<PAGE>


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-KSB

 ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

                  For the fiscal year ended September 30, 2004

                         Commission file number 0-32335

                  TX Holdings, Inc. (formerly R Wireless, Inc.)
                 (Name of small business issuer in its charter)

           Georgia
(State or other jurisdiction of                          58-2558702
 incorporation or organization)             (I.R.S. Employer Identification No.)

         1602 Alton Road, #487
            Miami Beach, FL                                   33139
(Address of principal executive offices)                    (Zip Code)

                    Issuer's telephone number (305) 420-6781

         Securities registered under Section 12(b) of the Exchange Act:


Title of each class                    Name of each exchange on which registered
      N/A                                                 N/A

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

                                  Common Stock
                                (Title of class)

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 [ ] No [X]

Check if there is no disclosure of delinquent filers in response to Item 405 of
Regulation S-B is not contained in this form, and no disclosure will be
contained, to the best of registrant's knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this Form 10-KSB
or any amendment to this Form 10-KSB. [ ]

State issuer's revenues for its most recent fiscal year: $26,605

State the aggregate market value of the voting and non-voting common equity held
by non-affiliates computed by reference to the price at which the common equity
was sold, or the average bid and asked price of such common equity, as of a
specified date within the past 60 days. (See definition of affiliate in Rule
12b-2 of the Exchange Act.)

On December 30, 2005, shares of common stock of the issuer, its only common
equity, were sold at prices ranging from $0.27 to $0.37 a share and closed at
$0.27 a share. Based on such closing price, and 9,337,308 common shares
outstanding as of December 30, 2005, excluding 9,662,626 common shares held by
affiliates, the aggregate market value of the common stock of the issuer was
$2,521,079.

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date: As of December 30, 2005, there were
18,999,934 shares of common stock outstanding.

Transitional Small Business Disclosure Format (Check one): Yes ___; No [X]




<PAGE>


                                     PART I

ITEM 1. DESCRIPTION OF BUSINESS.

CORPORATE STRUCTURE

TX Holdings, Inc. ("TX Holdings" or the "Company"), formerly named R Wireless,
Inc. ("RWLS") and, prior to that, named HOM Corporation ("HOM"), a Georgia
corporation incorporated on May 4, 2000, is a holding company. As of December
30, 2005, TX Holdings has a 32.3% equity interest in Freedom Homes, Inc.
("Freedom"), formerly named Homes By Owners, Inc., a Georgia corporation
incorporated on December 6, 1999, and formerly a wholly-owned subsidiary, and
one wholly-owned subsidiary, Direct Lending, Inc. ("Direct"), a Georgia
corporation incorporated on January 9, 1997 and formerly known as Southern
States Lenders, Inc. (SEE EXHIBIT 21.1).

Freedom principally is a retailer of manufactured homes in the Augusta, Georgia
market and also publishes and distributes a periodic magazine, FOR SALE BY
OWNER, formerly known as FOR SALE BY OWNER AND BUILDER and HOMES BY OWNERS. FOR
SALE BY OWNER lists residential properties for sale by their owners in the
Augusta, Georgia/Aiken, South Carolina metropolitan areas and contains
advertisements, most, but not all, of which relate to the real estate business.
The magazine represented Freedom's only business prior to May 26, 2005, the
effective date of the merger ("Freedom Merger") of the former Freedom Homes,
Inc. ("Old Freedom") into Freedom, which had been named Homes By Owners, Inc.
and was renamed Freedom Homes, Inc. in the merger.

Direct, which is now inactive, was a licensed mortgage broker that worked with
various financial institutions and underwriters prior to the sale of
substantially all its business assets, including the name Direct Lending, Inc.,
on November 25, 2002. SEE FORMER BUSINESS OF DIRECT LENDING, INC. AND EXHIBIT
2.2. TX Holdings, Direct and Freedom (prior to May 26, 2005, the effective date
of the Freedom Merger) are collectively referred to as the "Company."

SUMMARY OF CURRENT RESULTS AND RECENT DEVELOPMENTS

At present, the Company is not profitable. As a result, Company management
sought acquisitions, joint ventures and business arrangements that would include
profitable operations and attractive business activities enabling TX Holdings to
raise additional funds and cost sharing ventures.

On December 12, 2002 TX Holdings sold 4,647,626 shares of its common stock to
MA&N LLC ("MA&N"), a Nevada limited liability company, which represented 51% of
the 9,112,992 shares of TX Holdings common stock issued or issuable as of that
date (SEE EXHIBIT 2.1). The consideration for this sale was (a) the provision of
Internet Service Provider, or ISP, wireless service from not less than 5 nodes,
(b) MA&N consulting for at least two years on financial and management matters,
(c) arranging for personnel to manage the Company, (d) administering the
Company's business plan being developed by MA&N to acquire additional business
operations in the ISP wireless business, and (e) funding accounting and legal
costs of specified filings with the U. S. Securities and Exchange Commission.
The continuation of the Company's operations is dependent on raising sufficient
working capital and the implementation of a successful business plan.

The Company has contemplated business opportunities in the wireless fidelity
business, more commonly known as Wi-Fi industry (the term is used generically
when referring to any type of 802.11 network, whether 802.11b, 802.11a,
dual-band, etc.). Due to the competitive nature of the Wi-Fi business, resulting
from numerous entries of large companies with significant research and
development capabilities, TX Holdings has not been able to establish itself in
this industry. Various acquisitions have been considered, some of which required
extensive due diligence and research, but none of these were completed.

                                       2


<PAGE>

On December 5, 2004, the Company announced plans to change business direction.
Recent global political and economic developments have increased the price of
energy. The reduced supply of oil and gas from OPEC member countries and other
exporters has led to the surge in energy prices. These trends have opened new
opportunities for local companies from the oil and gas sector and the company
has decided to pursue this opportunity. Management is considering strategic
alliances with companies in the oil and gas business.

In December of 2004, TX Holdings initiated talks with an Okalahoma-based
company, which had the technology to extract oil from "stripper" wells at a low
cost. "Stripper" is a term used to describe wells that produce gas or oil at
very low rates (less than 60 thousand cubic feet of gas or 12 barrels of oil per
day). The Company also started negotiations for the acquisition of leases, and
drafted its first contract for the lease of 50 oil wells. None of these
contemplated transactions were consummated.

In April of 2005, the Company attempted the completion of a transaction for the
purchase of 100% of the common stock of Northamerican Energy Group, Inc., a
Nevada corporation operating oil and gas leases, and assets of Narnia
Investments Ltd., a Nevada corporation operating oil and gas leases,
constituting six oil and gas leases in Pecos County, Texas and all operating
equipment. This transaction was not finalized due the decision of the other
party to pursue alternative combinations.

Apart from the ongoing efforts to enter the oil and gas sector, the only
business conducted by the Company is through its investment in Freedom, whose
only business prior to May 26, 2005 was its periodic magazine, FOR SALE BY
OWNER. This business has not been profitable, although reductions in personnel
and office space allowed it to minimize losses from the magazine exclusive of
any allocated management costs. Preliminary results since the Freedom merger
suggest that the operations of Freedom are now profitable, but TX Holdings no
longer controls Freedom, having only a 32.3% equity interest.

HISTORY OF TX HOLDINGS, INC. (FORMERLY R WIRELESS, INC AND HOM CORPORATION)

Direct was acquired by Apple Homes Corporation ("Apple") on October 1, 1998.
Subsequently, Apple spun off Direct, as Apple determined that it was not
appropriate to continue to conduct the mortgage business of Direct. The
shareholders of Apple of record on March 1, 1999 received one share of Direct
common stock for each 10 shares of common stock of Apple that they then held,
fractional shares being rounded up to the next full share. Additional common
stock of Direct was sold to private investors. In late 1999, Direct determined
that it would be desirable to use a separate entity for the real estate for sale
by owner business (or "FSBO" business, as referred to in the industry) it wished
to enter. Freedom was established for this purpose.

As interest rates rose in 2000 and the mortgage business of Direct (and other
mortgage businesses in the Augusta area) decreased, the Company reorganized it
so that the investor-owned company would be Freedom, rather than Direct. To
facilitate this reorganization, Freedom incorporated a subsidiary, Augusta
Lenders, Inc. ("Augusta"). It was intended to merge Direct into Augusta.
Subsequently, the Company decided that it would be preferable to reorganize so
that the investor owned company would be the holding company instead of one of
the operating companies.

To attain this structure, the Chairman of Direct and Freedom, Robert S. Wilson,
established HOM Corporation (a former name of TX Holdings) with minimal initial
investment. Freedom transferred all the outstanding stock of Augusta to TX
Holdings, and TX Holdings contributed 2,632,776 shares of its common stock, the
same number of shares of its common stock as the number of then outstanding
shares of Direct common stock, to Augusta. Direct and Augusta merged effective


                                       3


<PAGE>

July 5, 2000. Pursuant to Georgia law, Direct shareholders became shareholders
of TX Holdings, and Direct became a wholly owned subsidiary of TX Holdings.
Direct then transferred all the outstanding common stock of Freedom to TX
Holdings. The result was an investor-owned TX Holdings with two wholly-owned
subsidiaries, Freedom and Direct. This business combination and the changes to
the organizational structure, in effect an internal reorganization, did not
affect the proportional interests of the shareholders or the businesses and
operations in which they were investing or their rights in the business, since
Freedom and Direct are Georgia corporations with the same powers and rights of
shareholders.

On December 12, 2002, MA&N acquired control of the Company through purchase of a
majority interest in TX Holdings and causing the majority of the directors of TX
Holdings to be persons associated with MA&N. The name of the Company was changed
from HOM Corporation to R Wireless, Inc. effective as of January 22, 2003.
Furthermore, the following changes were implemented: CUSIP number changed to
74976E 10 4 as of February 4, 2003, and the trading symbol changed to RWLS as of
February 19, 2003.

On September 4, 2003, the Company signed an agreement with Jim Evans ("Evans"),
sole owner of Freedom Homes, Inc. ("Old Freedom"), established in Wrens, Georgia
and currently based in Augusta, Georgia, a manufactured housing dealer. The
agreement was for the acquisition of Old Freedom by Freedom in exchange for
stock of Freedom that gave Evans 70% of the outstanding common stock of Freedom,
left TX Holdings with 25% of the outstanding common stock of Freedom, and gave
Robert W. Wilson ("Wilson") 5% of the outstanding common stock of Freedom for
services in connection with the transaction and otherwise. (SEE EXHIBIT 2.3).
The transaction was subject to a condition subsequent that a financing for
Freedom of $500,000 must be completed by March 5, 2004, which subsequently was
extended to April 5, 2004 (SEE EXHIBIT 2.5). The condition subsequent was not
fulfilled, and consequently the shares of Freedom were returned to Evans, and
the shares of Homes were returned to TX Holdings. As a result, TX Holdings owned
95% of the outstanding common stock of and Wilson owned 5%.

In December, 2004 TX Holdings announced that the Board of Directors had approved
a change in business direction, and the Company is now considering various
acquisitions and business combinations in the energy sector. Management
announced plans to change the name "R Wireless Inc." to a name which will
reflect the Company's new focus. On September 1, 2005 the Company announced its
name change to "TX Holdings, Inc".

Effective March 25, 2005, Jim Evans ("Evans", the owner of all the outstanding
common stock of Old Freedom), Old Freedom, TX Holdings (the owner of 95% of the
outstanding common stock of Freedom), Freedom and Robert Wilson ("Wilson", the
owner of 5% of the outstanding common stock of Freedom) executed an Agreement to
Merge that provided for the merger of Old Freedom into Freedom, with Freedom
(then named Homes By Owners, Inc.) taking the name Freedom Homes, Inc. following
the effectiveness of the merger. (SEE EXHIBIT 10.4) As a result of the merger,
Evans would own 4,100, 000 shares (63.1%), TX Holdings would own 2,100,000
shares (32.3%) and Wilson would own 300,000 shares (4.6%) of the outstanding
common stock of Freedom. That agreement contemplated that an additional 500,000
shares of Freedom common stock would be issued in a private placement at $1.00 a
share for a total of $500,000 (which has not been accomplished but which TX
Holdings, Freedom and Old Freedom agreed to use their best efforts to
accomplish), and TX Holdings, Freedom, Evans and Old Freedom undertook to use
their respective best efforts to cause at least 50% (and possibly all) of the
2,100,000 shares of common stock of Freedom that TX Holdings held to be spun off
to its shareholders (which cannot currently be legally done in view of the
financial situation of Freedom). In implementation of the Agreement to Merge,
Freedom and Old Freedom entered into an Agreement and Plan of Merger dated as of
May 12, 2005, which became effective May 26, 2005 through the filing of a
Certificate of Merger of Old Freedom and Freedom with the Corporations Division
of the Georgia Secretary of State. The Agreement and Plan of Merger provides for
a statutory merger under Georgia law, which is designed to qualify as a tax-free
reorganization for Federal and Georgia tax purposes. The resulting corporation
is named Freedom Homes, Inc.


                                       4


<PAGE>

On June 20, 2005 Haskell Slaughter Young & Rediker, LLC resigned as counsel for
TX Holdings but expressed willingness to work with the Company on temporary
consulting basis, solely on filings with the Security and Exchange Commission.

On June 24, 2005 Ned Baramov resigned from all positions with TX Holdings and
subsidiaries in order to pursue other professional interests. On July 21, 2005
Darren Bloom assumed the role of Chief Financial Officer and member of the
board. Mr. Bloom held a number of senior management positions with KPMG
internationally before joining TX Holdings. His prior roles include time at EDS
corporate headquarters and Lanier Worldwide. Mr. Bloom holds MBAs from Columbia
University and London Business School.

Effective July 21, 2005 Baker, Johnston & Wilson LLP (now named Baker & Johnston
LLP ("B & J")), former corporate counsel to the Company, agreed with the Company
to forbear collection of its receivable for services and expenses until 2007,
effectively converting the current liability to long-term debt.

Effective July 21, 2005 in connection with the forbearance, TX Holdings issued
to B & J a warrant to purchase shares of its common stock at $0.15 a share,
exercisable on and after January 1, 2006. Thus, if the warrant is exercised in
full, the payable to B & J would be fully offset. The Company has the right to
call the warrant at any time beginning February 1, 2006, if the exercise price
is at least 2.5 times the then exercise price. Effective November 1, 2005, the
warrant was amended to provide that the warrant is exercisable on and after July
1, 2006 and may be called beginning August 1, 2006.

Effective August 1, 2005 TX Holdings entered into a services settlement
agreement with David R. Baker on behalf of himself and his firm, Haskell
Slaughter Young & Rediker, LLC, for payment of their outstanding fees for legal
services and expenses. This agreement settles all liabilities of TX Holdings for
such services and expenses through June 30, 2005 with the total amount of
$43,382 by using a combination of cash in the amount of $6,882 and issuance of
364,942 shares of its common stock, valued at $0.10 a share. As part of this
agreement TX Holdings has retained Haskell Slaughter Young & Rediker, LLC to
assist the company in bringing all required SEC filings up to date, issuing
100,000 shares at $0.10 a share as an accountable retainer.

On August 9, 2005 TX Holdings dismissed Elliott Davis LLC as corporate
certifying accountant and signed an agreement with the accounting firm of Ham
Langston & Brezina LLP of Houston, Texas (HLB) to act as corporate auditors.
Elliott Davis LLC audited the financial statements for the Company for the
fiscal year ended September 30, 2003 and prior fiscal years. The audit report of
Elliott Davis LLC for the year ended September 30, 2003 did not contain an
adverse opinion or a disclaimer of opinion and was not qualified or modified as
to uncertainty, audit scope or accounting principles, except the audit report
prepared by Elliott Davis LLC did contain a going concern qualification; such
financial statements did not contain any adjustments for uncertainties stated
therein. In connection with the audit for the fiscal year ended September 30,
2003 and the subsequent interim period ended June 30, 2004, there were no
disagreements with Elliott Davis, LLC on any matter of accounting principles or
practices, financial statement disclosures or auditing scope or procedure, which
if not resolved to the satisfaction of Elliott Davis LLC, would have caused it
to make reference to the subject matter of the disagreement in connection with
its reports except that Elliott Davis advised the Company's board of directors
that internal controls necessary to develop reliable financial statements did
not exist. The Company has authorized Elliott Davis to respond fully to the
inquiries of Ham Langston & Brezina LLP concerning the above matter. HLB is
experienced in servicing emerging growth companies, with a number of publicly
traded energy firms on its client roster.


                                       5


<PAGE>

On September 1, 2005, R Wireless announced it had completed the name change
filings with the Secretary of the State of Georgia, changing its name to TX
Holdings, Inc. Management believes the new name reflects better the new business
direction of the Company, specifically the acquisition of producing oil and gas
properties. Furthermore, the following changes were implemented: CUSIP number
changed to 873 11R 101 as of September 6, 2005, and the trading symbol changed
to TXHG as of September 19, 2005.

On January 12, 2006, B&J and TX Holdings executed an Amendatory Agreement
effective November 1, 2005 that extended B&J's forbearance from collecting its
receivable for services and expenses from January 21, 2007 to July 21, 2007;
extended the expiration date of the Warrant from June 30, 2010 to December 31,
2010; deferred B&J's right to exercise the Warrant from January 1, 2006 to July
1, 2006, and deferred TX Holdings' right to call the Warrant from February 1,
2006 to August 1, 2006.

PROPOSED WI-FI BUSINESS ACTIVITIES

In accordance with MA&N's strategic plan, the Company attempted to enter the
Wi-Fi business. Wi-Fi allows personal computers and other hand held devices to
connect to the Internet without wires at high speeds comparable to DSL and Cable
access, so that the Internet becomes easier to connect to and more accessible to
Internet users. Wi-Fi antennas act as wireless Internet-access transmitters and
receivers, creating "hotspots". A hotspot is a public access point -- typically
in a hotel, airport, restaurant or other public locations -- that allows
wireless-enabled computers and other devices to access the Internet. The user
pays for this service by buying a "day pass" from the hotspot operator, or by
signing up for a monthly subscription that allows use of the Internet from
anywhere in a network of access points. There are hotspots, such as those
located in airport clubs, parks and hotels which provide free Internet service.
Wi-Fi Internet Access is becoming an increasingly popular method of accessing
the web.

Users of the Wi-Fi networks operate on a set of unlicensed radio frequencies set
aside by the government for everyone who follows a simple set of design rules,
formally known as 802.11 technology, operating at up to 11 million bits per
second. While Wi-Fi does not offer the same amount of mobility as a cell phone
(e.g. a moving car), it is far less expensive than the multi-billion dollar
mobile 3G high-speed wireless networks currently being rolled out by the
wireless phone companies.

Due to the competitive nature of the Wi-Fi business and lack of profits in the
development stage of this technology, TX Holdings decided that it will not be
able to meet the capital requirements to sustain the operations of the Company
during the first few years of establishing a network. The Company's strategy to
provide Wi-Fi services and not Wi-Fi related hardware required a relatively long
period of substantial investments without steady revenues. As a result,
management decided to look for alternative opportunities, and has recently
focused on oil and gas business activities.

PROPOSED OIL AND GAS BUSINESS ACTIVITIES

On August 30, 2005 oil prices reached an all-time high of $70.85 although they
have subsequently declined to a current price of roughly $64.00 a barrel. At
these prices, secondary recovery, or the recovery accomplished by injecting gas
or water into a reservoir to replace produced fluids and thus maintain or
increase the reservoir pressure, becomes financially viable. The current
corporate direction is to acquire through purchase, merger and option, fields
with proven reserves and excellent development prospects. Concurrently the
Company is exploring options for the acquisition of operational expertise and
equipment.


                                       6


<PAGE>

A large part of this strategy includes the raising of capital to fund the
acquisition, development and exploration. This raising of capital is a key
component due to the large start up costs comprising of testing, analysis,
capital equipment and lease acquisition. The Company will seek to raise capital
via the use of debt and equity.

On August 8, 2005, the Company announced an agreement whereby Robert Chain and
Sawtooth Inc., a Texas corporation, will serve as Oil and Gas advisors to the
Company in relation with the new business direction of TX Holdings. Mr. Chain
has more than twenty years experience working in the Oil and Gas Industry, and
currently serves as Manager of Operations and Acquisitions for Sawtooth Inc, a
specialist firm handling Oil and Gas operations and acquisitions in the
Southwest. Management will receive consulting services from Mr. Chain and
Sawtooth in the areas of identification, acquisition, and evaluation of
prospective oil and gas properties.

On September 1, 2005 TX Holdings announced an agreement whereby W.D. Von Gonten
& Co of Houston, Texas will act as technical advisors for pending oil and gas
mergers and acquisitions. W. D. Von Gonten & Co. will advise the Company on
economics and future value projections of prospective wells and producing
properties. An essential component of Von Gonten's service offerings is the
provision of certified reserve reports which serve as primary reference tools
for the lending institutions.

BUSINESS OF FREEDOM HOMES, INC.

The principal business of Freedom is the retailing of manufactured homes, which
has been its principal business since the merger of Old Freedom into Freedom
effective May 26, 2005. Freedom also publishes FOR SALE BY OWNER, Homes'
periodic magazine. Prior to the effective dates of the Freedom Merger,
publishing the magazine was the only business of Freedom, so that for the
periods covered by the financial statements herein and until May 26, 2005, none
of the operations of Old Freedom are included in the financial statements of the
Company. From May 26, 2005, the operations of Freedom are not consolidated with
the financial statements of the Company since Freedom no longer is a subsidiary,
and is under the control of Jim Evans, not TX Holdings. The magazine currently
contains 24 pages with listings of residential properties for sale in the
Augusta, Georgia and Aiken, South Carolina metropolitan area, and
advertisements, most, but not all, of which relate to the real estate business.
The residential listings included usually take a horizontal quarter page and
feature a color photograph of the house. The advertisements are of local
realtors, service companies, providers and merchants, and have represented an
increasing proportion of the revenue of FOR SALE BY OWNER magazine.

Basic rates for a standard one-quarter-page residential listing are $300 to
present a color photograph and text in three monthly issues or until the
property is sold if listed on Freedom's website. Freedom also offers an internet
program. Internet listings are $75 for a color picture with detailed
description. Standard commercial rates for a quarter of a page are $150 to
present a color photograph and text for one monthly issue, and $400 for three
monthly issues; for half a page, $200 for one monthly issue and $500 for three
monthly issues; for a full page, $400 for one monthly issue, and $1,000 for
three monthly issues. In each case a durable sign with the legend "Homes By
Owners" and a telephone number, usually of the homeowner but, at his option, of
Freedom, is available to the listing home owner for a fee of $30, refundable
upon return of the sign. All rates are negotiable.

                                       7


<PAGE>

Freedom's revenues for the three fiscal years ended September 30, 2004 are as
follows:

   FISCAL YEAR ENDED                                     REVENUES
-----------------------                            -----------------------

   September 30, 2004                                    $26,605
   September 30, 2003                                    $38,014
   September 30, 2002                                    $51,456

FOR SALE BY OWNER is distributed throughout the Augusta/Aiken metropolitan area
in racks provided by Freedom. Distribution sites include supermarkets, drug
stores, convenience stores, banks and commercial establishments, and a modest
fee is paid to some high traffic locations, such as supermarkets. FOR SALE BY
OWNER was originally replaced with a new issue every month, but for the period
ended September 30, 2004, Homes produced three issues - October-November 2003
(32 pages), February 2004 (40 pages), and April 2004 (40 pages). Currently,
approximately 16,000 copies of an issue of FOR SALE BY OWNER are printed and
distributed periodically to approximately 250-300 locations.

The operations of Old Freedom that were merged into Freedom effective May 26,
2005 commenced in February 2002, selling pre-owned manufactured homes in the
Augusta, Georgia market. In June, 2004, it became a retailer of new homes
manufactured by Horton Homes and subsequently has also sold new homes
manufactured by Southern Energy Homes and Precision Homes.

The following unaudited results of Old Freedom's operations, prepared on an
accrual basis and not verified by TX Holdings, are set forth below for the
periods indicated:

Year Ended February 28              Gross Sales                Net Income
----------------------              -----------                ----------
         2003                       $   705,882                $    433
         2004                         1,879,675                   2,323
         2005                         2,914,999                  67,583

9 Months Ended November 30
--------------------------
         2004                       $ 2,285,674                $261,080
         2005                       $ 2,025,752                $137,046


COMPETITIVE ENVIRONMENT FOR FREEDOM

Freedom has determined that the present market position of its For Sale By Owner
periodic magazine is untenable, particularly in view of the recent entry into
the market of House Hunter, which among other things has a better web site.
Management believes that its magazine should be repositioned as a promotional
magazine for Jeff Keller Realty (Century 21), the first edition of which will be
issued in February 2006.

The operations of Old Freedom have substantial competition from Rainbow Homes,
whose sales lot is adjacent to Freedom's sales lot and to the other retailers in
the Augusta/Aiken metropolitan area. Freedom believes that it is one of the
three largest manufactured homes retailers in the Augusta/Aiken metropolitan
area.

SALE OF THE ASSETS AND BUSINESS OF DIRECT LENDING, INC.

Direct was never profitable. During Fiscal 2002, the Company believed the sharp
decline in interest rates and the resulting increase in the mortgage business
both due to the greater affordability of residential housing through reduced
monthly mortgage payments and the advantage of refinancing mortgage, would
enhance Direct's business. As a result it substantially increased its personnel,
taking additional space and otherwise incurring additional costs. Although, as
noted below, the number of mortgage closings and the resulting revenue
substantially increased, so did expenses. In addition, management determined



                                       8


<PAGE>

that it lacked the management resources to effectively promote and control the
mortgage business. As a result, in October 2002 it was decided to dispose of the
mortgage business, which was completed on November 25, 2002 by the sale of
substantially all the assets of Direct (other than its corporate records, but
including the name, Direct Lending) to Stuckey Enterprises, Inc., an
unaffiliated entity ("Stuckey") (SEE EXHIBIT 2.2). Stuckey paid $5,000 down and
agreed to pay $484 per month for three years, or a total of $20,000. Following
the initial down payment of $5,000, Stucky made two payments of $484. In January
2003, the terms of the original agreement were renegotiated, and on January 14,
2003 Stuckey made one final payment of $10,000 in lieu of all remaining monthly
payments. The total amount received from Stuckey was $15,968. TX Holdings
assumed the past liabilities of Direct. Mortgage transactions originating prior
to October 25, 2002 were for the account of the Company and subsequent
transactions were for the account of Stuckey. Stuckey assumed responsibility for
the employees and premise and equipment costs from October 25, 2002, thus
relieving the Company of these expenses.

FORMER BUSINESS OF DIRECT

Direct was a mortgage company. It located sources of capital willing to grant
home mortgage loans to customers of Direct. Direct acted as a broker and was
paid a fee upon the closing of a loan to a customer. These payments resulted
from origination fees and yield spread income and totaled approximately $2,000
in the case of most of the loans closed by Direct, payable when, and only when,
the loan closed.

Sources of capital that provided home mortgage loans to customers of Direct
included finance companies, banks and wholesale lenders. When a lending
institution indicated an interest in providing a loan to a Direct customer,
Direct provided the appropriate documents and supervised their completion and
the various steps needed to complete the loan. Direct attended the closing of
the loan. Direct provided value by facilitating the entire loan process.

The mortgage business was adversely affected during a significant portion of
1999 and 2000 by rising mortgage rates. Rising interest rates particularly
affect the refinancing of mortgage loans. Home owners generally refinance when
interest rates drop, to take advantage of interest rates lower than those of the
mortgage to which their property is subject. Mortgage interest rates declined in
late 2000 and in 2001 and remained low in 2002. With the decline in rates,
Direct experienced substantially increased inquiries concerning mortgage
financing. Direct closed mortgage loans as follows:

                                                          NUMBER OF MORTGAGE
           PERIOD                                            LOANS CLOSED
----------------------------------------              --------------------------
October 1, 1999 - September 30, 2000                             14
October 1, 2000 - September 30, 2001                              7
October 1, 2001 - September 30, 2002                             52

GOVERNMENT REGULATION OF DIRECT

As a mortgage broker, Direct was required to be licensed. Since the divestiture
of the subsidiary, on November 25, 2002, Direct has not extended or renewed its
mortgage license in Georgia.


                                       9


<PAGE>

COMPANY EMPLOYEES AND OTHER WORKERS

The Company has no employees, and uses independent contractors for various
services when needed. Robert S. Wilson, TX Holdings' former Chairman and Chief
Executive Officer, is currently acting as Chairman of the Board of Freedom. Mr.
Wilson was awarded options to purchase 294,341 shares of TX Holdings common
stock at $.01 per share in lieu of $54,000 in compensation earned during
calendar year 2001 and cash advances and accrued interest of $19,585 for a total
of $73,585. These options were exercised in December 2005 by payment of
$2,943.41, and Mr. Wilson has received the 294,341 shares of TX Holdings' common
stock. Mr. Wilson is currently supervising Freedom's magazine, FOR SALE BY
OWNER, with the aid of independent contractors.

Mark S. Neuhaus serves as Chairman and President of TX Holdings. In January
2003, Mr. Neuhaus received 3,000,000 shares of the common stock of TX Holdings
for his services to the Company. Ned Baramov served as Secretary Treasurer of TX
Holdings and in January 2003 received 1,500,000 shares of the common stock of TX
Holdings for his services to the Company. Mark Neuhaus was also awarded monthly
salary of $25,000 a month, on a deferred basis, which on December 23, 2004, with
the consent of Mr. Neuhaus, was rescinded.

Darren Bloom is the Chief Financial Officer, Treasurer, Secretary and member of
the Board of Directors of TX Holdings. In December 2005 Mr. Bloom was awarded
2,000,000 shares of common stock pursuant to his employment agreement dated July
of the same year. Mr. Bloom held a number of senior management positions with
KPMG internationally prior to joining TX Holdings. Mr. Bloom holds MBAs from
Columbia University and London Business School.

MISCELLANEOUS

The Company is not dependent on any particular customer or customers or any
particular supplier or suppliers. It currently holds no patents, trademarks,
licenses, franchises or concessions, and it has no royalty agreements or labor
contracts. The Company has made no expenditures on research and development
activities, although it continually is attempting, with its limited resources,
to improve the quality of its products and services. It has had no costs of
compliance with, and has not been affected by, environmental laws.

RISK FACTORS RELATING TO THE COMPANY'S BUSINESS

Due to the competitiveness of the Oil and Gas industry, the lack of acquisitions
and uncertainty of the present negotiations, and the nature of the Company's
business, it encounters many risk factors. Each of these factors, as well as
matters set forth elsewhere in this Form 10-KSB, could adversely affect the
business, operating results and financial condition of the Company.

BRIEF OPERATING HISTORY - NO ASSURANCE OF PROFITABILITY

The Company has a brief operating history. Although Direct commenced its
mortgage business in 1997, original management was replaced in the latter part
of 1998 and dates from early 1999. See CORPORATE DEVELOPMENT. Freedom's
magazine, FOR SALE BY OWNER, commenced in January 2000. The operations of
neither Direct nor Freedom have been profitable. The Wi-Fi business contemplated
in the acquisition of a controlling interest in the Company by MA&N has
researched acquisition opportunities, none of which have materialized. The
Company is currently researching opportunities in the oil and gas business. The
exact nature of TX Holdings' involvement is still in the process of definition
and material expenses will be incurred before substantial revenues are
generated, if ever. The Company has encountered unforeseen costs, expenses,
problems, difficulties and delays frequently associated with new ventures, and
these may continue. There is no assurance that the Company's business ventures
will be successful or that the Company will be able to attract and retain
sufficient customers to attain its goals. The Company anticipates that its
operating expenses will increase if and as its business expands, and it will
need to generate revenues sufficient to offset not only its present expenses but
these additional expenses to achieve profitability.



                                       10


<PAGE>

COMPETITION COULD NEGATIVELY AFFECT REVENUES

The proposed business of the Company is highly competitive. Additional
competitors may also enter the market and future competition may intensify. Most
of these competitors have substantially greater financial resources than the
Company, and they and their capital providers may be able to accept more
financial risk than the Company and its capital providers prudently can manage.

CONCENTRATION OF SHARE OWNERSHIP GIVES INSIDERS CONTROL

MA&N owns 24.5% of TX Holdings' outstanding common stock as of December 30,
2005. Mark Neuhaus owns 40.3% of the outstanding stock, including his ownership
through MA&N, of which he owns 50%. Darren Bloom owns 10.7% of the outstanding
stock. The total number of shares owned by insiders is 9,662,626 or 50.9% of the
total outstanding shares of common stock. As a result, insiders can determine
the outcome on all matters submitted to the shareholders. This concentration of
share ownership may: (i) delay or prevent a change in control of the Company;
(ii) impede a merger, consolidation, takeover or other business involving the
Company; or (iii) discourage a potential acquirer from making a tender offer or
otherwise attempting to obtain control of the Company.

NEED FOR, AND POSSIBLE DIFFICULTIES IN SECURING, FUTURE FUNDING, DIRECTLY OR
THROUGH AN ALTERNATIVE TRANSACTION

Although the Company believes that the resources of MA&N will be sufficient and
available to fund its operations over the current year, MA&N is not
contractually committed to fund the Company during that period and there is no
assurance that such current year funding will be made. Thereafter the Company
must secure future funding from MA&N or otherwise, either debt or equity, in
order to finance its activities. Such funding will continue to be needed unless
and until the operations of the Company become self-sustaining. There can be no
assurance that any such funding will be available to the Company or that, if it
is, it will be available on terms favorable to the Company. Prior to the
acquisition of a controlling interest in the Company by MA&N, the Company
financed a significant portion of its operations through the sale of stock to
Robert S. Wilson, former Chairman of TX Holdings, and to Bryce N. Batzer, a
former director of TX Holdings, and to a limited number of principal investors,
and borrowed funds from a bank with a guarantee by Mr. Wilson, from Mr. Wilson
personally, from Judith C. Wilson, Mr. Wilson's wife, from Mr. Batzer and from
David R. Baker, when a partner of former counsel to the Company. It is not
anticipated that these funding sources will be available in the future. There
can be no assurance that outside funding or an alternative transaction will be
available to the Company at the time and in the amount to satisfy the Company's
needs, or, if such funding or alternative transaction is available, that it will
be available on terms favorable to the Company. If TX Holdings issues additional
shares of common stock, current shareholders may experience immediate and
substantial dilution in their ownership of TX Holdings' shares, or, in the case
of an alternative transaction, will receive securities in a continuing entity
providing them relatively lesser rights than they now possess. In case of a
sale, shareholders' proceeds may be limited. In the event TX Holdings issues
securities or instruments other than common stock, it may be required to issue
such instruments with greater rights than those currently possessed by holders
of TX Holding's common stock.


                                       11


<PAGE>

POSSIBILITY THAT NO PUBLIC MARKET OR ONLY A LIMITED PUBLIC MARKET WILL BE
ESTABLISHED FOR THE COMMON STOCK OF TX HOLDINGS

On August 14, 2002, NASD Regulation, Inc. cleared a broker's request for an
unpriced quotation on the OTC Bulletin Board for TX Holdings' common stock.
Sales have been sporadic and have ranged from $.05 to $.50 a share. See MARKET
FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.

On February 19, 2004, the Company was delisted from the OTC Bulletin Board due
to failure to file current financial statements with the Securities and Exchange
Commission in an acceptable format. The Company's stock trades are reported by
Pink Sheets.

LIMITED ACCESS TO QUALIFIED PERSONNEL

To be effective, the Company needs persons with the skills necessary to conduct
the proposed oil and gas business. The Company is continually trying to attract
and retain qualified personnel to conduct the proposed oil and gas business. The
Company has lacked the resources to train personnel, so it needs to find persons
with the required experience, understanding, ability and effectiveness. The
Company's financial position has made this difficult and the inability to
attract and retain appropriate personnel may have a materially adverse effect
upon the Company and its operations.

LEGAL AND REGULATORY RISK

Laws and regulations, including securities laws and regulations, applicable to
the Company's business and operations are extensive and complex. As a start up
business with limited personnel and funding, the Company has taken actions
without being able to fully ascertain their legal effect and potential conflict
with applicable law and regulations. The Company believes that this situation
often pertains to minimally-funded new businesses which are in a financial
position similar to that of the Company. As a result, actions taken by the
Company could subject it to regulatory review and challenge, and involve it in
legal or administrative proceedings, that could have a material adverse affect
on the Company.

FORWARD LOOKING STATEMENTS AND CAUTIONARY WORDS

This Form 10-KSB contains forward-looking statements, including such statements
that constitute forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995, and as such may involve known and
unknown risks, uncertainties and other factors which may cause the actual
results, performance or achievements of the Company to be materially different
from any future results, performance, or achievements expressed or implied by
such forward-looking statements. Such forward-looking statements speak only as
of the date of this Form 10-KSB or the amendment thereto in which they appear,
as the case may be. The Company expressly disclaims any obligation or
undertaking to release publicly any updates or revisions to any forward-looking
statements contained herein to reflect any change in the Company's expectations
with regard thereto or any change in events, conditions or circumstances on
which any such statement is based. In addition, particular attention is called
to cautionary words such as "may," "will," "expect," "anticipate," "estimate"
and "intend" where they appear herein.



                                       12


<PAGE>

ITEM 2. DESCRIPTION OF PROPERTY.

The Company has moved its principal offices to Miami Beach FL, at the expense of
MA&N. All research and activities as related to the oil and gas business are
being conducted from this office. Freedom has decided to retain its principal
office at 4210 Columbia Road, Suite 10C, Martinez, Georgia. Homes entered into
an oral agreement with Discount Properties, Inc. negotiating monthly rent in
kind, on a month-to-month basis. Freedom has published 1-page advertisements of
Discount Properties, Inc. in its magazine, valued at $400, in lieu of rent
payments.

All of the Company's Wi-Fi related activities were conducted through MA&N's
principal office in New York City, at the expense of MA&N. The Company does not
hold any investments or interests in real estate.

ITEM 3. LEGAL PROCEEDINGS.

Management is not currently aware of any pending, past or present litigation
which would be considered to have a material effect on the Company. Management
does not know of any outstanding bankruptcy or receivership issues and is not
aware of any securities law violations.

Additionally, the Company has no material legal proceedings in which any
director, officer or affiliate of the Company, any owner of record or
beneficially of more than 5% of any class of voting securities of the Company,
or security holder is a party adverse to the Company or has a material interest
adverse to the Company.

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

No matters were submitted during the fourth quarter of the fiscal year covered
by this report to a vote of security holders, through the solicitation of
proxies or otherwise.




                                       13


<PAGE>

                                     PART II

ITEM 5. MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.
The common stock of TX Holdings is currently traded on Pink Sheets, under the
symbol TXHG.

The OTC Compliance Unit of NASD Regulations, Inc. cleared a brokers request for
an un-priced quotation on the OTC Bulletin Board on August 14, 2002. From that
date through September 30, 2002, the high and low sales prices for the TX
Holdings Common Stock as furnished by Divine Capital Markets LLC were as
follows:

        PERIOD                        HIGH SALES PRICE         LOW SALES PRICE
--------------------------------      ----------------         ---------------
August 15 - September 30, 2002             $0.45                   $0.23

The high and low sales prices at the close of trading for fiscal 2003 for TX
Holdings common stock were as follows:

        PERIOD                        HIGH SALES PRICE         LOW SALES PRICE
--------------------------------      ----------------         ---------------
October 1 - December 31, 2002              $0.20                   $0.05
January 1 - March 31, 2003                 $0.25                   $0.07
April 1 - June 30, 2003                    $0.18                   $0.06
July 1 - September 30, 2003                $0.45                   $0.07

The high and low sales prices at the close of trading for the period October 1,
2003 - December 30, 2005 for TX Holdings common stock were as follows:

        PERIOD                        HIGH SALES PRICE         LOW SALES PRICE
--------------------------------      ----------------         ---------------
October 1 - December 31, 2003              $0.34                   $0.10
January 1 - March 31, 2004                 $0.18                   $0.05
April 1 - June 30, 2004                    $0.08                   $0.04
July 1 - September 30, 2004                $0.15                   $0.035
October 1 - December 31, 2004              $0.12                   $0.04
January 1 - March 31, 2005                 $0.15                   $0.04
April 1 - June 30, 2005                    $0.15                   $0.06
July 1 - September 30, 2005                $0.55                   $0.05
October 1 - December 30, 2005              $0.36                   $0.16

All stated quotations reflect inter-dealer prices, without retail mark-up,
mark-down or commission and may not represent actual transactions.

Actual sales have been sporadic with the highest trading activity reported in
the quarter ended December 31, 2003. The average daily trading volume during the
period ended December 31, 2003 was 41,739 shares. The most current reported sale
was on December 30, 2005 at $0.27 a share.


                                       14


<PAGE>

The ability of an individual shareholder to trade his or her shares in a
particular state may be subject to various rules and regulations of that state.
A number of states require that an issuer's securities be registered in their
state or appropriately exempted from registration before the securities are
permitted to trade in that state. The Company has no present plans to register
its securities in any particular state, although it may take action that will
allow it to receive appropriate exemption.

The shares of TX Holdings' common stock are subject to the provisions of Section
15(g) and Rule 15g-9 of the Securities Exchange Act of 1934, as amended (the
"Exchange Act"), commonly referred to as the "penny stock" rule. The Commission
generally defines penny stock to be any equity security that has a market price
less than $5.00 per share, subject to specified exceptions. Section 15(g) sets
forth requirements for transactions in penny stocks and Rule 15g-9(d)(1)
incorporates the definition of penny stock as that used in Rule 3a51-1 of the
Exchange Act. Rule 3a51-1 provides that any equity security is considered to be
a penny stock unless that security is registered and traded on a national
securities exchange meeting specified criteria set by the Commission; authorized
for quotation on The NASDAQ Stock Market; issued by a registered investment
company; excluded from the definition on the basis of price (at least $5.00 per
share) or the issuer's net tangible assets; or exempted from the definition by
the Commission. As a result, trading in TX Holdings' common stock is subject to
additional sales practice requirements on broker-dealers who sell penny stocks
to persons other than established customers and accredited investors, generally
persons with assets in excess of $1,000,000 or annual income exceeding $200,000,
or $300,000 together with their spouse.

For transactions covered by these rules, broker-dealers must make a special
suitability determination for the purchase of such securities and must have
received the purchaser's written consent to the transaction prior to the
purchase. Additionally, for any transaction involving a penny stock, unless
exempt, the rules require the delivery, prior to the first transaction, of a
risk disclosure document relating to the penny stock market. A broker-dealer
also must disclose the commissions payable to both the broker-dealer and the
registered representative, and current quotations for the securities. Finally,
monthly statements must be sent disclosing recent price information for the
penny stocks held in the account and information on the limited market in penny
stocks. Consequently, these rules may restrict the ability of broker-dealers to
trade and/or maintain a market in TX Holdings's common stock and may affect the
ability of shareholders to sell their shares.

As of December 30, 2005, there were approximately 93 shareholders of record of
TX Holdings's common stock, which figure does not take into account the
beneficial ownership of those shareholders whose certificates are held in the
name of broker-dealers or other nominees.

As of December 30, 2005, TX Holdings has issued and outstanding 18,999,934
shares of common stock. Warrants were issued to Baker Johnston & Wilson LLP for
1,434,088 shares which have not been exercised. Of the total 18,999,934 shares
outstanding, 12,699,165 were deemed "restricted securities," as defined by the
Act when issued to their registered owner and continues to have their restricted
status noted on the books of TX Holdings' transfer agent. Certificates
representing such shares bear an appropriate restrictive legend and their sale
is subject to Rule 144 under the Act.

In general, under Rule 144 as currently in effect, a person (or persons whose
shares are aggregated) who has beneficially owned restricted shares of the
Company for at least one year, is entitled to sell, within any three-month
period, an amount of shares that does not exceed the greater of (i) the average
weekly trading volume in the Company's common stock, as reported through the
automated quotation system of a registered securities association, during the
four calendar weeks preceding such sale or (ii) 1% of the shares then
outstanding. A person who is not deemed to be an "affiliate" of the Company (as
the term "affiliate" is defined in the Act), and has not been an affiliate for
the most recent three months, and who has held restricted shares for at least
two years would be entitled to sell such shares without regard to the resale
limitations of Rule 144.


                                       15


<PAGE>

On January 21, 2005, the company signed a subscription agreement with Pink
Sheets LLC for Real Time Inside Quote And Full Level II Quote Montage on
www.pinksheets.com. The service keeps investors up-to-date by providing real
time quotes of the Company's common stock. All expenses associated with this
service were assumed by MA&N LLC.

DIVIDEND POLICY

The Company has not declared or paid cash dividends or made distributions in the
past, and the Company does not anticipate that it will pay cash dividends or
make distributions in the foreseeable future. The Company currently intends to
retain and invest future earnings, if any, to finance its operations.

RECENT SALES OF UNREGISTERED SECURITIES

The Company issued shares of TX Holdings' Common Stock, after the end of fiscal
2003 as follows:

     a)   On December 12, 2005, the issuance of 2,000,000 shares of TX
          Holdings's Common Stock to Darren Bloom, CFO, Secretary - Treasurer
          and member of the Board of Directors, for his compensation was
          authorized. Mr. Bloom is an accredited investor. The sale was exempt
          pursuant to Section 4 (2) of the Securities Act of 1933.

     b)   Effective July 1, 2005, the Company authorized the issuance of 350,000
          shares of TX Holdings common stock to Ned Baramov for services, valued
          at $28,000, in relation to the preparation of SEC filings. Mr.
          Baramov's role includes assisting the Company in record keeping,
          accounting and data management. Mr. Baramov is an accredited investor.
          The sale was exempt pursuant to Section 4 (2) of the Securities Act of
          1933

     c)   Effective August 5, 2005, 461,942 shares of TX Holdings common stock
          were issued to David R. Baker, 361,942 representing settlement of
          $36,494.20 of legal fees and expenses of Haskell Slaughter Young &
          Rediker, LLC that were due to Mr. Baker (the issuance being 3,000
          shares less than required, which additional shares will be issued in
          due course) and 100,000 shares representing an accountable retainer
          valued at $10,000 for future services and expenses of Haskell
          Slaughter Young & Rediker, LLC for which Mr. Baker is accountable to
          assist the Company in bringing all required SEC filings up to date.
          Mr. Baker is an accredited investor. The sale was exempt pursuant to
          Section 4(2) of the Securities Act of 1933

     d)   Effective July 21, 2005, a warrant to purchase 1,434,088 shares of TX
          Holdings stock ("Warrant") was issued to Baker, Johnston & Wilson LLC
          (now Baker & Johnston LLC ("B & J")) at an exercise price of $.15 a
          share. The Warrant provided that it expires June 30, 2010, was
          callable by the Company on or after February 1, 2006 if the per share
          market value of TX Holdings common stock has been at least 2 1/2 times
          the exercise price for 20 consecutive trading days. The Warrant was
          issued pursuant to a Forbearance Agreement between B & J and TX
          Holdings whereby B & J agreed not to seek collection until of
          $215,113.20 owed to it by TX Holdings for legal services and expenses
          until January 21, 2007. The Warrant, if exercised, provides for a
          total exercise price of $215,113.30 ($.15 x 1,434,088), exactly
          equaling the indebtedness of the Company to B & J and the warrant may
          be exercised by application of indebtedness to the exercise price. B &
          J is an accredited investor. The sale was exempt pursuant to Section
          4(2) of the Securities Act of 1933. On January 12, 2006 but effective
          November 1, 2005, (i) the Warrant was amended to expire December 31,
          2010, (ii) to be callable only on or after August 1, 2006, and (iii)
          to be exercisable only on or after July 1, 2006. and the Forbearance
          Agreement was amended to provide for forbearance until July 21, 2007.


                                       16


<PAGE>

     e)   On May 11, 2005 the issuance of 100,000 shares of TX Holdings Common
          Stock to Frank Shafer, consultant to the Company, was authorized. The
          shares were issued as payment of $12,000 in fees for past and future
          advisory services provided to the Company in relation to financial
          aspects of the Company's plans for expansion, acquisitions, and
          business opportunities. Frank Shafer is an accredited investor. The
          sale was exempt pursuant to Section 4 (2) of the Securities Act of
          1933.

     f)   On August 2, 2004, the issuance of 500,000 shares of TX Holdings
          Common Stock to S2 Consulting, consultant to the Company, was
          authorized. The shares were issued as payment of $35,000 in fees for
          past and future advisory services provided to the Company in relation
          to the evaluation of potential merger and acquisition targets. Such
          services include, but are not limited to advising, evaluating and
          developing corporate strategy, providing company guidance, and
          assisting in developing relationships and opportunities. S2 Consulting
          is an accredited investor. The sale was exempt pursuant to Section 4
          (2) of the Securities Act of 1933.

ITEM 6. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION.

The Company has never earned a profit, and has incurred an accumulated deficit
of $1,912,397 as of September 30, 2004. The acquisition of a controlling
interest in the Company by MA&N has given the Company access to additional funds
directly from MA&N, and the business plan envisioned by MA&N may elicit
additional funds from third parties. However, the MA&N resources are finite and
there can be no assurance of third party funding. The proposed Wi-Fi business
has become very competitive and capital-use intensive and no longer is being
considered for the Company's operations. The Company has changed its focus to
the research of opportunities in the oil and gas industry. The large number of
established companies in the Energy industry has left only opportunities in the
field of secondary recovery, or the recovery by injecting gas or water into a
reservoir to replace produced fluids and thus maintain or increase the reservoir
pressure. Management believes that with the right team of experts, successful
completion of business combinations, and the acquisition of fields with proven
reserves and excellent development prospects, the Company will be able to
achieve positive results. The Company is currently considering acquisitions,
mergers and combinations and is also exploring alternatives for the acquisition
of operational expertise and equipment. A large part of this strategy includes
the raising of capital to fund the acquisition, development and exploration.
This raising of capital is a key component due to the large start up costs
comprising of testing, analysis, capital equipment and lease acquisition.

The Company's original business, the mortgage banking business conducted by
Direct, was divested in November 2002 See SALE OF THE ASSETS AND BUSINESS OF
DIRECT. The other early business of the Company, the publication of the
magazine, FOR SALE BY OWNER, is currently operating at a small deficit, and is
now managed and majority owned by Freedom Homes, Inc. By terminating the
mortgage banking operations of Direct and by first reducing the expenses of
producing the magazine, FOR SALE BY OWNER, and then by the merger of Old Freedom
into Freedom, the Company has substantially reduced its operating costs.
However, these expense reductions do not eliminate the Company's current
operating deficits. Research of the Wi-Fi business in the past, and of the oil
and gas business as of December 2004, has increased the operating cost of the
Company and any proposed business combinations will require additional
investments.


                                       17


<PAGE>

LIQUIDITY

At present and historically, the Company has lacked liquidity as a result of
insufficient initial financing and continuing operating deficits. The Company
initially maintained its ability to pay expenses through the sale of common
stock from time to time, principally to its directors, who have made significant
investments. As a result of the change of control of the Company in December
2002, such funding will not continue. Therefore, the Company will need to rely
for its future liquidity on the resources of its new controlling shareholder,
MA&N, until such time as it arranges other financing or becomes profitable.

The primary source of funds throughout the period ended September 30, 2004 was
MA&N, which provided $99,011, including services. Proceeds from the sale of
common stock represented $92,159 and advances from other shareholders $6,852. Of
the total funds provided by MA&N $21,150 were paid for legal fees incurred in
the past, $37,504 for audit and tax related fees, $32,400 for consulting
services provided by MA&N, and $7,957 for the payment of current expenses and
previous operating obligations.

During the year ended September 30, 2004, the Company repaid $700 in shareholder
advances.

On December 12, 2002 MA&N gained control over the Company through the
acquisition of 4,647,626 shares of TX Holdings Common Stock (SEE EXHIBIT 2.1).
Management valued the consideration at $232,000 in exchange for the shares.
Since December 12, 2002 through September 30, 2004, MA&N had provided funding
for $181,452 in cash disbursements and $57,400 in consulting and management
services. Although the Company's access to capital resources remains limited,
MA&N's involvement has helped TX Holdings maintain its current operations and
consider potential Wi-Fi involvements in the past, and oil and gas projects from
December 2004. MA&N has continued to fund current expenses and previous
operating obligations of the Company, and to provide management services. As of
September 30, 2004, MA&N has paid in full the consideration ($232,000) for the
shares it received according to an agreement with the Company dated December 12,
2002. The agreement called for the purchase of five Wi-Fi nodes, of which MA&N
has only purchased one. Management has agreed that having MA&N fund current
expenses and accounts payable in lieu of acquiring four additional Wi-Fi nodes,
is more beneficial to the Company, especially in light of the revised corporate
focus on oil and gas.

CAPITAL EXPENDITURES

The Company has no material commitments for capital expenditures and has had no
need, in its previous operations, to make material capital expenditures. The
development of the Company's oil and gas business will require capital
expenditures, the exact extent of which is not now known, although it is
believed that necessary equipment purchases, the principal anticipated capital
expenditures, can be financed to a substantial extent.

RESULTS OF OPERATIONS

YEAR ENDED SEPTEMBER 30, 2004 COMPARED WITH YEAR ENDED SEPTEMBER 30, 2003.

Revenues from continuing operations decreased $11,409 from $38,014 in 2003 to
$26,605 in 2004, or 30.0%, as a result of fewer magazines printed and
consequently less advertising revenues generated. The Company's subsidiary,
Homes printed only 3 issues of FOR SALE BY OWNER during fiscal 2004, 5 less than
the 8 issues printed in fiscal 2003.

The operating loss from continuing operations decreased $374,175 from $506,868
in 2003 to $132,693 in 2004, or 73.8%, principally as a result of a decrease (i)
in salaries, commissions and benefits of $311,513 from $312,963 in 2003 to
$1,450 in 2004, or 99.5%, which decrease was primarily due to the fact that
executive compensation was incurred in 2003, with no such compensation in 2004
and no employees; (ii) in office, travel and other expense of $27,574, from
$27,946 in 2003 to $372 in 2004, or 98.7% primarily due to the use of MA&N's
offices for all administrative work and activities related to the research of
business combinations; (iii) in professional fees of $36,085, from $165,627 in
2003 to $129,542 in 2004, or 21.8%, which decrease reflected the reduction in



                                       18


<PAGE>

legal and accounting fees associated with filings under the Securities Exchange
Act of 1934, due to the increase of work done in house and the reduced reliance
on consultants; (iv) in magazine printing expense of $13,594, from $25,340 in
2003 to $11,746 in 2004, or 53.6% due to fewer issues printed; (v) in rent
expense of $1,337, from $3,200 in 2003 to $1,863 in 2004, or 41.8%, due to the
use of MA&N's offices for all corporate related activities; (vi) in utilities
and telephone expenses of $1,283, from $2,113 in 2003 to $830 in 2004, or 60.7%,
once again due to reliance of MA&N's offices for all corporate related
activities; (vii) in depreciation of $2,488, from $4,993 in 2003 to $2,505 in
2004, or 51.2%, due to the near fully-depreciated status of all assets; and
(viii) in advertising expense of $2,589, from $2,700 in 2003 to $111 in 2004, or
95.9%, due to an effort on the part of Homes' management to reduce all operating
expenses.

The decrease in the expenses discussed above was partially offset by the
increase in miscellaneous expenses of $10,879, or 100% from 2003 to 2004,
primarily due to various charges related to everyday operations of running
Homes.

Other expenses were reduced by $7,599, from $13,471 in 2003 to $5,872 in 2004,
or 56.4%, primarily due to the decrease in unsuccessful business combination
costs of $3,600, or 100% from 2003 to 2004. The Company relied on management's
expertise to evaluate the attractiveness of potential acquisition targets and to
negotiate the terms of draft agreements, thus reducing business combination
expenses. All initiated talks with potential acquisition targets were suspended,
with the help of consultants, at a stage which did not require any financial
commitments from the Company.

NET OPERATING LOSS CARRYFORWARD  FOR TAX PURPOSES

As at September 30, 2004, the Company has tax net operating loss carryforwards
of approximately $1,800,000 that expire in 2018 through 2023. Approximately
$1,190,000 of the net operating loss carryforwards were incurred prior to
December 12, 2002 at which date MA&N acquired 51% of the Company and are
consequently subject to certain limitation described in section 382 of the
Internal Revenue Code. The Company estimates that, due to the limitations and
expiration dates, only $424,000 of the net operating losses incurred prior to
December 12, 2002 will be available to offset future taxable income.

Net operating losses after December 12, 2002 through September 30, 2004 were
approximately $608,000. The total net operating losses available to the Company
to offset future taxable income is approximately $1,000,000. In view of the
anticipated losses sustained subsequent to September 2004, the net operating
loss carryforwards will have increased. This amount, tax effected (assuming an
estimated net federal and state tax rate of 34%), together with $5,863 relating
to intangible assets and $17,149 relating to accrued wages resulting from
differences in reporting for income tax and financial statement purposes, or a
total of $363,167 as of September 30, 2004, offset by deferred tax liabilities
relating to property and equipment in the amount of $281, leaves a net deferred
tax asset of $362,886 that may be used against the Company's future income tax.
For financial statement purposes, a valuation allowance of $362,886, or 100%,
has been taken against net deferred taxes as of September 30, 2004. A larger
equivalent valuation will be taken against the larger amount of such assets
subsequently. There can be no assurance that these deferred tax assets can ever
be used. A deferred tax asset can be used only if there is future taxable
income, as to which there can be no assurance in the case of the Company. SEE
NOTE 4 - NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS.


                                       19


<PAGE>

ITEM 7. FINANCIAL STATEMENTS.

The Company's consolidated balance sheets as of September 30, 2004 and the
related consolidated statements of operations, changes in stockholders equity
(deficit) and cash flows for the year then ended have been audited by Ham,
Langston & Brezina, LLP, independent certified public accountants. The Company's
consolidated balance sheets as of September 30, 2003 and the related
consolidated statements of operations, changes in stockholders equity (deficit)
and cash flows for the year then ended have been audited by Elliott Davis LLC.
These financial statements have been prepared in accordance with accounting
principles generally accepted in the United States of America and pursuant to
Regulation S-B as promulgated by the Securities and Exchange Commission and are
included herein in response to Part F/S of this Form 10-KSB. The financial
statements have been prepared assuming the Company will continue as a going
concern. SEE NOTE 1 - NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS.




                                       20


<PAGE>



TX HOLDINGS, INC. (FORMERLY R WIRELESS, INC.) AND SUBSIDIARIES
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED SEPTEMBER 30, 2004 AND 2003
--------------------------------------------------------------------------------














                                       21


<PAGE>

TX HOLDINGS, INC. (FORMERLY R WIRELESS, INC.) AND SUBSIDIARIES
TABLE OF CONTENTS

--------------------------------------------------------------------------------

                                                                        PAGE
                                                                    ------------

Reports Of Independent Registered Public Accounting Firms             23 - 24

Financial Statements:

    Consolidated Balance Sheet At September 30, 2004                     25

    Consolidated Statements Of Operations For The Years Ended
        September 30, 2004 And 2003                                      26

    Consolidated Statements Of Changes In Stockholders' Equity
        (Deficit) For The Years Ended September 30, 2004 And 2003        27

    Consolidated Statements Of Cash Flows For The Years Ended
        September 30, 2004 And 2003                                      28

Notes To Consolidated Financial Statements                            29 - 40





                                       22


<PAGE>


             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



To the Stockholders and Directors
TX Holdings, Inc.


We have audited the accompanying consolidated balance sheet of TX Holdings, Inc.
(Formerly R Wireless, Inc.) and subsidiaries as of September 30, 2004 and the
related consolidated statements of operations, stockholders' deficit and cash
flows for the year then ended. These financial statements are the responsibility
of the Company's management. Our responsibility is to express an opinion on
these financial statements based upon our audit.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of TX
Holdings, Inc. and subsidiaries as of September 30, 2004, and the consolidated
results of its operations and its cash flows for the year then ended, in
conformity with accounting principles generally accepted in the United States of
America.

The accompanying consolidated financial statements have been prepared assuming
that the Company will continue as a going concern. As shown in the financial
statements and discussed in Note 1, the Company has incurred significant
recurring losses from operations since inception and is dependent on outside
sources of financing for continuation of its operations. These factors raise
substantial doubt about the Company's ability to continue as a going concern.
Management's plans with regard to this matter are also discussed in Note 1.
These financial statements do not include any adjustments that might result from
the outcome of this uncertainty.

                                           //s// Ham, Langston & Brezina, L.L.P.

Houston, Texas
December 5, 2005




                                       23


<PAGE>


             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



To the Stockholders and Directors
TX Holdings, Inc.


We have audited the accompanying consolidated balance sheet of TX Holdings, Inc.
(Formerly R Wireless, Inc.) and subsidiaries as of September 30, 2003 and the
related consolidated statements of operations, stockholders' deficit and cash
flows for the year then ended. These financial statements are the responsibility
of the Company's management. Our responsibility is to express an opinion on
these consolidated financial statements based upon our audit.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of TX
Holdings, Inc. and subsidiaries as of September 30, 2003, and the consolidated
results of their operations and their cash flows for the year then ended, in
conformity with accounting principles generally accepted in the United States of
America.

The accompanying consolidated financial statements have been prepared assuming
that the Company will continue as a going concern. As shown in the financial
statements and discussed in Note 1, the Company has incurred significant
recurring losses from operations since inception and is dependent on outside
sources of financing for continuation of its operations. These factors raise
substantial doubt about the Company's ability to continue as a going concern.
Management's plans with regard to this matter are also discussed in Note 1.
These consolidated financial statements do not include any adjustments that
might result from the outcome of this uncertainty.

                                                     //s// Elliott Davis, L.L.C.

Augusta, Georgia
February 28, 2004, except for Note 8, as
to which the date is March 10, 2004


                                       24


<PAGE>
<TABLE>

TX HOLDINGS, INC. (FORMERLY R WIRELESS, INC.) AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
SEPTEMBER 30, 2004 AND 2003
-----------------------------------------------------------------------------------

                                                            2004            2003
                                                         -----------    -----------
<S>                                                      <C>            <C>
  ASSETS

Current assets:
    Cash and cash equivalents                            $        --    $       930
                                                         -----------    -----------

      Total current assets                                        --            930

Property and equipment, net                                    3,725          6,230
Other assets                                                     250            250
                                                         -----------    -----------

         Total assets                                    $     3,975    $     7,410
                                                         ===========    ===========


  LIABILITIES AND STOCKHOLDERS' DEFICIT

Current liabilities:
    Accounts payable and accrued liabilities             $   310,627    $   308,707
    Note Payable to a bank                                    20,598         20,598
    Stockholder advances                                      53,036         46,884
                                                         -----------    -----------

      Total current liabilities                              384,261        376,189
                                                         -----------    -----------

Commitments and contingencies

Stockholders' deficit:
    Preferred stock: no par value, 1,000,000 shares
      authorized, no shares issued or outstanding                 --             --
    Common stock: no par value, 50,000,000 shares
      authorized, 15,793,651 and 15,293,651 shares
      issued and outstanding at September 30, 2004
      and 2003, respectively                               1,532,111      1,497,111
    Subscription receivable                                       --        (92,159)
    Accumulated deficit                                   (1,912,397)    (1,773,731)
                                                         -----------    -----------

      Total stockholders' deficit                           (380,286)      (368,779)
                                                         -----------    -----------

      Total liabilities and stockholders' deficit        $     3,975    $     7,410
                                                         ===========    ===========




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

                                       25


<PAGE>


TX HOLDINGS, INC. (FORMERLY R WIRELESS, INC.) AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED SEPTEMBER 30, 2004 AND 2003
-------------------------------------------------------------------------------------------

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


Revenue                                                        $     26,605    $     38,014
                                                               ------------    ------------

Operating expenses:
    Professional fees                                               129,542         165,627
    Salaries, commissions and benefits                                1,450         312,963
    Office, travel and other expenses                                   372          27,946
    Magazine printing                                                11,746          25,340
    Rent                                                              1.863           3,200
    Utilities and telephone                                             830           2,113
    Depreciation                                                      2,505           4,993
    Advertising                                                         111           2,700
    Miscellaneous                                                    10,879              --
                                                               ------------    ------------

      Total operating expenses                                      159,298         544,882
                                                               ------------    ------------

         Loss from operations                                      (132,693)       (506,868)
                                                               ------------    ------------

Other income and (expense):
    Gain on settlement of accounts payable                            1,342              --
    Unsuccessful business combination costs                              --          (3,600)
    Interest expense                                                 (7,214)         (9,871)
                                                               ------------    ------------

      Total other income and expense, net                            (5,872)        (13,471)
                                                               ------------    ------------

Loss from continuing operations                                    (138,565)       (520,339)
                                                               ------------    ------------

Discontinued operations:
    Operating loss of discontinued direct lending operations             --          (9,323)
    Gain (loss) from disposal of discontinued
      direct lending operations                                        (101)         16,287
                                                               ------------    ------------

      Income (loss) from discontinued operations                       (101)         (6,964)
                                                               ------------    ------------

    Net loss                                                   $   (138,666)   $   (513,375)
                                                               ============    ============

Weighted average number of common shares
    outstanding - basic and diluted                              15,372,163      12,482,195
                                                               ============    ============


Net loss per common share - basic and diluted                  $      (0.01)   $      (0.04)
                                                               ============    ============


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


                                       26


<PAGE>


TX HOLDINGS, INC. (FORMERLY R WIRELESS, INC.) AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT
FOR THE YEARS ENDED SEPTEMBER 30, 2004 AND 2003
-----------------------------------------------------------------------------------------------------------

                                            COMMON STOCK
                                     --------------------------  SUBSCRIPTION    ACCUMULATED
                                       SHARES         AMOUNT      RECEIVABLE       DEFICIT         TOTAL
                                     -----------    -----------   -----------    -----------    -----------

Balance at September 30, 2002          3,962,282    $   808,053   $        --    $(1,260,356)   $  (452,303)

    Common stock issued for cash
      and services                     4,647,626        232,000       (92,159)            --        139,841

    Common stock issued for
      professional services            2,100,000         95,000            --             --         95,000

    Compensatory common stock
      issuances to executives          4,500,000        225,000            --             --        225,000

    Stock options issued to settle
      cash advances, accrued
      Interest and accrued
      compensation                            --         73,585            --             --         73,585

    Common stock issued to settle
      notes payable and related
      accrued interest                   133,487         33,372            --             --         33,372

    Common stock issued for cash          75,256         30,101            --             --         30,101

    Common stock surrendered and
      cancelled                         (125,000)            --            --             --             --

    Net loss                                  --             --            --       (513,375)      (513,375)
                                     -----------    -----------   -----------    -----------    -----------

Balance at September 30, 2003         15,293,651      1,497,111       (92,159)    (1,773,731)      (368,779)

    Cash and services received
      from stockholder                        --             --        92,159             --         92,159

    Common stock issued for
      professional services              500,000         35,000            --             --         35,000

    Net loss                                  --             --            --       (138,666)      (138,666)
                                     -----------    -----------   -----------    -----------    -----------

Balance at September 30, 2004         15,793,651    $ 1,532,111   $        --    $(1,912,397)   $  (380,286)
                                     ===========    ===========   ===========    ===========    ===========


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


                                                                27


<PAGE>

TX HOLDINGS, INC. (FORMERLY R WIRELESS, INC.) AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED SEPTEMBER 30, 2004 AND 2003
-----------------------------------------------------------------------------------

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

Cash Flows from operating activities:
    Net loss                                                 $(138,666)   $(513,375)
    Adjustment to reconcile net loss to net cash
      used in operating activities:
         (Income) loss from discontinued operations                101       (6,964)
         Depreciation expense                                    2,505        4,993
         Common stock issued for professional services          35,000       95,000
         Compensatory common stock issuances to executives          --      225,000
         Changes in operating assets and liabilities:
           Accounts receivable                                      --        3,123
           Other assets                                             --        1,055
           Accounts payable and accrued liabilities              1,920        4,176
           Deferred revenue                                         --       (2,848)
                                                             ---------    ---------

              Net cash used by continuing operations           (99,140)    (189,840)
              Net cash used by discontinued operations            (101)      (4,529)
                                                             ---------    ---------

                Net cash used by operating activities          (99,241)    (194,369)
                                                             ---------    ---------

Cash flows from investing activities:
    Purchase of property and equipment                              --       (2,400)
    Proceeds from sale of discontinued
      direct lending operations                                     --       16,618
                                                             ---------    ---------

              Net cash used by continuing operations                --       (2,400)

              Net cash provided by discontinued operations          --       16,618
                                                             ---------    ---------

                Net cash provided by investing activities           --       14,218
                                                             ---------    ---------

Cash flows from financing activities:
    Proceeds from notes payable                                  6,152        8,650
    Proceeds from sale of common stock                          92,159      169,942
                                                             ---------    ---------

                Net cash provided by financing activities       98,311      178,592
                                                             ---------    ---------

Increase in cash and cash equivalents                             (930)      (1,559)

Cash and cash equivalents at beginning of year                     930        2,489
                                                             ---------    ---------

Cash and cash equivalents at end of year                     $      --    $     930
                                                             =========    =========

Supplemental Disclosure of Cash Flow Information
    Cash Paid for Interest Expense                           $   2,000    $   3,598
    Cash Paid for Income Taxes                               $      --    $      --

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


                                       28
</TABLE>



<PAGE>

TX HOLDINGS, INC. (FORMERLY R WIRELESS, INC.) AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED SEPTEMBER 30, 2004 AND 2003
--------------------------------------------------------------------------------

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ACTIVITIES

     HISTORICAL BUSINESS ACTIVITIES

     TX Holdings, Inc. (formerly R Wireless, Inc. and HOM Corporation) (the
     "Company"), incorporated May 4, 2000 in the State of Georgia, operates as a
     holding company for its formerly two wholly owned subsidiaries, Homes By
     Owners, Inc. ("Homes") and Direct Lending, Inc. ("Direct"). The Company
     received approval from the Secretary of State of Georgia for a certificate
     of merger between Homes and Freedom Homes, Inc. ("Freedom"). The Company
     remains the owner of 32.3% of the common shares of Homes. The remaining
     common shares of Homes will be owned as follows: 63.1% by Jim Evans, owner
     of Freedom, and 4.6% by Robert S. Wilson, operating officer of Homes.
     Clarification of freedom

     Homes was incorporated in the State of Georgia in December, 1999 and
     operates in the real estate market as an advertiser of real estate listed
     as "for sale by owner" ("FSBO"). Homes has published a periodic magazine
     which contains FSBO and other advertising, and Homes offers an Internet web
     page that serves as an advertising venue for FSBO residential and
     commercial real estate in the Central Savannah River Area.

     During 2003, the Company made a decision to discontinue its Direct Lending
     operations. On November 25, 2002, the Company sold to Stuckey Enterprises,
     Inc. ("Stuckey") for $15,968 substantially all of the assets and the name,
     "Direct Lending", of Direct, the Company's wholly owned subsidiary that
     operated as a licensed mortgage broker for various financial institutions.
     Certain office equipment of Direct was sold for $650 and certain accounts
     payable were settled for less than the invoiced amounts. A gain of $16,287
     has been recognized on the disposal of the discontinued Direct Lending
     operations. Revenues from Direct were $18,961 in 2003. The Company has
     accounted for its Direct Lending operations as discontinued operations and
     the accompanying financial statements have been restated to report
     separately the operating results of the discontinued Direct Lending
     operations. At September 30, 2003, the subsidiary, Direct, was inactive.



                                       29


<PAGE>

TX HOLDINGS, INC. (FORMERLY R WIRELESS, INC.) AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED SEPTEMBER 30, 2004 AND 2003
--------------------------------------------------------------------------------

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ACTIVITIES, CONTINUED

     CURRENT BUSINESS ACTIVITIES

     Management seeks to acquire producing oil and gas properties in and around
     Texas, Louisiana and Oklahoma that will define the operational holdings of
     The Company. Management has defined a number of criteria for acquisition
     which include:

          o    Wells must be currently Producing
          o    Production must be broadly distributed across lease
          o    Lease must show a 24 month payback (or better)
          o    Wells must show upside potential (proved undeveloped reserves of
               approximately 20%)

     These criteria were developed in conjunction with major energy lending
     institutions in order to mitigate risk for TX Holdings, Inc. and its
     investors.

     In order to finance these acquisitions management plans to use a
     combination of debt, and equity finance. Currently, management cannot
     provide assurance for the completion of acquisition or fund raising,
     however it is endeavoring to complete both acquisition and finance to the
     best of their abilities.

     GOING CONCERN ISSUES

     The Company, with its subsidiaries, has suffered recurring losses while
     devoting substantially all of its efforts to raising capital, identifying
     and pursuing businesses opportunities and management currently believes its
     best opportunities are in the oil and gas business. The Company's total
     liabilities exceed its total assets and the Company's liquidity is
     substantially dependent on raising capital. These factors raise substantial
     doubt about the Company's ability to continue as a going concern. The
     accompanying consolidated financial statements have been prepared on a
     going concern basis, which contemplates continuing operations, realization
     of assets and liquidation of liabilities in the ordinary course of
     business. The Company's ability to continue as a going concern is dependent
     upon its ability to raise sufficient capital to implement a successful
     business plan and to generate profits sufficient to become financially
     viable. The consolidated financial statements do not include adjustments
     relating to the recoverability of recorded assets or liabilities that might
     be necessary should the Company be unable to continue as a going concern.

     PRINCIPLES OF CONSOLIDATION

     The consolidated financial statements include the accounts of the Company
     and its wholly owned subsidiaries. All significant intercompany balances
     and transactions have been eliminated in consolidation.


                                       30


<PAGE>

TX HOLDINGS, INC. (FORMERLY R WIRELESS, INC.) AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED SEPTEMBER 30, 2004 AND 2003
--------------------------------------------------------------------------------

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ACTIVITIES, CONTINUED

     USE OF ESTIMATES

     The consolidated financial statements include estimates and assumptions
     that affect the Company's financial position and results of operations and
     disclosure of contingent assets and liabilities. Actual results could
     differ from these estimates.

     PROPERTY AND EQUIPMENT

     Property and equipment are stated at cost. Major renewals and betterments
     are capitalized, while maintenance and repairs that do not materially
     improve or extend the useful lives of the assets are charged to expense as
     incurred. Costs relating to the initial design and implementation of the
     Internet web page have been capitalized while the costs of web page
     maintenance are expensed as incurred. Assets are depreciated over their
     estimated useful lives using the straight-line method. The Company records
     impairment losses on long-lived assets used in operations when events and
     circumstances indicate that the assets might be impaired and the
     undiscounted cash flows estimated to be generated by those assets are less
     than the carrying amounts of those assets.

     START-UP ACTIVITIES

     Costs associated with the organization and start-up activities of the
     Company are expensed as incurred.

     REVENUE RECOGNITION

     Advertising revenues from commercial advertisers are recognized ratably
     over the agreed upon advertising period. Advertising revenues from FSBO
     advertisers are recognized ratably over the agreed upon advertising period,
     unless the FSBO property is sold prior to the end of the agreed upon
     advertising period, at which time the revenue is recognized in full.
     Mortgage origination revenues were recognized at loan closing.

     INCOME TAXES

     Income taxes are estimated for the tax effects of transactions reported in
     the financial statements and consist of taxes currently due plus deferred
     taxes related primarily to differences between the financial reporting
     basis and income tax basis of assets and liabilities. Deferred tax assets
     and liabilities represent future tax consequences of those differences,
     which will either be taxable or deductible when the assets and liabilities
     are recovered or settled. Deferred taxes may also be recognized for
     operating losses that are available to offset future taxable income.
     Deferred taxes are adjusted for changes in tax laws and tax rates when
     those changes are enacted.



                                       31


<PAGE>

TX HOLDINGS, INC. (FORMERLY R WIRELESS, INC.) AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED SEPTEMBER 30, 2004 AND 2003
--------------------------------------------------------------------------------

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ACTIVITIES, CONTINUED

     INCOME TAXES

     In assessing the realizability of deferred tax assets, management considers
     whether it is more likely than not that some portion or all of the deferred
     tax assets will be realized. The ultimate realization of deferred tax
     assets is dependent upon the generation of future taxable income during
     periods in which temporary differences become deductible. Management
     considers the reversal of any deferred tax liabilities, projected future
     taxable income and tax planning strategies in making this assessment.
     Valuation allowances are established, when necessary, to reduce deferred
     tax assets to the amount expected to be realized.

     RECLASSIFICATIONS

     Certain reclassifications have been made to the prior years' consolidated
     financial statements to conform to the current year presentation. These
     reclassifications had no effect on reported net loss or accumulated
     deficit.

     BASIC NET LOSS PER COMMON SHARE

     Basic net loss per common share from continuing operations is computed by
     dividing the net loss from continuing operations by the weighted average
     number of common shares outstanding during the period. Basic net loss per
     common share from discontinued Direct Lending operations is computed by
     dividing the net loss from discontinued Direct Lending operations by the
     weighted average number of common shares outstanding during the period.
     Common shares issuable upon exercise of the stock options have not been
     included in the computation (diluted loss per common share) because their
     inclusion would have reduced the loss per common share (antidilutive)
     applicable to the loss from continuing operations and discontinued
     operations for all periods presented.

     RECENTLY ISSUED ACCOUNTING STANDARDS

     In December 2002, the Financial Accounting Standards Board ("FASB") issued
     Statement of Financial Accounting Standards ("SFAS") No. 148, "Accounting
     for Stock-based Compensation--Transition and Disclosure", an amendment of
     FASB Statement No. 123, "Accounting for Stock-Based Compensation", to
     provide alternative methods of transition for a voluntary change to the
     fair value based method of accounting for stock-based employee
     compensation. SFAS No. 148 also amends the disclosure provisions of SFAS
     No. 123 and Accounting Pronouncement Board ("APB") Opinion No. 28, "Interim
     Financial Reporting", to require disclosure in the summary of significant
     accounting policies of the effects of an entity's accounting policy with
     respect to stock-based employee compensation on reported net income and
     earnings per share in annual and interim financial statements.



                                       32


<PAGE>

TX HOLDINGS, INC. (FORMERLY R WIRELESS, INC.) AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED SEPTEMBER 30, 2004 AND 2003
--------------------------------------------------------------------------------

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ACTIVITIES, CONTINUED

     RECENTLY ISSUED ACCOUNTING STANDARDS, CONTINUED

     While SFAS No. 148 does not amend SFAS No. 123 to require companies to
     account for employee stock options using the fair value method, the
     disclosure provisions of SFAS No. 148 are applicable to all companies with
     stock-based employee compensation, regardless of whether they account for
     that compensation using the fair value method of SFAS No. 123 or the
     intrinsic value method of APB Opinion No. 25. The provisions of SFAS No.
     148 are effective for annual financial statements for fiscal years ending
     after December 15, 2002, and for financial reports containing condensed
     financial statements for interim periods beginning after December 15, 2002.
     The adoption of SFAS No. 148 did not have any effect on the Company's
     financial position or results of operations.

     In April 2003, the FASB issued SFAS No. 149, "Amendment of Statement 133 on
     Derivative Instruments and Hedging Activities." SFAS No. 149 amends and
     clarifies accounting for derivative instruments, including certain
     derivative instruments embedded in other contracts and loan commitments
     that relate to the origination of mortgage loans held for sale, and for
     hedging activities under SFAS No. 133. SFAS No. 149 is generally effective
     for contracts entered into or modified after June 30, 2003. The adoption of
     SFAS No. 149 did not have any impact on the financial condition or
     operating results of the Company.

     In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain
     Financial Instruments with Characteristics of both Liabilities and Equity."
     SFAS No. 150 establishes standards for how an issuer classifies and
     measures certain financial instruments with characteristics of both
     liabilities and equity. It requires that an issuer classify a financial
     instrument that is within its scope as a liability (or an asset in some
     circumstances.) Many of those instruments were previously classified as
     equity. SFAS No. 150 is generally effective for financial instruments
     entered into or modified after May 31, 2003, and otherwise is effective at
     the beginning of the first interim period beginning after June 15, 2003.
     The adoption of SFAS No. 150 did not have any impact on the financial
     condition or operating results of the Company.

     In November 2002, the FASB issued Interpretation ("FIN") No. 45,
     "Guarantor's Accounting and Disclosure Requirements for Guarantees,
     Including Indirect Guarantees of Indebtedness of Others". FIN No. 45
     requires a company, at the time it issues a guarantee, to recognize an
     initial liability for the fair value of obligations assumed under the
     guarantee and elaborates on existing disclosure requirements related to
     guarantees and warranties. The initial recognition requirements of FIN No.
     45 are effective for guarantees issued or modified after December 31, 2002.
     The disclosure requirements are effective for financial statements of
     periods ending after December 15, 2002. The adoption of FIN No. 45 did not
     have any effect on the Company's financial position or results of
     operations.



                                       33


<PAGE>

TX HOLDINGS, INC. (FORMERLY R WIRELESS, INC.) AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED SEPTEMBER 30, 2004 AND 2003
--------------------------------------------------------------------------------

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ACTIVITIES, CONTINUED

     RECENTLY ISSUED ACCOUNTING STANDARDS, CONTINUED

     In January 2003, the FASB issued FIN No. 46, "Consolidation of Variable
     Interest Entities." FIN No. 46 requires a variable interest entity to be
     consolidated by a company if that company is subject to a majority of the
     risk of loss from the variable interest entity's activities or entitled to
     receive a majority of the entity's residual returns, or both. FIN No. 46
     also requires disclosures about variable interest entities that a company
     is not required to consolidate, but in which it has a significant variable
     interest. FIN No. 46 provides guidance for determining whether an entity
     qualifies as a variable interest entity by considering, among other
     considerations, whether the entity lacks sufficient equity or its equity
     holders lack adequate decision-making ability. The consolidation
     requirements of FIN No. 46 apply immediately to variable interest entities
     created after January 31, 2003. The consolidation requirements apply to
     existing entities in the first fiscal year or interim period beginning
     after June 15, 2004. Certain of the disclosure requirements apply in all
     financial statements issued after January 31, 2003, regardless of when the
     variable interest entity was established. The adoption of FIN No. 46 did
     not have a significant effect on the Company's financial position or
     results of operations.

     In March 2004, the Financial Accounting Standards Board ("FASB") approved
     the consensus reached on the Emerging Issues Task Force Issue ("EITF") No.
     03-01, "The Meaning of Other-Than-Temporary Impairment and Its Application
     to Certain Investments." EITF 03-01 provides guidance on determining when
     an investment is considered impaired, whether that impairment is
     other-than-temporary and the measurement of an impairment loss. EITF 03-01
     also provides new disclosure requirements for other-than-temporary
     impairments on debt and equity investments. In September 2004, the FASB
     delayed until further notice the effective date of the measurement and
     recognition guidance contained in EITF 03-01, however the disclosure
     requirements of EITF 03-01 are currently effective. Our adoption of EITF
     03-01 is not expected to have a material impact on our financial position
     or results of operations.

     In December 2004, the FASB issued FAS No. 123R, "Share-Based Payment." The
     statement replaces FAS No. 123, "Accounting for Stock-Based Compensation"
     and supersedes APB Opinion No. 25, "Accounting for Stock Issued to
     Employees." This statement focuses primarily on accounting for transactions
     in which an entity obtains employee services in share-based payment
     transactions. The adoption of the statement will result in the expensing of
     the fair value of stock options granted to employees in the basic financial
     statements. The statement is effective for the years commencing after
     January 1, 2006 and management is currently assessing its impact.





                                       34


<PAGE>

TX HOLDINGS, INC. (FORMERLY R WIRELESS, INC.) AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED SEPTEMBER 30, 2004 AND 2003
--------------------------------------------------------------------------------


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ACTIVITIES

     RECENTLY ISSUED ACCOUNTING STANDARDS, CONTINUED

     The statement applies to new equity awards and to equity awards modified,
     repurchased, or cancelled after the effective date. Additionally,
     compensation cost for the portion of awards for which the requisite service
     has not been rendered that are outstanding as of the effective date shall
     be recognized as the requisite service is rendered on or after the
     effective date. The compensation cost for that portion of awards is based
     on the grant-date fair value of those awards as calculated from the pro
     forma disclosures under Statement No. 123. Changes to the grant-date fair
     value of equity awards granted before the effective date of this statement
     are precluded. The compensation cost for those earlier awards shall be
     attributed to periods beginning on or after the effective date of this
     statement using the attribution method that was used under Statement No.
     123, except that the method of recognizing forfeitures only as they occur
     shall not be continued. Any unearned or deferred compensation
     (contra-equity accounts) related to those earlier awards shall be
     eliminated against the appropriate equity accounts. Additionally, common
     stock purchased pursuant to stock options granted under our employee stock
     purchase plan is expensed based upon the fair market value of the stock
     option.

     The statement also allows for a modified version of retrospective
     application to periods before the effective date. Modified retrospective
     application may be applied either (a) to all prior years for which
     Statement No. 123 was effective or (b) only to prior interim periods in the
     year of initial adoption. An entity that chooses to apply the modified
     retrospective method to all prior years for which Statement No. 123 was
     effective shall adjust financial statements for prior periods to give
     effect to the fair-value-based method of accounting for awards granted,
     modified, or settled in cash in fiscal years beginning after December 15,
     1994, on a basis consistent with the pro forma disclosures required for
     those periods by Statement No. 123. Accordingly, compensation cost and the
     related tax effects will be recognized in those financial statements as
     though they had been accounted for under Statement No. 123. Changes to
     amounts as originally measured on a pro forma basis are precluded.

     In December 2004, the FASB issued FAS No. 153, "Exchange of Nonmonetary
     Assets", which is an amendment to APB Opinion No. 29. The guidance in APB
     Opinion No. 29, "Accounting for Nonmonetary Transactions," is based on the
     principle that exchanges of nonmonetary assets should be measured based on
     the fair value of the assets exchanged. The guidance in that opinion,
     however, included certain exceptions to that principle. This statement
     amends APB Opinion No. 29 to eliminate the exception for nonmonetary
     exchanges of similar productive assets and replaces it with a general
     exception for exchanges of nonmonetary assets that do not have commercial
     substance. A nonmonetary exchange has commercial substance if the future
     cash flows of the entity are expected to change significantly as a result
     of the exchange. The adoption of FAS No. 153 is not expected to have a
     material impact on our financial position or results of operations.

     Other accounting standards that have been issued or proposed by the
     Financial Accounting Standards Board that do not require adoption until a
     future date are not expected to have a material impact on the consolidated
     financial statements upon adoption.


                                       35


<PAGE>

TX HOLDINGS, INC. (FORMERLY R WIRELESS, INC.) AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED SEPTEMBER 30, 2004 AND 2003
--------------------------------------------------------------------------------

NOTE 2 - PROPERTY AND EQUIPMENT

     Property and equipment consists of the following at September 30, 2004 and
     2003:
<TABLE>
                                                                       LIFE            2004              2003
                                                                   -------------  ----------------  ----------------
<S>                                                                <C>            <C>               <C>
      Software and web page                                        3 years        $        36,650   $        36,650
      Furniture and office equipment                               5-7 years               13,288            13,288
                                                                                  ----------------  ----------------
      Total                                                                                49,938            49,938
      Less accumulated depreciation and amortization                                       46,213            43,708
                                                                                  ----------------  ----------------
                                                                                  $         3,725   $         6,230
                                                                                  ================  ================
</TABLE>

NOTE 3 - SHORT-TERM NOTES PAYABLE

     Short-term notes payable at September 30, 2004 and 2003 consists of a short
     term note payable to Georgia Bank & Trust Company. Interest only payments
     are due monthly at prime plus 1.0% (5.75% on September 30, 2004 and 5.00%
     on September 30, 2003). The note is guaranteed and is secured by the
     primary residence of a former director and current stockholder of the
     Company. On October 13, 2004, a former director and current stockholder
     paid off the balance of the loan, including $141 in accrued interest.

NOTE 4 - INCOME TAXES

     The tax effects of temporary differences that give rise to deferred taxes
     are as follows at September 30, 2004 and 2003:

                                                        2004             2003
                                                      ---------       ---------
      DEFERRED TAX ASSETS:
        Net operating losses                          $ 340,155       $ 264,901
        Accrued wages                                    17,149          17,149
        Basis of intangible assets                        5,863           6,521
        Valuation allowance                            (362,886)       (287,922)
                                                      ---------       ---------
      Total deferred tax assets                             281             649

      DEFERRED TAX LIABILITIES:
        Basis of property and equipment                     281             649
                                                      ---------       ---------

      Net deferred tax asset                          $      --       $      --
                                                      =========       =========


                                       36


<PAGE>

TX HOLDINGS, INC. (FORMERLY R WIRELESS, INC.) AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED SEPTEMBER 30, 2004 AND 2003
--------------------------------------------------------------------------------

NOTE 4 - INCOME TAXES, CONTINUED

     The Company has tax net operating loss carryforwards totaling approximately
     $1,800,000, expiring in 2018 through 2024. Approximately $1,190,000 of net
     operating losses was incurred prior to December 12, 2002 at which date MA&N
     acquired 51% of the Company and are consequently subject to certain
     limitation described in section 382 of the Internal Revenue Code. The
     Company estimates that, due to the limitations and expiration dates, only
     $424,000 of the net operating losses incurred prior to December 12, 2002
     will be available to offset future taxable income.

     Net operating losses after December 12, 2002 through September 30, 2004
     were approximately $608,000. The total net operating losses available to
     the Company to offset future taxable income is approximately $1,000,000.
     Following is a reconciliation of the tax benefit at the federal statutory
     rate to the amount reported in the statement of operations

<TABLE>
                                                         2004                      2003
                                                 -----------------------   -----------------------
                                                   AMOUNT      PERCENT       AMOUNT       PERCENT
                                                 ----------   ----------   ----------   ----------
<S>                                              <C>                <C>    <C>                <C>
      Benefit for income tax at federal
        statutory rate                           $   47,146         34 %   $  174,548         34 %
      Change in valuation allowance                 (74,964)       (54)       (74,291)       (14)
      Limitations on availability of net
        operating loss carryforward                      --         --       (100,257)       (20)
      Non-deductible compensation                    11,900          9             --         --
      Other                                          15,918         11             --         --
                                                 ----------   ----------   ----------   ----------
                                                 $       --         -- %   $       --         -- %
                                                 ==========   ==========   ==========   ===========
</TABLE>

     There were no income taxes due or receivable from operations for the years
     ended September 30, 2004 and 2003, and the Company's reported benefit for
     income taxes differs from the amount computed by applying statutory tax
     rates to loss before income taxes due to changes in the valuation allowance
     for financial reporting purposes. Other differences relate to expense items
     or portions of items not deductible, such as meals and entertainment.


NOTE 5 - NON-CASH TRANSACTIONS

     During the years ended September 30, 2004 and 2003 the Company issued
     shares of common stock in exchange for services and as repayment for
     accounts payable and to settle cash advances from significant shareholders
     in non-cash financing and investing transactions as follows:

                                                          2004          2003
                                                        ----------   ----------
      Common stock issued to settle notes
        payable and related accrued interest            $       --   $   33,372
      Common stock issued to settle cash
        advances and related accrued interest                   --       73,585



                                       37


<PAGE>

TX HOLDINGS, INC. (FORMERLY R WIRELESS, INC.) AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED SEPTEMBER 30, 2004 AND 2003
--------------------------------------------------------------------------------


NOTE 6 - SEGMENT INFORMATION

     In previously issued financial statements, the Company presented segment
     information for Homes, an advertising segment that provides advertising
     services for FSBO real estate and for businesses, and presented segment
     information for Direct, a mortgage segment that provided mortgage services
     to individuals and small businesses as a mortgage broker. As discussed in
     Note 1 - Summary of Significant Accounting Policies and Activities, the
     Company discontinued its Direct Lending operations and sold substantially
     all of the assets of Direct. At September 30, 2004, the Company had
     operations in a single industry segment, Homes, which was subsequently
     merged with Freedom Homes, Inc. (See Business of Homes By Owners, Inc.).
     The Company did acquire certain assets at a total cost of $2,400 to begin
     operations in the Wi-Fi industry, but at September 30, 2004, the Company
     had no operating activities in this segment. The Company has no operating
     activities in the proposed oil and gas business.


NOTE 7 - UNSUCCESSFUL BUSINESS COMBINATION COSTS

     During 2003, the Company entered into negotiations for a business
     combination with Access Speed. In conjunction with the negotiations, the
     Company contracted with professionals to perform due diligence. The Company
     was unsuccessful in reaching an agreement on the terms of the business
     combination and the proposed business combination was not consummated.

     On August 2, 2004 the Company and S2 Consulting executed a Management
     Consulting Agreement, pursuant to which the consulting firm agreed for a
     six-month period to provide consulting services to the Company in relation
     to the evaluation of potential merger and acquisition targets. The services
     provided under the agreement include advising, evaluating and developing
     corporate strategy, providing company guidance, and assisting in developing
     relationships and opportunities. In consideration for the contracted
     services and services previously provided, valued at $35,000, the Company
     agreed to issue 500,000 shares of its common stock to the consulting firm.

     The costs incurred during the years ended September 30, 2004 and 2003, on
     proposed business combinations are reported as other expense in the
     statement of operations.


NOTE 8 - STOCKHOLDERS' EQUITY

     COMMON STOCK

     During the years ended September 30, 2004 and 2003, the Company issued
     Common stock to raise capital, compensate employees and professionals, and
     to settle liabilities. Following is a description of stock issuances in
     2004 and 2003:



                                       38


<PAGE>

TX HOLDINGS, INC. (FORMERLY R WIRELESS, INC.) AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED SEPTEMBER 30, 2004 AND 2003
--------------------------------------------------------------------------------

NOTE 8 - STOCKHOLDERS' EQUITY, CONTINUED

     COMMON STOCK, CONTINUED

     (1) On December 12, 2002, the Company issued MA&N, LLC ("MA&N"), a Nevada
         limited liability company, 4,647,626 shares of common stock,
         representing, at the time of the transaction, 51% of the total of the
         Company's 9,112,992 shares issued or issuable at that date. In exchange
         for the shares, the Company was to receive total consideration
         of$232,000, in the form of payment of current expenses and past
         obligations on behalf of the Company and providing certain internet
         services and certain management and consulting services for a period of
         at least two years. As of September 30, 2004, the Company has received
         funds, including payments directly to vendors, of $174,600 and
         management and consulting services of $57,400.

     (2) On February 19, 2003, the Company issued 3,000,000 shares of common
         stock to Mark Neuhaus, Chairman and CEO of the Company and recognized
         $150,000 of stock compensation.

     (3) On February 19, 2003, the Company also issued 1,500,000 shares of
         common stock to Ned Baramov, Secretary - Treasurer and recognized
         $75,000 of stock compensation.

     (4) On August 2, 2004 the Company and S2 Consulting executed a Management
         Consulting Agreement, pursuant to which the consulting firm agreed for
         a six-month period to provide consulting services to the Company in
         relation to the evaluation of potential merger and acquisition targets.
         The services provided under the agreement include advising, evaluating
         and developing corporate strategy, providing company guidance, and
         assisting in developing relationships and opportunities. In
         consideration for the contracted services and services previously
         provided, valued at $35,000, the Company issued 500,000 shares of its
         common stock to the consulting firm.

     STOCK OPTIONS

     In December 2002, the Company awarded 294,341 common stock options to a
     former director and current shareholder of the Company that are exercisable
     at $0.01 per share and expire in five years, as settlement for $73,585 of
     cash advances and related accrued interest and unpaid compensation that was
     recognized prior to September 30, 2002. The options are exercisable at
     $0.01 per share and expire in five years. No options have been exercised as
     of September 30, 2004.


NOTE 9 -- SUBSEQUENT EVENTS

     On March 24, 2005, Homes signed an agreement to merge with Freedom. The
     agreement is between Freedom; Homes; Evans; TX Holdings, which owned 95% of
     the outstanding stock of Homes at the time, and Robert S. Wilson, who owned
     5% of the outstanding stock of Homes at this time.



                                       39


<PAGE>

TX HOLDINGS, INC. (FORMERLY R WIRELESS, INC.) AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED SEPTEMBER 30, 2004 AND 2003
--------------------------------------------------------------------------------

NOTE 9 -- SUBSEQUENT EVENTS, CONTINUED

     Freedom was merged into Homes in a statutory merger under Georgia law,
     which is designed to qualify as a tax-free reorganization for Federal and
     Georgia tax purposes. The resulting corporation will be named Freedom
     Homes, Inc., and TX Holdings will retain a 32.3% ownership interest in
     Homes.

     On June 20, 2005 Haskell Slaughter Young & Rediker, LLC resigned as counsel
     for TX Holdings, Inc. and expressed willingness to work with the Company on
     a temporary consulting basis, solely on filings with the Security and
     Exchange Commission. Effective August 5, 2005 TX Holdings signed a services
     settlement agreement with David R. Baker on behalf of himself and his firm,
     Haskell Slaughter Young & Rediker, LLC, for payment of their outstanding
     fees for legal services and expenses. This agreement settles all
     liabilities of TX Holdings for such services by using a combination of
     equity and cash. As part of this agreement TX Holdings has retained Haskell
     Slaughter Young & Rediker, LLC to assist the company in bringing all
     required SEC filings up to date.

     On July 21, 2005 Baker, Johnston & Wilson LLP (now Baker & Johnston LLP ("B
     & J")), former corporate counsel to the Company) signed an agreement with
     the Company to forbear collection of its receivable for services and
     expenses until 2007, effectively converting the current liability to
     long-term debt. In connection with the forbearance, TX Holdings issued to B
     & J a warrant to purchase shares of its common stock exercisable on and
     after January 1, 2006. If the warrants are exercised in full, the payable
     to B & J would be fully offset. The Company will have the right to call the
     warrants at any time beginning February 1, 2006, if the exercise price has
     been at least 2.5 times the then exercise price for 20 consecutive trading
     days. On January 12, 2006, effective November 1, 2005, Baker and Johnson
     agreed to forbear collection of the indebtedness of the company to it until
     July 21, 2007 and the Warrant was amended to delay the exercise date until
     July 1, 2006 and the call date to August 1, 2006

     On December 12, 2002, the award of 5-year options to purchase 294,341
     shares of TX Holdings Common Stock at $0.01 per share to Robert Wilson,
     then Chairman and Chief Executive Officer of the Company was authorized in
     lieu of $54,000 in compensation earned during calendar year 2001, and cash
     advances and accrued interest of $19,585 for a total of $73,585. The
     options were exercised in December 2005. Mr. Wilson was an accredited
     investor. The sale was exempt pursuant to Section 4 (2) of the Securities
     Act of 1933





                                       40


<PAGE>


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

Effective August 9, 2005, the Registrant engaged Ham Langston & Brezina L.L.P.,
11550 Fuqua, Suite 475, Houston Texas 77034 as its principal accountants to
replace its former principal accountant, Elliott Davis LLC. The former
accountant was notified of their dismissal on August 09, 2005.

Elliott Davis, LLC audited the financial statements for the Company for the
fiscal years ending September 30, 2002, and September 30, 2003. The audit report
of Elliott Davis, LLC for the year ended September 30, 2003 did not contain an
adverse opinion or a disclaimer of opinion and was not qualified or modified as
to uncertainty, audit scope or accounting principles, except the audit report
prepared by Elliott Davis LLC did contain a going concern qualification; such
financial statements did not contain any adjustments for uncertainties stated
therein.

In connection with the audit for the fiscal years ended September 30, 2002,
September 30, 2003 and the subsequent interim period ended August 9, 2005, there
were no disagreements with Elliott Davis, LLC on any matter of accounting
principles or practices, financial statement disclosures or auditing scope or
procedure, which if not resolved to the satisfaction of Elliott Davis LLC, would
have caused it to make reference to the subject matter of the disagreement in
connection with its reports except that Elliott Davis advised the Company's
board of directors that internal controls necessary to develop reliable
financial statements did not exist.

During the fiscal years ended September 30, 2002, September 30, 2003 and the
subsequent interim period ended August 9, 2005, there were no "Reportable
Events" as defined in Regulations S-K Item 304 (a)(1)(v) other than the advice
referred to in the previous paragraph that internal controls necessary to
develop reliable financial statements did not exist

The Registrant has complied with the requirements of Item 304(a)(3) of
Regulation SB with regard to providing the former accountant with a copy of the
disclosure it is making in response to this Item and has requested the former
accountant to furnish a letter addressed to the Commission stating whether it
agrees with the statements made by the registrant and, if not, stating the
respects in which it does not agree.

The change in accountants was approved by the board of directors.

During the registrant's two most recent fiscal years and the subsequent interim
period prior to the August 9, 2005 appointment of Ham Langston & Brezina L.L.P,
neither the company nor anyone on its behalf consulted with Ham Langston &
Brezina L.L.P regarding either (i) the application of accounting principles to a
specified transaction, either completed or proposed, or the type of audit
opinion that might be rendered on the company's financial statements, and
neither a written report nor oral advice was provided to the company by Ham
Langston & Brezina L.L.P that was an important factor considered by the company
in reaching a decision as to any accounting, auditing or financial reporting
issue; or (ii) any matter that was either the subject of a disagreement, as that
term is defined to Item 304 (a)(1)(iv) of Regulation S-K and the related
instructions to 304 of Regulation S-K, or a reportable event, as that term is
defined in Item (a)(1)(v) of Regulation S-K.

There were no disagreements with accountants on accounting and financial
disclosure.




                                       41


<PAGE>


ITEM 8A. CONTROLS AND PROCEDURES

EFFECTIVENESS OF DISCLOSURE CONTROLS AND PROCEDURES

The chief executive officer and the chief financial officer, after evaluating
the Company's "disclosure controls and procedures" (as defined in Securities
Exchange Act of 1934 (the "Exchange Act") Rules 13a-14(c) and 15-d-14(c)) as of
September 30, 2004, have concluded that the Company's disclosure controls and
procedures are not effective to ensure that information required to be disclosed
in reports filed or submitted under the Exchange Act is recorded, processed,
summarized and reported within the time periods specified in Securities and
Exchange Commission rules and forms. Because of the limited staff of the
Company, all transactions are recorded, processed, and summarized by management.
Consequently the accuracy of all records is guaranteed, and management has
certified the correctness of all facts set forth herein, to the best of their
knowledge. However, the reporting accuracy has been achieved at the expense of
time, and the Company has been very pressed to meet reporting deadlines.

CHANGES IN INTERNAL CONTROLS

During 2004 the Company's management identified material weaknesses in the
Company's disclosure procedures and has taken corrective actions. Management has
already implemented disclosure procedural improvements, which will guarantee the
effectiveness, accuracy, and timeliness of the Company's financial reporting
systems in the future.

ITEM 8B. OTHER INFORMATION

On March 24, 2004, the SEC filed a civil complaint seeking a temporary
restraining order ("TRO") and other relief, alleging an illegal distribution to
the public of common stock of Universal Express, Inc. ("Universal"), an
unaffiliated organization, by Universal's chief executive officer, its general
counsel and four others, including Mark Neuhaus, the Company's Chairman and
Chief Executive Officer.

Mr. Neuhaus is alleged to have violated Sections 5(b) and (c) and Sections
17(a)(1), (2) and (3) of the Securities Act of 1933 and Section 10(b) of the
Securities Exchange Act of 1934 and Rule 10b-5 thereunder. Mr. Neuhaus denies
violation of any applicable law in connection with his resale of Universal
common stock. The Company believes there is no connection between the Company
and Universal other than Mr. Neuhaus' position with the Company and the fact
that Mr. Neuhaus was a consultant to Universal and received and resold shares of
its common stock.



                                       42


<PAGE>

                                    PART III

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

EXECUTIVE OFFICERS AND DIRECTORS

The executive officers and directors of TX Holdings, Inc. as of December 30,
2005 are as follows:

     Name                       Age                         Position
     ----                       ---                         --------
Mark S. Neuhaus                 50                  Chairman of the Board of
                                                     Directors and President
                                                    (Chief Executive Officer)

 Darren Bloom                   32                  Secretary-Treasurer, and
                                                member of the Board of Directors
                                                    (Chief Financial Officer)

The terms of each of the directors expires at the next annual meeting of the
stockholders, the date for which has not been set by the Board of Directors. The
officers serve at the pleasure of the Board of Directors.

Robert Wilson, a former director, resigned on April 30, 2003. Mr. Wilson did not
receive any compensation as a director, for the period October 1, 2002 - April
30, 2003.

Nicole Bloom Neuhaus, a former director, resigned on November 4, 2003. Mrs.
Neuhaus did not receive any compensation as a director, for the period October
1, 2002 - November 4, 2003.

Ned Baramov, a former director, resigned on June 24, 2005. Mr. Baramov received
1,500,000 shares for his services as Secretary Treasurer, for the period January
15, 2003 - June 24, 2005.

All directors hold office until the next annual meeting of shareholders and
until their successors have been duly elected and qualified. Directors will be
elected at the annual meetings to serve for one-year terms. The Company does not
know of any agreements with respect to the election of directors. The Company
has not compensated its directors for service on the Board of Directors of TX
Holdings or any of its subsidiaries or any committee thereof. Any non-employee
director of TX Holdings or its subsidiaries is reimbursed for expenses incurred
for attendance at meetings of the Board of Directors and any committee of the
Board of Directors, although no such committee has been established. Each
executive officer of TX Holdings is appointed by and serves at the discretion of
the Board of Directors.

None of the officers or directors of TX Holdings is currently an officer or
director of a company required to file reports with the Securities and Exchange
Commission, other than TX Holdings.

The business experience of each of the persons listed above during the past five
years is as follows:

Mark S. Neuhaus has been the founder of several startup companies, including
Solar Electric Engineering in 1987, which later became US Electric Car. Mr.
Neuhaus was one of the founding shareholders of Interactive Motorsports and
Entertainment. Mr. Neuhaus manages several funds that specialize in financing
small cap public companies, owned by himself and his wife, Nicole Bloom Neuhaus,
a former director of TX Holdings, which has been his principal occupation since
1995. MA&N, which acquired a controlling interest in TX Holdings on December 12,
2002, is jointly owned by Mr. and Mrs. Neuhaus.


                                       43


<PAGE>

Darren Bloom held a senior management position at KPMG International until
recently, where he headed a number of international groups. He holds MBAs from
Columbia University and London Business School. Mr. Bloom holds no directorships
in any other reporting companies, nor does he have any holdings in TX Holdings,
Inc. acquired in public markets. Mr. Bloom is brother-in-law to Mark Neuhaus,
CEO and Chairman of the Board of TX Holdings Inc.

AUDIT COMMITTEE FINANCIAL EXPERT

The Company's Board of Directors has determined that TX Holdings does not have a
separately-designated standing audit committee established or a committee
performing similar functions, nor an audit committee financial expert.

COMPLIANCE WITH SECTION 16(a) OF THE EXCHANGE ACT

Based solely upon a review of Forms 3 and 4 (there have been no amendments)
furnished to the Company during the year ended September 30, 2004 (no Forms 5
having been furnished with respect to such year) and written representation
furnished to the Company as provided in paragraph (b)(2)(i) of Item 405 of Form
10-KSB, there are no persons who need to be identified under this Item as having
failed to file on a timely basis reports required by Section 16(a) of the
Securities Exchange Act of 1934 during the fiscal years ended September 2005 and
2004, except that Darren Bloom, Secretary-Treasurer and member of the Board of
Directors (Chief Financial Officer) failed to make timely filing of a Form 3,
which filing he has since made.

CODE OF ETHICS

On February 24, 2004 the Company adopted a code of ethics, which is applicable
to all employees of TX Holdings and to any person, not an employee, who performs
functions similar to those of its principal executive officer, principal
financial officer or principal accounting officer or controller. SEE EXHIBIT
33.1 FOR THE FULL TEXT OF R WIRELESS'S CODE OF ETHICS. The Company will provide
to any person, without charge, a copy of its code of ethics upon request to

                               TX Holdings, Inc.
                               1602 Alton Road, #487
                               Miami Beach, FL 33139


ITEM 10. EXECUTIVE COMPENSATION.

On December 12, 2005, the Company issued 2,000,000 shares of the Company's
Common Stock for the compensation of Darren Bloom, CFO, Secretary/Treasurer and
member of the Board of Directors.

On January 15, 2003, the Company issued 3,000,000 shares and 1,500,000 shares of
the Company's Common Stock for the compensation of Mark Neuhaus, Chief Executive
Officer, and Ned Baramov, former Secretary/Treasurer, respectively (SEE EXHIBITS
99.8 AND 99.7). The basis per share used in the estimation of salary expense for
the two executives was $0.05, management's estimate of the fair value, which
estimate considered the stock price on January 15, 2003, and a discount which
reflects the restricted status of the newly issued shares. Mark Neuhaus was also
authorized a salary of $25,000 per month, which the Company was to pay when cash
flow is sufficient, according to an employment agreement signed on January 15,
2003. No amount was paid under this authorization and on December 23, 2003, the
Company's Board unanimously resolved to rescind Mr. Neuhaus' salary.


                                       44


<PAGE>

On December 12, 2002, the award of 5-year options to purchase 294,341 shares of
TX Holdings Common Stock at $0.01 per share to Robert Wilson, then Chairman and
Chief Executive Officer of the Company was authorized in lieu of $54,000 in
compensation earned during calendar year 2001, and cash advances and accrued
interest of $19,585 for a total of $73,585. The options were exercised in
December 2005. Mr. Wilson was an accredited investor. The sale was exempt
pursuant to Section 4 (2) of the Securities Act of 1933.

The following table sets forth all compensation paid by the Company for services
rendered to the Company for the fiscal years ended September 30, 2004, 2003, and
2002 to the persons indicated.

<TABLE>

                                                         Summary Compensation Table

                                                                                           Compensation
                                                       -----------------------------------------------------------------------------
                                                                    Annual                        Long-Term
                                                       -------------------------------------    ----------------
                                                                                Other Annual       Restricted           All Other
                                          Fiscal        Salary        Bonus     Compensation     Stock Award(s)        Compensation
    Name and Principal Position            Year          ($)           ($)          ($)                ($)                 ($)
-------------------------------------    ---------     ---------    ----------  -------------   ------------------    --------------
<S>                                        <C>            <C>           <C>          <C>                <C>                 <C>
            Mark Neuhaus                   2004          -0-           -0-          -0-                -0-                 -0-
        Chairman and C.E.O.                2003          -0-           -0-          -0-            150,000(1)              -0-
        TX Holdings, Inc.(.)

            Darren Bloom                   2004          -0-           -0-          -0-                -0-                 -0-
   Secretary/Treasurer and C.F.O.
         TX Holdings, Inc.

            Ned Baramov                    2004          -0-           -0-          -0-                -0-                 -0-
   Former Secretary/Treasurer and          2003          -0-           -0-          -0-             75,000(2)              -0-
               C.F.O. R Wireless, Inc.

          Robert S. Wilson                 2004          -0-           -0-          -0-                -0-                 -0-
     Former Chairman and C.E.O.            2003          -0-           -0-          -0-                -0-                 -0-
        HOM Corporation (4)                2002         4,977          -0-          -0-             13,016(3)              -0-
</TABLE>


(1)  On February 19, 2003, the Company issued 3,000,000 shares of R Wireless's
     Common Stock to Mark Neuhaus, Chairman and CEO of the Company. The shares
     represent $150,000 of stock compensation for 2003, and are registered under
     an S-8 Registration Statement under the Securities Act of 1933.

(2)  On February 19, 2003, the Company issued 1,500,000 shares R Wireless's
     Common Stock to Ned Baramov, Secretary - Treasurer. The shares represent
     $75,000 of stock compensation for 2003, and are registered under an S-8
     Registration Statement under the Securities Act of 1933.

(3)  Mr. Wilson had agreed to accept shares of R Wireless common stock for his
     salary through December 31, 2001, of which $36,000 was earned during fiscal
     2001 and $18,000 was earned during fiscal 2002. On December 12, 2002, Mr.
     Wilson was awarded options to purchase 294,341 shares of R Wireless common
     stock at $.01 per share in lieu of $54,000 in compensation earned during
     calendar year 2001, and cash advances and accrued interest of $19,585 for a
     total of $73,585. The options were exercised in December 2005.

(4)  Robert S. Wilson was Chairman and Chief Executive Officer of R Wireless
     since its inception June 16, 2000, until December 12, 2002. He resigned as
     Director of R Wireless, Inc. on April 30, 2003.


                                       45


<PAGE>

The preceding table does not include any amounts for non-cash compensation,
including personal benefits, paid to any of the foregoing officers during the
periods covered herein. The Company believes that the value of such non-cash
benefits and compensation paid during the periods presented did not exceed the
lesser of $50,000 or 10% of the annual salary reported for them.

EMPLOYMENT AGREEMENTS

The Company did not sign any employment agreements during fiscal 2004.

ITEM 11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.
The following table sets forth information, to the best of the Company's
knowledge, as of December 30, 2005 with respect to each person known by the
Company to own beneficially (as such term is defined in Item 403 of Regulation
S-B under the Securities Exchange Act of 1934) more than 5% of the outstanding
TX Holdings common stock, each director, each executive officer and all
directors and officers as a group.

<TABLE>
                                                         Amount and Nature of
     Name and Address of Beneficial Owner (1)            Beneficial Ownership        Percent of Class (2)
---------------------------------------------------    -------------------------    ----------------------
<S>                                                          <C>                            <C>
Mark S. Neuhaus(*)                                           7,662,626(3)                   40.3%
1602 Alton Road, #487
Miami Beach, FL 33139

Darren Bloom(*)                                               2,000,000                     10.7%
6538 Collins Ave., #347
Miami Beach, FL  33141

Nicole Bloom Neuhaus                                         4,647,626(4)                   24.5%
6538 Collins Ave, #347
Miami Beach, FL 33141

MA&N LLC                                                      4,647,626                     24.5%
200 East 89th Street
Suite 44S
New York, NY 10128

Ned Baramov                                                   1,685,000                     8.9%
26-34 30th Street, 2C
Astoria, NY 11102

All directors and executive officers as a group               9,662,626                     50.9%
---------------------------------------------------------------------------------------------------------
         (*) Director and executive officer
</TABLE>

                                       46


<PAGE>

     (1) Unless otherwise indicated in the footnotes below, the Company has been
         advised that each person above has sole investment and voting power
         over the shares indicated above.

     (2) Based upon 18,999,934 shares of common stock outstanding as of December
         30, 2005.

     (3) Represents shares held by MA&N (4,647,626), shares received as
         compensation for 2003 (3,000,000), and shares acquired in the open
         market (15,000). Mr. Neuhaus has a 50% equity interest in MA&N and his
         wife, Nicole Bloom Neuhaus, also has a 50% equity interest. Mr. Neuhaus
         disclaims any beneficial interest in the 2,323,813 shares allocable to
         his wife's beneficial interest.

     (4) Represents shares held by MA&N in which Mrs. Neuhaus has a 50% equity
         interest and her husband, Mark S. Neuhaus, also has a 50% equity
         interest. Mrs. Neuhaus disclaims any beneficial interest in the
         2,323,813 shares allocable to her husband's beneficial interest.

ITEM 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

PARTICULAR TRANSACTIONS

There have been no transactions during the last two years between the Company
and any officer, director, nominee for election as director, or any shareholder
owning more than 5% of the Company's outstanding shares, or any member of any
such individual's immediate family, as to which the amount involved in the
transaction or a series of similar transactions exceeded $60,000, except as set
forth below:

     (1) On December 12, 2005 the Company issued 2,000,000 shares of TX Holdings
         Common Stock to Darren Bloom, Secretary-Treasurer and member of the
         Board of Directors. The shares represent $100,000 of stock compensation
         for 2005.

     (2) As of August 1, 2005, TX Holdings and David R. Baker ("Baker") executed
         the Services Settlement Agreement whereby TX Holdings agreed to issue,
         and Baker agreed on behalf of himself and his firm, Haskell Slaughter
         Young & Rediker, LLC, to accept $6,888.22 in cash and 464,942 in shares
         of TX Holdings common stock in full satisfaction of statements for
         legal services and expenses of that firm (for which Baker had full
         benefit and responsibility) aggregating $43,382.43 and an accountable
         retainer for future legal services and expenses of $10,000, which
         payment and stock issuances have been made except that the stock
         issuance was 3,000 shares less than the Services Settlement Agreement
         provided.

     (3) As of July 21, 2005, TX Holdings and Baker & Johnston LLP ("BJ," then
         called Baker, Johnston & Wilson LLP) executed the Forbearance Agreement
         whereby BJ agreed to forbear collection of the indebtedness to it of TX
         Holdings of $215,113.20 until January 21, 2007 in consideration of a
         warrant (which has been issued to BJ) to purchase 1,434,088 shares of
         TX Wireless common stock exercisable from January 1, 2006 at $0.15 a
         share and callable at $.001 per underlying share from February 1, 2006
         if on 20 consecutive trading days ending within 5 trading days of the
         call the per share market value of TX Holdings common stock is at least
         2 1/2 times the then exercise price. If the warrants are fully
         exercised, the aggregate exercise price would equal the indebtedness of
         TX Holdings to BJ for the past legal services. On January 12, 2006,
         effective November 1, 2005, Baker and Johnson agreed to forbear
         collection of the indebtedness of the company to it until July 21, 2007
         and the Warrant was amended to delay the exercise date until July 1,
         2006 and the call date to August 1, 2006


                                       47


<PAGE>

     (4) On February 19, 2003, the Company issued 3,000,000 shares of R
         Wireless's Common Stock to Mark Neuhaus, Chairman and CEO of the
         Company (SEE EXHIBIT 99.8). The shares represent $150,000 of stock
         compensation for 2003, and were registered under an S-8 Registration
         Statement under the Securities Act of 1933.

     (5) On February 19, 2003, the Company issued 1,500,000 shares of R
         Wireless's Common Stock to Ned Baramov, Secretary - Treasurer (SEE
         EXHIBIT 99.7). The shares represent $75,000 of stock compensation for
         2003, and were registered under an S-8 Registration Statement under the
         Securities Act of 1933.


CONTROLLING PERSONS

Mark S. Neuhaus, as a director and Chief Executive Officer of TX Holdings, the
owner of a 50% interest in MA&N LLC and the owner of shares of TX Holdings, all
as reflected in Items 9 and 11 hereof; Darren Bloom as a director and Chief
Financial Officer and the owner of shares of TX Holdings, all as reflected in
Items 9 and 11 hereof; Nicole Bloom Neuhaus as the owner of a 50% interest in
MA&N LLC as reflected in Item 11 hereof, and MA&N LLC as the owner of shares of
TX Holdings as reflected in Item 11 hereof, may all be deemed to be controlling
persons of TX Holdings. There are no agreements or understandings between any of
the foregoing that they will act as a group, although from time to time they may
act in concert.



                                       48


<PAGE>


ITEM 13. EXHIBITS AND REPORTS ON FORM 8-K.

EXHIBITS

The following exhibits are filed with this Registration Statement:

Exhibit No.        Exhibit Name
-----------        ------------

2.1                Stock Acquisition Agreement for 51% of the outstanding and
                   issuable Common Stock of R Wireless Corporation dated
                   December 12, 2002 by and between MA&N LLC and R Wireless
                   Corporation (Exhibit B omitted, to be furnished upon request
                   of the Commission) (1)
2.2                Sale of Assets Agreement dated November 15, 2002 between HOM
                   Corporation and Stuckey Enterprises (list of assets omitted,
                   to be furnished upon request of the Commission) (1)
2.3                Stock Acquisition Agreement dated September 4, 2003 between
                   Jim Evans, R Wireless, Inc. and Homes by Owner, Inc.(10)
2.4                Escrow Agreement dated September 4, 2003 between Jim Evans, R
                   Wireless, Inc., Homes by Owner, Inc. and David Baker. (11)
2.5                Extension Agreement dated March 5, 2004 between Jim Evans, R
                   Wireless, Inc., and Homes by Owner, Inc. (12)
3.1a               Composite Articles of Incorporation of R Wireless, Inc, as
                   amended to reflect the change of name from HOM Corporation,
                   effective January 22, 2003 (3)
3.2                By-Laws of HOM Corporation as adopted December 12, 2002 (13)
4                  Instrument defining rights of holders (See Exhibit No. 3.1a,
                   Articles of Incorporation - Article Four)
4.2                Warrant to Purchase Shares of Common Stock of R Wireless,
                   Inc. issued to Baker, Johnston and Wilson LLP, dated July 21,
                   2005
10.4               Agreement to Merge - Freedom Homes, Inc. - Homes By Owners,
                   Inc., dated March 24, 2005(6) Forbearance Agreement between
                   David R. Baker, Baker, Johnston & Wilson LLP, and R Wireless,
10.5               Inc., dated as of July 21, 2005 Services Settlement Agreement
                   between David R. Baker and R Wireless, Inc., dated August 1,
10.6               2005 Amendment to Forbearance Agreement and Warrant between
                   Baker & Johnston LLP, and TX
10.7               Holdings, Inc., dated as of November 1, 2005
16.1               Letter of Elliott Davis LLC (8)
21.1               List of Subsidiaries of R Wireless, Inc. (2)
31.1               Certification of Mark Neuhaus, CEO of TX Holdings, Inc.
31.2               Certification of Darren Bloom, CFO of TX HOldings, Inc.
32.1               Certification of Mark Neuhaus pursuant to Section 1350
32.2               Certification of Darren Bloom pursuant to Section 1350
33.1               R Wireless, Inc. Code of Ethics adopted February 24, 2004 (7)
99.7               Employment Agreement between Registrant and Ned Baramov dated
                   January 15, 2003 (5)
99.8               Employment Agreement between Registrant and Mark Neuhaus
                   dated January 15, 2003 (5)
99.9               Retainer Agreement between Registrant and Donald N. Rizzuto,
                   Attorney and Counselor at Law dated January 15, 2003 (5)
99.10              Employment Agreement between Registrant and Darren Bloom
                   dated August, 2005(9)


                                       49


<PAGE>

(1) Incorporated by reference to the exhibit as filed with Form 8-K of R
Wireless, Inc., with Securities and Exchange Commission filing date of December
27, 2002.

(2) Incorporated by reference to the exhibit as filed with Form 10-SB of R
Wireless, Inc., with Securities and Exchange Commission filing date of February
9, 2001.

(3) Incorporated by reference to the exhibit as filed with Form 10-QSB of R
Wireless, Inc., with Securities and Exchange Commission filing date of February
19, 2003.

(4) Incorporated by reference to the exhibit as filed with Form 10-SB/A2 of R
Wireless, Inc., with Securities and Exchange Commission filing date of August
31, 2001.

(5) Incorporated by reference to the exhibit as filed with Form S-8 of R
Wireless, Inc., with Securities and Exchange Commission filing date of February
19, 2003.

(6) Incorporated by reference to the exhibit as filed with Form 8-K of R
Wireless, Inc., with Securities and Exchange Commission filing date of March 31,
2005.

(7) Incorporated by reference to the exhibit as filed with Form 10-KSB of R
Wireless, Inc., with Securities and Exchange Commission filing date of March 12,
2004.

(8) Incorporated by reference to the exhibit as filed with Form 8-K of R
Wireless, Inc., with Securities and Exchange Commission filing date of August
19, 2005.

(9) Incorporated by reference to the exhibit as filed with Form 13D of Darren
Bloom with Securities and Exchange Commission filing date of December 14, 2005.

(10) Incorporated by reference to the exhibit as filed with Form 10KSB/A of R
Wireless, Inc., with Securities and Exchange Commission filing date of March
12, 2004.

(11) Incorporated by reference to the exhibit as filed with Form 10KSB/A of R
Wireless, Inc., with Securities and Exchange Commission filing date of March
12, 2004.

(12) Incorporated by reference to the exhibit as filed with Form 10KSB/A of R
Wireless, Inc., with Securities and Exchange Commission filing date of March
12, 2004.

(13) Incorporated by reference to the exhibit as filed with Form 10KSB of R
Wireless, Inc., with Securities and Exchange Commission filing date of January
14, 2003.


REPORTS ON FORM 8-K

Nicole Bloom Neuhaus' resignation from the Board of Directors as of November 4,
2003, filed with the Security and Exchange Commission on December 12, 2003.

Agreement to Merge between Homes and Freedom as of March 25, 2005, filed with
the Security and Exchange Commission on March 31, 2005.

Forbearance Agreement with Baker, Johnston & Wilson LLP as of July 21, 2005;
Resignation of Ned Baramov as of June 24, 2005, and appointment of Darren Bloom
as member of the Board and Chief Financial Officer; filed with the Security and
Exchange Commission on July 25, 2005.

Changes in R Wireless' Certifying Accountant as of August 9, 2005 - Elliott
Davis LLC dismissed and Ham, Langston & Brezina LLP engaged; filed with the
Security and Exchange Commission on July 19, 2005.


                                       50


<PAGE>

ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES

AUDIT FEES

The aggregate audit fees billed in the years ended September 30, 2004 and 2003
were $36,010 and $39,418 respectively. There were no other audit related fees
billed or paid during these periods.

TAX AND OTHER FEES

The aggregate tax and other accounting-related fees billed in the years ended
September 30, 2004 and 2003 were $731, and $2,512, respectively.


                                   SIGNATURES

In accordance with Section 13 or 15(d) of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.

                                TX Holdings, Inc.


                             By /s/ Mark S. Neuhaus
        Mark S. Neuhaus, Chairman and President (Chief Executive Officer)
                             Date: January 20, 2006

In accordance with the Exchange Act, this report has been signed below by the
following persons on behalf of the registrant and in the capacities and on the
dates indicated.

                               /s/ Mark S. Neuhaus
        Mark S. Neuhaus, Chairman and President (Chief Executive Officer)


                               By /s/ Darren Bloom
         Darren Bloom, Secretary and Treasurer (Chief Financial Officer)
                             Date: January 20, 2006




                                       31