
TOTAL REVENUE                                                            2,483           3,661

Cost of sales                                                              227             234
Research & development expenditure
- Contract research expenditure                                            693             436
- Government grants                                                      1,761           2,125
- Other research expenditure                                             3,108           2,609
Selling & marketing                                                        217             402
Administration                                                           2,551           1,804
                                                                     ----------------------------
Loss from ordinary activities before related income tax
expense                                                                 (6,074)         (3,949)


Income tax relating to ordinary activities                                    -               -
                                                                     ----------------------------


LOSS FROM ORDINARY ACTIVITIES AFTER INCOME TAX                           (6,074)         (3,949)
                                                                     ----------------------------

Loss attributable to members of the parent entity                        (6,074)         (3,949)

Basic and diluted loss per share - Australian cents                           11               7
                                                                     ----------------------------
</TABLE>

        The unaudited statement of financial performance is to be read in
  conjunction with the unaudited notes to the financial statements set out on
                               pages F54 to F64.

                                      F-51
<PAGE>

                  BRESAGEN LIMITED AND ITS CONTROLLED ENTITIES

             UNAUDITED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

                             AS AT DECEMBER 31, 2002

<TABLE>
<CAPTION>
                                                                                      2002
                                                                                    A$'000

<S>                                                                       <C>        <C>
CURRENT ASSETS
Cash                                                                      3          8,306
Receivables                                                               4          1,154
Inventories                                                               5            146
                                                                             ----------------

TOTAL CURRENT ASSETS                                                                 9,606
                                                                             ----------------

NON-CURRENT ASSETS
Receivables                                                               6              4
Property, plant and equipment                                             7          9,523
Intangibles                                                               8         13,410
                                                                             ----------------

TOTAL NON-CURRENT ASSETS                                                            22,937
                                                                             ----------------

TOTAL ASSETS                                                                        32,543
                                                                             ----------------

CURRENT LIABILITIES
Accounts payable                                                          9          2,003
Interest bearing liabilities                                             10            215
Provisions                                                               11            598
                                                                             ----------------

TOTAL CURRENT LIABILITIES                                                            2,816
                                                                             ----------------

NON-CURRENT LIABILITIES
Interest bearing liabilities                                             10          3,825
Non-interest bearing liabilities                                         12              5
Provisions                                                               11             69
                                                                             ----------------

TOTAL NON-CURRENT LIABILITIES                                                        3,899
                                                                             ----------------

TOTAL LIABILITIES                                                                    6,715
                                                                             ----------------

NET ASSETS                                                                          25,828
                                                                             ----------------

SHAREHOLDERS' EQUITY
Contributed equity                                                       13         61,084
Reserves                                                                 14            234
Accumulated Losses                                                                 (35,490)
                                                                             ----------------

TOTAL SHAREHOLDERS' EQUITY                                                          25,828
                                                                             ----------------
</TABLE>

        The unaudited statement of financial performance is to be read in
  conjunction with the unaudited notes to the financial statements set out on
                               pages F54 to F64.

                                      F-52
<PAGE>

                  BRESAGEN LIMITED AND ITS CONTROLLED ENTITIES

                 UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS

                   SIX MONTHS ENDED DECEMER 31, 2002 AND 2001

<TABLE>
<CAPTION>
                                                                    2002            2001
<S>                                                    <C>         <C>            <C>
                                                       NOTE       A$'000          A$'000
CASH FLOWS FROM OPERATING ACTIVITIES
Cash receipts in the course of operations                          2,153           2,665
Cash payments in the course of operations                         (7,869)         (7,218)
Interest received                                                    305             550
                                                             ------------------------------

NET CASH USED BY OPERATING ACTIVITIES                             (5,411)         (4,003)
                                                             ------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES
Payments for property, plant and equipment                        (6,292)           (252)
Proceeds from disposal of property, plant and
equipment                                                              5               -
Proceeds from other loans                                              -              49
Loan to employees                                                      -            (240)
                                                             ------------------------------

NET CASH USED BY INVESTING ACTIVITIES                             (6,287)           (443)
                                                             ------------------------------

CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from borrowings                                           3,750               -
Proceeds from capital raising                                          -             437
                                                             ------------------------------

NET CASH PROVIDED BY FINANCING ACTIVITIES                          3,750             437
                                                             ------------------------------

NET DECREASE IN CASH HELD                                         (7,948)         (4,009)

CASH AT BEGINNING OF THE PERIOD                                   16,226          25,833

Effects of exchange rate fluctuations on the
balances of cash held in foreign currencies                           28               5
                                                             ------------------------------

CASH AT END OF THE PERIOD                              3           8,306          21,829
                                                             ------------------------------
</TABLE>

        The unaudited statement of financial performance is to be read in
  conjunction with the unaudited notes to the financial statements set out on
                               pages F54 to F64.

                                      F-53
<PAGE>

                  BRESAGEN LIMITED AND ITS CONTROLLED ENTITIES

            NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

                   FOR THE SIX MONTHS ENDING DECEMBER 31, 2002

1.       STATEMENT OF SIGNIFICANT ACCOUNTING POLICIES

         (a)      BASIS OF PREPARATION

         The half-year consolidated financial report is a general purpose
         financial report which has been prepared in accordance with the
         requirements of the Corporations Act 2001, Accounting Standard AASB
         1029 Interim Financial Reports, the recognition and measurement
         requirements of applicable AASB standards and other authoritative
         pronouncements of the Australian Accounting Standards Board and Urgent
         Issues Group Consensus Views. This half year financial report is to be
         read in conjunction with the June 30, 2002 Annual Financial Report and
         any public announcements by BresaGen Limited and its Controlled
         Entities during the half year in accordance with continuous disclosure
         obligations arising under the Corporations Act 2001.

         It has been prepared on the basis of historical costs and, except where
         stated, does not take into account changing money values or current
         valuation of non-current assets. These accounting policies are
         consistently applied by each entity in the economic entity and, except
         where there is a change in accounting policy as disclosed in Note 2,
         are consistent with those applied in the June 30, 2002 Annual Financial
         Report.

         The half-year report does not include full note disclosures of the type
         normally included in an annual financial report.

         (b)      GOING CONCERN

         The consolidated entity has incurred a loss for the half year ended
         December 31, 2002 of A$6.1million (2001: A$3.9million) and had cash on
         hand as at December 31, 2002 of A$8.3 million compared to A$16.2
         million as at June 30, 2002. Forecast operating cash flows indicate
         that cash reserves are sufficient to fund current operations until
         December 31, 2003.

         The accounts have been prepared on a basis of going concern, which
         contemplates continuity of business activities and the realisation of
         assets and settlement of liabilities in the ordinary course of
         business. The directors believe that additional capital will be raised,
         or the realisation of some, or all, of the Company's intellectual
         property will occur by December 31, 2003.


2.       CHANGES IN ACCOUNTING ESTIMATES

         (a)      INTELLECTUAL PROPERTY

         AUSTRALIAN GAAP

         From July 1, 2002, the Company commenced amortization of its Cell
         Therapy intellectual property (IP) over a 10 year period. Based on the
         current capitalized Cell Therapy IP this equates to amortization for
         the six month period to December 31, 2002 of A$0.6 million. Previously
         Cell Therapy intellectual property was not amortized as it was yet to
         generate sales revenue. The cell therapy division began generating
         sales revenue (non grant revenue) in the six month period to December
         31, 2002 and in line with the Company's accounting policy on
         intangibles a decision was taken by the Board of Directors to commence
         amortization of the intellectual property. The period of amortization
         was determined by assessing the IP's useful life, the life of the
         relevant patents being an important consideration.

         The decision to begin amortizing Cell Therapy IP was also made after
         considering UIG-44 "Acquisition of In-process Research and Development
         and US-GAAP amortization treatment of IP.

                                      F-54
<PAGE>
                  BRESAGEN LIMITED AND ITS CONTROLLED ENTITIES

            NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

                   FOR THE SIX MONTHS ENDING DECEMBER 31, 2002

         US GAAP

         As at June 30, 2002 pursuant to US GAAP, A$10.9 million of the
         Company's Cell Therapy IP portfolio was written off on acquisition
         whilst the remaining A$2.0 million was capitalized under SFAS No. 2 and
         the AICPA Practice Aid and was being amortized over 20 years.
         Corresponding with the decision taken by the Board of Directors to
         amortize the Cell Therapy IP assets over 10 years for Australian GAAP,
         a decision was also taken to amortize the remaining US GAAP balance
         over the same period. At June 30, 2002, the written down balance under
         US GAAP was A$1.7 million. Accordingly, a charge of A$85,000 for the
         six month period to December 31, 2002 has been expensed for US GAAP
         (A$50,000: December 31, 2001).


         (b)      DEFERRED REVENUE

         US GAAP

         As per the June 30, 2002 Annual Financial Report, license fee revenue
         in relation to the Company's contract with British Biotech was deferred
         for US GAAP and being brought to income over 15 years, being the
         estimated life of the contract. On July 23, 2002 this contract was
         terminated and accordingly the estimate of the life of the contract was
         revised. The financial effect of this change in estimate was to bring
         the balance of the deferred revenue (A$400,000) to income during the
         period to December 31, 2002.


                                                                     2002
                                                                   A$'000
3.       CASH

Cash at bank and on hand                                              746
Bank short term deposits and commercial bills                       7,560
                                                           -----------------

                                                                    8,306
                                                           -----------------

4.       RECEIVABLES (CURRENT)

Trade Debtors                                                          89
Other debtors                                                         579
Loans to employees                                                    328
Prepayments                                                           158
                                                           -----------------

                                                                    1,154
                                                           -----------------
5.       INVENTORIES

Raw Materials                                                           -
Work in progress at cost                                               28
Finished goods                                                        118
                                                           -----------------

                                                                      146
                                                           -----------------

6.       RECEIVABLES  (NON-CURRENT)

Loan to associated company                                              4
Loans to employees                                                      -
                                                           -----------------

                                                                        4
                                                           -----------------

                                      F-55
<PAGE>

                  BRESAGEN LIMITED AND ITS CONTROLLED ENTITIES

            NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

                   FOR THE SIX MONTHS ENDING DECEMBER 31, 2002

                                                                     2002
                                                                   A$'000
7.       PROPERTY, PLANT AND
         EQUIPMENT

Plant and equipment - at cost                                       3,977
Provision for depreciation                                         (2,864)
                                                           -----------------

                                                                    1,113
                                                           -----------------

Capital work in progress - at cost                                  8,410

                                                           -----------------
Total Property, Plant and Equipment
- Net Book Value                                                    9,523
                                                           -----------------


8.       INTANGIBLES

Intellectual property - at cost                                    14,691
Provision for amortisation                                          (1,281)
                                                           -----------------

                                                                   13,410
                                                           -----------------


9.       ACCOUNTS PAYABLE (CURRENT)

Trade creditors                                                       182
Other creditors and accruals                                        1,695
Deferred income                                                       126
                                                           -----------------

                                                                    2,003
                                                           -----------------

10.      INTEREST BEARING
         LIABILITIES
CURRENT
Long term loan                                                        215
                                                           -----------------

NON-CURRENT
Long term loan                                                      3,825
                                                           -----------------


                                      F-56
<PAGE>

                  BRESAGEN LIMITED AND ITS CONTROLLED ENTITIES

            NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

                   FOR THE SIX MONTHS ENDING DECEMBER 31, 2002

                                                                     2002
                                                                   A$'000
11.      PROVISIONS
CURRENT
Employee entitlements
- annual leave                                                        189
- long service leave                                                  409
                                                           -----------------

                                                                      598
                                                           -----------------
NON-CURRENT
Employee entitlements
 - long service leave                                                  69
                                                           -----------------


12.      NON-INTEREST BEARING LIABILITIES
NON-CURRENT
Unsecured long term loan at net present value                           5
                                                           -----------------


13.      CONTRIBUTED EQUITY

ISSUED AND PAID UP
Ordinary Shares, fully paid 54,498,560                             61,084
                                                           -----------------

MOVEMENTS IN ORDINARY SHARE CAPITAL
Balance at the beginning of interim reporting period               61,048

SHARES ISSUED
Shares issued under deed of variation (i)                              36
                                                           -----------------

                                                                   61,084
                                                           -----------------
Notes:

(i)      On July 9, 2002, 50,000 ordinary shares were issued pursuant to the
         Deed of Variation (Disclosed in Note 20 to June 30, 2002 Annual
         Financial Report) at a weighted average price of A$0.72. The fair value
         of these shares was expensed to the statement of financial performance.



14.      RESERVES

Options Reserve                                                       234
                                                           -----------------


15.      EARNINGS PER SHARE

The net loss shown as per the statement of financial performance of A$6,074,000
(December 31, 2001: A$3,949,000) has been used to calculate basic and diluted
earnings per share. The Company has only one class of ordinary shares with no
variation in the entitlement to dividend.

The total options outstanding of 4,528,334 (December 31, 2001:5,445,183) have
not been included as potential ordinary shares used in the calculation of
diluted earnings per share as based on conditions at December 31, 2002 it is not
probable that options will be exercised at any time in the near future.

The weighted average number of potential ordinary shares used in the calculation
of basic and diluted earnings per shares was 54,496,657 (December 31, 2001:
54,239,645).


                                      F-57
<PAGE>

                  BRESAGEN LIMITED AND ITS CONTROLLED ENTITIES
            NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

                  FOR THE SIX MONTHS ENDING DECEMBER 31, 2002


16.      SEGMENT INFORMATION

As outlined in the June 30, 2002 Annual Financial Report, the company operates
three distinct business segments:

o        Cell Therapy
o        Reproductive Biotechnology
o        Protein Pharmaceuticals

The basis of reporting results for the period ending December 31, 2002, is
consistent with that used for the audited financial report of June 30, 2002. The
table below presents the results of the operations for the half year ended
December 31, 2002 and 2001.

<TABLE>
<CAPTION>

MANAGEMENT SYSTEM SEGMENT VIEW

                                                       CELL       REPRODUCTIVE           PROTEIN             TOTAL
                                                    THERAPY     BIO-TECHNOLOGY    PHARMA-CEUTICALS      REPORTABLE
                                                                                                          SEGMENTS
------------------------------------------------------------------------------------------------------------------
                                                     A$'000             A$'000            A$'000            A$'000
DEC 2002
<S>                                                  <C>                   <C>              <C>             <C>
BUSINESS SEGMENTS
Segment revenue                                       1,043                371               794             2,208
Segment profit/(loss)                                (3,536)                54              (806)           (4,288)


DEC 2001
BUSINESS SEGMENTS
Segment revenue                                         667                375             1,854             2,896
Segment profit/(loss)                                (2,686)               (61)              239            (2,508)

</TABLE>


There has been no material change to the total segment assets presented in the
Annual Financial Report, accordingly, this information has not been disclosed
for the unaudited results as of December 31, 2002. The unallocated acquisition
of non-current assets (Corporate assets) has shown significant increase due to
the additional A$6.6 million capitalized as part of the construction of the
Company's new building.

RECONCILIATION TO REPORTED RESULTS
                                                            2002           2001
REVENUE                                                   A'$000         A'$000
Total reportable segments                                 2,208          2,896
Interest income                                             275            564
Other revenue and adjustments                                 -            201
-------------------------------------------------------------------------------
TOTAL BRESAGEN CONSOLIDATED REVENUE                       2,483          3,661

SEGMENT LOSS
Total reportable segments                                (4,288)        (2,508)
Unallocated Corporate Costs                              (1,786)        (1,441)
-------------------------------------------------------------------------------
TOTAL BRESAGEN CONSOLIDATED LOSS                         (6,074)        (3,949)


                                      F-58
<PAGE>


                  BRESAGEN LIMITED AND ITS CONTROLLED ENTITIES
            NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

                  FOR THE SIX MONTHS ENDING DECEMBER 31, 2002


17.      UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (US GAAP)
DISCLOSURES

MAJOR DIFFERENCES BETWEEN AUSTRALIAN GAAP AND US GAAP


17(I) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION AND NATURE OF OPERATIONS

BresaGen is a biotechnology company focussed on the commercialization of
healthcare products. Our core business strategy is to develop a strong portfolio
of high margin, proprietary, research-based products in three key business areas
with core expertise in:

o        the development and manufacture of therapeutic proteins using
         recombinant DNA technology (Protein Pharmaceuticals Division);
o        embryonic stem cell research including cell delivery and imaging (Cell
         Therapy Division); and
o        cloning and transgenics technology relating to xenotransplantation and
         productivity improvement in animal production (Reproductive
         Biotechnology Division).

We conduct research in laboratories located in Adelaide, Australia and Athens,
Georgia, USA. We also contract out research in both Australia and the US. We
have a protein manufacturing plant in Adelaide, Australia,

Risks

The Company's commercial success is dependent on our technology not infringing
patents and proprietary rights of others. In the event our technologies do
infringe on the rights of others or we require the use of discoveries and
technology controlled by third parties, we may be prevented from pursuing
research, development or commercialization of potential products or may be
required to obtain licences to these patents of other proprietary rights or
develop alternative technologies. If we do not obtain the necessary licenses to
alternative technologies, we may be delayed or prevented from pursuing the
development of some potential products.

The Company will need to raise additional funding through strategic
collaborations, public or private equity financings, capital lease transaction
or other financing sources that may be available. Additional financing may not
be available on acceptable terms, or at all. Additional equity financings could
result in significant dilution to stockholders. Further, in the event that
additional funds are obtained through arrangements with collaborative partners,
these arrangements may require us to relinquish rights to some of our
technologies, product candidates or products that we would otherwise seek to
develop and commercialize ourselves. If sufficient capital is not available, we
may be required to delay, reduce the scope or eliminate one or more of our
research or development programs, each of which could have a material adverse
effect on our business.


Impact of Recently Issued Accounting Standards

Discussed below are the impacts of Accounting Standards issued subsequent to the
release of the June 30, Annual Financial Report.

RECENTLY ISSUED AUSTRALIAN ACCOUNTING STANDARDS

On July 3, 2002 the Financial Reporting Council (FRC) formalized its support of
international accounting standards by announcing that Australia would adopt
these standards by January 1, 2005. The FRC announcement means that, for annual
reporting periods beginning on or after January 1, 2005, Australian reporting
entities will comply with the standards issued by the International Accounting
Standards Board (IASB).

                                      F-59
<PAGE>


                  BRESAGEN LIMITED AND ITS CONTROLLED ENTITIES
            NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

                  FOR THE SIX MONTHS ENDING DECEMBER 31, 2002


The Company is yet to perform a detailed analysis of the impact of the alignment
to International Accounting Standards.

The following Urgent Issues Group (UIG) Abstracts have been issued and become
operative for reporting periods ending on or after a date subsequent to June 30,
2002.

UIG 49: Revenue-Barter Transactions involving Advertising Services applies to
all reporting entities for reporting periods ending on or after July 2, 2002.
The Abstract specifies that revenue from a barter transaction involving
dissimilar advertising services be measured at the fair value of the advertising
services provided by the entity. The Company is not involved in any barter
transactions and consequently UIG49 will not have a material impact on the
Company's June 30, 2003 financial statements.

UIG 50: Evaluation the Substance of Transactions involving the Legal Form of a
Lease applies to all reporting entities for periods ending on or after 13 August
2002. The Abstract provides supplemental guidance to AASB 1008 Leases. The
guidance is principally directed at sale and leaseback transactions. The Company
is not involved in any leasing transactions and consequently UIG50 will not have
a material impact on the Company's June 30, 2003 financial statements.

Revised UIG 39: Effect of Proposed Tax Consolidation Legislation on Deferred Tax
Balances applies to all reporting entities for reporting periods ending on or
after 13 August 2002. UIG39 specifies the tax treatment of deferred tax balances
following the enactment of the Tax Consolidation Bill. The UIG specifies the
treatment of both elective and mandatory components of the new Tax Consolidation
regime. The Company believes that UIG39 will not impact the Company's June 30,
2003 statement of financial performance or statement of financial position as
deferred tax balances are not recorded by the Company due to its history of
losses.

UIG 52: Income Tax Accounting under the Tax Consolidation System applies to all
reporting entities for periods ending on or after 10 December 2002. The Abstract
requires that the head entity in a tax consolidation group must recognise
current and deferred tax amounts in respect of its own transactions as well as
those of wholly owned subsidiaries in the tax consolidation group. The Company
believes that UIG52 will not impact the Company's June 30, 2003 statement of
financial performance or statement of financial position as deferred tax
balances are not recorded by the Company due to its history of losses.


RECENTLY ISSUED UNITED STATES ACCOUNTING STANDARDS

In November 2002, the FASB issued Interpretation No. 45, Guarantor's Accounting
and Disclosure Requirements for Guarantees, Including Indirect Guarantees of
Indebtedness to Others, and interpretation of FASB No. 5, 57 and 107 and a
rescission of FASB Interpretation No. 34. This interpretation elaborates on the
disclosures to be made by a guarantor in its interim and annual financial
statements about its obligations under guarantees issued. The interpretation
also clarifies that a guarantor is required to recognize, at inception of a
guarantee, a liability for the fair value of the obligations undertaken. The
initial recognition and measurement provisions of the Interpretation are
applicable to guarantees issued or modified after December 31, 2002 and are not
expected to have a material effect on the Company's financial statements. The
disclosure requirements are effective for financial statements or interim or
annual periods ending after December 15, 2002.

In December 2002, the FASB issued SFAS No. 148, Accounting for Stock-Based
Compensation - Transition and Disclosure, an amendment of FASB Statement No.
123. This statement amends FASB Statement No. 123,


                                      F-60
<PAGE>


                  BRESAGEN LIMITED AND ITS CONTROLLED ENTITIES
            NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

                  FOR THE SIX MONTHS ENDING DECEMBER 31, 2002


Accounting for Stock-Based Compensation, to provide alternative methods of
transition for a voluntary change to the fair value method of accounting for
stock-based employee compensation. In addition, this Statement amends the
disclosure requirements of Statement No. 123 to require prominent disclosures in
both annual and interim financial statements. Certain of the disclosure
modifications are required for fiscal years ending after December 15, 2002 and
are included in the notes to the these consolidated unaudited financial
statements.

In January 2003, the FASB issued Interpretation No. 46, Consolidation of
Variable Interest Entities, an interpretation of ARB No. 51. This Interpretation
addresses the consolidation by business enterprises of variable interest
entities as defined in the Interpretation. The Interpretation applies
immediately to variable interest in variable interest entities obtained after
January 31, 2003. For public companies with a variable interest entity created
before February 1, 2003, the Interpretation applies to that enterprise no later
than the beginning of the first interim or annual reporting period beginning
after June 15, 2003. This statement is not expected to have a material impact on
the company.


                                      F-61
<PAGE>


                  BRESAGEN LIMITED AND ITS CONTROLLED ENTITIES
            NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

                  FOR THE SIX MONTHS ENDING DECEMBER 31, 2002


17(II)   US GAAP FINANCIAL REPORTING

The consolidated financial report of BresaGen Limited is prepared in accordance
with Generally Accepted Accounting Principles applicable in Australia
("Australian GAAP") (refer note 1) which differ in some respects from Generally
Accepted Accounting Principles in the United States (US GAAP).

The following are reconciliations of the operating loss after income tax,
shareholders' equity and total assets, applying US GAAP instead of Australian
GAAP for the six months ended December 31, 2002 and 2001.

<TABLE>
<CAPTION>
                                                                                             2002               2001
                                                                                           A$'000             A$'000

                                                                         Note

<S>                                                                      <C>              <C>                 <C>
OPERATING LOSS AFTER INCOME TAX REPORTED UNDER AUSTRALIAN GAAP                            (6,074)             (3,949)

Items having the effect of (decreasing) reported income (total tax
impact of adjustments shown separately);

stock options expense                                                    17(iii)             (14)                (61)
Amortization of intangibles                                              17(iv)              622                  44
Recognition of deferred milestone income                                 17(v)               400                  15
Fee income deferred                                                      17(v)                 -                (200)
                                                                                  -----------------------------------

NET OPERATING LOSS AFTER INCOME TAX ACCORDING TO US GAAP                                  (5,066)             (4,151)

Basic and diluted loss per share according to US GAAP
 Australian cents                                                                              9                   8


SHAREHOLDERS' EQUITY REPORTED UNDER AUSTRALIAN GAAP                                       25,828              39,719

Items having the effect of (decreasing) reported shareholders' equity;

Intellectual property, net of amortization                               17(iv)          (11,777)            (14,663)
Long term non interest bearing loan                                      17(v)              (341)                (94)
Deferred revenue                                                         17(v)              (200)               (615)
                                                                                  -----------------------------------

SHAREHOLDERS' EQUITY REPORTED UNDER US GAAP                                               13,510              24,347

</TABLE>


                                      F-62
<PAGE>


                  BRESAGEN LIMITED AND ITS CONTROLLED ENTITIES
            NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

                  FOR THE SIX MONTHS ENDING DECEMBER 31, 2002


<TABLE>
<CAPTION>


                                                                                            2002              2001
                                                                                          A$'000            A$'000

<S>                                                                      <C>         <C>                <C>
TOTAL ASSETS REPORTED UNDER AUSTRALIAN GAAP                                NOTE          32,543             41,955

Items having the effect of (decreasing) reported total assets;

Intellectual property, net of amortization                               17(iv)         (11,777)           (14,663)
                                                                                  ----------------- -----------------

TOTAL ASSETS REPORTED UNDER US GAAP                                                      20,766             27,292

The following table includes profit and loss account information prepared in
accordance with Australian GAAP but presented in US GAAP format.

                                                                                           2002               2001
                                                                                         A$'000             A$'000

Revenues:
     Sales revenue                                                                          563                826
     Contract research revenue                                                              581                370
     Licence revenue                                                                          -                510
     Grant research revenue                                                               1,064              1,390
     Other revenue                                                                            -                  1
                                                                                 ------------------------------------
Total revenues                                                                            2,208              3,097

Costs and expenses:
     Cost of sales                                                                          227                234
     Contract research expenditure                                                          693                436
     Grant research expenditure                                                           1,761              2,125
     Other research expenditure                                                           3,108              2,609
     Selling & marketing                                                                    217                402
     Administration                                                                       2,551              1,804
                                                                                 ------------------------------------
Total costs and expenses                                                                  8,557              7,610

                                                                                 ------------------------------------
Operating loss                                                                           (6,349)            (4,513)

Other income:
     Interest income                                                                        275                564
                                                                                 ------------------------------------
Total other income                                                                          275                564

                                                                                 ------------------------------------
Loss before taxes                                                                        (6,074)            (3,949)
Provision for Income taxes                                                                    -                  -
                                                                                 ------------------------------------

NET LOSS                                                                                 (6,074)            (3,949)
                                                                                 ------------------------------------

Net loss per share - basic and diluted
Australian cents                                                                             11                  7
                                                                                 ------------------------------------

Weighted average shares outstanding - basic and diluted                              54,496,657         54,239,645
                                                                                 ------------------------------------
</TABLE>


                                      F-63
<PAGE>


                  BRESAGEN LIMITED AND ITS CONTROLLED ENTITIES
            NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

                  FOR THE SIX MONTHS ENDING DECEMBER 31, 2002


17(III)        ACCOUNTING FOR STOCK-COMPENSATION PLANS

(c)      Employee Stock Options

In accordance with Australian GAAP we do not recognize the cost of options
granted to employees. Under US GAAP we use the intrinsic value method specified
by APB 25 to recognize the cost options granted to employees. Under US GAAP we
have adopted for our audited Annual Financial Report the disclosure only
alternative of Statement of Financial Accounting Standard ("SFAS") 123 which
states that stock based compensation must be recorded at fair value of options
granted. This compensation, determined using the Black Scholes options pricing
model, is expensed over the vesting periods of each option grant for purposes of
pro forma disclosures. In accordance with SFAS 123, these disclosures are not
required to be included in the unaudited interim financial report.

The nature and type of the plans are outlined in June 30, 2002 Annual Financial
Report. There has been no change to the plans since this report.

The table below summarises the movement in options since the date of the
previous audited annual financial report to December 31, 2002.

<TABLE>
<CAPTION>
                                                                                               Weighted average
                                                                         Number of Options       exercise price

<S>                                                                              <C>               <C>
OPTIONS OUTSTANDING AT  JUNE 30, 2002                                            5,248,516         $1.35
Granted                                                                                  -           -
Exercised                                                                                -           -
Cancelled/lapsed                                                                  (720,182)        $1.19
                                                                         -------------------------------------
OPTIONS OUTSTANDING AT DECEMBER 31, 2002 (UNAUDITED)                             4,528,334         $1.38

</TABLE>


The following table summarizes the pro-forma operating results of the Company
had compensation cost for stock options granted been determined in accordance
with the fair value based method prescribed by Statement of Financial Accounting
Standards (SFAS) No. 123 "Accounting for Stock-Based Compensation".

<TABLE>
<CAPTION>

FOR THE SIX MONTH PERIOD ENDED DECEMBER 31 (UNAUDITED),                             2002                      2001

<S>                                                                               <C>                       <C>
Net operating loss after income tax according to US GAAP                          (5,066)                   (4,151)

Add: Stock based compensation expense included in reported net
income, net of related tax                                                            14                        61

Less: Total stock based employee compensation expense determined
under fair value method for all option schemes, net of related
taxes                                                                                 94                       237

                                                                         -------------------------------------------

PRO FORMA NET OPERATING LOSS AFTER TAX ACCORDING TO US GAAP                       (5,146)                   (4,327)

Loss per share according to US GAAP - basic and diluted as
reported in Australian cents                                                           9                         8

Loss per share according to US GAAP - basic and diluted per pro
forma in Australian cents                                                              9                         8

</TABLE>


                                      F-64
<PAGE>


                  BRESAGEN LIMITED AND ITS CONTROLLED ENTITIES
            NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

                  FOR THE SIX MONTHS ENDING DECEMBER 31, 2002


17(IV)   INTANGIBLES

The Accounting policy for intangibles for Australian GAAP and US GAAP is
outlined in Note 31(ii) of the June 30, 2002 Annual Financial Report. This
policy has been consistently applied to the period December 31, 2002 with the
exception of the following change in estimate for Australian GAAP and US GAAP.

Under Australian GAAP from July 1, 2002, the Company commenced amortization of
its entire Cell Therapy intellectual property (IP) portfolio over a 10 year
period. Based on the current capitalised Cell Therapy IP this equates to annual
amortization of A$1.3m. Previously Cell Therapy intellectual property was not
amortized as it was yet to generate sales revenue. The cell therapy division
began generating sales revenue (non grant revenue) in the six month period to
December 31, 2002 and in line with the Company's accounting policy on
intangibles a decision was taken by the Board of Directors to commence
amortization of the IP. The period of amortization was determined by assessing
the IP's useful life, the life of the relevant patents being an important
consideration.

The decision to begin amortizing Cell Therapy IP was also made after considering
UIG-44 "Acquisition of In-process Research and Development and US-GAAP treatment
of IP.

Previously under US GAAP, A$10.9m of the Company's Cell Therapy IP portfolio was
written off on acquistion whilst the remaining A$2.0m was capitalized under SFAS
No. 2 and the AICPA Practice Aid and was being amortized over 20 years.
Corresponding with the decision taken by the Board of Directors to amortize the
Cell Therapy IP assets over 10 years for Australian GAAP, a decision was also
taken to amortize the remaining US GAAP balance over the same period. At June
30, 2002, the written down balance under US GAAP was A$1.7m. Accordingly, a
charge of A$85,000 for the six month period to 31 December 2002 has been
expensed for US GAAP (A$50,000: December 31, 2001).


17(V)    REVENUE RECOGNITION

In accordance with SAB101, US GAAP adjustments have been raised to defer revenue
recognized under Australian GAAP as outlined in Note 31(iii) of the June 30,
2002 Annual Financial Report. For the six month period to December 31, 2002 the
policy has been consistently applied with the exception of the following change
in estimate.

o        Upon termination of the agreement with British Biotech in July 2002,
         the balance of the license fee income previously deferred (A$400,000)
         was recognized in the Statement of Financial Performance for the six
         months ended December 31, 2002. The termination of the contract
         provided additional evidence of the period of the contract and a change
         in accounting estimate was made to record the deferred element of the
         license fee in the period in which the contract was terminated.



                                      F-65
<PAGE>


                  BRESAGEN LIMITED AND ITS CONTROLLED ENTITIES

            NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

                   FOR THE SIX MONTHS ENDING DECEMBER 31, 2002

                          INDEPENDENT AUDITORS' REPORT

                     TO THE SHAREHOLDERS OF CYTOGENESIS INC.



We have audited the accompanying the statements of operations and comprehensive
loss, stockholders' equity and cash flows of CytoGenesis, Inc. for the period
from inception (June 21, 1999) to June 30, 2000. 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 auditing standards generally accepted
in the United States of America. Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audit provides a
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the results of operations and cash flows of CytoGenesis,
Inc. for the period from inception (June 21, 1999) to June 30, 2000, in
conformity with accounting principles generally accepted in the United States of
America.



KPMG



April 13, 2002



Adelaide, Australia


                                      F-66
<PAGE>

                                 CYTOGENESIS INC

                 STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS

             PERIOD FROM INCEPTION (JUNE 21, 1999) TO JUNE 30, 2000


   Operating expenses:
            Research and development                     US$495,034
            General and administrative                      306,195
            Compensation costs                              736,166
                                                       -------------

                     Total operating expenses             1,537,395
                                                       -------------

                          Loss from operations            1,537,395
                                                       -------------
   Non-operating income
            Interest income                                  17,794
                                                       -------------
   Loss before income taxes                               1,519,601
   Income taxes                                                   -
                                                       -------------
   NET LOSS                                            US$1,519,601
                                                       -------------




       The accompanying notes on pages F69 to F71 form an integral part of
                           these financial statements


                                      F-67
<PAGE>


                                 CYTOGENESIS INC

                        STATEMENT OF STOCKHOLDERS' EQUITY

             PERIOD FROM INCEPTION (JUNE 21, 1999) TO JUNE 30, 2000



<TABLE>
<CAPTION>
                                                                                                           TOTAL
                                                                   ADDITIONAL        ACCUMULATED       STOCKHOLDERS'
                                         COMMON STOCK           PAID-IN CAPITAL        DEFICIT        EQUITY (DEFICIT)
                                    SHARES          US$               US$                US$                US$

<S>                                 <C>                <C>              <C>            <C>                 <C>
Balance at June 21, 1999                                                                                            -
Common stock issued to
founders                            3,250,000          32,500           (32,500)                -                   -
Common stock issued to
institutions                          176,316           1,763           174,553                 -             176,316
Common stock issued for cash,
net of costs                        1,410,000          14,100         1,395,858                 -           1,409,958
Stock options issued                        -               -           744,587                 -             744,587
Net loss                                                    -                 -        (1,519,601)         (1,519,601)
                                            -
                                 ------------- --------------- ------------------- ----------------- -------------------
BALANCE AT JUNE 30, 2000            4,836,316          48,363         2,282,498        (1,519,601)         US$811,260
                                 ------------- --------------- ------------------- ----------------- -------------------

</TABLE>






       The accompanying notes on pages F69 to F71 form an integral part of
                           these financial statements



                                      F-68
<PAGE>


                                 CYTOGENESIS INC

                             STATEMENT OF CASH FLOWS

             PERIOD FROM INCEPTION (JUNE 21, 1999) TO JUNE 30, 2000




<TABLE>
<CAPTION>
                                                                             US$
<S>                                                                        <C>
   Cash flows from operating activities:
         Net loss                                                          (1,519,601)
         Adjustment to reconcile net loss to net cash used in
         operating activities
            Warrants and Options - non-cash charge                            744,587
            Shares - non-cash charge                                          176,316
                                                                           -----------
            Changes in operating assets and liabilities
                  Accrued liabilities                                         205,214
                  Prepaid expenses                                            (26,375)
                  Other current assets                                         (5,000)
                                                                           -----------
                       Net cash used in operating activities                 (424,859)
                                                                           -----------

   Cash flows from investing activities:                                            -
                                                                           -----------

   Cash flows from financing activities:
                  Proceeds from issue of common stock, net of
                  issuance costs of US$42.                                  1,409,958
                                                                           -----------

                       Net cash provided by financing activities            1,409,958
                                                                           -----------

   Increase in cash and cash equivalents                                      985,099
                                                                           -----------
   Cash and cash equivalents, beginning of period                                   -
   Cash and cash equivalents, end of period                                   985,099
                                                                           -----------

</TABLE>





       The accompanying notes on pages F69 to F71 form an integral part of
                           these financial statements


                                      F-69
<PAGE>


                                 CYTOGENESIS INC

                        NOTES TO THE FINANCIAL STATEMENTS

         FOR THE PERIOD SINCE INCEPTION (JUNE 21, 1999) TO JUNE 30, 2000



1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NATURE OF BUSINESS

         CytoGenesis Incorporated ("the Company") is a development stage biotech
         company whose mission is to improve the treatment of Parkinson's
         disease by utilising new and improved cell therapeutics in combination
         with proprietary cell delivery systems and imaging products. The
         company also intends to license its technology to others for the
         treatment of other chronic diseases.

         The Company operates out of laboratories in Athens, Georgia, USA.

COMPARATIVES

         The Company was incorporated on June 21, 1999. No transactions took
         place between the period June 21, 1999 and June 30, 1999, accordingly
         comparatives have not been included in these financial statements.

CASH AND CASH EQUIVALENTS

         Cash and cash equivalents are stated at cost. The company considers all
         highly liquid investments with an original maturity of three months or
         less to be cash equivalents.

SEGMENT INFORMATION

         The Company has adopted SFAS No. 131 "Disclosures about Segments of an
         Enterprise and Related Information", which establishes standards for
         reporting information regarding operating segments in financial
         statements. It has been concluded that the company does not operate
         more than one reportable segment therefore separate segment information
         has not been prepared.

INCOME TAXES

         Deferred tax assets and liabilities are recognized for the future tax
         consequences attributable to differences between the financial
         statement carrying amounts of existing assets and liabilities and their
         respective tax bases. Deferred tax assets and liabilities are measured
         using enacted tax rates expected to apply to taxable income in the
         years in which those temporary differences are expected to be recovered
         or settled. The effect on deferred tax assets and liabilities of a
         change in tax rates is recognized in income in the period that includes
         the enactment date.

USE OF ESTIMATES

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


                                      F-70
<PAGE>


                                 CYTOGENESIS INC

                        NOTES TO THE FINANCIAL STATEMENTS

         FOR THE PERIOD SINCE INCEPTION (JUNE 21, 1999) TO JUNE 30, 2000



2.       STOCKHOLDERS' EQUITY

(a)      Shares

         On incorporating, 3,250,000 shares were issued to the founding
         shareholders for nil value. In addition, 176,316 shares were issued to
         educational institutions for work undertaken on the initial research
         programs. These shares have been valued at $1.00 and the related
         expense charged to research and development.

         A private placement of Company common stock was undertaken and
         US$1,409,958 in net cash proceeds raised. 1,410,000 shares were issued
         at US$1.00 with a par value of US$0.01 from September 1999 to June
         2000.

(b)      Options

         775,000 options were issued to consultants of the Company on July 15,
         1999, at an exercise price of US$0.10, and were outstanding at June 30,
         2000. The outstanding stock options became exercisable from the grant
         date and have a term of ten years.

         50,000 further options were issued to a consultant on May 15, 2000, at
         an exercise price of US$1.00 and were outstanding at June 30, 2000. The
         stock options were immediately exercisable and expired on November 14,
         2001 at the expiration of the consultancy agreement.

         The Company accounts for stock options issued to non-employees under
         SFAS No. 123 Accounting for Stock-Based Compensation (SFAS No. 123).
         For the year ended June 30, 2000, the Company recorded compensation
         expense of US$736,166 for stock option grants.

         The value of the compensation expense was calculated at the date of
         grant using the Black-Scholes options pricing model using the following
         weighted assumptions:

         Risk free interest rate                     5.78%
         Expected dividend yield                     0.00%
         Expected lives                              8.53 years
         Expected volatility                         0.00%

         As at June 30, 2000, 825,000 options were outstanding. A summary of
         stock option activity follows:

<TABLE>
<CAPTION>
                                                                      NUMBER OF OPTIONS       WEIGHTED AVERAGE
                                                                                               EXERCISE PRICE

<S>                                                                        <C>                    <C>
         OPTIONS OUTSTANDING AT JUNE 30, 1999                                  NIL                    NIL
                  Granted                                                  825,000                US$0.15
                  Exercised                                                    Nil                    Nil
                                                                      -------------           --------------
         OPTIONS OUTSTANDING AT JUNE 30, 2000                              825,000                US$0.15

</TABLE>

         The following table summarizes information about stock options
         outstanding and exercisable at June 30, 2000.

<TABLE>
<CAPTION>
                                               OPTIONS OUTSTANDING                           OPTIONS EXERCISABLE
                                                                       WEIGHTED
                                                      WEIGHTED         AVERAGE                             WEIGHTED
                                                       AVERAGE         REMAINING                           AVERAGE
                  RANGE OF                            EXERCISE        CONTRACTUAL                          EXERCISE
               EXERCISE PRICE         OPTIONS           PRICE         LIFE (YEARS)         OPTIONS           PRICE
         ---------------------- -------------- ---------------- ------------------ ---------------- ---------------
         <C>                          <C>              <C>                    <C>          <C>             <C>
         US$0.10                      775,000          US$0.10                9.0          775,000         US$0.10
         US$1.00                       50,000          US$1.00                1.4           50,000         US$1.00

</TABLE>


                                      F-71
<PAGE>



                                 CYTOGENESIS INC

                        NOTES TO THE FINANCIAL STATEMENTS

         FOR THE PERIOD SINCE INCEPTION (JUNE 21, 1999) TO JUNE 30, 2000


(c)      Warrants

         In November 1999, the Company granted warrants to potential investors
         to purchase 100,000 shares of common stock, at the warrant purchase
         price of US$1.00 per share. The entitlement was valid for eighteen
         months from date of issue.

         As of June 30, 2000, none of the warrants had been exercised. The fair
         value of the warrants was determined using the Black-Scholes model and
         US$8,421 was charged to general and administrative expenses.

3.       RELATED PARTY TRANSACTIONS

         During the period the Directors listed below, who are also
         Stockholders, were paid compensation for their services as employees
         and/or consultants in the ordinary course of business.


    NAME OF DIRECTOR                                         COMPENSATION

    D. Wigart                                                 US$82,000
    J. Kucharczyk                                             US$65,500
    J. Stice                                                  US$42,948
    S. Stice                                                  US$24,000


         US$24,000 was paid to Boelter & Associates for accounting services, a
         firm in which Mr MW Boelter, a founding shareholder of the Company, is
         a principal.

4.       INCOME TAXES

         The Company has a deferred tax asset of US$196,757 reduced to nil by a
         valuation allowance of the same amount. The deferred tax asset relates
         to net operating tax losses incurred by the Company for the period from
         inception (June 21, 1999) to June 30, 2002. The valuation allowance has
         been established to reduce the deferred tax asset to the amount
         expected to be realized.

         The net carryforward tax operating loss of the Company at June 30, 2000
         is $US578,698.

5.       SUBSEQUENT EVENTS

         On November 15, 2000, an Australian listed company BresaGen Limited
         acquired 100% of the common stock of CytoGenesis through the issue of
         7,192,818 ordinary shares and 2,000,000 options to CytoGenesis
         stakeholders. Simultaneously, the Company was merged into BresaGen Inc,
         a 100% subsidiary of the Australian parent.


                                      F-72
<PAGE>


                                 CYTOGENESIS INC

                             UNAUDITED BALANCE SHEET

                              AT SEPTEMBER 30, 2000


   ASSETS                                                        SEPTEMBER 30,
                                                                      2000

   Current assets:
            Cash and cash equivalents                             US$1,570,245
            Prepaid expenses                                            26,375
            Other current assets                                         5,000
                                                                 --------------
                     Total current assets                            1,601,620

                                                                 --------------
   Total assets                                                   US$1,601,620
                                                                 --------------

   LIABILITIES & STOCKHOLDERS' EQUITY

   Current liabilites:
            Accrued liabilities                                        204,478
                                                                 --------------
                     Total current liabilities                         204,478

                          Total liabilities                            204,478
                                                                 --------------

   Stockholders' equity
            Common stock, US$.01 Par value 10,000,000 shares
            authorized:  issued and outstanding 5,786,316               57,863
            Additional paid-in capital                               3,222,998
            Accumulated deficit                                      (1,883,719)
                                                                 --------------
                     Total stockholders' equity                      1,397,142
                                                                 --------------
   TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                     US$1,601,620
                                                                 --------------





        The accompanying notes on page F75 form an integral part of these
                              financial statements


                                      F-73
<PAGE>


                                 CYTOGENESIS INC

            UNAUDITED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS

            FOR THE THREE MONTH PERIOD TO SEPTEMBER 30, 2000 AND 1999




                                                            2000         1999

   Operating expenses:
            Research and development                     US$248,690            -
            General and administrative                      127,995            -
                                                        ------------ -----------

                     Total operating expenses               376,685            -
                                                        ------------ -----------

                          Loss from operations              376,685            -
                                                        ------------ -----------
   Non-operating income
            Interest income                                  12,567            -
                                                        ------------ -----------
   Loss before income taxes                                 364,118
   Income taxes                                                   -            -
                                                        ------------ -----------
   NET LOSS                                              US$364,118            -
                                                        ------------ -----------




        The accompanying notes on page F75 form an integral part of these
                              financial statements


                                      F-74
<PAGE>


                                 CYTOGENESIS INC

                        UNAUDITED STATEMENT OF CASH FLOWS

               FOR THE THREE MONTHS TO SEPTEMBER 30, 2000 AND 1999





<TABLE>
<CAPTION>
                                                                             2000                  1999

<S>                                                                        <C>                  <C>
   Cash flows from operating activities:
         Net loss                                                          US$(364,118)                 -
            Changes in operating assets and liabilities:
                  Decrease in accrued liabilities                                 (736)                 -
                                                                          -------------         -----------
                       Net cash used in operating activities                 $(364,854)                 -
                                                                          -------------         -----------

   Cash flows from investing activities:                                             -                  -
                                                                          -------------         -----------

   Cash flows from financing activities:
                  Proceeds from issue of common stock, net of
                  issuance costs.                                               950,000                 -
                                                                          -------------         -----------

                       Net cash provided by financing activities                950,000                 -
                                                                          -------------         -----------

   Increase in cash and cash equivalents                                        585,146                 -
   Cash and cash equivalents, beginning of period                             $ 985,099                 -
                                                                          -------------         -----------
   Cash and cash equivalents, end of period                                  $1,570,245                 -
                                                                          -------------         -----------

</TABLE>





        The accompanying notes on page F75 form an integral part of these
                              financial statements.


                                      F-75
<PAGE>


                                 CYTOGENESIS INC

                   UNAUDITED NOTES TO THE FINANCIAL STATEMENTS

               FOR THE THREE MONTHS TO SEPTEMBER 30, 2000 AND 1999


1.       Summary of Significant Accounting Policies


         The unaudited condensed financial statements of CytoGenesis, Inc. for
         the three-month periods ended September 30, 2000 and September 30, 1999
         have been prepared by the Company pursuant to the rules and regulations
         of Securities and Exchange Commission ("SEC"). The information included
         reflects all adjustments (consisting only of normal recurring accruals
         and adjustments) which are, in the opinion of management, necessary to
         fairly state the operating results for the respective periods. However,
         these operating results are not necessarily indicative of the results
         expected for the full fiscal year. Certain information and footnote
         disclosure normally included in annual financial statements prepared in
         accordance with generally accepted accounting principles have been
         omitted pursuant to SEC rules and regulations. The notes to the
         unaudited condensed financial statements should be read in conjunction
         with the notes to the financial statements contained in the
         CytoGenesis, Inc. audited financial statements filed elsewhere herein.

         COMPARATIVES

         The Company was incorporated on June 21, 1999. No transactions took
         place between the period June 21, 1999 and September 30, 1999,
         accordingly nil comparatives have been shown for the Statement of
         Operations and Comprehensive Loss and the Statement of Cash Flows.

2.       ACCRUED LIABILITES


         Accrued liabilites as at September 30, 2000 are comprised of:

         Accrued research expenses                                      38,083
         Accrued professional services expenses                         40,323
         Accrued employee compensation and related expenses            112,560
         Other                                                          13,512
                                                                    ----------
                                                                    $US204,478
                                                                    ----------


3.       STOCKHOLDERS' EQUITY

         During the quarter to September 30, 2000, a private placement of
         Company common stock was undertaken and $950,000 in net cash proceeds
         raised. 950,000 shares were issued at US$1.00 with a par value of
         US$0.01.

4.       SUBSEQUENT EVENTS

         On November 15, 2000, an Australian listed company BresaGen Limited
         acquired 100% of the common stock of CytoGenesis through the issue of
         7,192,818 ordinary shares and 2,000,000 options to CytoGenesis
         stakeholders. Simultaneously, the Company was merged into BresaGen Inc,
         a 100% subsidiary of the Australian parent.



                                      F-76