==================================================================================

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-QSB/A-1



|[X]   | QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|----- | ---------------------------------------------------------------------------------
|      |                                                                                  
|[   ] | TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT                  
|      |                                                                                  



|FIRST AMERICAN SCIENTIFIC CORP.                                  
|-----------------------------------------------------------------
|(Exact name of small business issuer as specified in its charter)



|Nevada                                                         | 88-0338315                       
|-------------------------------------------------------------- | ---------------------------------
|(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.)



|100 Park Royal South
Suite 811
West Vancouver, British Columbia
Canada V7T 1A2
|------------------------------------------------------------------------------
|(Address of principal executive offices)                                      



|(604) 913-9035(Issuer's telephone number)
|-----------------------------------------



|None(Former name, former address and former fiscal year, if changed since last report)
|--------------------------------------------------------------------------------------

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [ x  ] No [   ]

==================================================================================



---

PART I.

ITEM 1. 	FINANCIAL STATEMENTS

Board of Directors 
First American Scientific Corp.
Vancouver, BC

INDEPENDENT ACCOUNTANT'S REVIEW REPORT

We have reviewed the accompanying consolidated balance sheet of First American Scientific Corp. as of December 31, 2002 and the related statements of operations and comprehensive loss, stockholders' equity, and cash flows for the six months ended December 31, 2002 and 2001.  These financial statements are the responsibility of the Company's management.

We conducted our review in accordance with standards established by the American Institute of Certified Public Accountants.  A review of interim financial information consists principally of applying analytical procedures to financial data and making inquiries of persons responsible for financial and accounting matters.  It is substantially less in scope than an audit in accordance with auditing standards generally accepted in the United States of America, the objective of which is the expression of an opinion regarding the financial statements taken as a whole.  Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should be made to the accompanying financial statements in order for them to be in conformity with accounting principles generally accepted in the United States of America.

The financial statements for the year ended June 30, 2002 were audited by us and we expressed an unqualified opinion on them in our report dated September 12, 2002, but we have not performed any auditing procedures since that date.

The accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America, which contemplates continuation of the Company as a going concern.  As discussed in Note 2, the Company has an accumulated deficit of $9,640,075 at December 31, 2002 and has limited sales volume.  These factors raise substantial doubt about the Company's ability to continue as a going concern. Management's plans regarding those matters also are described in Note 2.  The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

As discussed in Note 12, to the financial statements, an error resulting in an understatement of $76,196 in previously reported expenses as of September 30, 2002 and an overstatement of expenses in the three months ended December 31, 2002.  Accordingly, an adjustment has been made to the accompanying financial statements as of December 31, 2002 to correct the error.

/s/ Williams & Webster, P.S. 
Williams & Webster, P.S.
Certified Public Accountants
Spokane, Washington
February 14, 2003, except for Note 12, which is dated March 20, 2003.

F-1





- 2 -

---



|FIRST AMERICAN SCIENTIFIC CORP.                 
|------------------------------------------------
|CONSOLIDATED BALANCE SHEETS                     
|                                                
|                                                
|ASSETS                                          
|CURRENT ASSETS                                  
|                                                
|                                                
|                                                
|                                                
|                                                
|                                                
|                                                
|PROPERTY AND EQUIPMENT                          
|                                                
|                                                
|                                                
|OTHER ASSETS                                    
|                                                
|                                                
|                                                
|                                                
|NET ASSETS DISTRIBUTED TO SUBSIDIARY IN SPIN OFF
|TOTAL ASSETS                                    
|LIABILITIES AND STOCKHOLDERS' EQUITY            
|CURRENT LIABILITIES                             
|                                                
|                                                
|                                                
|LONG-TERM LIABILITIES                           
|                                                
|                                                
|                                                
|COMMITMENTS AND CONTINGENCIES                   
|MINORITY INTEREST IN SUBSIDIARY                 
|STOCKHOLDERS' EQUITY                            
|                                                
|                                                
|                                                
|                                                
|                                                
|                                                
|                                                
|                                                
|TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY      

See accountant's review report and accompanying notes

F-2





- 3 -

---



|FIRST AMERICAN SCIENTIFIC CORP.      
|-------------------------------------
|CONSOLIDATED STATEMENTS OF OPERATIONS
|AND COMPREHENSIVE INCOME (LOSS)      
|                                     
|                                     
|                                     
|                                     
|                                     
|                                     
|                                     
|REVENUES                             
|COST OF SALES                        
|GROSS PROFIT                         
|OPERATING EXPENSES                   
|                                     
|                                     
|                                     
|                                     
|                                     
|                                     
|                                     
|LOSS FROM CONTINUING                 
|OPERATIONS                           
|                                     
|LOSS FROM DISTRIBUTED                
|SUBSIDIARY                           
|LOSS BEFORE INCOME TAXES             
|INCOME TAXES                         
|NET LOSS BEFORE  ALLOCATION          
|                                     
|                                     
|ALLOCATION OF LOSS TO                
|MINORITY INTEREST                    
|NET LOSS                             
|OTHER COMPREHENSIVE                  
|INCOME (LOSS)                        
|                                     
|                                     
|COMPREHENSIVE NET LOSS               
|                                     
|                                     
|                                     
|                                     
|                                     

See accountant's review report and accompanying notes.

F-3



- 4 -

---



|FIRST AMERICAN SCIENTIFIC CORP.                 
|------------------------------------------------
|CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY  
|                                                
|                                                
|                                                
|                                                
|                                                
|Balance, June 30, 2001                          
|Common stock issued for cash of $189,850 and    
|services  of $82,850 at $0.09 per share         
|Common stock issued for compensation at $0.09   
|per share                                       
|Common stock issued for legal services at $0.10 
|per share                                       
|Common stock issued for KDS machine at $0.09    
|per share                                       
|Common stock issued for equipment at $0.13 per  
|share                                           
|Common stock issued for accounts payable at     
|$0.095 per share                                
|Common stock issued from options for            
|services at $0.09 per share                     
|Common stock issued for rent expenses at $0.125 
|per share                                       
|Options issued for services                     
|Foreign currency translation loss               
|Net loss for the year ended June 30, 2002       
|Balance, June 30, 2002                          
|Net assets distributed to shareholders of       
|VideoMovieHouse.com Inc.,                       
|a former wholly owned subsidiary                
|Common stock issued for consulting services at  
|$0.06 per share                                 
|Common stock issued as compensation at $0.06    
|per share                                       
|Common stock issued for legal fees at $0.05 per 
|share                                           
|Common stock issued for professional services at
|$0.05 per share                                 
|Common stcck issued for debt at $0.05 per share 
|Options issued for compensation                 
|Foreign currency translation loss               
|Net loss for the six months ended December 31,  
|2002                                            
|Balance, December 31, 2002, (unaudited)         

See accountant's review report and accompanying notes.

F-4



- 5 -

---



|FIRST AMERICAN SCIENTIFIC CORP.                 
|------------------------------------------------
|CONSOLIDATED STATEMENTS OF CASH FLOWS           
|                                                
|                                                
|                                                
|                                                
|                                                
|                                                
|CASH FLOWS FROM OPERATING ACTIVITIES            
|                                                
|                                                
|                                                
|                                                
|                                                
|                                                
|                                                
|                                                
|                                                
|                                                
|                                                
|                                                
|                                                
|                                                
|                                                
|                                                
|                                                
|                                                
|Net cash (used) in operating activities         
|CASH FLOWS FROM INVESTING ACTIVITIES            
|                                                
|                                                
|                                                
|                                                
|Net cash provided (used) in investing activities
|CASH FLOWS FROM FINANCING ACTIVITIES            
|                                                
|                                                
|                                                
|Net cash provided by financing activities       
|NET INCREASE (DECREASE) IN CASH                 
|Other comprehensive loss                        
|CASH - Beginning of year                        
|CASH - End of period                            
|SUPPLEMENTAL CASHFLOW DISCLOSURES:              
|                                                
|                                                

See accountant's review report and accompanying notes.

F-5



- 6 -

---

FIRST AMERICAN SCIENTIFIC CORP.
Notes to the Financial Statements
December 31, 2002

NOTE 1  -  ORGANIZATION AND DESCRIPTION OF BUSINESS

First American Scientific Corp. (hereinafter "the Company" or "FASC") was incorporated in April 1995 under the laws of the State of Nevada primarily for the purpose of manufacturing and operating equipment referred to as the KDS Micronex System.  This patented process has the capability of reducing industrial material such as limestone, gypsum, zeolite, wood chips, bio-waste, rubber and ore containing precious metals to a fine talcum-like powder.  The process can significantly increase the end value of the host material.  The Company maintains an office in West Vancouver, British Columbia, Canada and a demonstration and sales office in Cloverdale, British Columbia, Canada.

In September 1999, the Company entered into an agreement with VMH VideoMovieHouse.com Inc., ("VMH"), a British Columbia company, whereby the Company acquired 100% of the common shares and the technology of VMH in return for a cash consideration of $250,000. (See Note 7).  VMH possesses domain names, a web page, and technology for the sale of videos, DVD's, and CD's through the internet.  In 2001, the Company elected to spin off VMH into its own separate entity which became a fully reporting OTC publicly traded company in August 2002.  See Note 12.

The Company formed First American Power Corp, formerly 521345 BC Ltd., a wholly owned subsidiary, in 1998 in order to provide research and development services eligible for Canadian research and development credits exclusively to First American Scientific Corp. and, when feasible, to operate a profitable production facility in Canada.

The Company formed Alternative Green Energy Systems, Inc. (hereinafter "AGES") in 2002 for the purpose of using FASC's licensed technology and patents to manufacture, sell, operate and use KDS machines in combination with available expertise in wood dust burning technology.  The Company owns 43.48% of AGES and has management control of AGES.  William E. Barber owns 43.48% and Hydro-Quebec Capitech Inc. owns 13.04% of AGES.  The Company reports financial information from AGES on a consolidated basis due to the control feature in the agreement.  AGES maintains a facility in Montreal, Canada.  See Note 10.

The Company's year-end is June 30th.

NOTE 2  -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

This summary of significant accounting policies of First American Scientific Corp. is presented to assist in understanding the Company's financial statements.  The financial statements and notes are representations of the Company's management, which is responsible for their integrity and objectivity.  These accounting policies conform to accounting principles generally accepted in the United States of America and have been consistently applied in the preparation of the financial statements.

F-6



- 7 -

---

FIRST AMERICAN SCIENTIFIC CORP.
Notes to the Financial Statements
December 31, 2002

NOTE 2  -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Impairment of Long-Lived AssetsIn March 1995, the Financial Accounting Standards Board issued statement SFAS No. 121 titled "Accounting for Impairment of Long-lived Assets." In complying with this standard, the Company reviews its long-lived assets quarterly to determine if any events or changes in circumstances have transpired which indicate that the carrying value of its assets may not be recoverable. The Company determines impairment by comparing the undiscounted future cash flows estimated to be generated by its assets to their respective carrying amounts.

The Company impaired the carrying value of its assets from its former facility in California.  See Note 3.

In October 2001, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets" (SFAS No. 144).  SFAS No. 144 replaces SFAS 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of."  This standard establishes a single accounting model for long-lived assets to be disposed of by sale, including discontinued operations.  SFAS No. 144 requires that these long-lived assets be measured at the lower of carrying amount or fair value less cost to sell, whether reported in continuing operations or discontinued operations.  This statement is effective beginning for fiscal years after December 15, 2001, with earlier application encouraged.  The Company believes the adoption of SFAS No. 144 will not have a further material impact on the financial statements of the Company at December 31, 2002.

Interim Financial StatementsThe interim financial statements for the period ended December 31, 2002, included herein, have not been audited, at the request of the Company.  They reflect all adjustments which are, in the opinion of management, necessary to present fairly the results of operations for the period.  All such adjustments are normal recurring adjustments.  The results of operations for the period presented is not necessarily indicative of the results to be expected for the full fiscal year.

Going ConcernThe accompanying financial statements have been prepared assuming that the Company will continue as a going concern. This basis of accounting contemplates the recovery of the Company's assets and the satisfaction of its liabilities in the normal course of operations.

As shown in the accompanying financial statements, the Company has incurred an accumulated deficit of $9,640,075 through December 31, 2002.  Although the Company recorded $178,829 in sales during the six months ended December 31, 2002, it also generated a net loss of $821,001.  These factors raise substantial doubt about the Company's ability to continue as a going concern.

F-7



- 8 -

---

FIRST AMERICAN SCIENTIFIC CORP.
Notes to the Financial Statements
December 31, 2002

NOTE 2  -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Going Concern (continued)Management plans to undertake a comprehensive review of its ongoing business to substantially increase sales through current channels and develop new sales opportunities.  Management has also established plans designed to increase the sales of the Company's products by continued research and development and combining technology through AGES.

Management intends to seek new capital from new equity securities offerings that will, if successful, provide funds needed to increase liquidity, fund internal growth and fully implement its business plan.  However, there is no assurance that the Company will raise the required capital.  If the Company is unable to raise the required capital, then it will assess its future business viability.

The financial statements do not include any adjustments relating to the recoverability and classification of recorded assets, or the amounts and classification of liabilities that might be necessary in the event the Company cannot continue in existence.

Accounting MethodThe Company uses the accrual basis of accounting in accordance with accounting principles generally accepted in the United States of America.

Derivative InstrumentsThe Financial Accounting Standards Board issued Statement of Financial Accounting Standards ("SFAS") No. 133, "Accounting for Derivative Instruments and Hedging Activities," as amended by SFAS No. 137, "Accounting for Derivative Instruments and Hedging Activities  -  Deferral of the Effective Date of FASB No. 133", and SFAS No. 138, "Accounting for Certain

Derivative Instruments and Certain Hedging Activities", which is effective for the Company as of January 1, 2001.  This standard establishes accounting and reporting standards for derivative instruments, including certain derivative instruments embedded in other contracts, and for hedging activities.  It requires that an entity recognize all derivatives as either assets or liabilities in the consolidated balance sheet and measure those instruments at fair value.

If certain conditions are met, a derivative may be specifically designated as a hedge, the objective of which is to match the timing of gain or loss recognition on the hedging derivative with the recognition of (i) the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk or (ii) the earnings effect of the hedged forecasted transaction.  For a derivative not designated as a hedging instrument, the gain or loss is recognized in income in the period of change.

Historically, the Company has not entered into derivatives contracts to hedge existing risks or for speculative purposes.

At December 31, 2002, the Company has not engaged in any transactions that would be considered derivative instruments or hedging activities.

F-8



- 9 -

---

FIRST AMERICAN SCIENTIFIC CORP.
Notes to the Financial Statements
December 31, 2002

NOTE 2  -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Loss Per ShareIn June 1999, the Company adopted Statement of Financial Accounting Standards Statement (SFAS) No. 128, "Earnings Per Share".  Basic earnings (loss) per share is computed using the weighted average number of common shares outstanding.  Diluted net loss per share is the same as basic net loss per share, as the inclusion of common stock equivalents would be antidilutive.

Principles of ConsolidationThe consolidated financial statements include the accounts of the Company and its subsidiaries.  All significant inter-company transactions and balances have been eliminated in consolidation.

Minority InterestAt December 31, 2002, minority shareholders held an approximately 56.52% interest in Alternative Green Energy Systems, Inc. (AGES). The related minority interest is shown on the accompanying balance sheet.  FASC has financial and management control of AGES.  See Note 10.

Cash and Cash EquivalentsFor purposes of the Statement of Cash Flows, the Company considers all short-term debt securities purchased with a maturity of three months or less to be cash equivalents.

Prepaid expensesPrepaid expenses consist of rent paid in advance that will be amortized as used.

Fair Value of Financial InstrumentsThe carrying amounts for cash, accounts receivable, accounts payable, and accrued liabilities approximate their fair value.

Concentration of RiskThe Company maintains its cash accounts in primarily one commercial bank in Vancouver, British Columbia, Canada.  The Company's cash accounts are business checking accounts in Canadian and United States dollars.  The United States dollar account in the amount of $1,945 is not insured.

Restatement and ReclassificationCertain prior year amounts in the accompanying financial statements have been reclassified to conform to the fiscal 2002 presentation.  The reclassification principally consists of revised reporting of operating results of VideoMovieHouse.com Inc. which was spun off in August 2002, and not included in discontinued operations in the prior fiscal periods.  However, in the current fiscal period, the operating results of VideoMovieHouse.com Inc. have been reclassified as discontinued operations for all periods presented.

F-9



- 10 -

---

FIRST AMERICAN SCIENTIFIC CORP.
Notes to the Financial Statements
December 31, 2002

NOTE 2  -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Foreign Currency TranslationAssets and liabilities of the Company's foreign operations are translated into U.S. dollars at the period-end exchange rates, and revenue and expenses are translated at the average exchange rates during the period.  Exchange differences arising on translation are disclosed as a separate component of shareholders' equity. Realized gains and losses from foreign currency transactions are reflected in the Company's results of operations.

Provision for TaxesIncome taxes are provided based upon the liability method of accounting pursuant to SFAS No. 109 "Accounting for Income Taxes."  Under this approach, deferred income taxes are recorded to reflect the tax consequences in future years of differences between the tax basis of assets and liabilities and their financial reporting amounts at each year-end.  A valuation allowance is recorded against deferred tax assets if management does not believe the Company has met the "more likely than not" standard imposed by SFAS No. 109 to allow recognition of such an asset.

At December 31, 2002, the Company had net deferred tax assets of approximately $1,700,000 principally arising from net operating loss carryforwards for income tax purposes.  As management of the Company cannot determine that it is more likely than not that the Company will realize the benefit of the net deferred tax asset, a valuation allowance equal to the net deferred tax asset has been established at December 31, 2002.  The significant components of the deferred tax asset at December 31, 2002 and June 30, 2002 were as follows:



|                                                 |   | December 31, 2002 |   | June 20, 2002
|------------------------------------------------ | - | ----------------- | - | -------------
|Net operating loss carryforward                  | $ | 7,200,000         | $ | 6,500,000    
|Stock options issued under a non-qualified plan: |   |                   |   |              
|For the six month ended December 31, 2002        |   | 360,000           |   |              
|For the year ended June 30, 2002                 |   |                   |   | 945,860      
|                                                 |   |                   |   |              
|Deferred tax asset                               |   | 1,700,000         |   | 1,380,000    
|Deferred tax asset valuation allowance           | $ | (1,700,000)       | $ | (1,380,000)  

At December 31, 2002, the Company has net operating loss carryforwards of approximately $6,800,000, which expire in the years 2015 through 2021.  The Company recognized approximately $360,000 of losses from issuance of restricted common stock and stock options for services in fiscal 2003, which are not deductible for tax purposes and are not included in the above calculation of deferred tax assets.  The net loss used to calculate operating loss carryforwards includes the expenses attributed to the refundable tax credit of $83,085.

F-10



- 11 -

---

FIRST AMERICAN SCIENTIFIC CORP.
Notes to the Financial Statements
December 31, 2002

NOTE 2  -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Use of EstimatesThe process of preparing financial statements in conformity with accounting principles generally accepted in the United States of America requires the use of estimates and assumptions regarding certain types of assets, liabilities, revenues, and expenses.  Such estimates primarily relate to unsettled transactions and events as of the date of the financial statements.  Accordingly, upon settlement, actual results may differ from estimated amounts.

Compensated AbsencesEmployees of the Company are entitled to paid vacation, paid sick days and personal days off, depending on job classification, length of service, and other factors.  It is impracticable to estimate the amount of compensation for future absences, and, accordingly, no liability has been recorded in the accompanying financial statements.  The Company's policy is to recognize the costs of compensated absences when actually paid to employees.

Segment InformationThe Company adopted SFAS No. 131, "Disclosures about Segments of an Enterprise and Related Information," during the second quarter of 1999. SFAS No. 131 established standards for reporting information about operating segments in annual financial statements and requires selected information about operating segments in interim financial reports issued to stockholders. It also established standards for related disclosures about products and services and geographic areas. Operating segments are defined as components of an enterprise about which separate financial information is available, evaluated regularly by the chief operating decision makers, or a decision making group, in deciding how to allocate resources and in assessing performance.  At August 2002 because of the spin off of VMH VideoMovieHouse.com Inc., the Company no longer has more than one operating segment.

Revenue and Cost RecognitionRevenues from the sale of KDS machines are recognized when there is a sales contract, all terms of the contract have been completed, collectibility is reasonably assured and the products are delivered.

KDS machine costs include applicable direct material and labor costs and related indirect costs.  Changes in job performance, job conditions, and estimated profitability may result in revisions to product costs, which are recognized in the period in which the revisions are determined.

Accounts ReceivableThe Company carries its accounts receivable at cost less an allowance for doubtful accounts.  Accounts receivable at December 31, 2002 was $381,165 before an allowance of $249,372.

F-11



- 12 -

---

FIRST AMERICAN SCIENTIFIC CORP.
Notes to the Financial Statements
December 31, 2002

NOTE 2  -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Accounts Receivable (continued)The Company's policy is to accrue interest on trade receivables 30 days after invoice date.  A receivable is considered past due if payments have not been received by the Company for 90 days.  Every effort is made to collect on the accounts or to take possession of the equipment.  During the year ended June 30, 2002, the Company sold a KDS machine for $285,000 plus tax.  The purchaser made a non-refundable down payment of $37,500.  After June 30, 2002, but before the release of the audited financial statements, the Company became aware that the purchaser would be unable to meet the agreed upon financing arrangements and the balance due on this machine was fully reserved.  This balance of $249,372 continues to be held in reserve at December 31, 2002.  At the present time the Company is holding this machine for 90 days on behalf of the original purchaser to allow them time to seek additional funding.  This 90-day period ends on March 31, 2003.

Refundable Research and Development Tax CreditsThe Canadian Government offers tax incentives to taxpayers carrying out scientific research and experimental development.  They encourage Canadian companies to investigate better ways of doing things: provide better products and processes using advanced technologies.  A 35% tax credit is available for Canadian owned companies with less than $200,000 taxable income in the previous year.  AGES has prepared the forms and submitted to Revenue Canada for its refundable tax credits of $83,085 for the year ended June 30, 2002.  The research and development expenses attributed this tax credit are included in the Company's net loss for its U.S. income tax calculation.

Sales Tax RefundsThe Canadian Government taxes goods and services when purchased.  Theses taxes when paid, can be off-set against taxes due from the sales of goods and services by the Company.  Any sale outside of Canada is not taxed for this purpose.  At the end of each quarter all goods and services taxes paid are netted against the goods and service taxes due on sales.  If the Company has paid more tax than it owes then the Company is due a refund.

InventoryInventories are stated at the lower of average cost or market. The cost of finished goods includes the cost of raw material, direct and indirect labor, and other indirect manufacturing costs.

The components of inventory are as follows:



|                                |   | December 31,
2002 |   | June 30,
2002
|------------------------------- | - | ----------------- | - | -------------
|Finished goods  - 3 machines    | $ | -                 | $ | 345,000      
|Finished goods  -  2 machines   | $ | 190,422           |   | -            
|Work in progress  -  2 machines |   | -                 | $ | 145,442      
|                                | $ | 190,442           | $ | 490,442      

F-12



- 13 -

---

FIRST AMERICAN SCIENTIFIC CORP.
Notes to the Financial Statements
December 31, 2002

NOTE 2  -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Inventory (continued)During the six months ended December 31, 2002, the Company determined that the value of two KDS machines should be further reduced to $75,000 each, thereby resulting in an aggregate impairment charge of $150,000.  See Note 3.

Accounting PronouncementsIn June 2002, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 146," Accounting for Costs Associated with Exit or Disposal Activities ("SFAS No. 146").  SFAS No. 146 addresses significant issues regarding the recognition, measurement, and reporting of costs associated with exit and disposal activities, including restructuring activities.  SFAS No. 146 also addresses recognition of certain costs related to terminating a contract that is not a capital lease, costs to consolidate facilities or relocate employees, and termination benefits provided to employees that are involuntarily terminated under the terms of a one-time benefit arrangement that is not an ongoing benefit arrangement or an individual deferred-compensation contract.

SFAS No. 146 was issued in June 2002 and is effective for activities after December 31, 2002.  There has been no impact on the Company's financial position or results of operations from adopting SFAS No. 146.

In April 2002, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 145, "Rescission of SFAS Statements No. 44, 4 and 64, Amendment of SFAS Statement No. 13, and Technical Corrections", which updates, clarifies and simplifies existing accounting pronouncements.  SFAS No. 4, which required all gains and losses from the extinguishment of debt to be aggregated and, if material, classified as an extraordinary item, net of related tax effect was rescinded.  As a result, SFAS No. 64, which amended SFAS No. 4, was rescinded, as it was no longer necessary.  SFAS No. 44, Accounting for intangible Assets of Motor Carriers, established the accounting requirements for the effects of transition to the provisions of the Motor Carrier Act of 1980.  Since the transition has been completed, SFAS No. 44 is no longer necessary and has been rescinded.  SFAS No. 145 amended SFAS No. 13 to eliminate an inconsistency between the required accounting for sale-leaseback transactions and the required accounting for certain lease modifications that have economic effects that are similar to sale-leaseback transactions.  The Company adopted SFAS No. 145 and does not believe that the adoption will have a material effect on the financial statements of the Company at December 31, 2002.

In August 2001, the FASB issued Statement of Financial Accounting Standards No. 144 ("SFAS 144"), "Accounting for the Impairment of Long-Lived Assets", which requires a single accounting model to be used for long-lived assets to be sold and broadens the presentation of discontinued operations to include a "component of an entity" (rather than 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.

F-13



- 14 -

---

FIRST AMERICAN SCIENTIFIC CORP.
Notes to the Financial Statements
December 31, 2002

NOTE 2  -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Accounting Pronouncements (continued)A component of an entity that is classified as held for sale, or has been disposed of, is presented as a discontinued operation 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.

The Company adopted SFAS No. 144 effective August 1, 2001.  Consequently, the operating results of VideoMovieHouse.com Inc. which was to be spun off at June 30, 2002 are included in discontinued operations.  Assets and liabilities of VideoMovieHouse.com Inc. are included in net assets distributed to subsidiary at June 30, 2002.

In October 2001, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 143, "Accounting for Asset Retirement Obligations" (SFAS No. 143).  SFAS No. 143 establishes guidelines related to the retirement of tangible long-lived assets of the Company and the associated retirement costs.  This statement requires that the fair value of a liability for an asset retirement obligation be 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 assets.  This statement is effective for financial statements issued for the fiscal years beginning after June 15, 2002 and with earlier application encouraged.  The Company adopted SFAS No. 143 and the adoption did not  have a material impact on the financial statements of the Company at December 31, 2002.

In June 2001, the FASB issued SFAS No. 141, "Business Combinations" and SFAS No. 142, "Goodwill and Other Intangible Assets". SFAS No. 141 provides for the elimination of the pooling-of-interests method of accounting for business combinations with an acquisition date of July 1, 2001 or later. SFAS No. 142 prohibits the amortization of goodwill and other intangible assets with indefinite lives and requires periodic reassessment of the underlying value of such assets for impairment. SFAS No. 142 is effective for fiscal years beginning after December 15, 2001. An early adoption provision exists for companies with fiscal years beginning after March 15, 2001. On June 30, 2001, the Company adopted SFAS No. 142. Application of the nonamortization provision of SFAS No. 142 resulted in no change to reported earnings in fiscal 2002 as the Company does not have assets with indeterminate lives.

Comprehensive IncomeIn June 1997, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 130, "Reporting Comprehensive Income" ("SFAS No. 130").  SFAS 130 establishes standards for reporting and displaying comprehensive income, its components

F-14



- 15 -

---

FIRST AMERICAN SCIENTIFIC CORP.
Notes to the Financial Statements
December 31, 2002

NOTE 2  -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Comprehensive Income (continued)and accumulated balances. SFAS 130 is effective for periods beginning after December 15, 1997. The Company adopted this accounting standard and its adoption is reflected in the accompanying financial statements.

ReclassificationsCertain prior year amounts in the accompanying financial statements have been reclassified to conform to the fiscal 2002 presentation.  In particular the reclassification includes the operating results of VideoMovieHouse.com Inc. which was spun off in August 2002, and not included in discontinued operations in the prior fiscal periods.  However, in the current fiscal period, the operating results of Vidiomoviehouse.com Inc. have been reclassified to discontinued operations for all periods presented.  See Note 11.

Segment InformationThe Company adopted SFAS No. 131, "Disclosures about Segments of an Enterprise and Related Information," during the second quarter of 1999. SFAS No. 131 established standards for reporting information about operating segments in annual financial statements and requires selected information about operating segments in interim financial reports issued to stockholders. It also established standards for related disclosures about products and services and geographic areas. Operating segments are defined as components of an enterprise about which separate financial information is available, evaluated regularly by the chief operating decision makers, or a decision making group, in deciding how to allocate resources and in assessing performance.After the spin off of VideoMovieHouse.com Inc., the Company only has one operating segment and therefore separate segment reporting is not required. See Note 11.

NOTE 3 - PROPERTY AND EQUIPMENT

Property and equipment are stated at cost.  Depreciation is provided using the straight-line method over the estimated useful lives of the assets.  The useful lives of property, plant and equipment for purposes of computing depreciation are five to forty years. The following is a summary of property, equipment, and accumulated depreciation:



|                                       | December 31, 2002 |           | June 30, 2002
|-------------------------------------- | ----------------- | --------- | -------------
|Kinetic disintegration equipment (KDS) | $                 | 236,557   | $            
|Plant assets and equipment             |                   | 19,389    |              
|Office equipment                       |                   | 47,874    |              
|Leasehold improvements                 |                   | 7,811     |              
|Total assets                           | $                 | 311,631   | $            
|Less accumulated depreciation          |                   | (119,725) |              
|                                       | $                 | 191,906   | $            

F-15



- 16 -

---

FIRST AMERICAN SCIENTIFIC CORP.
Notes to the Financial Statements
December 31, 2002

NOTE 3 - PROPERTY AND EQUIPMENT (continued)

Depreciation expense for the six months ended December 31, 2002 and for the year ended June 30, 2002 was $29,430 and $58,475, respectively.  The Company evaluates the recoverability of property and equipment when events and circumstances indicate that such assets might be impaired.  The Company determines impairment by comparing the undiscounted future cash flows estimated to be generated by these assets to their respective carrying amounts.  Maintenance and repairs are expensed as incurred.  Replacements and betterments are capitalized.  The cost and related reserves of assets sold or retired are removed from the accounts, and any resulting gain or loss is reflected in results of operations.

During the year ended June 30, 2002, the Company determined that the value of three of its KDS machines was impaired.  These machines were written down to the estimated market value of $150,000 each and reclassified as inventory.  During the year ending June 30, 2002, one of these three machines was sold for $150,000.  The Company also impaired all assets at its former facility in California.  The Company recognized an impairment of $371,870 for both of these events.

NOTE 4  -  TECHNOLOGY RIGHTS AND PATENTS

Technology LicensesOn June 22, 1995, the Company entered into a license agreement with Spectrasonic Corp. (hereinafter "Spectrasonic"), a related party, for the worldwide license to its unpatented Kinetic Disintegration Equipment (KDS) for use in rubber and glass recycling and disposal, for a period of ninety-nine years.  The purchase price of this license and one SDM machine was $550,000, with license rights valued at $250,000.  Since then, modifications were made to the first KDS machine, bringing its total cost to $440,740.  This machine was transferred to the Company's subsidiary, 521345 BC Ltd., at its book value of $55,669.

On February 22, 1996, the Company entered into an additional license agreement with Spectrasonic for the worldwide license to its unpatented Ultrasound Equipment for exclusive use in gypsum disintegration, disposal, recycling, remanufacturing or manufacturing of used or new raw materials.  The purchase price of this license and one KDS machine for gypsum-related use was $775,000, with the parties agreeing that the technology license was valued at $425,000 and the gypsum KDS machine was valued at $350,000.

On May 17, 1996, the Company executed another agreement with Spectrasonic for the worldwide licenses to equipment (as yet unpatented) developed by Spectrasonic for use in disintegration, disposal, recycling, remanufacturing or manufacturing "any and all kinds of materials" for a period of ninety-nine years.  The purchase price of this license was $1,047,000, which the Company paid by issuing to Spectrasonic 5,500,000 shares of First American common stock (with an aggregate deemed value of $802,000) and paid $168,000 in varying installment amounts between September 30, 1996 and January 2, 1997.  The Company also recognized $77,000 in forgiveness of debt, which was recorded as additional paid-in capital.

F-16



- 17 -

---

FIRST AMERICAN SCIENTIFIC CORP.
Notes to the Financial Statements
December 31, 2002

NOTE 4  -  TECHNOLOGY RIGHTS AND PATENTS (continued)

Technology Licenses (continued)On July 2, 1997, the Company finalized negotiations with Spectrasonic for all patents to be issued or pending, including all data pertaining to the patent process with respect to the Kinetic Disintegration Machine (KDS Machine) whose worldwide rights had been previously acquired by the Company.  In the negotiations, the Company acquired all manufacturing rights applicable to the KDS machine technology.  The Company has sole right and responsibility for manufacturing the machinery.  Consideration to Spectrasonic was 1,000,000 common shares of the Company's stock at $0.25 per share issued on December 1, 1999.

Technology licenses, patents and manufacturing rights are stated at cost. Amortization is provided using the straight-line method over the estimated useful lives of the assets, which are five and fifteen years.

The following is a summary of technology licenses, patents and manufacturing rights and accumulated amortization:



|                                 |   | December 31, 2002 |   | June 30, 2002
|-------------------------------- | - | ----------------- | - | -------------
|                                 |   |                   |   |              
|Technology license and rights    | $ | 1,905,000         | $ | 1,905,000    
|Patents and manufacturing rights |   | 250,000           |   | 250,000      
|                                 |   | 2,155,000         |   | 2,155,000    
|Less accumulated amortization    |   | 774,764           |   | 702,930      
|                                 | $ | 1,380,236         | $ | 1,452,070    

Amortization expense for the six months ended December 31, 2002 and the year ended June 30, 2002 was $71,834 and $143,667, respectively.

NOTE 5  -  COMMON STOCK

During the six months ended December 31, 2002, the Company issued from options: 1,451,903 shares of common stock as payment for consulting services with a fair market value of $92,152; 3,973,606 shares of common stock as compensation with a fair market value of $249,140; 375,000 shares of common stock for professional services with a fair market value of $19,000; and 640,000 common stock shares in payment of debt of  $32,000.



F-17



- 18 -

---

FIRST AMERICAN SCIENTIFIC CORP.
Notes to the Financial Statements
December 31, 2002

NOTE 5  -  COMMON STOCK (continued)

During the year ended June 30, 2002, the Company issued from options 2,885,000 shares of common stock for cash of $189,850 and services valued at $82,850; 3,600,000 shares of common stock for compensation valued at $320,480; 250,000 shares of common stock for legal services valued at $25,000; 500,000 shares of common stock for a KDS machine valued at $45,000; 100,000 shares of common stock for equipment valued at $12,840; 100,000 shares of common stock in payment of an account payable of $9,500 and 120,000 shares of common stock as prepaid rent of its offices valued at $15,000.  In addition, 3,925,000 common stock options were exercised for services valued at $457,620.

During the year ended June 30, 2001, the Company issued 22,166,545 shares of common stock for services valued at $1,353,805, which includes services for website development, inventory valued at $138,000, cash of $222,724, compensation valued at $262,762, commissions valued at $22,500.  In addition, the Company issued 5,931,818 shares of common stock for cash in the amount of $231,050 and issued 1,813,637 shares of common stock as legal settlements valued at $262,500.

In June 2000, an amendment to the Company's articles of incorporation was approved, which increased the Company's authorized capital to 200,000,000 shares of common stock at a par value of $0.001 per share.

NOTE 6 - STOCK OPTIONS

The Company's board of directors approved the First American Scientific Corp. 2003 non-qualifying stock option plan.  This plan allows the Company to distribute up to 10,000,000 shares of common stock options at a maximum share price of $0.75 to persons employed or associated with the Company.  During the six months ended December 31, 2002 the Company granted 7,283,000 common stock options at the fair market value of the common stock at the date of grant.  These options were granted for compensation and services at the average exercise price of $0.16.  This plan was not approved by the Company's security holders.

During the year ended June 30, 2002, the Company granted 10,505,000 options for compensation, services, expenses and cash at an average exercise price of $0.09.  All options were exercised immediately.  The options were granted at the fair market value of the stock on each grant date.

During the year ended June 30, 2001, the Company granted 33,576,450 options of which 26,286,450 were granted for services and compensation, 1,240,000 were granted for video inventory and website development, 900,000 for equipment inventory and cash.  In addition 5,150,000 options were granted for cash.

In April 2001, the Company's board of directors approved the First American Scientific Corp. 2001 nonqualified stock option plan. This plan allows the Company to distribute up to

F-18



- 19 -

---

FIRST AMERICAN SCIENTIFIC CORP.
Notes to the Financial Statements
December 31, 2002

NOTE 6 - STOCK OPTIONS (continued)

20,000,000 shares of common stock options of a maximum share price of $0.275 to persons employed or associated with the Company. This plan was not approved by the Company's security holders.

The fair value of each option granted during fiscal 2001 and 2002 was estimated on the grant date using the Black-Scholes Option Price Calculation.  The following assumptions were made in estimating fair value: risk-free interest of 4%, volatility of 73%, expected life of 1 to 5 years, and no expected dividends.  The value of these options granted during the six months ended December 31, 2002 in the amount of $13,000 was included in operating expense in the financial statements.

The following is a summary of stock option activity:



|                                                              |   | Number of Shares |   | Weighted Average Exercise Price
|------------------------------------------------------------- | - | ---------------- | - | -------------------------------
|Options outstanding at July 1, 2001                           |   | 3,625,000        | $ | 0.11                           
|Granted                                                       |   | 10,505,000       |   | 0.09                           
|Exercised                                                     |   | (11,480,000)     |   | 0.10                           
|Options outstanding at June 30, 2002                          |   | 2,650,000        | $ | 0.12                           
|                                                              |   |                  |   |                                
|Option outstanding at July 1, 2002                            |   | 2,650,000        | $ | 0.12                           
|Granted                                                       |   | 7,283,000        |   | 0.16                           
|Exercised                                                     |   | (6,440,509)      |   | 0.14                           
|Options outstanding and exercisable at December 31, 2002      |   | 3,492,491        | $ | 0.13                           
|Weighted average fair value of options granted during the six |   |                  |   |                                
|months ended December 31, 2002                                | $ | 0.01             |   |                                

NOTE 7  -  RELATED PARTIES

During the six months ended December 31, 2002, the Company borrowed $36,741 from two of its officers and accrued $20,000 in wages for these same officers.  Periodically loans and accrued wages are exchanged for common stock.

At June 30, 2002, the Company owed its officers $140,000 for accrued salary and $104,878 for reimbursed expenses.  These amounts are recorded in the accompanying financial statements under the caption of accounts payable, related parties.  During the six months ended December 31, 2002, $120,000 of related party debt was exchanged for stock.

F-19



- 20 -

---

FIRST AMERICAN SCIENTIFIC CORP.
Notes to the Financial Statements
December 31, 2002

NOTE 7  -  RELATED PARTIES (continued)

During the year ended June 30 2002, the Company issued 6,650,000 common stock options to Company officers and employees at exercise prices ranging from $0.06 to $0.18 which were equal to the fair market value of the stock on the date of grant.

During the year ended June 30, 2000, the Company's officers, directors and board members were issued 3,225,000 common stock options, of which 1,725,000 were issued for services valued at $58,650 and 1,500,000 were issued for $37,500 in cash.  All options were exercised.  During the year ended June 30, 2001 the Company's president was granted 7,342,000 common stock options, of which 3,842,000 were exercised and recorded as compensation expense.

The president of the Company was the former sole shareholder of VMH VideoMovieHouse.com Inc. (VMH), a firm which was purchased for $250,000 in 2000 and became a wholly owned subsidiary of First American Scientific Corp.  In August 2002, the Company completed a spin-off of VMH which then became  a separate reporting entity.  See Note 11.

NOTE 8  -  NOTES PAYABLE

The Company borrowed $51,415 from private investors.  These loans are convertible to common stock, bear a 10% interest rate and have no stated maturity.  During the six months ended December 31, 2002, $25,000 in notes was paid with common stock.

NOTE 9  -  COMMITMENTS AND CONTINGENCIES

Lease CommitmentsThe Company owns no real property.  On August 1, 1998, the Company negotiated a three-year commercial lease for 740 square feet in Vancouver, British Columbia, at a monthly rental of $1,000.

In May 1996, the Company signed a lease to rent facilities in Bakersfield, California for the industrial processing of gypsum, limestone and specialty products.  The lease expired on April 14, 1998.  Negotiations with a proposed joint venture partner to operate this facility have ended in dispute between the parties and operations of the plant have ceased.  During the year ended June 30, 2002, this issue was resolved and the Company took possession of its plant assets.

F-20



- 21 -

---

FIRST AMERICAN SCIENTIFIC CORP.
Notes to the Financial Statements
December 31, 2002

NOTE 10  -  JOINT VENTURES

Beau Pre Explorations Ltd.The Company has entered into a joint venture agreement with Beau Pre Explorations Ltd.  The Company's investment consists of one KDS machine contributed to the joint venture to process mineral and extract precious metal at the Valentine Mountain mine site.

AGESIn connection with its formation in January 2002, AGES issued 5,000 shares of no-par Class A common stock for $0.06 per share to both the Company and to Mr. William E. Barber.  In addition, 1,500 Class B common stock shares were issued to Hydro-Quebec Capitech, Inc. for $376,427 in cash.  The Company and Mr. Barber each own 43.48% of AGES.

AGES has signed an agreement with Thermix Combustion Systems Inc. to acquire its engineering expertise in wood burning technologies and in designing Pro-Logic computerized control systems and programs.  AGES also has a license agreement with the Company to use its patents for the manufacture, sale, operation and use of KDS machines and equipment in connection with any application when used in combination with the acquired expertise in wood dust burning technology.

FASC owns all patents for the KDS technology and machines, and to all the research conducted by AGES.  To perfect the license agreement AGES must sell two machines, one machine in each industry, biomass and pulp sludge, and pay $100,000 for the license.  Until a unit is sold for each purpose contemplated in the agreement and until Hydro Quebec contributes an additional $400,000 CDN to raise its share of the ownership, the license agreement is not perfected.

Until these conditions are met, FASC remains in control of the venture because of the contractual agreement.  When these conditions are met, FASC becomes a minority shareholder, and no longer controls AGES.

In February 2003, FASC extended the payment terms of the agreement with AGES for one additional year, until February 21, 2004.

During the quarter ended December 31, 2002, AGES entered into a contingent sales agreement in which it gave a six-month trial period of the KDS machine to a specific party.  The sales price of this equipment is $218,400.  After the six-month trial period, the purchasing party will make monthly payments in the amount of $3,250 per month for six months, at which time the payments will increase to $16,575 per month for the next twelve months.  After payment of the higher monthly payments for a year, the purchase price of the machine is considered paid in full.  The machine can be returned at any time within the first twelve months with no further costs other than those incurred to the date of the return.  The purchaser will be given exclusive use of the KDS technology in usage for client and recycle facilities in Ontario, Canada for three years from production installation if the sale is finalized.

F-21



- 22 -

---

FIRST AMERICAN SCIENTIFIC CORP.
Notes to the Financial Statements
December 31, 2002

NOTE 11  -  SPIN OFF OF VMH VIDEOMOVIEHOUSE.COM, INC.

On June 11, 2001, the Company's board of directors recommended and approved a motion that the Company would spin off its subsidiary, VMH VideoMovieHouse.com Inc., into its own separate fully reporting OTC publicly traded company.  At that time, management under the direction of the board of directors began the necessary actions to accomplish the spin-off in a timely manner.

In August 2002, VMH finalized its registration with the Securities and Exchange Commission to become a separate reporting entity.  In September 2002, the Company issued 14,221,750 shares of common stock in accordance with the spin-off agreement.

The assets and liabilities distributed to VMH VideoMovieHouse.com Inc. were as follows as of August 31, 2002:



|Cash in bank                                | $ | 12,842 
|------------------------------------------- | - | -------
|Accounts receivable                         |   | 60,457 
|Inventory                                   |   | 70,832 
|Property, plant and equipment               |   | 33,081 
|Technology and website, net of amortization |   | 229,989
|Deposits                                    |   | 10,000 
|                                            |   |        
|Total Assets                                | $ | 417,201
|Accounts payable and accrued expenses       | $ | 107,183
|Accounts payable, related parties           |   | 118,517
|Total Liabilities                           | $ | 225,700
|Assets in excess of liabilities             | $ | 191,501

Costs associated with the spin off VMH were accounted for in discontinued operations.

In accordance with generally accepted accounting principles, the financial results for VMH are reported as discontinued operations "distributions to subsidiary" and the Company's financial results of prior periods were restated.  Condensed results of the discontinued operations "loss from distributed subsidiary" were as follows:



|                         |   | June 30, 2002 |   | June 30, 2001
|------------------------ | - | ------------- | - | -------------
|Net Sales                | $ | 286,869       | $ | 4,222        
|Loss before Income Taxes | $ | (193,377)     | $ | (23,151)     
|Income Tax Expense       | $ | -             | $ | -            
|Net Loss                 | $ | (193,377)     | $ | (23,151)     

F-22



- 23 -

---

FIRST AMERICAN SCIENTIFIC CORP.
Notes to the Financial Statements
December 31, 2002

NOTE 11  -  SPIN OFF OF VMH VIDEOMOVIEHOUSE.COM, INC. (continued)

The loss on distribution of subsidiary reflects expenses related to the distribution of the assets, common stock and certain expenses associated with establishing a capital structure of VMH.

NOTE 12  -  CORRECTION OF AN ERROR

The accompanying financial statements for December 31, 2002 have been restated to correct an error in the reported expenses for the three months ended September 30, 2002.  The effect of the restatement was to increase the net loss and the accumulated deficit at September 30, 2002 by $75,196 and decrease the expenses reported in the three months ended December 31, 2002 (effect on losses per share was less than one cent).

















F-23



- 24 -

---

ITEM 2.       MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

LIQUIDITY AND CAPITAL RESOURCES

First American Scientific (the Company) was incorporated April 12, 1995 as a development stage company. The Company is the owner of a US patent on its KDS technology. The patent is also registered in the UK, the EEC, Mexico, Australia, and New Zealand. Applications for three new process patents, one for the cryogenic freezing and shattering scrap rubber, one for extraction of precious metals from hard rock, and one for drying and recovery of fuel and clay from biomass are patent pending status.

On December 31, 2002, the Company had current assets of $ 565,475 and current liabilities of $ 223,730 31, 2002 compared to current assets of $ 787,312 and current liabilities of $ 212,942 on September 30, 2002 The working capital ratio on December 31, 2002 was 2.53 : 1 compared to 3.69 : 1 on September 30, and 2.24 : 1 as of June 30, 2002. Cash on hand as of December 31, 2002 was $137,827 up from $17,082 on September 30, 2002 and down from to $ 144,356 on June 30, 2002

In accordance with GAAP, the two machines previously located in Bakersfield have beenfurther written down to $50,000 each and have now been sold. The balance of remaining fixtures at the Bakersfield site has been written off.

Subsequent to the date of these statements, AGES received a check for $ 400,000 CAD from HydroQuebec Capitech Inc. which represents the second installment required to fulfill their agreement to acquire a 20 % equity interest in AGES. In order to show our commitment to the AGES research program and to encourage HQC to make the additional investment, FASC agreed to a one year deferral of the payment of $ 100,000 USD due from AGES to FASC on Feb 21, 2003 under AGES licensing agreement.

This will permit the entire $ 400,000 CAD investment to go towards AGES research and development. Under the licensing agreement all improvements to the technology and any related patents made by AGES will belong to FASC and the sale of at least one machine in each category (biomass and sludge) along with payment must be made to perfect the license.

Notwithstanding the above, there is not sufficient cash flow for the Company to maintain its operation for the next year. All HQC funds are designated for AGES operations only. Consequently, FASC management will have to seek additional capital from new equity securities offerings, loans, or other fund raising activities to maintain its operation should sales and receipt of receivables not materialize. In the short term, some relief has come from loans from Company Officers and by the deferment the payment of officers' salaries, which cannot be expected to continue indefinitely.

As of December 31, 2002 there were 148,653,527 shares issued and outstanding.



- 25 -

---

RESULTS OF OPERATIONS - Quarter ending December 31, 2002

Revenue for the quarter year was $ 172,867 compared to $5,962 last quarter. This consisted of revenue from site testing, sampling and sale of used equipment. Sales from VideoMovieHouse.com are no longer included as they are not part of the group of companies due to the recent spin-off which was declared effective by the SEC on August 9, 2002.  First American had not recognized any revenues from its KDS sales since 1999.

Net operating losses for the quarter ending December 31, 2002 were $ 489,485 compared to losses of $ 325,564 for the quarter ending September 30, 2002. The company's losses were $ 0.02 USD per share in each of the last two full years of operation. We expect this trend to reverse as new equipment sales begin to come on line.

The Company has hired a new full time Vice President of Marketing in an effort to ramp up its sales program, while at the same time it continues to focus on increasing the KDS equipment's capacity and commercial viability for several different applications. We believe processing of softer materials such as biomass and pulp sludge currently represent the highest and best use for our technology and the most immediate to generate much needed sales. With the injection of capital provided by Hydro Quebec Capitech, research will continue by AGES. Research is also being done in Vancouver with animal waste, food waste, sewage, mineral rock, alluvial clay, zeolite, and glass. We have achieved economically viable production levels with chicken and horse manures, and are currently seeking suitable candidates interested in purchasing our equipment.

In June 2002 our subsidiary AGES, received a request to prepare a detailed proposal to install a turnkey power generating system for Hollywood Park Racetrack of Inglewood California which would be fueled by horse manure processed through our KDS system. The preliminary report was successfully presented in August 2002, and the final quotation was presented in November 2002. We understand that Hollywood Park is seriously considering our proposal and has made applications for permits to install our system, but is waiting for final permit approval prior to giving us a firm commitment to proceed.

On December 10, 2002 we announced that we had reached an agreement with Atlantic Packaging Limited to install a test machine at their pulp mill in Whitby, Ontario. This will be a six month trial to prove our equipment's capabilities to process pulp sludge in a full level production environment. If successful, we expect this to lead to multiple sales. The machine has been delivered and installed. First test runs are expected to commence before the end of February 2003.

In March 2002, we announced the an agreement for the sale of 2 systems for Ireland. The Irish machine was delivered but not put into operation pending upgrades. Upgrades were made to a second machine in Vancouver. To date the second machine has not been delivered, and the first machine has not been put into production. We delayed delivery when it became apparent that the purchaser was unable to raise sufficient funds to meet final payment under the agreement. This deal has been put on hold pending receipt of the balance of funds due or agreement on other acceptable terms.



- 26 -

---

Last year we announced our discussions with Honeywell had been put on hold pending more accurate scientific analysis of our process and completion of cost/benefit feasibility analysis. Upon completion of either the Hollywood Park or the Atlantic projects, we hope that we can re-open these discussions based on the latest available results. We believe the technical analysis and result from the Hollywood Park study and other research is now adequate to meet some of the concerns raised by Honeywell in their expression of interest last year.

The three machines purchased by Vancouver Island Re-Cycling have now been paid for in full. VIRC is preparing to take delivery of the machines in February 2003.

Management strongly believes that our technology is unique and has proven its potential in the waste management industry . We also have proven its value as an EPA designated "pesticide device" and that our process is also capable of killing most pathogens and coliforms contained in animal wastes. We have also determined that the equipment is generally not going to be used as a stand-alone system. Therefore, we have begun to develop relationships with suppliers of ancillary equipment, such as pelletizers, heat log manufacturers, product handling equipment suppliers, boiler and generator manufacturers, etc, with the view to offering our equipment as part of an integrated turnkey system designed to fulfill a specific need. We hope this will expand our exposure to a wider market and generate sales. We are concerned that some of the deals we entered into in the past have not proceeded as planned, and we are now working to resolve difficulties and to pre-qualify all new purchasers prior to entering into agreements.

During this quarter, we made two visits to Japan to present our equipment to interested purchasers. As a result, on December 5, 2002, we signed a one year agreement with Mikuniya Environmental Management Systems Institute Inc of Tokyo, Japan to represent FASC in developing a market for its KDS equipment in Japan. Subsequent to the date of these statements, in January 2003, we hosted a delegation of 5 Japanese companies who have expressed serious interest in importing our equipment to Japan. We are hopeful that this will lead to sales of our equipment and potential licensing agreements in Japan.

INFLATION

Inflation has not been a factor effecting current operations, and is not expected to have any material effect on operations in the near future.

FORIEGN OPERATIONS

FASC rents office space in West Vancouver, Canada, which serves as administrative and sales offices.  Also, we rent a demonstration facility in Cloverdale, BC Canada. AGES rents office space in Montreal, Quebec.  The activities of the registrant are solely oriented to Canada except for expected sales and development of the Company's technology in the United States and Europe.



- 27 -

---

ITEM 3. CONTROLS AND PROCEDURES

QUARTERLY EVALUATION OF THE COMPANY'S DISCLOSURE CONTROLS AND INTERNAL CONTROLS.

Within the 90 days prior to the date of this Quarterly Report on Form 10-QSB, the Company evaluated the effectiveness of the design and operation of its "disclosure controls and procedures" (Disclosure Controls), and its "internal controls and procedures for financial reporting" (Internal Controls).  This evaluation (the Controls Evaluation) was done under the supervision and with the participation of management, including our Chief Executive Officer (CEO) and Chief Financial Officer (CFO).  Rules adopted by the SEC require that in this section of the Quarterly Report we present the conclusions of the CEO and the CFO about the effectiveness of our Disclosure Controls and Internal Controls based on and as of the date of the Controls Evaluation.

CEO AND CFO CERTIFICATIONS.

Appearing immediately following the Signatures section of this Quarterly Report there are two separate forms of "Certifications" of the CEO and the CFO.  The second form of Certification is required in accordance with Section 302 of the Sarbanes-Oxley Act of 2002 (the Section 302 Certification).  This section of the Quarterly Report which you are currently reading is the information concerning the Controls Evaluation referred to in the Section 302 Certifications.

DISCLOSURE CONTROLS AND INTERNAL CONTROLS.

Disclosure Controls are procedures that are designed with the objective of ensuring that information required to be disclosed in our reports filed under the Securities Exchange Act of 1934 (Exchange Act), such as this Quarterly Report, is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's (SEC) rules and forms.  Disclosure Controls are also designed with the objective of ensuring that such information is accumulated and communicated to our management, including the CEO and CFO, as appropriate to allow timely decisions regarding required disclosure.  Internal Controls are procedures which are designed with the objective of providing reasonable assurance that (1) our transactions are properly authorized; (2) our assets are safeguarded against unauthorized or improper use; and (3) our transactions are properly recorded and reported, all to permit the preparation of our financial statements in conformity with generally accepted accounting principles.







- 28 -

---

LIMITATIONS ON THE EFFECTIVENESS OF CONTROLS.

The Company's management, including the CEO and CFO, confirm that the control systems are at the "reasonable assurance"  level, however, management does not expect that our Disclosure Controls or our Internal Controls will prevent all error and all fraud as a control system. No matter how well conceived and operated, they cannot  provide absolute assurance that the objectives of the control system are met.   Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs.  Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected.  These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake.  Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control.  The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. However, upon discovery that controls have become inadequate, they will be changed.

SCOPE OF THE CONTROLS EVALUATION.

The CEO/CFO evaluation of our Disclosure Controls and our Internal Controls included a review of the controls' objectives and design, the controls' implementation by the Company and the effect of the controls on the information generated for use in this Quarterly Report.  In the course of the Controls Evaluation, we sought to identify data errors, controls problems or acts of fraud and to confirm that appropriate corrective action, including process improvements, were being undertaken.  This type of evaluation will be done on a quarterly basis so that the conclusions concerning controls effectiveness can be reported in our Quarterly Reports on Form 10-QSB and Annual Report on Form 10-KSB.  Our Internal Controls are also evaluated on an ongoing basis by our independent auditors in connection with their audit and review activities.  The overall goals of these various evaluation activities are to monitor our Disclosure Controls and our Internal Controls and to make modifications as necessary; our intent in this regard is that the Disclosure Controls and the Internal Controls will be maintained as dynamic systems that change (including with improvements and corrections) as conditions warrant.

Among other matters, we sought in our evaluation to determine whether there were any "significant deficiencies" or "material weaknesses" in the Company's Internal Controls, or whether the Company had identified any acts of fraud involving personnel who have a significant role in the Company's Internal Controls.  This information was important both for the Controls Evaluation generally and because items 5 and 6 in the Section 302 Certifications of the CEO and CFO require that the CEO and CFO disclose that information to our Board of Directors and to our independent auditors and to report on related matters in this section of the Quarterly Report.  In the professional  auditing literature, "significant deficiencies"  are referred to as "reportable conditions"; these are control issues that could have a significant adverse effect on the ability to record, process, summarize and report financial data in the financial statements.



- 29 -

---

A "material weakness" is defined in the auditing literature as a particularly serious reportable condition where the internal control does not reduce to a relatively low level the risk that misstatements caused by error or fraud may occur in amounts that would be material in relation to the financial statements and not be detected within a timely period by employees in the normal course of performing their assigned functions.  We also sought to deal with other controls matters in the Controls Evaluation, and in each case if a problem was identified, we considered what revision, improvement and/or correction to make in accord with our on-going procedures.

In accord with SEC requirements, the CEO and CFO note that, since the date of the Controls Evaluation to the date of this Quarterly Report, there have been no significant changes in Internal Controls or in other factors that could significantly affect Internal Controls, including any corrective actions with regard to significant deficiencies and material weaknesses.

CONCLUSIONS.

Based upon the Controls Evaluation, our CEO and CFO have concluded that, our disclosure controls are effective to ensure that material information relating to First American Scientific Corp and its subsidiaries are made known to management, including the CEO and CFO, particularly during the period when our periodic reports are being prepared.  Our internal controls are effective to provide reasonable assurance that our financial statements are fairly presented in conformity with generally accepted accounting principles.

PART II

ITEM 2.       (c) CHANGES IN SECURITIES

During the quarter ended December 31, 2002, the Company granted options to the directors, officers and consultants listed below to purchase an aggregate 3,818,000 shares of  common stock at an average exercise price of $0. 07 per share under the Company's   Stock Option Plan.  The options are fully vest at the date of grant and are exercisable for 3 years from the date of grant.



|Optionee Name | Number of Option Shares
|------------- | -----------------------
|Nichols       | 1,909,000              
|Kantonen      | 1,909,000              











- 30 -

---

SIGNATURES

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized on this 5th  day of June, 2003.

| | FIRST AMERICAN SCIENTIFIC CORP.
(Registrant)
| | --------------------------------------------
| | BY:                                         
| |                                             
| | BY:                                         















- 31 -

---

CERTIFICATION PURSUANT TO
18 U.S.C. Section 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of First American Scientific Corp. (the "Company") on Form 10-QSB for the period ended December 31, 2002 as filed with the Securities and Exchange Commission on the date here of (the "report"), I, Brian Nichols, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(1) 	The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) 	The information contained in this Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Dated this 5th  day of June, 2003.

| | /s/ Brian Nichols
Brian Nichols
President and Chief Executive Officer
| | ---------------------------------------------------------------------

CERTIFICATION PURSUANT TO
18 U.S.C. Section 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of First American Scientific Corp. (the "Company") on Form 10-QSB for the period ended December 31, 2002 as filed with the Securities and Exchange Commission on the date here of (the "report"), I, Calvin Kantonen, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(1) 	The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) 	The information contained in this Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Dated this 5th  day of June, 2003.

| | /s/ Calvin Kantonen
Calvin Kantonen
Chief Financial Officer
| | -----------------------------------------------------------



- 32 -

---

CERTIFICATION

I, Brian Nichols, certify that:

1. 	I have reviewed this quarterly report on Form 10-QSB of First American Scientific Corp.;

2. 	Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

3.  	Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report.

4. 	The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) 	designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

b) 	evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and

c) 	presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5. 	The registrant's other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent function):

a) 	all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and

b) 	any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and

6. 	The registrant's other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Dated this 5th  day of June, 2003.



| | /s/ Brian Nichols
Brian Nichols
President and Principal Executive Officer
| | -------------------------------------------------------------------------



- 33 -

---

CERTIFICATION

I, Calvin Kantonen, certify that:

1. 	I have reviewed this quarterly report on Form 10-QSB of First American Scientific Corp.;

2. 	Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

3.  	Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report.

4. 	The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) 	designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

b) 	evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and

c) 	presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5. 	The registrant's other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent function):

a) 	all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and

b) 	any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and

6. 	The registrant's other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Dated this 5th day of June, 2003.



| | /s/ Calvin Kantonen
Calvin Kantonen
Principal Financial Officer
| | ---------------------------------------------------------------



- 34 -

---