**UNITED
      STATES**


**SECURITIES
      AND EXCHANGE COMMISSION**


**Washington,
      D.C. 20549**




**FORM
      10-Q**





(Mark
      One)


x **QUARTERLY
      REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
      SECURITIES**


**EXCHANGE
      ACT OF 1934**




**For
      the quarterly period ended March 31, 2008**




**OR**




o **TRANSITION
      REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES**


**EXCHANGE
      ACT OF 1934**




**For
      the transition period from  _______ to ________**





**Commission
      file number: 000-49743**




**TXP
      CORPORATION**


(Exact
      name of registrant as specified in its charter)




**Nevada**
            
            **88-0443110**(State
                or other jurisdiction of
              incorporation
                or organization)
            
            (I.R.S.
                Employer
              Identification
                No.)**1299
                Commerce Drive**
              **Richardson,
                Texas**
            
            **75081**(Address
                of principal
              executive
                offices)
            
            (Zip
                Code)





**(214)
      575-9300**


(Registrant’s
      telephone number, including area code)





Indicate
      by check mark whether the registrant (1) filed all reports required to be filed
      by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the
      preceding 12 months (or for such shorter period that the registrant was required
      to file such reports), and (2) has been subject to the filing requirements
      for
      the past 90 days.  Yes x No o




Indicate
      by check mark whether the registrant is a large accelerated filer, an
      accelerated filer, a non-accelerated filer or a smaller reporting company.
      See
      the definitions of “large accelerated filer,” “accelerated filer”
and  “smaller reporting company” in Rule 12b-2 of the Exchange
      Act.




Large
                accelerated filer ̈
            
            Accelerated
                filer ̈Non-accelerated
                filer (Do not check if a smaller reporting
                company) ̈
            
            Smaller
                reporting companyxIndicate
                by check mark whether the registrant is a shell company (as defined
                in
                Rule 12b-2 of the Exchange Act). YesoNox




**APPLICABLE
      ONLY TO CORPORATE ISSUERS**




Indicate
      the number of shares outstanding of each of the issuer's classes of common
      stock, as of the latest practicable date: As of May 20, 2008, the number of
      issued and outstanding shares of the issuer's common stock, par value $.001
      per
      share, was 116,704,428 shares.












**TXP
      CORPORATION**




**MARCH
      31, 2008 FORM 10-Q QUARTERLY REPORT**




**INDEX**




Page**PART
                I - FINANCIAL INFORMATION**
            
            F-1Item
                1.****Financial
                Statements.
            
            F-1Item
                2. Management's Discussion and Analysis of Financial Condition and
                Results
                of Operations.
            
            1Item
                3. Quantitative and Qualitative Disclosures About Market
                Risk.
            
            18Item
                4. Controls and Procedures.
            
            18**PART
                II - OTHER INFORMATION**
            
            19Item
                1. Legal Proceedings.
            
            19Item
                1A. Risk Factors.
            
            19Item
                2. Unregistered Sales of Equity Securities and Use of
                Proceeds.
            
            27Item
                3. Defaults Upon Senior Securities.
            
            27Item
                4. Submission of Matters to a Vote of Security Holders.
            
            27Item
                5. Other Information.
            
            27Item
                6. Exhibits.
            
            27**SIGNATURES**
            
            28










**PART
      I - FINANCIAL INFORMATION**


**Item
      1.**  **Financial Statements.**




TXP
      CORPORATION


CONSOLIDATED
      BALANCE SHEETS


March
      31, 2008 and December 31, 2007




Cash
              
              $
              294,000
              
              $
              210,000Accounts
                  receivable, net of allowance of $23,000 and $23,000 as ofMarch
                  31, 2008 and December 31, 2007
              
              
              1,658,000
              
              
              1,708,000Inventory
              
              
              2,108,000
              
              
              1,772,000Other
                  current assets
              
              
              182,000
              
              
              212,000Total
                  current assets
              
              
              4,242,000
              
              
              3,902,000**Property
                  and equipment, net**
              
              
              2,756,000
              
              
              2,641,000**Other
                  assets**
              
              
              114,000
              
              
              140,000**TOTAL
                  ASSETS**
              
              $
              7,112,000
              
              $
              6,683,000**LIABILITIES
                  AND STOCKHOLDERS' DEFICIT****Current
                  liabilities**Current
                  maturities of notes payable
              
              $
              168,000
              
              $
              144,000Current
                  capital lease obligations
              
              
              114,000
              
              
              120,000Lines
                  of credit
              
              
              5,000,000
              
              
              3,300,000Accounts
                  payable
              
              
              1,771,000
              
              
              1,239,000Deferred
                  revenue
              
              
              38,000
              
              
              17,000Accrued
                  expenses
              
              
              1,128,000
              
              
              704,000Total
                  current liabilities
              
              
              8,219,000
              
              
              5,524,000**Notes
                  payable, net of current maturities**
              
              
              108,000
              
              
              -**Capital
                  lease obligations, net of current obligations**
              
              
              138,000
              
              
              165,000**Convertible
                  debentures**,
                  net of unamortized discount of $3,007,000 and $3,370,000as
                  of March 31, 2008 and December 31, 2007 respectively
              
              
              1,993,000
              
              
              1,630,000**Derivative
                  financial instruments**
              
              
              2,382,000
              
              
              5,178,000**Deferred
                  tax liability**
              
              
              48,000
              
              
              48,000**TOTAL
                  LIABILITIES**
              
              
              12,888,000
              
              
              12,545,000**STOCKHOLDERS'
                  DEFICIT**Common
                  Stock , $.001 par value, 300,000,000 authorized, 116,704,428 and
                  116,584,428 shares issued and outstanding as of December 31, 2008
                  and
                  2007, respectively
              
              
              117,000
              
              
              117,000Additional
                  paid in capital
              
              
              8,417,000
              
              
              8,133,000Accumulated
                  deficit
              
              
              (14,315,000
              )
              
              (14,117,000
              )Accumulated
                  other comprehensive income
              
              
              5,000
              
              
              5,000**TOTAL
                  STOCKHOLDERS' DEFICIT**
              
              
              (5,776,000
              )
              
              (5,862,000
              )**TOTAL
                  LIABILITIES AND STOCKHOLDERS' DEFICIT**
              
              $
              7,112,000
              
              $
              6,683,000





The
      accompanying notes are an integral part of the consolidated financial
      statements.




F-1




TXP
      CORPORATION


CONSOLIDATED
      STATEMENTS OF OPERATIONS


Three
      Months Ended March 31, 2008 and 2007 (unaudited)




**2008**
              
              **2007****Revenues**Prototyping
                  and assembly
              
              $
              1,035,000
              
              $
              1,084,000Material
                  management services
              
              
              958,000
              
              
              565,000Retrofit
                  solutions
              
              
              336,000
              
              
              184,000Product
                  and accessory
              
              
              167,000
              
              
              19,000Design
                  and development
              
              
              -
              
              
              332,000Total
                  revenues
              
              
              2,496,000
              
              
              2,184,000**Cost
                  of sales**
              
              
              1,963,000
              
              
              1,449,000**Gross
                  profit**
              
              
              533,000
              
              
              735,000**Costs
                  and expenses**Selling,
                  general and administrative
              
              
              1,527,000
              
              
              1,197,000Research
                  and development
              
              
              1,346,000
              
              
              746,000Depreciation
              
              
              58,000
              
              
              33,000Total
                  costs and expenses
              
              
              2,931,000
              
              
              1,976,000**Operating
                  loss**
              
              
              (2,398,000
              )
              
              (1,241,000
              )**Other
                  income (expense)**Interest
                  expense, net
              
              
              (596,000
              )
              
              (248,000
              )Change
                  in fair value of derivative financial instruments
              
              
              2,796,000
              
              
              1,111,000Total
                  other income
              
              
              2,200,000
              
              
              863,000**Loss
                  before income taxes**
              
              
              (198,000
              )
              
              (378,000
              )**Income
                  tax expense**
              
              
              -
              
              
              -**Net
                  loss**
              
              $
              (198,000
              )
              $
              (378,000
              )**Comprehensive
                  loss**
              
              $
              (198,000
              )
              $
              (378,000
              )**Basic
                  earnings loss per share**
              
              $
              (0.00
              )
              $
              (0.00
              )**Diluted
                  earnings loss per share**
              
              $
              (0.00
              )
              $
              (0.00
              )**Basic
                  weighted average shares outstanding**
              
              
              116,672,780
              
              
              104,234,515**Diluted
                  weighted average shares outstanding**
              
              
              116,672,780
              
              
              104,234,515




The
      accompanying notes are an integral part of the consolidated financial
      statements.




F-2








TXP
      CORPORATION


CONSOLIDATED
      STATEMENTS OF CASH FLOWS


Three
      Months Ended March 31, 2008 and 2007 (unaudited)




**2008**
              
              **2007****CASH
                  FLOWS USED IN OPERATING ACTIVITIES:**Net
                  loss
              
              $
              (198,000
              )
              $
              (378,000
              )**Adjustments
                  to reconcile net loss to cash used in operating
                  activities:**Depreciation
              
              
              144,000
              
              
              120,000Deferred
                  revenue
              
              
              21,000
              
              
              (332,000
              )Amortization
                  of discount on convertible notes
              
              
              363,000
              
              
              159,000Stock
                  compensation
              
              
              284,000
              
              
              285,000Change
                  in value of derivative financial instruments
              
              
              (2,796,000
              )
              
              (1,111,000
              )Changes
                  in assets and liabilities:Accounts
                  receivable
              
              
              50,000
              
              
              56,000Inventory
              
              
              (336,000
              )
              
              (530,000
              )Other
                  current assets
              
              
              30,000
              
              
              (14,000
              )Other
                  assets
              
              
              26,000
              
              
              -Accounts
                  payable
              
              
              532,000
              
              
              226,000Accrued
                  expenses
              
              
              424,000
              
              
              (6,000
              )**CASH
                  FLOWS USED IN OPERATING ACTIVITIES**
              
              
              (1,456,000
              )
              
              (1,525,000
              )**CASH
                  FLOWS USED IN INVESTING ACTIVITIES:**Capital
                  expenditures
              
              
              (85,000
              )
              
              (35,000
              )**CASH
                  FLOWS USED IN INVESTING ACTIVITIES**
              
              
              (85,000
              )
              
              (35,000
              )**CASH
                  FLOWS FROM FINANCING ACTIVITIES:**Proceeds
                  from convertible debenture
              
              
              -
              
              
              3,615,000Line
                  of credit, net
              
              
              1,700,000
              
              
              1,400,000Repayment
                  of notes payable and capital lease obligations
              
              
              (75,000
              )
              
              (62,000
              )**CASH
                  FLOWS PROVIDED BY FINANCING ACTIVITIES**
              
              
              1,625,000
              
              
              4,953,000NET
                  INCREASE IN CASH
              
              
              84,000
              
              
              3,393,000Cash,
                  beginning of period
              
              
              210,000
              
              
              228,000Cash,
                  end of period
              
              $
              294,000
              
              $
              3,621,000


The
      accompanying notes are an integral part of the consolidated financial
      statements.






F-3


TXP
        CORPORATION
 CONSOLIDATED
        STATEMENTS OF CASH FLOWS - continued
 Three
        Months Ended March 31, 2008 and 2007 (unaudited)
  **SUPPLEMENTAL
                  DISCLOSURE OF CASH AND NONCASH INVESTING AND FINANCING
                  ACTIVITIES****2008**
              
              **2007****CASH**Interest
                  paid
              
              $
              103,000
              
              $
              44,000Taxes
                  paid
              
              $
              -
              
              $
              -**NONCASH
                  INVESTING AND FINANCING ACTIVITIES**6,730,032
                  shares issued on conversion of debt and accrued interest
              
              $
              -
              
              $
              792,000Property
                  acquired under capital lease obligations and notes payable
              
              $
              174,000
              
              $
              104,000Reclassification
                  of warrants to additional paid in capital (Note 12)
              
              $
              -
              
              $
              2,684,000Fees
                  paid to holder in conjunction with the issuance of convertible
                  note
              
              $
              -
              
              $
              350,000Offering
                  costs charged to additional paid in capital
              
              $
              -
              
              $
              35,000Fair
                  value of embedded conversion option bifurcated from $4M convertible
                  note
              
              $
              -
              
              $
              2,603,000Warrants
                  issued to investor
              
              $
              -
              
              $
              797,000Fees
                  to holder settled in common stock in conjunction with issuance
                  of $4M
                  convertible note
              
              $
              -
              
              $
              76,000


The
      accompanying notes are an integral part of the consolidated financial
      statements.




F-4




TXP
      CORPORATION


STATEMENTS
      OF STOCKHOLDERS' DEFICIT


Three
      Months Ended March 31, 2008 (unaudited)




**COMMON
                    STOCK**
                
                
                
                **Accumulated****Additional**
                
                
                
                **Other****Paid
                    In**
                
                **Accumulated**
                
                **Income****Shares**
                
                **Amount**
                
                **Capital**
                
                **Deficit**
                
                **Comprehensive**
                
                **Total****Balance,
                    December 31, 2007**
                
                
                **116,584,428**
                
                **$**
                **117,000**
                
                **$**
                **8,133,000**
                ****
                **$**
                **(14,117,000**
                **)**
                **$**
                **5,000**
                ****
                **$**
                **(5,862,000**
                **)**Net
                    loss
                
                
                -
                
                
                -
                
                
                -
                
                
                (198,000
                )
                
                -
                
                
                (198,000
                )Stock
                    compensation: options awarded to employees (Note 5)
                
                
                -
                
                
                -
                
                
                284,000
                
                
                -
                
                
                -
                
                
                284,000Shares
                    issued to Consultants *
                
                
                120,000
                
                
                -
                
                
                -
                
                
                -
                
                
                -
                
                
                -**Balance,
                    March 31, 2008**
                
                
                **116,704,428**
                
                **$**
                **117,000**
                
                **$**
                **8,417,000**
                
                **$**
                **(14,315,000**
                )
                **$**
                **5,000**
                
                **$**
                **(5,776,000**
                **)*****
                    Included in Stock Compensation**
  The
          accompanying notes are an integral part of the consolidated financial
          statements.






F-5




TXP
      CORPORATION


NOTES
      TO CONSOLIDATED FINANCIAL STATEMENTS




**NOTE
      1 - - BASIS OF PRESENTATION AND ORGANIZATION AND NATURE OF
      OPERATIONS**





The
      accompanying unaudited interim financial statements of TXP Corporation ("TXP")
      have been prepared in accordance with accounting principles generally accepted
      in the United States of America and the rules of the Securities and Exchange
      Commission ("SEC"), and should be read in conjunction with the audited financial
      statements and notes included in the 10-KSB/A filed April 16, 2008. In the
      opinion of management, all adjustments, consisting of normal recurring
      adjustments, necessary for a fair presentation of financial position and the
      results of operations for the interim periods presented have been reflected
      herein. The results of operations for interim periods are not necessarily
      indicative of the results to be expected for the full year. Notes to the
      financial statements, which would substantially duplicate the disclosure
      contained in the audited financial statements for the most recent fiscal year
      2007 as reported in the 10-KSB/A filed April 16, 2008, have been
      omitted.





TXP
      specializes in quick-turn complex circuit card assemblies and optoelectronic
      prototyping, new product introduction, and pilot production of electronic
      assemblies for technology innovators and original equipment manufacturers (OEMs)
      and contract manufacturers (CMs) in the United States of America.




TXP’s
      retrofit solutions business offers custom engineering kits to enable incumbent
      local exchange carriers (ILECs) to upgrade their local access service delivery
      infrastructure. These retrofit kits enable a wide range of next generation
      telecom platforms to fit into various remote cabinets that have been deployed
      by
      ILECs. The Company’s kits cover a diverse range of cabinets of differing sizes
      and line counts from a majority of the industry’s access vendors. TXP believes
      that its retrofit kits offer carriers the ability to upgrade their network
      infrastructure for substantially less cost than using new cabinets. Retrofits
      are generally deployed due to a generational change of access equipment
      supporting the latest telecom services which require power and/or cooling
      upgrades.




In
      December of 2006, TXP created a new business unit, iPhotonics, which focuses
      primarily on the development and sale of Optical Network Terminals (“ONTs”) and
      related accessories and to a lesser extent related design and development
      services. ONTs are the customer premise located devices used by a carrier to
      serve residential and business customers over a PON-based (Passive Optical
      Networking) system. PON is a maturing point-to-multipoint technology which
      is
      being adopted by telephone companies globally because of its cost effectiveness
      in extending fiber-based service delivery all the way to the customer premise
      (Fiber-to-the-Home [“FTTH”] or Fiber-to-the-Premise [“FTTP”]). TXP's ONTs will
      sit at each customer premise and will be connected over fiber to an Optical
      Line
      Terminal (“OLT”) generally located in the carrier's central office. A single OLT
      can deliver services to thousands of ONTs.





The
      Company was originally formed in Nevada in June of 1994 under the name Cyber
      Synergy, Inc. to develop stock market related software applications. The
      Company’s corporate name has changed several times to date including in November
      1999 to “Jesse Livemore.com” and in December 2001 to “Stock Market Solutions,
      Inc.” and in April of 2006 to “YTXP Corporation”. On April 28, 2006, the reverse
      merger between the wholly owned subsidiary of Stock Market Solutions, Inc.
      was
      consummated with Texas Prototypes, Inc., a private company. The transaction
      was
      treated as a recapitalization of Texas Prototypes, Inc., with Texas Prototypes,
      Inc. treated as the accounting acquirer and continuing reporting entity. A
      change of control was deemed to have occurred as a result of the transaction.
      In
      June of 2006, the articles of incorporation were amended and the Company's
      name
      was changed to TXP Corporation (See Note 2 Merger and
      Recapitalization).





**NOTE
      2 - ACCOUNTING POLICIES**





***Merger
      and Recapitalization***





On
      June 14, 2005 Stock Market Solutions, Inc. and its wholly owned subsidiary
      entered into a definitive Agreement and Plan of Merger ( “the Agreement”) with
      Texas Prototypes, Inc.





On
      April 28, 2006, YTXP Corporation (f/k/a Stock Market Solutions, Inc.) issued
      89,298,042 shares or 94.7% of the issued and outstanding shares to the
      shareholders of Texas Prototypes, Inc. and acquired all of the outstanding
      shares of Texas Prototypes, Inc. As contemplated by the Agreement and concurrent
      with closing of the transaction, all directors and officers of YTXP resigned
      and
      were replaced by appointees of the current shareholders of YTXP. A change of
      control was deemed to have occurred as a result of the merger. For accounting
      purposes, the acquisition has been treated as recapitalization of Texas
      Prototypes, Inc. with Texas Prototypes, Inc. as the acquirer and as the
      continuing reporting entity. Accordingly, financial statements filed for
      post-merger periods will depict the acquisition of YTXP by the accounting
      acquirer and will include financial statements of the accounting acquirer for
      the pre-merger comparable periods. As of April 28, 2006, the Company completed
      a
      recapitalization transaction which resulted in new common shares outstanding
      of
      94,295,715, after giving effect of cancellation of shares in the transaction
      and
      reissuance per the related merger agreement. As required by accounting guidance,
      authorized shares, issued and outstanding shares and per share amounts have
      been
      retroactively restated throughout these consolidated financial statements and
      the accompanying notes.





After
      closing the Merger on April 28, 2006, YTXP began operating a business model
      focused solely on the pre-manufacturing services segment of the electronics
      industry supporting original equipment manufacturers, original design
      manufacturers, contract manufacturers and new technology innovators. YTXP has
      ceased all pre-merger operations. In June of 2006, the articles of incorporation
      were amended in order to change the name of the Company to TXP
      Corporation.




***Consolidation***





As
      of March 31, 2008, TXP had one wholly owned subsidiary, TXP-Asia. All material
      inter-company balances and inter-company transactions have been
      eliminated.




F-6








***Basis
      of Accounting***





TXP
      maintains its accounts on the accrual method of accounting in accordance with
      accounting principles generally accepted in the United States of
      America.





***Use
      of Estimates***





The
      preparation of financial statements in conformity with accounting principles
      generally accepted in the United States of America requires management to make
      estimates and assumptions that affect the reported amounts of assets and
      liabilities at the date of the balance sheet. Actual results could differ from
      those estimates.





***Foreign
      Currency Translation***





Pursuant
      to Statement of Financial Accounting Standards ("SFAS") No. 52, Foreign Currency
      Translation, TXP's investment in TXP- Asia translates all assets and liabilities
      at the respective period-end currency exchange rates and revenues and expenses
      at an average currency exchange rate for the period. The resulting translation
      adjustments are accumulated as a separate component of shareholders'
      deficit.




***Cash
      and Cash Equivalents***





TXP
      considers all highly liquid debt instruments and other short-term investments
      with an initial maturity of three months or less to be cash or cash equivalents.
      TXP maintains cash and cash equivalents with a financial institution that
      periodically exceed the limit of insurability under Federal Deposit Insurance
      Corporation. At March 31, 2008 and December 31, 2007, the cash balance at our
      financial institution exceeded the insured limits by $260,000 and $215,000,
      respectively.





***Allowance
      for Doubtful Accounts***





Earnings
      are charged with a provision for doubtful accounts based on a current review
      of
      collectability of accounts receivable. Accounts deemed uncollectible are applied
      against the allowance for doubtful accounts.





***Inventory***





Inventory
      is valued at the lower of cost or market. Cost is determined by using the
      average cost method. Inventory consists primarily of direct raw material costs
      related to customer prototyping and assembly projects, retrofit services raw
      materials, and ONT related raw materials. In November 2004 the Financial
      Accounting Standards Board ("FASB") issued Statement of Financial Accounting
      Standards No. 151, "Inventory Costs-an amendment of ARB No. 43, Chapter 4"
      ("SFAS 151"). SFAS 151 amends the guidance in ARB No. 43, Chapter 4, "Inventory
      Pricing," to clarify the accounting for abnormal amounts of idle facility
      expense, freight, handling costs and wasted material (spoilage). Among other
      provisions, the new rule requires that items such as idle facility expense,
      excessive spoilage, double freight and rehandling costs be recognized as
      current-period charges regardless of whether they meet the criterion of "so
      abnormal" as stated in ARB No. 43. Additionally, SFAS 151 requires that the
      allocation of fixed production overhead to the costs of conversion be based
      on
      the normal capacity of the production facilities. SFAS 151 is effective for
      fiscal years beginning after June 15, 2005. As of January 1, 2006, the Company
      adopted SFAS 151. The adoption did not have a material impact on the Company's
      consolidated financial condition and results of operations.





***Deferred
      Offering Costs***




Deferred
      offering costs were costs incurred by TXP related to entering into the
      $15,000,000 Standby Equity Distribution Agreement (See Note 10 of Financial
      Statements). These costs consist of related legal, accounting, and commitment
      fees and were charged to expense on April 28, 2006 upon consummation of the
      merger and recapitalization (See Note 2) when the Company became subject to
      SAB
      Topic 5A. SAB TOPIC 5A considers significant delays in offerings to be aborted
      and that the offering costs should be expensed.





***Property
      and Equipment***





Property
      and equipment are stated at cost less accumulated depreciation. Major renewals
      and improvements are capitalized; minor replacements, maintenance and repairs
      are charged to current operations. Depreciation is computed by applying the
      straight-line method over the estimated useful lives, which are generally three
      to seven years.




F-7








***Accounting
      for Convertible Debentures, Warrants and Derivative
      Instruments***




The
      Company accounts for its embedded conversion features and freestanding warrants
      pursuant to SFAS No. 133, "Accounting for Derivative Instruments and Hedging
      Activities", and EITF 00-19, “Accounting for Derivative Financial Instruments
      Indexed to and Potentially Settled in, a Company's Own Stock,” (“EITF 00-19”)
      which requires freestanding contracts that are settled in a company's own stock,
      including common stock warrants, to be designated as an equity instrument,
      asset
      or a liability. Under the provisions of EITF 00-19, a contract designated as
      an
      asset or a liability must be carried at fair value on a company's balance sheet,
      with any changes in fair value recorded in the company's results of operations.
      In accordance with EITF 00-19, certain warrants to purchase common stock and
      embedded conversion options are accounted for as liabilities at fair value
      and
      the unrealized changes in the values of these derivatives are recorded in our
      consolidated statement of operations as “Changes in Fair Value of Derivative
      Financial Instruments”. The recognition of derivative liabilities is applied
      first to the proceeds of such issuance, at the date of issuance, and the excess
      of derivative liabilities over the proceeds is recognized in our consolidated
      statement of operations as “Changes in Fair Value of Derivative Financial
      Instruments.”





TXP
      uses the Black-Scholes Pricing Model to determine fair values of its
      derivatives. Valuations derived from this model are subject to ongoing internal
      and external verification and review. The model uses market-sourced inputs
      such
      as interest rates, exchange rates and option volatilities. Selection of these
      inputs involves management's judgment and may impact net income. The fair value
      of the derivative liabilities are subject to the changes in the trading value
      of
      the Company's common stock. As a result, TXP's financial statements may
      fluctuate from quarter-to-quarter based on factors, such as the price of the
      Company's stock at the balance sheet date, the amount of shares converted by
      note holders and/or exercised by warrant holders. Consequently, TXP's financial
      position and results of operations may vary from quarter-to-quarter based on
      conditions other than its operating revenues and expenses.





TXP
      has penalty provisions in the registration rights agreement executed prior
      to
      the year 2007 of its YA Global Investments, L.P. (f/k/a Cornell Capital
      Partners, L.P.) debentures and warrants **(See NOTE 12 - CONVERTIBLE DEBENTURES, WARRANTS, AND
      SECURITIES)** that require TXP to file the registration statement which registers the shares
      underlying the YA Global debentures and warrants no later than 45 days from
      the
      date of closing and to use its best efforts to cause the registration statement
      to be declared effective no later than 120 days after filing and to insure
      that
      the registration statement remains in effect until all of the shares of common
      stock issuable upon conversion of the debentures and exercise of the warrants
      have been sold. In the event of a default of the Company's obligations under
      the
      registration rights agreement, including its agreement to file the registration
      statement for the shares of common stock issuable upon conversion of the
      debentures and exercise of the warrants with the Securities and Exchange
      Commission no later than 45 days from the date of closing, or if the
      registration statement is not declared effective within 120 days of filing,
      TXP
      is required to pay to YA Global, as liquidated damages, for each month that
      the
      registration statement has not been filed or declared effective, as the case
      may
      be, either a cash amount or shares of our common stock at YA Global's option,
      equal to 2% of the liquidated value of the debentures. The agreement does not
      specify whether the liquidated damages may be satisfied in unregistered shares
      or how the payment in shares would be valued should YA Global elect to be paid
      liquidated damages in common stock. The Company obtained a waiver from YA Global
      waiving any claim or payment of liquidated damages up through and including
      May
      15, 2007. On May 14, 2007, the SEC declared TXP's registration statement
      effective for the aforementioned shares of common stock issuable upon conversion
      of the debentures and exercise of the warrants.





On
      October 11, 2006, TXP entered into a securities purchase agreement which
      provided for the filing of a registration statement by the Company with the
      Securities and Exchange Commission registering the shares and the shares of
      common stock issuable upon exercise of the warrants. **(See NOTE 12 - CONVERTIBLE DEBENTURES, WARRANTS, AND
      SECURITIES)** The Company is obligated to file the registration statement no later than
      December 15, 2006 and to use its best efforts to cause the registration
      statement to be declared effective no later than 90 days after filing. If the
      Company does not meet the aforementioned filing and effectiveness deadlines,
      it
      shall pay to the investor an amount equal to 1% of the purchase price for the
      first 60 days or part thereof of the pendency of such non-registration event
      and
      2% for each 30 days or part thereof thereafter, of the purchase price of the
      shares and the warrants; provided, however, that the aforementioned liquidated
      damages shall only accrue, if at all, for 12 months after the closing date.
       The Company obtained a waiver from the investor waiving any claim or
      payment of liquidated damages up through and including May 15, 2007. On May
      14,
      2007, the SEC declared TXP's registration statement effective for the
      aforementioned shares and the shares of common stock issuable upon exercise
      of
      the warrants.







F-8








On
      March 30, 2007, TXP entered into a securities purchase agreement with YA Global
      which provided for the filing of a registration statement with the Securities
      and Exchange Commission registering 100% of the shares of common stock issuable
      upon conversion of the notes and exercise of the warrants **(See NOTE 12-CONVERTIBLE DEBENTURES, WARRANTS, AND
      SECURITIES)** within
      30 days of receipt of written demand of YA Global. The Company is obligated
      to
      use its best efforts to cause the registration statement to be declared
      effective no later than 90 days after filing and to ensure that the registration
      statement remains in effect until all of the shares of common stock issuable
      upon conversion of the notes and exercise of the warrants have been sold. In
      the
      event of a default of TXP's obligations under the registration rights agreement,
      including its agreement to file the registration statement with the Securities
      and Exchange Commission no later than 30 days from receipt of a written demand
      from YA Global, or if the registration statement is not declared effective
      within 90 days of filing, the Company is required pay to YA Global, as
      liquidated damages for each month that the registration statement has not been
      filed or declared effective, as the case may be, a cash amount equal to 2%
      of
      the liquidated value of the notes. Notwithstanding the foregoing, the Company
      shall not be liable for liquidated damages with respect to any warrants or
      warrant shares and the maximum aggregate liquidated damages payable to YA Global
      by the Company, if any, shall be 15% of the aggregate purchase price paid by
      YA
      Global pursuant to the purchase agreement.





On
      December 13, 2007, the Company and YA Global entered into Amendment No. 1 to
      the
      Purchase Agreement pursuant to which the second closing of $1,000,000 was
      revised from the date on which the Company files the Registration Statement
      to
      December 13, 2007. Accordingly, on December 13, 2007 the Company and YA Global
      completed the second closing in which the Company received gross proceeds in
      the
      amount of $1,000,000 and the Company issued to YA Global a Note in the principal
      amount of $1,000,000. In addition, the Company issued 48,781 shares of common
      stock to YA Global as an original issue discount which represents a number
      of
      shares equal to 2% of the second closing proceeds of $1,000,000 at a per share
      price equal to $0.41, which represents the fixed conversion price of the Notes.
      Moreover, on December 13, 2007 the Company and YA Global entered into Amendment
      No. 1 to the Registration Rights Agreement pursuant to which the Scheduled
      Filing Date was revised to 180 calendar days from the second closing date of
      December 13, 2007.





On
      September 6, 2007, TXP entered into a securities purchase agreement with a
      strategic investor/qualified institutional buyer pursuant to which provides
      for
      the filing of a registration statement by the Company with the Securities and
      Exchange Commission registering the shares issued to the investor and the shares
      of common stock issuable upon exercise of the warrants **(See NOTE 12-CONVERTIBLE DEBENTURES, WARRANTS, AND
      SECURITIES)** . The Company is obligated to file the registration statement no later than
      December 15, 2007 and to use its best efforts to cause the registration
      statement to be declared effective by the Securities and Exchange Commission
      no
      later than 90 days after filing. If the Company does not meet the aforementioned
      filing and effectiveness deadlines, it shall pay to the investor an amount
      equal
      to 1% of the purchase price of the shares and the warrants, in cash or at the
      investor's election in shares of common stock, for each 30 days or part thereof
      for the first 60 days after the occurrence of a non-registration event and
      2%
      for each 30 days or part thereof thereafter; provided, however, that the
      aforementioned liquidated damages shall only accrue, if at all, for 12 months
      after the closing date. As of March 31, 2008, an aggregate of $51,333 in
      liquidated damages has accrued and been recorded as an expense.





TXP
      accounts for these penalties as contingent liabilities, applying the accounting
      guidance of Financial Accounting Standard No. 5, “Accounting for Contingencies”
(“FAS 5”). This accounting is consistent with views established by the Emerging
      Issues Task Force in its consensus set forth in EITF 05-04 and FASB Staff
      Positions FSP EITF 00-19-2 “Accounting for Registration Payment Arrangements”,
      which was issued December 21, 2006. Accordingly, TXP recognizes the damages
      when
      it becomes probable that they will be incurred and amounts are reasonably
      estimable.





On
      December 28, 2007, TXP entered into an Agreement with James Von Ehr, II an
      accredited investor pursuant to which we will, within 90 days from the date
      the
      Collateral (as defined below) is deposited into the account of a Lender (the
      “Closing Date”), issue to the investor seven-year warrants to purchase an
      aggregate of 1,280,000 shares of common stock as consideration for the investor
      agreeing to pledge an aggregate of $2,000,000 in free-trading shares of common
      stock of Fossil Incorporated (NASDAQ:FOSL) or such other shares of free-trading
      common stock having a value of $2,000,000 in the aggregate beneficially owned
      by
      the Investor as may be agreed upon between the parties (the “Collateral”). The
      Collateral is to be pledged on our behalf in favor of First Bank of Canyon
      Creek, or such other lending or financing institution as may be agreed upon
      between the parties (a “Lender”), as Collateral for a loan to be obtained by us
      from a Lender in an amount up to $2,000,000 with a term of January 16, 2009
      (the
“Term”), which will be further guaranteed personally and through the pledge of
      common stock beneficially owned by Michael Shores, our Chief Executive Officer,
      in an amount equal to the initial amount pledged by the investor at a per share
      price equal to $0.50. The warrants are exercisable into shares of our common
      stock at a price equal to $0.40 per share.




As
      additional consideration of the investor’s agreement to pledge the Collateral to
      a Lender, on or prior to the Closing Date TXP will pay to the investor a
      one-time commitment fee through the issuance of 100,000 restricted shares of
      our
      common stock. In addition, TXP and the investor agreed to extend the permitted
      maturity dates of the Loans previously received by us from the Lender as set
      forth in the agreements entered into between TXP and the Investor on July 28,
      2006 and October 12, 2006, from July 28, 2008 and October 12, 2007,
      respectively, to January 16, 2009.




F-9







***Revenue
      Recognition***





Revenues
      are derived from the following sources:




·
              Prototyping and assembly services;
 
 ·
              Prototyping -Photonics/Optoelectronics
                  services;
 
 ·
              Material supply chain management
                  services;
 
 ·
              Turn-key solution - consists of material supply chain management
                  services
                  and one of the other services listed
                  above;
 
 ·
              Telecom cabinet retrofit kits and design
                  solutions;
 
 ·
              Optical Network Terminal (ONT) product and accessory sales;
                  and
 
 ·
              ONT design and development
                  services.


The
      following is a description of each revenue source and our revenue recognition
      policy for each source:





Prototyping
      and assembly services typically consist of assembling and designing surface
      mount technology and other build-to-order products in accordance with the
      customer provided design specifications. These services are priced based on
      the
      complexity, time-to-turn and unit volume of the customer project. The majority
      of TXP's prototyping and assembly services projects are completed in less than
      three weeks. TXP recognizes revenue when persuasive evidence of an arrangement
      exists, delivery has occurred, services have been performed, the sales price
      is
      fixed or determinable and collectibility is probable. These criteria are
      generally met after an internal quality control review of the product and at
      the
      time product is shipped.





Prototyping-Photonics/Optoelectronics
      services typically consist of assembling and designing optical and optical
      related products in accordance with the customer provided design specifications.
      TXP recognizes revenue when persuasive evidence of an arrangement exists,
      delivery has occurred, services have been performed, the sales price is fixed
      or
      determinable and collectibility is probable. These criteria are generally met
      after an internal quality control review of the product and at the time product
      is shipped.





Material
      supply chain management services consist of locating and procuring materials
      according to customer design specifications, qualifying components and auditing
      vendors, inventorying materials, and providing dual vendor sourcing if
      necessary. Material supply chain management services are priced on a cost of
      material plus basis. The pricing is solely dependent on the complexity and
      volume of the services performed. TXP recognizes revenue when persuasive
      evidence of an arrangement exists, delivery has occurred, services have been
      performed, the sales price is fixed or determinable and collectability is
      probable. These criteria are generally met at the time materials have been
      received and inventoried, and the materials have shipped.




Turn-key
      solution is a combination of material supply chain management and one of the
      other service revenue sources described above. Revenue is generally recognized
      after both services have been performed and the products have
      shipped.





Telecom
      cabinet retrofit revenue kits and design solutions typically consist of
      designing and assembling retrofit kits to enable ILEC’s (Incumbent Local
      Exchange Carriers) to upgrade their local access service delivery
      infrastructure. TXP recognizes revenue when persuasive evidence of an
      arrangement exists, delivery has occurred, services have been performed, the
      sales price is fixed or determinable and collectability is probable. These
      criteria are generally met after an internal quality control review of the
      product and at the time product is shipped.





In
      December of 2006, TXP created a new business unit, iPhotonics, which focuses
      primarily on the development and sale of ONT's and related accessories. ONTs
      are
      the customer premise located devices used by a carrier to serve residential
      and
      business customers over a PON-based (Passive Optical Networking) system. PON
      is
      a maturing point-to-multipoint technology which is being adopted by telephone
      companies globally because of its cost effectiveness in extending fiber-based
      service delivery all the way to the customer premise (Fiber-to-the-Home [FTTH]
      or Fiber-to-the-Premise [FTTP]). TXP's ONTs will sit at each customer premise
      and will be connected over fiber to an Optical Line Terminal (OLT) generally
      located in the carrier's central office. A single OLT can deliver services
      to
      thousands of ONTs. TXP recognizes revenue when persuasive evidence of an
      arrangement exists, delivery has occurred, services have been performed, the
      sales price is fixed or determinable and collectibility is probable. These
      criteria are generally met after an internal quality control review of the
      product and at the time product is shipped.







F-10







TXP
      offers contract services related to the design and development of ONT products
      and accessories. TXP recognizes design and development services revenue using
      the percentage-of-completion method of accounting, in accordance with AICPA
      Statement of Position 81-1, “Accounting for Performance of Construction-Type and
      Certain Production-Type Contracts.” Revenues are recognized primarily based on
      costs incurred to date compared with total estimated contract costs. Generally
      TXP's design and development service costs consist of engineering labor costs
      and third party services.





***Income
      Taxes***





Income
      taxes are computed using the asset and liability method. Under the asset and
      liability method, deferred income tax assets and liabilities are determined
      based on the differences between the financial reporting and tax bases of assets
      and liabilities and are measured using the currently enacted tax rates and
      laws.
      A valuation allowance is provided for the amount of deferred tax assets that,
      based on available evidence, are not expected to be realized.





***Stock-Based
      Compensation***




Effective
      January 1, 2006, the Company adopted Statement of Financial Accounting
      Standards No.  123(R), “Share-Based Payment,” (SFAS No. 123R) which
      was issued by the Financial Accounting Standards Board (FASB) in December 2004.
      SFAS No. 123R revises SFAS No. 123 “Accounting for Stock Based
      Compensation,” and supersedes APB No. 25, “Accounting for Stock Issued to
      Employees,” (APB No. 25) and its related interpretations. SFAS
      No. 123R requires recognition of the cost of employee services received in
      exchange for an award of equity instruments in the financial statements over
      the
      period the employee is required to perform the services in exchange for the
      award (presumptively the vesting period). SFAS No. 123R also requires
      measurement of the cost of employee services received in exchange for an award
      based on the grant-date fair value of the award. SFAS No. 123R also amends
      SFAS No. 95 “Statement of Cash Flows,” to require that excess tax benefits
      be reported as financing cash inflows, rather than as a reduction of taxes
      paid,
      which is included within operating cash flows.





In
      June of 2006, the majority of shareholders approved the 2006 Stock Incentive
      Plan. The plan provides for up to 10,000,000 shares of TXP's common stock to
      be
      issued in the form of incentive and/or non-qualified common stock for employees,
      directors and consultants to TXP. On March 26, 2008, an amendment to the 2006
      Stock Incentive Plan was adopted by the TXP board of directors for the sole
      purpose of increasing the number of authorized shares of common stock underlying
      awards available for issuance from 10,000,000 to 15,000,000 shares. As of March
      31, 2008, 9,097,670 stock options and 1,838,076 shares of common stock have
      been
      awarded to employees, directors or consultants under this plan of which the
      Company recognized $284,000 of stock compensation expense in the statement
      of
      operations for quarter ended March 31, 2008.




***Net
      Income (Loss) Per Share***





Basic
      net income (loss) per share is computed using the weighted average number of
      common shares outstanding during the period. Contingently issuable shares are
      included in the computation of basic net income (loss) per share when the
      related conditions are satisfied. Diluted net income (loss) per share is
      computed using the weighted average number of common shares and potentially
      dilutive securities outstanding during the period. Potentially dilutive
      securities consist of contingently issuable shares, the incremental common
      shares issuable upon conversion of preferred stock or convertible debt (using
      the “if converted” method) and shares issuable upon the exercise of stock
      options and warrants (using the “treasury stock” method). Potentially dilutive
      securities are excluded from the computation if their effect is
      anti-dilutive.





***Reclassifications***





Certain
      prior periods' balances have been reclassified to conform to the current
      period's financial statement presentation. These reclassifications had no impact
      on previously reported results of operations or stockholders' deficit.




**NOTE
      3 - LIQUIDITY AND GOING CONCERN**




The
      accompanying consolidated financial statements have been prepared in conformity
      with generally accepted accounting principles, which contemplates continuation
      of the company as a going concern. As shown in the accompanying consolidated
      financial statements, the Company incurred a net loss of $198,000 for the
      quarter ended March 31, 2008. Additionally, as previously filed in form 10KSB/A
      on April 16, 2008 for the period ended December 31, 2007 the Company incurred
      a
      net loss of $8,927,000. As of those dates, the Company’s current liabilities
      exceeded current assets by $3,977,000 and $1,622,000 respectively and total
      liabilities exceed total assets by $5,776,000 and $5,862,000, respectively.
      Further, during 2007 the Company violated certain provisions of a loan
      agreement. Any default under the loan agreement permits the bank to demand
      immediate payment of the debt including principal and accrued interest. During
      2007 and 2008, the Company was in default due to failure to maintain debt
      coverage, debt-to-net-worth and current ratios as provided for in the loan
      agreement. The Company has entered into forbearance agreements with the lending
      institution which waived non-compliance of the covenants as explained in Note
      8.
      Those factors, as well as the uncertainty that the Company faces regarding
      obtaining additional working capital create an uncertainty about the Company’s
      ability to continue as a going concern.





The
      Company is in urgent need to raise additional financing to fund its operations.
      The cash required to operate the iPhotonics business unit, which was formed
      in
      the fourth quarter of 2006, is significant. The formation of the iPhotonics
      business unit resulted in TXP adding 35 full-time employees and amending its
      lease in November of 2006 to expand the operating facility by 16,000 square
      feet. In April of 2008 we reduced headcount and made other changes to our
      iPhotonics business unit to reduce costs. Going forward, incremental personnel
      cost and lease payments are expected to average approximately $200,000 and
      $8,000, respectively, per month. Other research and development and operational
      costs are expected to average just under $120,000 per month for the next twelve
      months. Revenues to date related to the iPhotonics' business unit have been
      insignificant relative to the related expenditures which, coupled with lower
      than expected revenues from our other operating units, continues to place
      significant strain on our cash and liquidity position.




F-11




To
      continue to operate under our current business model of which our iPhotonics
      business unit is integral and material, we urgently need to raise
      additional funds. To obtain funds to continue our operations, we may utilize
      any
      of several potential options, including the issuance of debt or equity
      securities, the exercise of warrants issued to investors in conjunction with
      previous private offerings, and other arrangements with strategic partners. Although
      we have commenced negotiations with a qualified institutional investor to
      obtain long-term financing, no assurance can be given that we will be able
      to
      obtain financing on favorable terms, if at all. If we are unable to obtain
      additional financing when needed, we could be required to modify our business plan including selling the iPhotonics business unit
      assets or shutting down its operations, or cease our operations altogether,
      depending on the extent of available financing. Our ability to continue as
      a
      going concern depends upon our ability to raise substantial funds for use in
      our
      operating plan and activities especially related to our iPhotonics business
      unit.





Because
      it is unclear whether the Company will be successful in accomplishing these
      objectives, there is uncertainty about the Company’s ability to continue as a
      going concern. The accompanying consolidated financial statements do not include
      any adjustments that might result from the outcome of this
      uncertainty.




**NOTE
      4 - RELATED PARTY TRANSACTIONS**





In
      the second quarter of 2006, the majority shareholder and Chief Executive Officer
      of the Company, Michael C. Shores, loaned the Company $150,000. The unsecured
      loan had a one-year term with interest at 10%. The Company repaid $37,500 of
      principal in 2006. The balance on the note at December 31, 2006 was $112,500.
      The loan was repaid in full in the second quarter of 2007.





The
      majority shareholder and Chief Executive Officer of the Company, Michael C.
      Shores, has provided his personal guarantee on all of the Company's notes
      payables, lines of credit, and all of the capital leases originated prior to
      2007.





In
      the third quarter of 2006, the Company entered into an asset purchase agreement
      with Mr. Richard Smitten, the former Chief Executive Officer and sole director
      of its predecessor corporation, Stock Market Solutions, Inc., pursuant to
      which the Company sold the assets of its predecessor business, including the
      business and related software, as well as the book-rights to three Livermore
      related books relating to a teaching and a computer training program designed
      to
      provide educational/instructional assistance and aid to those stock market
      traders who wish to learn how to trade in the stock market using a system
      previously developed by an early 20 th century stock market trader, Jesse Livermore. In consideration for the sale
      of
      the assets, Mr. Smitten agreed to forgive the repayment of a certain debt
      related to accrued compensation that the Company owed to Mr. Smitten in the
      aggregate amount of $329,272, of which $179,272 was forgiven by Mr. Smitten
      pursuant to that certain Agreement and Plan of Merger dated as of June 15,
      2005
      and $150,000 was forgiven by Mr. Smitten pursuant to the asset purchase
      agreement.





On
      November 15, 2006, the Company entered into an asset purchase agreement with
      G3
      Global Investments, Inc., a Texas corporation, pursuant to which the Company
      purchased all of the SMT line production assets of G3. G3 is 100% owned and
      controlled by Mr. Michael C. Shores, the Company's Chief Executive Officer.
      Prior to entering into the agreement, the Company leased the assets from G3
      for
      a monthly price of $15,000 under a certain equipment lease (the “Lease”) dated
      as of May 1, 2005 by and between G3 and Texas Prototypes, Inc., a wholly owned
      subsidiary of the Company. The lease terminated on April 30, 2007. The
      Company assumed the lease from its wholly owned subsidiary in April, 2006.
      In
      consideration for the sale of the assets, the Company paid a purchase price
      of
      $300,000 to G3. In addition, G3 and TXP agreed to terminate the lease pursuant
      to the terms of the agreement. Prior to the termination of the lease, TXP
      paid $157,500 and $180,000 in 2006 and 2005, respectively to G3 in
      accordance with the terms of the lease.





On
      September 19, 2007, TXP advanced $35,535 to the majority shareholder and Chief
      Executive Officer of the Company, Michael C. Shores, for bonus compensation
      related to completion of the 2007 performance-related objectives. The bonus
      compensation was paid on November 6, 2007 and the advance was repaid in
      full.





On
      February 6, 2008, the Company entered into a non-exclusive and non-assignable
      Manufacturer’s Representative Agreement with Marsh Technologies, Inc., an entity
      partially owned and controlled by Michael Shores, the Company’s President and
      Chief Executive Officer, pursuant to which the Company engaged Marsh as an
      independent sales representative for the sale of the Company’s products and/or
      services. In exchange for such services, the Company will pay to Marsh, in
      cash
      or in restricted shares of common stock, commissions equal to (i) 1% of ONT
      sales, (ii) 3% of prototyping and engineering services sales, and (iii) 4%
      on
      retrofit kit sales.





On
      May
      15, 2008, the
      majority shareholder and Chief Executive Officer of the Company, Michael C.
      Shores loaned the Company $50,000 for working capital requirements. On May
      19,
      2008, the Company repaid this loan in full.




**NOTE
      5 - STOCK BASED COMPENSATION**




In
      June of 2006, a majority of shareholders approved the 2006 Stock Incentive
      Plan.
      The purpose of the Plan is to promote the long-term growth and profitability
      of
      the Company by providing key people, including employees, officers,
      directors and consultants, with incentives to improve stockholder value and
      to
      contribute to the growth and financial success of the Company through their
      future services, and enabling the Company to attract, retain and reward the
      best-available persons.  The Plan permits the granting of stock options
      (including incentive stock options qualifying under Section 422 of the Internal
      Revenue Code and nonqualified stock options), stock appreciation rights,
      restricted or unrestricted stock awards, phantom stock, performance awards,
      other stock-based awards, or any combination of the foregoing. The plan
      initially provided for up to 10,000,000 shares of TXP's common stock to be
      issued in the form of incentives discussed above for employees, officers,
      directors and consultants of TXP. On March 26, 2008 an amendment to the 2006
      Stock Incentive Plan was adopted by the TXP board of directors for the sole
      purpose of increasing the number of authorized shares of common stock underlying
      awards available for issuance from 10,000,000 to 15,000,000 shares.




F-12





In
      the third quarter of 2006, the Company issued a combined 149,000 free-trading
      shares which were registered under a registration statement on Form S-8 to
      all
      of its employees who were employed as of April 28, 2006, except for the CFO
      and
      CEO. In the Company's statement of operations for the year ended December 31,
      2006, the Company recorded $61,000 of compensation cost for the issuance of
      these shares based on the closing price of the Company's stock on the
      issue date.





In
      the fourth quarter of 2006, the Company agreed to issue a combined 1,404,870
      free-trading shares on April 2, 2007 to certain employees who were hired as
      of
      October 2, 2006. The agreement between the Company and employees provided that
      the stock would vest 50% on January 1, 2007 with the remaining 50% vesting
      daily
      through April 2, 2007. In accordance with the agreement, 1,404,870 shares of
      common stock were issued to these employees in April of 2007.




During
      2007, the Company granted or agreed to grant a total of 3,740,941 options and
      issued or agreed to issue 1,513,076 free-trading shares of common stock which
      includes the 1,404,870 free-trading shares discussed above.





In
      the first quarter of 2008, the Company granted a total of 3,639,400 options
      and
      issued or agreed to issue 176,000 free-trading shares of common stock. These
      grants included a 10-year option
      to
      purchase 2,714,400 shares of our common stock issued on January 11, 2008 to
      Greg
      Lowe, our Chief Operating Officer, at an exercise price equal to $0.48 per
      share
      as compensation for services performed on our behalf, of which one-third of
      such
      options vest on January 11, 2009, 2010 and 2011, respectively."




Options
      granted under the 2006 Plan are generally at an exercise price per share not
      less than the fair market value per share of common stock on the option grant
      date. Options are granted with a term of up to 10 years and generally become
      exercisable in installments over periods of up to three years.





A
      summary of stock option activity for the three months ended March 31, 2008
      is
      presented in the following table.




**Weighted****Weighted**
              
              
              
              **Average****Average**
              
              **Aggregate**
              
              **Remaining****Exercise**
              
              **Intrinsic**
              
              **Contractual****Options**
              
              **Price**
              
              **Value**
              
              **Life
                  (years)****Outstanding
                  at January 1, 2008**
              
              
              **5,458,270**
              
              **$**
              **0.33**Granted
              
              
              3,639,400
              
              
              0.48Exercised
              
              
              -Forfeited
              
              
              -Expired
              
              
              -**Outstanding
                  at March 31, 2008**
              
              
              **9,097,670**
              
              **$**
              **0.39**
              
              **$**
              **(93,000**
              **)**
              
              **9.31****Exercisable
                  at March 31, 2008**
              
              
              **930,443**
              
              **$**
              **0.31**
              
              **$**
              **63,000**
              
              
              **8.51**


The
      Company adopted SFAS No. 123R effective January 1, 2006. In the
      Company's statement of operations for the quarter ended March 31, 2008 it
      recorded a total of $284,000 of compensation cost for stock option share-based
      payment arrangements and the issuance of free trading shares. No stock options
      were exercised during the quarter ended March 31, 2008.





The
      fair value of stock options is determined using the Black-Scholes valuation
      model. Expected volatility is based solely on historical volatility of the
      Company's common stock over the period commensurate with the expected term
      of
      the stock options. The Company relies solely on historical volatility because
      its traded options do not have sufficient trading activity to allow it to
      incorporate the mean historical implied volatility from traded options
      into the Company's estimate of future volatility. The expected term
      calculation for stock options is based on the “simplified” method described in
      Staff Accounting Bulletin No. 107, Share-Based Payment. The risk-free
      interest rate is based on the 3 year U.S. Treasury yield in effect at the time
      of grant for an instrument with a maturity that is commensurate with the
      expected term of the stock options. The dividend yield of zero is based on
      the
      fact that the Company has never paid cash dividends on its common stock,
      and the Company has no present intention to pay cash dividends. The following
      assumptions were used for options granted during the first quarter
      2008:




**Expected
                  volatility**
              
              
              **99**
              **%****Expected
                  Term (years)**
              
              
              **6**
              **.0****Risk-free
                  interest rate**
              
              
              **2.60**
              **%****Expected
                  dividend yield**
              
              
              **0**
              **%****Forfeiture
                  rate**
              
              
              **10**
              **%**





F-13








As
      of March 31, 2008 there was $1,965,000 of total unrecognized compensation cost,
      which includes the impact of expected forfeitures related to unvested
      share-based compensation arrangements. That cost is expected to be recognized
      over a weighted-average period of 2.31 years.





**NOTE
      6 - NET INCOME (LOSS) PER SHARE**




Basic
      net income (loss) per common share is calculated by dividing net income (loss)
      by the weighted-average number of common shares outstanding during the reporting
      period. Diluted net income (loss) per common share reflects the effects of
      potentially dilutive securities. A reconciliation of the numerator and
      denominator used in the calculation of basic and diluted net income per share
      follows:




**For
                  the quarter ended March 31:****2008**
              
              **2007****Numerator:**Net
                  loss available to common stockholders
              
              $
              (198,000
              )
              $
              (378,000
              )Denominator:For
                  basic net income per share - weighted average shares
              
              
              116,672,780
              
              
              104,234,515Dilutive
                  potential securities
              
              
              -
              
              
              -Denominator
                  for diluted net income per share-adjusted
                  weighted average shares
              
              
              116,672,780
              
              
              104,234,515Basic
                  net loss per share
              
              $
              (0.00
              )
              $
              (0.00
              )Diluted
                  net loss per share
              
              $
              (0.00
              )
              $
              (0.00
              )


For
      the quarters ended March 31, 2008 and 2007, certain potential shares of common
      stock have been excluded from diluted loss per share because the exercise price
      was greater than the average market price of TXP's common stock, and therefore,
      the effect on diluted loss per share would have been anti-dilutive. Other
      convertible securities and employee stock options were excluded because their
      inclusion was anti-dilutive.  The following table sets forth the number of
      potential shares of common stock that have been excluded from diluted net loss
      per share because their effect was anti-dilutive:




**2008**
              
              **2007**Warrants
                  to purchase common shares
              
              
              18,478,000
              
              
              13,198,000Stock
                  options issued under the 2006 incentive stock plan
              
              
              9,098,000
              
              
              2,691,000Convertible
                  Debentures
              
              
              12,997,000
              
              
              9,756,000**Total**
              
              
              **40,573,000**
              
              
              **25,645,000**






F-14








**NOTE
      7 - PROPERTY AND EQUIPMENT**


Components
      of property, plant and equipment at March 31, 2008 and December 31, 2007
      follows:


**March
                  31,**
                **2008**
              
              **December
                  31, 2007**Machinery
                  and Equipment
              
              $
              2,894,000
              
              $
              2,645,000Computers
              
              
              192,000
              
              
              184,000Software
              
              
              711,000
              
              
              711,000Vehicles
              
              
              12,000
              
              
              12,000Furniture
                  and fixtures
              
              
              183,000
              
              
              183,000Leasehold
                  improvements
              
              
              76,000
              
              
              74,0004,068,000
              
              
              3,809,000Less:
                  accumulated depreciation
              
              
              (1,312,000
              )
              
              (1,168,000
              )**Total
                  Property & Equipment**
              
              **$**
              **2,756,000**
              
              **$**
              **2,641,000**
  Depreciation
        expense totaled $144,000 for the three months ended March 31, 2008 and $513,000
        for the twelve months ended December 31, 2007.




**NOTE
      8 - LINES OF CREDIT**





***Line
      of Credit June 1, 2007***





On
      June 1, 2007 TXP renewed its revolving line of credit for $500,000. The line
      of
      credit has a one-year term with a variable interest rate of prime plus 2%.
      The
      line of credit is secured by all assets of the Company. The majority shareholder
      and Chief Executive Officer of the Company, Michael C. Shores, has provided
      his
      personal guarantee on this loan (See NOTE 4). Interest payments are due monthly
      beginning July 1, 2007 and the principal is due when the one-year term expires.
      The line of credit has provisions that the maximum TXP may have outstanding
      is
      $500,000 or 70% of the borrowing base, whichever is less. The borrowing base
      is
      defined as the value of accounts receivable less than 90 days past their invoice
      date. TXP was in compliance with these provisions as of March 31, 2008 and
      December 31, 2007. The revolving line of credit also has financial and
      non-financial covenants. A summary of the significant covenants are as
      follows:





·
            maintain
                a debt-to-net worth ratio of not greater than 2:1. This ratio is
                calculated by dividing total liabilities by net worth (total stockholders'
                equity). Net worth is to include the subordinated debt in the form
                of debt
                owed YA Global and likewise is to be excluded from total
                liabilities.





·
            maintain
                a current ratio of not less than 1.1:1. This ratio is to be calculated
                by
                dividing total current assets by total current
                liabilities.





·
            maintain
                a debt coverage ratio of not less than 1.25:1. This ratio is to be
                calculated by dividing earnings before interest, depreciation, and
                taxes
                by all principal and interest payments for the
                period.




At
      March 31, 2008, the Company was in default due to failure to maintain a debt
      coverage ratio as provided for in the loan agreement. Any default under the
      loan
      agreement permits the bank to demand immediate payment of the debt under this
      note including principal and accrued interest. However, the lending institution
      and TXP entered into a forbearance agreement on August 3, 2006 which waived
      non-compliance of this covenant so long as the Company maintained the
      debt-to-net-worth ratio and current ratio as provided for in the loan agreement.
      As of March 31, 2008, the debt-to-net-worth and the current ratio are no longer
      in compliance with the loan agreement. The balance outstanding on the note
      at
      March 31, 2008 and December 31, 2007 was $400,000 and $400,000, respectively.
      The lending institution and TXP entered into a forbearance agreement on November
      13, 2007 which waived non-compliance of the current ratio covenant so long
      as
      the Company maintains the debt-to-net-worth ratio. On March 31, 2008 the lending
      institution and TXP entered into another forbearance agreement which waived
      non-compliance to the debt-coverage ratio.





***Line
      of Credit November 15, 2006***





The
      Company consummated a loan agreement dated as of August 3, 2006 with a financial
      institution pursuant to which the institution extended a line of credit to
      the
      Company in an aggregate amount of $1,000,000 to be used by the Company for
      working capital and general corporate purposes. On December 21, 2006, the
      Company consummated a second loan agreement with the same financial institution
      dated as of November 15, 2006 which renews and supersedes the prior loan
      agreement dated as of August 3, 2006 and increased the Company's line of credit
      from $1,000,000 to $3,000,000 to be used by the Company for working capital
      and
      general corporate purposes. On August 14, 2007, the line of credit was amended
      to increase the Line from $3,000,000 to $3,500,000. The loan accrues interest
      at
      the Wall Street Journal Prime Rate or 8% per annum, whichever is higher. All
      principal and accrued and unpaid interest is due on August 3, 2008. The
      Company's obligations under the loan agreement are secured by a pledge of
      marketable securities by an investor of the Company (as more fully discussed
      in **NOTE 12 - CONVERTIBLE DEBENTURES, WARRANTS, AND SECURITIES** under the subheadings “July 2006 Warrants” and “October 2006 Warrants” In
      addition, the Company's obligations under the loan agreement are further
      guaranteed personally and through the pledge of an aggregate of 8,520,000 shares
      of common stock beneficially owned by Michael C. Shores, the Company's Chief
      Executive Officer. As of March 31, 2008 and December 31, 2007, the balance
      outstanding on the line of credit was $4,600,000 and $2,900,000,
      respectively.




F-15








On
      February 25, 2008, the Company consummated a fourth Loan Agreement (the “Loan
      Agreement”) dated as of February 14, 2008 with FBCC which renews and supersedes
      the prior Loan Agreement dated as of August 14, 2007 and increased the Company’s
      line of credit from $3,500,000 to $5,100,000 (the “Loan”) to be used by the
      Company for working capital and general corporate purposes. The entire Loan
      bears interest at a rate of 8.00% per annum and all principal, and accrued
      and
      unpaid interest, is due on January 16, 2009. The Company’s obligations under the
      Loan Agreement are secured by a pledge of an aggregate of $6,375,000 in
      Collateral by the Investor, James Von Ehr, II. In addition, the Company’s
      obligations under the Loan Agreement are further guaranteed personally and
      through the pledge of an aggregate of 4,000,000 shares of common stock
      beneficially owned by Michael Shores, the Company’s Chief Executive
      Officer.





**NOTE
      9 - NOTES PAYABLE**





On
      March 15, 2004, TXP entered into a standard bank loan agreement for $45,000
      to
      purchase equipment and issued a promissory note to evidence such loan. The
      note
      has a three-year term with a variable interest rate of prime plus 2%. The note
      is secured by the equipment. The majority shareholder and Chief Executive
      Officer of the Company, Michael C. Shores, has provided his personal guarantee
      on this loan (See NOTE 4). Monthly payments of $1,400 began May 15, 2004. The
      loan was repaid in full during the second quarter of 2007. The balance
      outstanding on the note at December 31, 2006 was $5,000.





In
      December 2003, TXP entered into a standard bank loan agreement for $350,000
      to
      purchase equipment. The note has a three-year term with a 6.5% interest rate
      and
      is secured by accounts receivable and equipment. The majority shareholder and
      Chief Executive Officer of the Company, Michael C. Shores, has provided his
      personal guarantee on this loan (See NOTE 4). Monthly payments for this note
      are
      $11,000 and began February 18, 2004. The loan was repaid in full in the first
      quarter of 2007. The balance outstanding on the note at December 31, 2006 was
      $10,000.





In
      May of 2006, TXP entered into a loan agreement with the majority shareholder
      and
      Chief Executive Officer of the Company, Michael C. Shores, for $150,000 (See
      Note 4). The note has a one year term with a 10% interest rate and is unsecured.
      Principal and interest are contractually due at maturity. The Company repaid
      $37,500 of principal in 2006. The loan was repaid in full during the second
      quarter of 2007. The balance outstanding on the note December 31, 2006 was
      $112,500.





In
      November of 2006, TXP entered into a standard bank loan agreement for $300,000
      to purchase equipment from Global Investments, Inc., a Texas corporation,
      pursuant to which the Company purchased all of the SMT line production assets
      of
      G3. G3 is 100% owned and controlled by Mr. Michael C. Shores, the Company's
      Chief Executive Officer. The two year note bears interest at 9.25% and requires
      monthly payments of approximately $14,000. The loan is secured by the purchased
      assets, in addition to all of the assets of the Company. The balance outstanding
      on this note at March 31, 2008 and December 31, 2007 was $106,000 and $144,000,
      respectively.





In
      November of 2007, TXP entered into a Finance and Security Agreement for $174,000
      with Verizon Credit Inc. (VCI) to purchase telecommunications equipment. The
      note pays interest at a rate equal to 9.9% per annum. The principal amount
      and
      all accrued and unpaid interest is due on or prior to December 31, 2010. TXP
      provided a down payment of $50,000 to VCI and VCI was granted a security
      interest in the equipment.




**NOTE
      10 - CAPITAL LEASE OBLIGATIONS**





In
      June of 2005, TXP entered into a standard lease agreement for $62,000 to lease
      certain operating and production equipment. The lease has a three-year term
      and
      is secured by the equipment. The majority shareholder and Chief Executive
      Officer of the Company, Michael C. Shores, has provided his personal guarantee
      on this lease (See NOTE 4). Monthly lease payments are $2,000 and began in
      June
      of 2005. The balance outstanding at March 31, 2008 and December 31, 2007 was
      $4,000 and $10,000, respectively. The lease has been accounted for as a
      capitalized lease in accordance with generally accepted accounting
      principles.





In
      March of 2006, TXP entered into a standard lease agreement for $25,000 to lease
      certain computer equipment. The lease has a three-year term and is secured
      by
      the computer equipment. The majority shareholder and Chief Executive Officer
      of
      the Company, Michael C. Shores, has provided his personal guarantee on this
      lease (See NOTE 4). Monthly lease payments are $1,000 and began in March of
      2006. The balance outstanding at March 31, 2008 and December 31, 2007 was $9,000
      and $12,000, respectively. The lease has been accounted for as a capitalized
      lease in accordance with generally accepted accounting principles.







F-16








In
      March of 2006, TXP entered into a standard lease agreement for $37,000 to lease
      certain software. The lease has a thirty-month term and is secured by the
      software. The majority shareholder and Chief Executive Officer of the Company,
      Michael C. Shores, has provided his personal guarantee on this lease (See NOTE
      4). Monthly lease payments are $1,000 and began in March of 2006. The balance
      outstanding at March
      31, 2008 and December 31, 2007 was
      $7,000 and $10,000, respectively. The lease has been accounted for as a
      capitalized lease in accordance with generally accepted accounting
      principles.





In
      March of 2007, TXP entered into a standard lease agreement for $52,000 to lease
      certain software. The lease has a thirty-six month term and is secured by the
      software. Monthly lease payments are $2,000 and began in March of 2007. The
      balance outstanding at March 31, 2008 and December 31, 2007 was $37,000 and
      $41,000, respectively. The lease has been accounted for as a capitalized lease
      in accordance with generally accepted accounting principles.





In
      March of 2007, TXP entered into a standard lease agreement for $52,000 to lease
      certain equipment. The lease has a thirty-six month term and is secured by
      the
      equipment. Monthly lease payments are $2,000 and began in March of 2007. The
      balance outstanding at March 31, 2008 and December 31, 2007 was $37,000 and
      $41,000 respectively. The lease has been accounted for as a capitalized lease
      in
      accordance with generally accepted accounting principles.





In
      April of 2007, TXP entered into a standard lease agreement for $31,000 to lease
      certain software. The lease has a thirty-six month term and is secured by the
      software. Monthly lease payments are $1,000 and began in April of 2007. The
      balance outstanding at March 31, 2008 and December 31, 2007 was $23,000 and
      $25,000 respectively. The lease has been accounted for as a capitalized lease
      in
      accordance with generally accepted accounting principles.





In
      July of 2007, TXP entered into a standard lease agreement for $65,000 to lease
      certain equipment. The lease has a twenty-four month term and is secured by
      the
      equipment. Monthly lease payments are $3,000 and began in July of 2007. The
      balance outstanding at March 31, 2008 and December 31, 2007 was $43,000 and
      $51,000 respectively. The lease has been accounted for as a capitalized lease
      in
      accordance with generally accepted accounting principles.





In August of 2007, TXP entered into a standard lease agreement for
      $100,000 to lease certain software. The lease has a sixty month term and is
      secured by the software. Monthly lease payments are $2,000 and began in
      September of 2007. The balance outstanding at March 31, 2008 and December 31,
      2007 was $92,000 and $95,000, respectively. The lease has been accounted for
      as
      a capitalized lease in accordance with generally accepted accounting
      principles.





The
      following is a schedule by years of future minimum lease payments under the
      capital leases together with the present value of the net minimum lease payments
      as of March 31, 2008:




**Year**
              
              **Amount**04/01/08
                  - 12/31/2008
              
              $
              116,00001/01/09
                  - 12/31/2009
              
              
              111,00001/01/10
                  - 12/31/2010
              
              
              40,00001/01/10
                  - 12/31/2011
              
              
              28,00001/01/10
                  - 12/31/2012
              
              
              19,000Total
                  Minimum Lease Payments
              
              
              314,000Less
                  amounts representing interest
              
              
              (62,000
              )**Present
                  Value of Minimum Lease Payments**
              
              **$**
              **252,000**


**NOTE
      11 - STANDBY EQUITY DISTRIBUTION AGREEMENT**





In
      August 2004, TXP entered into a Standby Equity Distribution Agreement. Under
      this agreement, TXP may issue and sell common stock to YA Global Investments,
      L.P. for a total purchase price of up to $15.0 million. Subject to certain
      conditions, TXP will be entitled to commence drawing down on the Standby Equity
      Distribution Agreement when common stock issued under the Standby Equity
      Distribution Agreement is registered with the SEC and TXP is within the
      commitment period as defined under the terms of the agreement. The commitment
      period is the period commencing on the earlier to occur of the effective date
      (which is the date on which the SEC first declares effective a registration
      statement registering the resale of the common stock under the Standby Equity
      Distribution Agreement), or such earlier date as TXP and YA Global may mutually
      agree in writing, and expiring on the earliest to occur of the date on which
      the
      YA Global shall have made payment of advances pursuant to the agreement in
      the
      aggregate amount of $15,000,000, or the date occurring 24 months after the
      effective date.




F-17








The
      purchase price for the shares will be equal to 100% of the market price, which
      is defined as the lowest closing bid price of the common stock during the five
      trading days following the notice date. A cash fee equal to 5% of the cash
      proceeds of the draw down is also payable at the time of funding. To date,
      TXP
      has not drawn down on the Standby Equity Distribution Agreement.





TXP
      is currently unable to register the shares of common stock issuable to YA Global
      under the Standby Equity Distribution Agreement because the terms of the
      agreement are not consistent with the SEC's guidance regarding the terms of
      equity line financings that may be registered. TXP and YA Global have not taken
      any steps to date to revise the standby equity distribution agreement, or any
      other applicable transaction documents in connection with the equity line,
      so
      that the resale of the shares issuable under the equity line may be registered
      with the SEC in accordance with such guidance.





In
      conjunction with the Standby Equity Distribution Agreement, TXP issued a
      $400,000 compensation debenture to YA Global. In June of 2006, the Company
      issued 1,700,000 shares of common stock in the exchange for full settlement
      of
      this $400,000 compensation debenture and another $240,000 convertible debenture
      that was issued to YA Global by YTXP (f/k/a Stock Market Solutions Inc) for
      a separate standby equity distribution agreement that was terminated prior
      to the merger in April of 2006. The combined carrying value of both debentures
      amounted to $685,000 which included the fair value of an embedded conversion
      option and accrued interest. The fair market value of the stock was $850,000
      on
      the date of settlement. The Company realized a $165,000 loss on early
      extinguishment of debt as a result of the settlement. At the time of issuance,
      the $400,000 debenture was recorded as a liability and as a deferred offering
      cost on the balance sheet of the Company. This cost and other costs consisting
      of related legal, and accounting were charged to expense on April 28, 2006
      upon
      consummation of the merger and recapitalization (See Note 2) when the Company
      became subject to SAB Topic 5A. SAB TOPIC 5A considers significant delays in
      offerings to be aborted and that the offering costs should be
      expensed.





**NOTE
      12 - CONVERTIBLE DEBENTURES, WARRANTS, AND SECURITIES**





***August
      2004 Secured Convertible Debt***





In
      August of 2004, Texas Prototypes, Inc. entered into securities purchase
      agreements with YA Global and Mobilepro Corp. for the sale of a secured
      convertible debenture in the principal amount of $1,400,000 ($700,000 to each),
      bearing interest at 5%. The terms of this debenture require the Company to
      obtain prior written consent from the holder, YA Global, so long as any of
      the
      principal or interest on this debenture remains unpaid and unconverted before
      issuing or selling any common stock or preferred stock without consideration
      or
      for a consideration per share less than its lowest bid price determined
      immediately prior to its issuance, or issuing or selling any preferred stock,
      warrant, option, right, contract, call, or other security or instrument granting
      the holder thereof the right to acquire common stock without consideration
      or
      for a consideration per share less than such common stock's fair market value
      determined immediately prior to its issuance, or file any registration statement
      on Form S-8 for more than 10,000,000 shares of common stock. The debentures
      are
      secured by a second priority security interest in all of the Company's goods,
      inventory, contractual rights and general intangibles, receivables, documents,
      instruments, and chattel paper In the event of default, YA Global may cause
      the
      obligation to become immediately due and payable. In addition, upon the
      occurrence of an event of default, YA Global shall: (i) be entitled to
      receive all distributions with respect to the pledged property, (ii) to
      cause the pledged property to be transferred into the name of the secured party
      or its nominee, (iii) to dispose of the pledged property, and (iv) to
      realize upon any and all rights in the pledged property then held by YA Global;
      provided however, that YA Global security interest is second in priority behind
      First Bank of Canyon Creek. These convertible debentures have a term of three
      years and are convertible at the holder's option. If the convertible debentures
      have not been converted on the third anniversary they will be automatically
      converted into common stock of TXP. Interest is due at maturity or conversion
      in
      cash or common stock at the holder's option. If the holder elects the interest
      to be paid in common stock it will be valued based upon the closing bid price
      of
      the Company's stock at time paid. At any time TXP may elect to redeem all or
      any
      portion of the convertible debentures at the price of 120% of the amount
      redeemed plus accrued interest. If TXP uses this option, it must then issue
      the
      holder of the debenture 50,000 warrants for every $100,000 redeemed. The
      warrants will have a two-year term and will be exercisable at the fixed price
      of
      $.157 per share. The convertible debentures were assumed by TXP Corporation
      upon
      completion of the merger in April of 2006.







F-18








There
      are two ways this convertible debenture can be converted to common stock of
      TXP.
      First, the debentures are convertible at a fixed price of $0.157 per share
      (“Fixed Price”) as provided for under the secured debenture agreement.
      Specifically, the Fixed Price was calculated at 110% of a post-money market
      capitalization of $15 million (which shall be calculated by dividing the product
      of 110% times 15,000,000 by the total outstanding capital stock of TXP on a
      fully-diluted basis as of the date TXP's common stock is first quoted on the
      principal market). Second, the debentures are convertible at an amount equal
      to
      80% of the volume weighted average price of TXP's common stock, as quoted by
      Bloomberg, LP, for the five days immediately preceding the conversion date
      (“Variable Price”). The conversion price elected will be the lower of fixed or
      variable price at the date of election to convert by the holder. The conversion
      term expires August 25, 2007.




In
      the second quarter of 2006, upon completion of the merger and assumption of
      all
      liabilities of Texas Prototypes, Inc., including the secured debentures, the
      contingencies related to the future event of TXP common stock being quoted
      and
      traded on either the over-the-counter bulletin board, NASDAQ small cap market
      or
      American Stock Exchange was resolved. The conversion option, the option to
      convert at an amount equal to 80% of the volume weighted average price of TXP's
      common stock, as quoted by Bloomberg, LP, for the five days immediately
      preceding the conversion date, was then deemed to be financial derivatives
      under
      SFAS 133 and EITF 00-19. Specifically, the variable conversion pricing aspects
      of the convertible debenture as discussed above were analyzed under paragraph
      12
      SFAS 133 and determined to be an embedded derivative that should be separated
      from the host contract since all of the following criteria were
      met:





·
            The
                economic characteristics and risks of the embedded derivative instrument
                are not clearly and closely related to the economic characteristics
                and
                risks of the host contract.





·
            The
                contract ("the hybrid instrument") that embodies both the embedded
                derivative instrument and the host contract is not re-measured at
                fair
                value under otherwise applicable generally accepted accounting principles
                with changes in fair value reported in earnings as they
                occur.





·
            A
                separate instrument with the same terms as the embedded derivative
                instrument would, pursuant to paragraphs 6-11, be a derivative instrument
                subject to the requirements of this
                statement.





The
      embedded derivative was then evaluated using EITF 00-19 paragraphs 12 -32 to
      determine whether the embedded derivative should be classified as a liability
      or
      as equity. The Company concluded that the conversion option should be recorded
      as a liability at fair value since all of the criteria for recording as equity
      were not met under EITF 00-19 including the ability to have sufficient
      authorized shares to fulfill the Company's potential obligations under the
      convertible debentures. If a company could be required to obtain shareholder
      approval to increase the company's authorized shares in order to net-share
      or
      physically settle a contract, share settlement is not controlled by the
      company.





At
      the time of the merger, the derivatives were bifurcated and recorded at fair
      value and reflected on the Company's balance sheet. The derivatives are adjusted
      to fair value at each reporting period.




In
      June of 2006, the Company issued 923,657 shares of common stock to YA Global
      in
      conversion of $145,000 of this convertible debenture. The conversion price
      was
      equal to $0.157 per share in accordance with the debenture
      agreement.





In
      October of 2006, the Company issued 2,324,841 shares of common stock to YA
      Global in conversion of $365,000 of this convertible debenture. The conversion
      price was equal to $0.157 per share in accordance with the debenture
      agreement.





In
      March of 2007, the Company issued 6,730,032 shares of common stock in full
      conversion of this convertible debenture and accrued interest. The conversion
      price was equal to $0.157 per share in accordance with debenture
      agreement.





F-19








***June
      5, 2006 Secured Convertible Debentures and
      Warrants***





On
      June 5, 2006, the Company consummated a securities purchase agreement dated
      June
      5, 2006 with YA Global providing for the sale by the Company to YA Global of
      its
      10% secured convertible debentures in the aggregate principal amount of
      $1,127,000 with principal and interest due on or before June 5, 2009. The terms
      of this debenture require the Company to obtain prior written consent from
      the
      holder, YA Global, so long as any of the principal or interest on this debenture
      remains unpaid and unconverted before issuing or selling any common stock or
      preferred stock without consideration or for a consideration per share less
      than
      its lowest bid price determined immediately prior to its issuance, or issuing
      or
      selling any preferred stock, warrant, option, right, contract, call, or other
      security or instrument granting the holder thereof the right to acquire common
      stock without consideration or for a consideration per share less than such
      common stock's fair market value determined immediately prior to its issuance,
      or file any registration statement on Form S-8 for more than 10,000,000 shares
      of common stock. Additionally, the terms of this debenture provide the holder,
      YA Global, with a right of first refusal on capital raises by the Company.
      Specifically, for a period if 18 months after the closing date, if the Company
      intends to raise additional capital by the issuance or sale of capital stock
      of
      the Company, including without limitation shares of any class of common stock,
      any class of preferred stock, options, warrants or any other securities
      convertible or exercisable into shares of common stock (whether the offering
      is
      conducted by the Company, underwriter, placement agent or any third party)
      the
      Company shall be obligated to offer to the holder such issuance or sale of
      capital stock, by providing in writing the principal amount of capital it
      intends to raise and outline of the material terms of such capital raise, prior
      to the offering such issuance or sale of capital stock  to any third
      parties including, but not limited to, current or former officers or directors,
      current or former shareholders and/or investors of the obligor, underwriters,
      brokers, agents or other third parties.  YA Global shall have 10 business
      days from receipt of such notice of the sale or issuance of capital stock to
      accept or reject all or a portion of such capital raising offer. The debenture
      is secured by a second priority security interest in all of our goods,
      inventory, contractual rights and general intangibles, receivables, documents,
      instruments, and chattel paper. In the event of default, YA Global may cause
      the
      obligation to become immediately due and payable. In addition, upon the
      occurrence of an event of default, YA Global shall: (i) be entitled to
      receive all distributions with respect to the pledged property, (ii) to
      cause the pledged property to be transferred into its name or its nominee,
      (iii) to dispose of the pledged property, and (iv) to realize upon any
      and all rights in the pledged property then held by YA Global; provided however,
      that YA Global’s security interest is second in priority behind First Bank of
      Canyon Creek.





The
      Company also issued to YA Global warrants to purchase 1,850,000 and 1,850,000
      shares of common stock at a price equal to $0.50 and $0.70 per share,
      respectively. The warrants expire five years from the date of issuance. YA
      Global may exercise the warrants on a cashless basis if the shares of common
      stock underlying the warrants are not then registered pursuant to an effective
      registration statement. In the event YA Global exercises the warrants on a
      cashless basis, then the Company will not receive any proceeds. In addition,
      the
      exercise price of the warrants will be adjusted in the event the Company issues
      common stock at a price below market, with the exception of any securities
      issued as of the date of the warrants or issued in connection with the secured
      convertible notes issued pursuant to securities purchase agreement. There can
      be
      no assurance to how many, if any, of these warrants will be exercised. The
      exercise price of the warrants may be adjusted in certain circumstances such
      as
      if the Company pays a stock dividend, subdivides or combines outstanding shares
      of common stock into a greater or lesser number of shares, or takes such other
      actions as would otherwise result in dilution of the selling stockholders'
      position.





The
      first debenture amounting to $550,000 matures on the third anniversary of the
      date of issuance and the Company is not required to make any payments until
      the
      maturity date. The debentures are convertible at any time into shares of common
      stock of the Company at a conversion price per share equal to the lesser of
      (i)
      $0.50, or (ii) 95% of the lowest daily volume weighted average price of the
      common stock, as quoted by Bloomberg, LP, for the 30 trading days immediately
      preceding the date of conversion (“Variable Market Price”). Unless waived by the
      Company, the holders may not, together with their affiliates, convert more
      than
      an aggregate of $150,000 in any 30-day period of principal amount of the
      debentures at the Variable Market Price. The conversion option to convert at
      an
      amount equal to 95% of the lowest daily volume weighted average price of the
      common stock, as quoted by Bloomberg, LP, for the 30 trading days immediately
      preceding the date of conversion is deemed to be a financial derivative under
      SFAS 133 and EITF 00-19 Specifically, the conversion option was analyzed under
      paragraph 12 SFAS 133 and determined to be an embedded derivative that should
      be
      separated from the host contract and then further evaluated using EITF 00-19
      paragraphs 12 -32 which required the conversion option to be recorded as
      liability at fair value. Specifically, the variable conversion pricing aspects
      of the convertible debenture as discussed above were analyzed under paragraph
      12
      SFAS 133 and determined to be an embedded derivative that should be separated
      from the host contract since all of the following criteria were
      met:





·
            The
                economic characteristics and risks of the embedded derivative instrument
                are not clearly and closely related to the economic characteristics
                and
                risks of the host contract.





·
            The
                contract ("the hybrid instrument") that embodies both the embedded
                derivative instrument and the host contract is not re-measured at
                fair
                value under otherwise applicable generally accepted accounting principles
                with changes in fair value reported in earnings as they
                occur.





·
            A
                separate instrument with the same terms as the embedded derivative
                instrument would, pursuant to paragraphs 6-11, be a derivative instrument
                subject to the requirements of this
                statement.





The
      embedded derivative was then evaluated using EITF 00-19 paragraphs 12 -32 to
      determine whether the embedded derivative should be classified as a liability
      or
      as equity. The Company concluded that the conversion option should be recorded
      as a liability at fair value since all of the criteria for recording as equity
      were not met under EITF 00-19 including the ability to have sufficient
      authorized shares to fulfill our potential obligations under the convertible
      debentures. If a company could be required to obtain shareholder approval to
      increase the company's authorized shares in order to net-share or physically
      settle a contract, share settlement is not controlled by the
      company.





F-20




The
      Company has the right to redeem a portion or all amounts outstanding under
      the
      debentures prior to the maturity date at a 20% redemption premium provided
      that
      the closing bid price of the common stock is less than $0.50. The convertible
      debentures are secured by substantially all the Company's assets. On October
      11,
      2006, the Company exercised its right to redeem the June 5, 2006 convertible
      debenture.




In
      addition, on June 5, 2006 the Company issued to YA Global an amended and
      restated convertible debenture, on the same terms and conditions as set forth
      above which consolidates all outstanding amounts of the convertible debenture
      issued by Texas Prototypes, Inc. to YA Global on June 15, 2005 in the amount
      of
      $550,000, plus accrued and unpaid interest in the amount of $27,000 through
      June
      5, 2006, for the principal sum of $577,000. The Company reviewed EITF 05-07,
      “Accounting for Modifications to Conversion Options Embedded in Debt Instruments
      and Related Issues”, and EIFT 96-19, “Debtor's Accounting for a Modification or
      Exchange of Debt Instruments”, and deemed that the modifications and amendments
      were substantial and determined that debt extinguishment had occurred as the
      cash flow effect (including the changes in fair value of the embedded conversion
      option) on a present value basis exceeded 10%. The Company recorded a gain
      on extinguishment debt of $630,000 in the consolidated statements of operations
      as a result of the modification. On October 11, 2006, the Company exercised
      its
      right to redeem the June 5, 2006 convertible debenture.





On
      October 11, 2006, the Company exercised its right to redeem both debentures
      issued on June 5, 2006. The Company paid YA Global $1,392,000 which was
      calculated by multiplying the principal balance of both debentures by 120%
      plus
      the accrued interest on the debentures. The combined carrying value of both
      debentures amounted to $1,088,000. The Company recorded a $304,000 loss in
      the
      consolidated statements of operations on extinguishment of debt related to
      the
      redemption in October of 2006.





***YA
      Global Registration Rights Agreement***





In
      connection with all of the above secured convertible debentures and warrants
      issued to YA Global prior to the year 2007, the Company entered into
      registration rights agreements providing for the filing of a registration
      statement with the Securities and Exchange Commission registering the common
      stock issuable upon conversion of the debentures and exercise of the warrants.
      The Company is obligated to file the registration statement no later than 45
      days from the date of closing and to use its best efforts to cause the
      registration statement to be declared effective no later than 120 days after
      filing and to insure that the registration statement remains in effect until
      all
      of the shares of common stock issuable upon conversion of the debentures and
      exercise of the warrants have been sold. In the event of a default of its
      obligations under the registration rights agreement, including its agreement
      to
      file the registration statement with the Securities and Exchange Commission
      no
      later than 45 days from the date of closing, or if the registration statement
      is
      not declared effective within 120 days of filing, it is required that the
      Company pay to YA Global, as liquidated damages, for each month that the
      registration statement has not been filed or declared effective, as the case
      may
      be, either a cash amount or shares of the Company's common stock equal
      to 2% of the liquidated value of the debentures. The Company obtained a
      waiver from YA Global waiving any claim or payment of liquidated damages up
      through and including May 15, 2007. On May 14, 2007, the SEC declared TXP's
      registration statement effective for the aforementioned shares of common stock
      issuable upon conversion of the debentures and exercise of the
      warrants




***July
      2006 Warrants***





On
      July 28, 2006, TXP Corporation entered into an agreement (the "Agreement")
      with
      James Von Ehr, II, an accredited investor (the "Investor"), pursuant to which
      the Company issued to the Investor five-year warrants to purchase an aggregate
      of 320,000 shares of common stock as consideration for the Investor agreeing
      to
      pledge an aggregate of $2,000,000 in free-trading shares of common stock of
      Adobe Systems Incorporated (NASDAQ:ADBE), Fossil Incorporated (NASDAQ:FOSL)
      or
      such other shares of free-trading common stock having a value of $2,000,000
      in
      the aggregate beneficially owned by the Investor as may be agreed upon between
      the parties (the “Collateral”).





The
      Collateral is to be pledged on behalf of the Company in favor of First Bank
      of
      Canyon Creek, or such other lending or financing institution as may be agreed
      upon between the parties (a “Lender”), as Collateral for a loan to be obtained
      by the Company from a Lender in an amount up to $2,000,000 with a term of up
      to
      2 years (the “Term”), which will be further guaranteed personally and through
      the pledge of common stock beneficially owned by the Company's Chief Executive
      Officer.




F-21








The
      warrants are exercisable into shares of the Company's common stock at a price
      equal to $0.50 per share. The Investor may exercise the warrants on a cashless
      basis at his option. In the event the Investor exercises the warrants on a
      cashless basis, then the Company will not receive any proceeds. The exercise
      price of the warrants may be adjusted in certain circumstances such as if the
      Company pay a stock dividend, subdivide or combine outstanding shares of common
      stock into a greater or lesser number of shares, or take such other actions
      as
      would otherwise result in dilution of the selling stockholders'
      position.





In
      addition, the Company shall prepare and file with the SEC a registration
      statement on Form SB-2 covering the resale of all of the warrant shares no
      later
      than 45 days from closing. The Company shall use its best efforts to have the
      registration statement declared effective by the SEC as soon as practicable,
      but
      in no event later than 120 days after the initial filing. There are no
      liquidating damages clauses related to the warrant or agreement with the
      investor. On May 14, 2007, the SEC declared TXP's registration statement
      effective for the aforementioned shares of common stock issuable upon exercise
      of the warrants





As
      additional consideration of the Investor's agreement to pledge the Collateral
      to
      a Lender, the Company agreed to pay to the Investor a one-time commitment fee,
      during the Term, of $40,000 (the “Commitment Fee”) no later than 90 days after
      the Collateral is deposited into the account of a Lender; provided, however,
      that the Company shall pay an additional Commitment Fee within 90 days after
      the
      renewal of the Loan by a Lender. TXP consummated the loan facility with the
      First Bank of Canyon Creek in early third quarter of 2006 (See Note
      7).





The
      Company accounted for these warrants pursuant to SFAS No. 133, "Accounting
      for
      Derivative Instruments and Hedging Activities", and EITF 00-19, “Accounting for
      Derivative Financial Instruments Indexed to and Potentially Settled in, a
      Company's Own Stock,” (“EITF 00-19”) which requires freestanding contracts that
      are settled in a company's own stock, including common stock warrants, to be
      designated as an equity instrument, asset or a liability. On the date the
      warrants were issued, the Company had convertible debenture instruments that
      did
      not have limits on the net shares that potentially would have to have been
      delivered in a net share settlement, the Company was precluded from concluding
      it had sufficient shares authorized and unissued to net-share settle the
      warrants and fair valued the warrants as a liability. Accordingly, under the
      provisions of EITF 00-19, these warrants were initially designated as a
      liability to be carried at fair value on a company's balance sheet, with any
      changes in fair value recorded in the company's results of
      operations.





EITF
      00-19 also requires that the classification of a contract should be reassessed
      at each balance sheet date. If the classification required under this issue
      changes as a result of events during the period, the contract should be
      reclassified as of the date of the event that caused the reclassification.
      At
      March 31, 2007, the Company reviewed the contracts, in its case the warrants,
      and determined because the convertible debenture that did not have limits on
      the
      net shares that would have to be delivered in net share settlement was fully
      converted during the period, that the Company now had sufficient authorized
      and
      unissued shares to net-share settle the warrants. Accordingly, these warrants
      and all other warrants were reclassified from liabilities to equity and no
      gains
      or losses recorded during the period that warrants were classified as
      liabilities were reversed. The Company reassessed the classification of all
      contracts at March 31, 2008 and determined that there were no events that
      occurred during the period that required contract reclassification.





***October
      2006 Warrants***





On
      October 12, 2006, the Company entered into an agreement with James Von Ehr,
      II,
      an accredited investor pursuant to which the Company issued to the investor
      five-year warrants to purchase an aggregate of 640,000 shares of common stock
      consideration for the investor agreeing to pledge an aggregate of $2,000,000
      in
      free-trading shares of common stock of Adobe Systems Incorporated (NASDAQ:ADBE),
      Fossil Incorporated (NASDAQ:FOSL) or such other shares of free-trading common
      stock having a value of $2,000,000 in the aggregate beneficially owned by the
      Investor as may be agreed upon between the parties (the
“Collateral”).





The
      Collateral is to be pledged on behalf of the Company in favor of First Bank
      of
      Canyon Creek, or such other lending or financing institution as may be agreed
      upon between the parties (a “Lender”), as Collateral for a loan to be obtained
      by the Company from a Lender in an amount up to $2,000,000 with a term of up
      to
      1 year (the “Term”), which will be further guaranteed personally and through the
      pledge of common stock beneficially owned by Michael C. Shores, the Company's
      Chief Executive Officer.




The
      warrants are exercisable into shares of the Company's common stock at a price
      equal to $0.50 per share. The investor may exercise the warrants on a cashless
      basis at his option. In the event the investor exercises the warrants on a
      cashless basis, then the Company will not receive any proceeds. The exercise
      price of the warrants may be adjusted in certain circumstances such as if the
      Company pay a stock dividend, subdivide or combine outstanding shares of common
      stock into a greater or lesser number of shares, or take such other actions
      as
      would otherwise result in dilution of the selling stockholders'
      position.







F-22








In
      addition, the agreement provides for the filing of a registration statement
      by
      the Company with the Securities and Exchange Commission registering the common
      stock issuable upon exercise of the warrants and the common stock issued for
      the
      commitment fee. The Company is obligated to file the registration statement
      no
      later than 65 days from the date of closing and to use its best efforts to
      cause
      the registration statement to be declared effective no later than 120 days
      after
      filing and to insure that the registration statement remains in effect until
      all
      of the shares of common stock issuable upon exercise of the warrants have been
      sold. There are no liquidating damages clauses related to the warrant or
      agreement with the investor. On May 14, 2007, the SEC declared TXP's
      registration statement effective for the aforementioned shares of common stock
      issuable upon exercise of the warrants.





As
      additional consideration of the investor's agreement to pledge the collateral
      to
      a Lender, the Company agreed to pay to the investor a one-time commitment fee
      during the term of 125,000 shares of the Company's common stock (the “Commitment
      Fee”) no additional Commitment Fee within 90 days after the renewal of the Loan
      by a Lender. TXP increased its Line of Credit from $1 million to $3.5 million
      with the First Bank of Canyon Creek (See Note 8).





The
      Company accounted for these warrants pursuant to SFAS No. 133, "Accounting
      for
      Derivative Instruments and Hedging Activities", and EITF 00-19, “Accounting for
      Derivative Financial Instruments Indexed to and Potentially Settled in, a
      Company's Own Stock,” (“EITF 00-19”) which requires freestanding contracts that
      are settled in a company's own stock, including common stock warrants, to be
      designated as an equity instrument, asset or a liability. On the date the
      warrants were issued the Company had convertible debenture instruments that
      did
      not have limits on the net shares that potentially would have to have been
      delivered in a net share settlement, the Company was precluded from concluding
      it had sufficient shares authorized and unissued to net-share settle the
      warrants and fair valued the warrants as a liability. Accordingly, under the
      provisions of EITF 00-19, these warrants were initially designated as a
      liability to be carried at fair value on a company's balance sheet, with any
      changes in fair value recorded in the company's results of
      operations.





EITF
      00-19 also requires that the classification of a contract should be reassessed
      at each balance sheet date. If the classification required under this issue
      changes as a result of events during the period, the contract should be
      reclassified as of the date of the event that caused the reclassification.
      At
      March 31, 2007, the Company reviewed the contracts, in its case the warrants,
      and determined because the convertible debenture that did not have limits on
      the
      net shares that would have to be delivered in net share settlement was fully
      converted during the period, that the Company now had sufficient authorized
      and
      unissued shares to net-share settle the warrants. Accordingly, these warrants
      and all other warrants were reclassified from liabilities to equity and no
      gains
      or losses recorded during the period that warrants were classified as
      liabilities were reversed. The Company reassessed the classification of all
      contracts at March 31, 2008 and determined that there were no events that
      occurred during the period that required contract reclassification.





***October
      2006 Securities Purchase Agreement***





On
      October 11, 2006, TXP entered into a securities purchase agreement with a
      qualified institutional buyer pursuant to which the Company sold an aggregate
      of
      $1,500,000 in shares of the Company's common stock, par value $.001 per share,
      at a per share purchase price of $.32, together with five year warrants to
      purchase 2,343,750 shares of common stock at an exercise price equal to $0.50
      per share and five year warrants to purchase 2,343,750 shares of common stock
      at
      an exercise price equal to $1.00 per share The entire purchase price of the
      shares and the warrants was used by the Company to redeem its principal amount
      $550,000 and $577,000 10% secured convertible debentures issued to YA Global
      in
      June 2005 and June 2006, respectively, each at a 20% premium, for a total
      redemption price of approximately $1,392,000.





The
      exercise prices of the warrants are subject to adjustment in certain events,
      including, without limitation, upon the Company's consolidation, merger or
      sale
      of all of substantially all of its assets, a reclassification of the Company's
      common stock, or any stock splits, combinations or dividends with respect to
      the
      Company's common stock. In addition, the Company has the option to call all
      or a
      portion of the warrants so long as (i) the closing bid price of the Company's
      common stock is trading at or above $1.50 for 20 consecutive trading days
      immediately preceding the call date, and (ii) the shares of common stock
      underlying the warrants are registered under an effective registration statement
      on the call date.





Further,
      the purchase agreement provides for the filing of a registration statement
      by
      the Company with the Securities and Exchange Commission registering the shares
      and the shares common stock issuable upon exercise of the warrants. The Company
      is obligated to file the registration statement no later than December 15,
      2006
      and to use its best efforts to cause the registration statement to be declared
      effective no later than 90 days after filing. If the Company does not meet
      the
      aforementioned filing and effectiveness deadlines, it shall pay to the investor
      an amount equal to 1% of the purchase price for the first 60 days or part
      thereof of the pendency of such non-registration event and 2% for each 30 days
      or part thereof thereafter, of the purchase price of the shares and the
      warrants; provided, however, that the aforementioned liquidated damages shall
      only accrue, if at all, for 12 months after the closing date.  The Company
      obtained a waiver from the investor waiving any claim or payment of liquidated
      damages up through and including May 15, 2007. On May 14, 2007, the SEC declared
      TXP's registration statement effective for the aforementioned shares and the
      shares common stock issuable upon exercise of the warrants.




F-23








The
      Company accounted for these warrants pursuant to SFAS No. 133, "Accounting
      for
      Derivative Instruments and Hedging Activities", and EITF 00-19, “Accounting for
      Derivative Financial Instruments Indexed to and Potentially Settled in, a
      Company's Own Stock,” (“EITF 00-19”) which requires freestanding contracts that
      are settled in a company's own stock, including common stock warrants, to be
      designated as an equity instrument, asset or a liability. On the date the
      warrants were issued the Company had convertible debenture instruments that
      did
      not have limits on the net shares that potentially would have to have been
      delivered in a net share settlement, the Company was precluded from concluding
      it had sufficient shares authorized and unissued to net-share settle the
      warrants and fair valued the warrants as a liability. Accordingly, under the
      provisions of EITF 00-19, these warrants were initially designated as a
      liability to be carried at fair value on a company's balance sheet, with any
      changes in fair value recorded in the Company's results of
      operations.





EITF
      00-19 also requires that the classification of a contract should be reassessed
      at each balance sheet date. If the classification required under this issue
      changes as a result of events during the period, the contract should be
      reclassified as of the date of the event that caused the reclassification.
      At
      March 31, 2007, the Company reviewed the contracts, in our case the warrants,
      and determined because the convertible debenture that did not have limits on
      the
      net shares that would have to be delivered in net share settlement was fully
      converted during the period, that the Company now had sufficient authorized
      and
      unissued shares to net-share settle the warrants. Accordingly, these warrants
      and all other warrants were reclassified from liabilities to equity and no
      gains
      or losses recorded during the period that warrants were classified as
      liabilities were reversed. The Company reassessed the classification of all
      contracts at March 31, 2008 and determined that there were no events that
      occurred during the period that required contract reclassification.





***March
      2007 Securities Purchase Agreement***




On
      March 30, 2007, TXP consummated a securities purchase agreement with YA Global
      providing for the sale by the Company to YA Global of its 6% secured convertible
      notes in the aggregate principal amount of $5,000,000. Under the purchase
      agreement, the Company also issued to YA Global five-year warrants to purchase
      (i) 1,500,000 shares of common stock at a price equal to $0.60 per share; (ii)
      1,000,000 shares of common stock at a price equal to $0.75 per share; (iii)
      750,000 shares of common stock at a price equal to $0.85 per share; and 600,000
      shares of common stock at a price equal to $1.00 per share




The
      notes mature on the third anniversary of the date of issuance and bear interest
      at a rate equal to 6% per annum. Beginning 12 months after the date of issuance,
      the Company shall make monthly payments of interest, and beginning 18 months
      after the date of issuance, the Company shall make monthly payments of interest
      plus principal payments in the amount of $100,000; provided however, that YA
      Global has the option to deliver a written notice to the Company within 2 days
      prior to the scheduled payment date electing to have all or any portion of
      scheduled payment deferred to the maturity date. Any amount deferred to the
      maturity date shall continue to accrue interest through the maturity
      date.





In
      addition, the notes are convertible at any time into shares of common stock
      of
      the Company at a conversion price per share equal to $0.41; provided however,
      that in the event that the Company has not raised at least $1,000,000 in
      additional equity capital between the closing date and the date that is 120
      days
      after the closing date, the conversion price shall automatically become $0.25
      per share. The Company has the right to redeem a portion or all amounts
      outstanding under the notes prior to the maturity date at a 20% redemption
      premium provided that the closing bid price of the common stock is less than
      the
      conversion price, the registration statement is effective, and no event of
      default has occurred or is continuing. The Company's obligations under the
      purchase agreement and the notes are secured by substantially all of the
      Company's assets; provided however, such security interest is second in priority
      to certain liens granted by the Company in favor of First Bank of Canyon
      Creek.




During
      the time that any portion of the note is outstanding, if any event of default
      has occurred and shall continue for a period of 10 days after a notice of such
      default has been delivered by the holder to the Company, the full principal
      amount of the note, together with interest and other amounts owing in respect
      thereof, to the date of acceleration shall become at the holder's election,
      immediately due and payable in cash, *provided however* , the holder may request (but shall have no obligation to request) payment
      of
      such amounts in common stock of the Company. If an event of default shall occur
      the conversion price shall be reduced to 20% of the lowest volume weighted
      average price, as quoted by Bloomberg, LP, of the common stock during the 30
      trading days immediately preceding the date upon which the event of default
      occurred, provided however, that the default conversion price may not be lower
      than $0.10, as adjusted pursuant to the note.







F-24








The
      securities purchase agreement places certain restrictions on the issuance of
      capital stock by the company. Specifically, so long as any convertible notes
      are
      outstanding, the Company shall not, without the prior written consent of YA
      Global (i) issue or sell shares of common stock or preferred stock without
      consideration or for a consideration per share less than the bid price of the
      common stock determined immediately prior to its issuance, (ii) issue any
      preferred stock, warrant, option, right, contract, call, or other security
      or
      instrument granting the holder thereof the right to acquire common stock without
      consideration or for a consideration less than such common stock's bid price
      determined immediately prior to it's issuance, (iii) enter into any security
      instrument granting the holder a security interest in any and all assets of
      the
      Company, or (iv) file any registration statement on Form S-8, except in
      connection with common stock.





The
      securities purchase agreement provides YA Global with rights of first refusal.
      From the date of the first closing until 24 months thereafter, if the Company
      intends to raise additional capital by the issuance or sale of capital stock
      of
      the Company, including without limitation shares of any class of common stock,
      any class of preferred stock, options, warrants or any other securities
      convertible or exercisable into shares of common stock (whether the offering
      is
      conducted by the Company, underwriter, placement agent or any third party)
      the
      Company shall be obligated to offer to the YA Global such issuance or sale
      of
      capital stock, by providing in writing the principal amount of capital it
      intends to raise and outline of the material terms of such capital raise, prior
      to the offering such issuance or sale of capital stock  to any third
      parties including, but not limited to, current or former officers or directors,
      current or former shareholders and/or investors of the obligor, underwriters,
      brokers, agents or other third parties.  YA Global shall have 10 business
      days from receipt of such notice of the sale or issuance of capital stock to
      accept or reject all or a portion of such capital raising offer.





In
      connection with the purchase agreement, the Company also entered into a
      registration rights agreement providing for the filing of a registration
      statement with the Securities and Exchange Commission registering 100% of the
      shares of common stock issuable upon conversion of the notes and exercise of
      the
      warrants within 30 days of receipt of written demand of YA Global. The Company
      is obligated to use its best efforts to cause the registration statement to
      be
      declared effective no later than 90 days after filing and to insure that the
      registration statement remains in effect until all of the shares of common
      stock
      issuable upon conversion of the notes and exercise of the warrants have been
      sold. In the event of a default of its obligations under the registration rights
      agreement, including its agreement to file the registration statement with
      the
      Securities and Exchange Commission no later than 30 days from receipt of a
      written demand from YA Global, or if the registration statement is not declared
      effective within 90 days of filing, it is required pay to YA Global, as
      liquidated damages for each month that the registration statement has not been
      filed or declared effective, as the case may be, a cash amount equal to 2%
      of
      the liquidated value of the notes. Notwithstanding the foregoing, the Company
      shall not be liable for liquidated damages with respect to any warrants or
      warrant shares and the maximum aggregate liquidated damages payable to YA Global
      by the Company, if any, shall be 15% of the aggregate purchase price paid by
      YA
      Global pursuant to the purchase agreement.





On
      December 13, 2007, we and YA Global entered into amendment no. 1 to the
      securities purchase agreement pursuant to which the second closing of $1,000,000
      was revised from the date on which we file the registration statement to
      December 13, 2007. Accordingly, on December 13, 2007 we and YA Global completed
      the second closing in which we received gross proceeds in the amount of
      $1,000,000 and we issued to YA Global a note in the principal amount of
      $1,000,000. In addition, we issued 48,781 shares of common stock to YA Global
      as
      an original issue discount which represents a number of shares equal to 2%
      of
      the second closing proceeds of $1,000,000 at a per share price equal to $0.41,
      which represents the fixed conversion price of the notes.





Moreover,
      on December 13, 2007 we and YA Global entered into amendment number 1 to the
      registration rights agreement pursuant to which the scheduled filing date was
      revised to 180 calendar days from the second closing date of December 13,
      2007.





The
      conversion option to convert the convertible note into equity is deemed to
      be a
      financial derivative under SFAS 133 and EITF 00-19. Specifically, the conversion
      option was analyzed under paragraph 12 SFAS 133 and determined to be an embedded
      derivative that should be separated from the host contract and then further
      evaluated using EITF 00-19 paragraphs 12 -32 which required the conversion
      option to be recorded as liability at fair value. Specifically, the variable
      conversion option pricing aspects of the convertible debenture as discussed
      above were analyzed under paragraph 12 SFAS 133 and determined to be an embedded
      derivative that should be separated from the host contract since all of the
      following criteria were met:





·
            The
                economic characteristics and risks of the embedded derivative instrument
                are not clearly and closely related to the economic characteristics
                and
                risks of the host contract.




F-25








·
            The
                contract ("the hybrid instrument") that embodies both the embedded
                derivative instrument and the host contract is not re-measured at
                fair
                value under otherwise applicable generally accepted accounting principles
                with changes in fair value reported in earnings as they
                occur.





·
            A
                separate instrument with the same terms as the embedded derivative
                instrument would, pursuant to paragraphs 6-11, be a derivative instrument
                subject to the requirements of this
                statement.




Under
      EITF 00-19, paragraph four provides that if an embedded derivative is indexed
      to
      the reporting entity's own stock and would be classified in stockholders' equity
      if it was a freestanding derivative, that embedded derivative is not considered
      a derivative for purposes of Statement 133. The Task Force reached a consensus
      that for purposes of evaluating under Statement 133 whether an embedded
      derivative indexed to a company's own stock would be classified in stockholders'
      equity if freestanding, the requirements of paragraphs 12-32 of this issue
      do
      not apply if the hybrid contract is a conventional convertible debt instrument
      in which the holder may only realize the value of the conversion option by
      exercising the option and receiving the entire proceeds in a fixed number of
      shares or the equivalent amount of cash (at the discretion of the issuer).
      Since
      the conversion ratio may be modified under certain events, including that the
      Company has not raised at least $1,000,000 in additional equity capital between
      the closing date and the date that is 120 days after the closing date, the
      conversion price shall automatically become $0.25 per share; and that in the
      event of default, the conversion price may be adjusted down, but not below
      $0.10, based on the market price of the stock as discussed above. Accordingly,
      the Company believes this note is not considered “conventional convertible debt”
as defined by EITF 00-19. The embedded conversion option was then evaluated
      using EITF 00-19 paragraphs 12 -32 to determine whether the embedded derivative
      should be classified as a liability or as equity. The Company concluded that
      the
      conversion option should be recorded as a liability at fair value since all
      of
      the criteria for recording as equity were not met under EITF 00-19 including
      that there was no requirement in the contract to post collateral at any point
      or
      for any reason.





On
      July 13, 2007, the Company and YA Global entered into an amendment to the notes
      pursuant to which the Company was granted 210 days after the closing date to
      raise at least $1,000,000 in additional equity capital. In exchange, the Company
      agreed that the notes will bear interest at a rate equal to 10% per annum
      beginning on July 29, 2007, which represents the 121 st day from March 30, 2007, until such date as the additional equity capital is
      raised in full, at which such time the interest rate shall revert back to 6%
      per
      annum.





Due
      to the entry into the purchase agreement on September 6, 2007 as discussed
      below, the Company has satisfied the requirement set forth in the notes to
      raise
      at least $1,000,000 in additional equity capital between the closing date and
      the date that is 210 days after the closing date and accordingly, the conversion
      price will not be adjusted to $0.25; *provided however* ,
      that the Company and YA Global mutually agreed that the interest rate of the
      notes will not revert back to 6%, but will be 8% per annum.





This
      convertible note was originally discounted by $3,826,000. The discount included
      $350,000 in fees paid to the lender and 195,122 shares of common stock issued
      valued at $76,000 based on the closing price of common stock on the date of
      issuance. Additionally, the note was further discounted by $2,603,000 upon
      bifurcation and recording at fair value the embedded conversion option, and
      by
      $797,000 representing the fair value of the warrants issued in conjunction
      with
      the note. The discount is being amortized over the life of the notes of three
      years. At March 31, 2008, the convertible debenture had balance of $1,450,000
      net $2,550,000 of unamortized discount. The effective interest rate on the
      debenture is 11.8% compared to the stated interest of 8% which takes
      into account the debt discount and issue costs related to the
      debenture.





On
      December 13, 2007, we and YA Global entered into amendment no. 1 to the
      securities purchase agreement pursuant to which the second closing of $1,000,000
      was revised from the date on which we file the registration statement to
      December 13, 2007. Accordingly, on December 13, 2007 we and YA Global completed
      the second closing in which we received gross proceeds in the amount of
      $1,000,000 and we issued to YA Global a note in the principal amount of
      $1,000,000. In addition, we issued 48,781 shares of common stock to YA Global
      as
      an original issue discount which represents a number of shares equal to 2%
      of
      the second closing proceeds of $1,000,000 at a per share price equal to $0.41,
      which represents the fixed conversion price of the notes. At December 31, 2007,
      the convertible debenture had balance of $543,000 net $457,000 of unamortized
      discount. The effective interest rate on the debenture is 11.2%
      compared to the stated interest of 8% which takes into account the debt discount
      and issue costs related to the debenture.




F-26








***September
      2007 Securities Purchase Agreement***





On
      September 6, 2007, TXP entered into a securities purchase agreement with a
      strategic investor/qualified institutional buyer pursuant to which the Company
      sold an aggregate of $1,000,000 in shares of the Company's common stock, par
      value $.001 per share, at a per share purchase price of $0.25, together with
      (i)
      five year warrants to purchase 1,000,000 shares of common stock at an exercise
      price equal to $0.65 per share; (ii) five year warrants to purchase 1,000,000
      shares of common stock at an exercise price equal to $0.75 per share; (iii)
      five
      year warrants to purchase 1,000,000 shares of common stock at an exercise price
      equal to$0.85 per share; and (iv) five year warrants to purchase 1,000,000
      shares of common stock at an exercise price equal to $1.00 per
      share.





The
      exercise prices of the warrants are subject to adjustment in certain events,
      including, without limitation, upon the Company’s consolidation, merger or sale
      of all of substantially all of its assets, a reclassification of the Company's
      common stock, or any stock splits, combinations or dividends with respect to
      the
      Company's common stock.





In
      addition, the purchase agreement provides for the filing of a registration
      statement by the Company with the Securities and Exchange Commission registering
      the shares and the shares of common stock issuable upon exercise of the
      warrants. The Company is obligated to file the registration statement no later
      than December 15, 2007 and to use its best efforts to cause the registration
      statement to be declared effective by the Securities and Exchange Commission
      no
      later than 90 days after filing. If the Company does not meet the aforementioned
      filing and effectiveness deadlines (together, a “Non-Registration Event ”), it
      shall pay to the investor an amount equal to 1% of the purchase price of the
      shares and the warrants, in cash or at the investor's election in shares of
      common stock, for each 30 days or part thereof for the first 60 days after
      the
      occurrence of a Non-Registration Event and 2% for each 30 days or part thereof
      thereafter; provided, however, that the aforementioned liquidated damages shall
      only accrue, if at all, for 12 months after the closing date.





***December
      2007 Agreement***




On
      December 28, 2007, we entered into an Agreement with an accredited investor
      pursuant to which we will, within 90 days from the date the Collateral (as
      defined below) is deposited into the account of a Lender (the “Closing Date”),
      issue to the investor seven-year warrants to purchase an aggregate of 1,280,000
      shares of common stock as consideration for the investor agreeing to pledge
      an
      aggregate of $2,000,000 in free-trading shares of common stock of Fossil
      Incorporated (NASDAQ:FOSL) or such other shares of free-trading common stock
      having a value of $2,000,000 in the aggregate beneficially owned by the Investor
      as may be agreed upon between the parties (the “Collateral”). The Collateral is
      to be pledged on our behalf in favor of First Bank of Canyon Creek, or such
      other lending or financing institution as may be agreed upon between the parties
      (a “Lender”), as Collateral for a loan to be obtained by us from a Lender in an
      amount up to $2,000,000 with a term of January 16, 2009 (the “Term”), which will
      be further guaranteed personally and through the pledge of common stock
      beneficially owned by Michael Shores, our Chief Executive Officer, in an amount
      equal to the initial amount pledged by the investor at a per share price equal
      to $0.50. The warrants are exercisable into shares of our common stock at a
      price equal to $0.40 per share.





As
      additional consideration of the investor’s agreement to pledge the Collateral to
      a Lender, on or prior to the Closing Date we will pay to the investor a one-time
      commitment fee through the issuance of 100,000 restricted shares of our common
      stock. In addition, we and the investor agreed to extend the permitted maturity
      dates of the Loans previously received by us from the Lender as set forth in
      the
      agreements entered into between us and the Investor on July 28, 2006 and October
      12, 2006, from July 28, 2008 and October 12, 2007, respectively, to January
      16,
      2009.





***Summary
      of Secured Convertible Notes***





Presented
      below is summary of the secured convertible notes at March 31,
      2008:




**Fair
                  Value of****Principal**
              
              **Unamortized**
              
              **Derivative**
              
              **Accrued****Description:**
              
              **Balance**
              
              **Discount**
              
              **Instrument**
              
              **Interest**March
                  2007 Secured Convertible Note
              
              $
              4,000,000
              
              $
              2,550,000
              
              $
              1,853,000
              
              $
              305,000December
                  2007 Secured Convertible Note
              
              
              1,000,000
              
              
              457,000
              
              
              529,000
              
              
              24,000Total
              
              $
              5,000,000
              
              $
              3,007,000
              
              $
              2,382,000
              
              $
              329,000


F-27








The
      Company uses the Black-Scholes Pricing Model to determine fair values of its
      derivatives. Valuations derived from this model are subject to ongoing internal
      and external verification and review. The model uses market-sourced inputs
      such
      as interest rates, exchange rates and option volatilities. Selection of these
      inputs involves management's judgment and may impact net income. The fair value
      of the derivative liabilities are subject to the changes in the trading value
      of
      the Company's common stock. As a result, TXP's financial statements may
      fluctuate from quarter-to-quarter based on factors, such as the price of the
      Company's stock at the balance sheet date, the amount of shares converted by
      note holders and/or exercised by warrant holders. Consequently, the Company's
      financial position and results of operations may vary from quarter-to-quarter
      based on conditions other than the Company's operating revenues and
      expenses.




The
      fair value of derivatives was determined using the Black-Scholes option-pricing
      model with the following assumptions:




**1
                  Million**
              
              **$4
                  Million****Note**
              
              **Note****Expected
                  volatility**
              
              
              98
              %
              
              98
              %**Expected
                  Term (years)**
              
              
              2.0
              
              
              2.7**Risk-free
                  interest rate**
              
              
              1.22
              %
              
              1.22
              %**Expected
                  dividend yield**
              
              
              0
              %
              
              0
              %


Expected
      volatility is based solely on historical volatility of the
      Company's common stock over the period commensurate with the expected term
      of the stock options. The Company relies solely on historical volatility because
      its traded options do not have sufficient trading activity to allow the Company
      to incorporate the mean historical implied volatility from traded options
      into the Company's estimate of future volatility. The expected term is
      based on the “simplified” method described in Staff Accounting Bulletin
      No. 107, Share-Based Payment. The risk-free interest rate is based on the
      U.S. Treasury yield in effect at the time of grant for an instrument with a
      maturity that is commensurate with the expected term of the stock options.
      The
      dividend yield of zero is based on the fact that the Company has never paid
      cash
      dividends on its common stock, and the Company has no present intention to
      pay cash dividends.





***Reclassification
      of derivative financial instruments***





EITF
      00-19 also requires that the classification of a contract should be reassessed
      at each balance sheet date. If the classification required under this issue
      changes as a result of events during the period, the contract should be
      reclassified as of the date of the event that caused the reclassification.
      At
      the end of the first quarter 2007, the Company reviewed the contracts, in its
      case the warrants, and determined because the convertible debenture that did
      not
      have limits on the net shares that would have to be delivered in net share
      settlement was fully converted during the period, that the Company now had
      sufficient authorized and unissued shares to net-share settle the warrants.
      Accordingly, these warrants and all other warrants were reclassified from
      liabilities to equity and no gains or losses recorded during the period that
      warrants were classified as liabilities were reversed. The warrants were
      re-valued and marked to market immediately prior to the reclassification. The
      total amount reclassified on March 30, 2007 from derivative financials
      instruments to additional paid in capital was $2,684,000. In accordance with
      EITF 00-19, the Company reassessed all of the contract classifications at the
      end of each balance sheet date and determined no reclassification was necessary
      as of March 31, 2008.





**NOTE
      13 - COMMON STOCK**





On
      April 28, 2006, the Company completed a recapitalization transaction which
      resulted in new common shares outstanding of 94,295,715, after giving effect
      of
      cancellation of shares in the transaction and reissuance per the related merger
      agreement. As required by accounting guidance, authorized shares, issued and
      outstanding shares and per share amounts have been retroactively restated
      throughout these consolidated financial statements and the accompanying
      notes.





In
      June of 2006, the Company issued an aggregate of 1,700,000 shares of its common
      stock to YA Global in consideration for the cancellation of the convertible
      debenture issued by the Company dated June 14, 2004 in the amount of $240,000
      issued in connection with the Standby Equity Distribution Agreement dated June
      14, 2004 and the cancellation of the convertible debenture issued by TXP dated
      August 25, 2004 in the amount of $400,000 issued in connection with the Standby
      Equity Distribution Agreement dated August 25, 2004. The combined carrying
      value
      of the debentures amounted to $685,000 which included the fair value of an
      embedded conversion option and accrued interest. The fair market value the
      stock
      was $850,000 on the date of settlement. The Company realized a $165,000 loss
      on
      early extinguishment of debt as a result of the settlement.





In
      June of 2006, the Company issued 923,657 shares of common stock to YA Global
      in
      conversion of $145,000 of convertible debentures. The conversion price was
      equal
      to $0.157 per share in accordance with debenture agreement.




F-28







In
      June of 2006, the Company amended its articles of incorporation and increased
      the authorized shares from 100,000,000 to 300,000,000.





In
      August of 2006, the Company issued a combined 149,000 free-trading shares of
      common stock registered by the Company on a registration statement on Form
      S-8
      to all of its employees who were employed as of April 28, 2006, except for
      the
      CFO and CEO.





In
      September of 2006, the Company awarded 1,543,334 options to purchase common
      stock at $.30 to generally all of its employees, except for the CEO and CFO.
      The
      options have a term of approximately 3 years with 1/3 vesting each
      year.





In
      October of 2006, the Company awarded 863,995 options to purchase common stock
      at
      $.34 to a group on newly hired employees. The options have a term of
      approximately 3 years with 1/3 vesting each year.





In
      October of 2006, the Company issued 2,324,841 shares of common stock to YA
      Global in conversion of $365,000 of convertible debentures. The conversion
      price
      was equal to $0.157 per share in accordance with debenture
      agreement.





In
      November of 2006, the Company issued 4,687,500 shares of common stock for
      $1,500,000 to an investor in a private placement pursuant to a securities
      purchased agreement dated October 11, 2006.





In
      March of 2007, the Company issued 6,730,032 shares of common stock in full
      conversion of convertible debentures issued in August of 2004 and accrued
      interest. The conversion price was equal to $0.157 per share in accordance
      with
      debenture agreement. (See Note 12).




In
      March of 2007, the Company issued 195,122 shares of common stock which were
      related to fees paid to YA Global in conjunction with the securities purchase
      agreement consummated on March 30, 2007 between the company and YA Global.
      (See
      Note 12).





In
      April of 2007, the Company issued 1,404,870 shares of common stock to certain
      employees who were hired as of October 2, 2006, none of whom were officers
      or
      directors. The agreement between the Company and employees provided that the
      stock would vest 50% on January 1, 2007 with the remaining 50% vesting daily
      through April 2, 2007.





In
      May of 2007, the Company issued 125,000 share of common stock to an accredited
      investor to settle a commitment fee (See Note 12).





In
      September of 2007, the Company issued 4,000,000 shares of common stock to a
      strategic investor/qualified institutional buyer for $1,000,000 in a private
      placement pursuant to a securities purchase agreement dated September 6,
      2007.





In
      December of 2007, the Company issued 48,781 shares of common stock to YA Global
      (formerly known as Cornell Capital) in conjunction with amendment no. 1 of
      the
      securities purchase agreement consummated on March 30, 2007 between the company
      and YA Global. (See Note 12).





In
      January of 2008, the Company issued 100,000 shares of common stock to
      Undiscovered Equities Inc. and 20,000 shares of Common Stock to PQL Research
      at
      a per share price equal to $.48 for investor relations services provided by
      such
      consultants on behalf of the Company.





**NOTE
      14 - COMMITMENTS**





TXP
      executed a new lease with its landlord in December 2004. The new lease began
      March 15, 2005 and will last for five years. The Company's lease was amended
      effective November 15, 2006 to include approximately 16,500 additional square
      feet. On February 21, 2007 an additional amendment was made to the schedule
      of
      annual rent and monthly installments. The incremental monthly lease payment
      is
      approximately $8,000 per month for the term of the lease. The lease required
      a
      deposit in the amount of $13,000. The annual rent payments increase each year
      as
      outlined below:





Year
            
            Amount04/01/08
                - 12/31/08
            
            
            246,00001/01/09
                - 12/31/09
            
            
            336,00001/01/10
                - 12/31/10
            
            
            71,000Total
            
            $
            653,000




Rent
      expense for the three months ended March 31, 2008 and 2007 amounted to $81,000
      and $76,000, respectively.




F-29




**NOTE
      15 - MAJOR CUSTOMERS**





During
      the three months ending March 31, 2008 and 2007, TXP had sales to five customers
      which amounted to 72% and 66% of net sales, respectively. Tellabs Inc. and
      Avanex Corporation accounted for 32% and 14% respectively of net sales in first
      quarter 2008 while no other customer accounted for more than 10% of net sales
      for 2008. Tellabs Inc., Siemens Networks GmbH Co. KG, and AMX Corporation
      accounted for 25%, 15% and 14% respectively of net sales in 2007 while no other
      customer accounted for more than 10% of net sales for 2007.








**NOTE
      16 - STOCK INCENTIVE PLAN**





In
      June of 2006, the majority of shareholders approved the 2006 Stock Incentive
      Plan. The plan provides for up to 10,000,000 shares of TXP's common stock to
      be
      issued in the form of incentive and/or non-qualified common stock for employees,
      directors and consultants to TXP. On March 26, 2008 an amendment to the 2006
      Stock Incentive Plan was adopted by the TXP board of directors for the sole
      purpose of increasing the number of authorized shares of common stock underlying
      awards available for issuance from 10,000,000 to 15,000,000 shares. As of March
      31, 2008, 9,097,670 stock options and 1,838,076 shares of common stock have
      been
      awarded to employees, directors or consultants under this plan of which the
      Company recognized $284,000 of stock compensation expense in selling, general
      and administrative expense in the statement of operations for quarter ended
      March 31, 2008.




F-30








**NOTE
      17 - NONMONETARY EXCHANGE TRANSACTION**





In
      December of 2006, TXP completed a reciprocal exchange transaction with Siemens
      Networks GmbH Co. KG pursuant to a Transfer and License Agreement executed
      by
      both TXP and Siemens. TXP received the following as a result of the
      exchange:




·
            Component
                inventory intended for the manufacture of Optical Network Terminals
                (“ONT”);





·
            Fixed
                assets including technical equipment, machinery, tooling used in
                the
                design of ONT products and related operational
                software;


·
              Computer
                  servers, personal computers, and computer peripherals;
                  and


·
            Siemens
                granted TXP non-exclusive, non-transferable and non-sub licensable
                right
                and license to use, modify or otherwise deploy documents, data, software
                code related to the ONT business. Siemens granted TXP non-exclusive,
                non-transferable and non-sub licensable right and license under the
                pertinent patents related to the ONT
                business.





TXP
      agreed to complete development releases for certain ONT's for Siemens in
      exchange for the assets received. The development of those releases required
      substantially all of the time of our 35 employee ONT development group from
      October 2, 2006 through January 31, 2007.





The
      exchange transaction was accounted for as a non-monetary exchange as provided
      for under Statement of Financial Accounting Standards No. 153, “Exchanges of
      Non-Monetary Assets”, an amendment of APB Opinion No. 29. Thus, the cost of the
      non-monetary assets acquired by TXP in the exchange was recorded at the fair
      value of the services provided to obtain it. The fair value of the development
      services was calculated as the four months of personnel costs TXP would pay
      its
      development team which amounted to approximately $1,329,000. Therefore, the
      assets acquired were recorded at approximately $1,329,000. In addition, TXP
      recognized $997,000 in design and development services revenue as of December
      31, 2006 and recognized the remaining $332,000 in deferred revenue as of
      December 31, 2006 in the first quarter of 2007. TXP recognizes design and
      development services revenue using the percentage-of-completion method of
      accounting, in accordance with SOP 81-1, “Accounting for Performance of
      Construction-Type and Certain Production-Type Contracts.” Revenues are
      recognized primarily based on costs incurred to date compared with total
      estimated contract costs. Generally, the Company's design services costs consist
      of engineering labor costs.





**NOTE
      18 - SUBSEQUENT EVENTS**




On
      May
      15, 2008, the
      majority shareholder and Chief Executive Officer of the Company, Michael C.
      Shores loaned the Company $50,000 for working capital requirements. On May
      19,
      2008, the Company repaid this loan in full.





F-31




**Item
      2. Management's Discussion and Analysis of Financial Condition and Results
      of
      Operation** **s.**





**Cautionary
      and Forward Looking Statements**





Our
      representatives and we may from time to time make written or oral statements
      that are "forward-looking," including statements contained in this 10-Q and
      other filings with the Securities and Exchange Commission, reports to our
      stockholders and news releases. All statements that express expectations,
      estimates, forecasts or projections are forward-looking statements within the
      meaning of the Act. In addition, other written or oral statements which
      constitute forward-looking statements may be made by us or on our behalf. Words
      such as "expects," "anticipates," "intends," "plans," "believes," "seeks,"
      "estimates," "projects," "forecasts," "may," "should," variations of such words
      and similar expressions are intended to identify such forward-looking
      statements. These statements are not guarantees of future performance and
      involve risks, uncertainties and assumptions which are difficult to predict.
      Therefore, actual outcomes and results may differ materially from what is
      expressed or forecasted in or suggested by such forward-looking statements.
      We
      undertake no obligation to update publicly any forward-looking statements,
      whether as a result of new information, future events or otherwise. Important
      factors on which such statements are based are assumptions concerning
      uncertainties, including but not limited to uncertainties associated with the
      following:





(a)
      volatility or decline of our stock price;





(b)
      potential fluctuation in quarterly results;





(c)
      our failure to earn revenues or profits;





(d)
      inadequate capital and barriers to raising the additional capital or to
      obtaining the financing needed to implement its business plans;





(e)
      inadequate capital to continue business;





(f)
      changes in demand for our products and services;





(g)
      rapid and significant changes in markets;





(h)
      litigation with or legal claims and allegations by outside parties;
      or





(i)
      insufficient revenues to cover operating costs.




There
      is no assurance that we will be profitable, we may not be able to successfully
      develop, manage or market our products and services, we may not be able to
      attract or retain qualified executives and technology personnel, our products
      and services may become obsolete, government regulation may hinder our business,
      additional dilution in outstanding stock ownership may be incurred due to the
      issuance of more shares, warrants and stock options, or the exercise of warrants
      and stock options, and other risks inherent in the our businesses.




We
      undertake no obligation to publicly revise these forward-looking statements
      to
      reflect events or circumstances that arise after the date hereof. Readers should
      carefully review the factors described in other documents we file from time
      to
      time with the Securities and Exchange Commission, including the Quarterly
      Reports on Form 10-QSB and Annual Report on Form 10-KSB filed by us in 2007
      and
      any Current Reports on Form 8-K filed by us.





**Overview**





We
      are a
      Nevada corporation formed in June 1994 under the name Cyber Synergy, Inc. to
      develop stock market related software applications. In November 1999, we changed
      our name to Jesse Livermore.com, Inc. In December 2001, we changed our name
      to
      Stock Market Solutions, Inc.





Our
      company was originally founded to assist professional mutual and hedge fund
      traders and managers, as well as individual investors, to more skillfully trade
      in the stock market. We were inactive until entering the development stage
      in
      January 1999. We intended to offer a teaching and a computer-trading program
      designed to provide educational/instructional assistance and aid to those stock
      market traders who wish to learn how to trade in the stock market using a system
      previously developed by an early 20 th century
      stock market trader, Jesse Livermore.





On
      June
      13, 2005, we and a wholly-owned subsidiary of Stock Market Solutions, Inc.
      (SMS)
      entered into an agreement and plan of merger with Texas Prototypes, Inc. (TXP)
      whereby SMS, following the effectuation of a 1 for 10 reverse stock split,
      issued shares of its common stock to TXP on May 4, 2006 equal to 94.7% of its
      total outstanding shares of common stock, or 89,298,042 shares, within ten
      days
      after completion of the closing conditions under the agreement and plan of
      merger, the principal requirement being the completion of the reverse stock
      split. On March 31, 2006, SMS obtained the majority vote of its shareholders
      necessary to effect the 1-for-10 reverse stock split. In exchange, TXP issued
      100% of the outstanding shares of common stock, or 221,051,400 shares, to SMS.
      TXP merged into a wholly owned subsidiary of SMS and the separate corporate
      existence of such subsidiary ceased. TXP continued as the surviving
      corporation.




1







On
      April
      21, 2006, we changed our name to YTXP Corporation, in anticipation of a reverse
      merger with a wholly owned subsidiary of SMS and Texas Prototypes, Inc., and
      our
      stock symbol was changed to “YTXO”. In addition, on July 14, 2006 we changed our
      name to TXP Corporation and our stock symbol was changed to “TXPO”. Further, on
      July 14, 2006 we amended our articles of incorporation to increase the number
      of
      authorized shares of our common stock from 100,000,000 shares to 300,000,000
      shares.





On
      April
      26, 2006, the certificate of merger between TXP and a wholly owned subsidiary
      of
      SMS was filed with the Secretary of State of the State of Texas. The directors
      and officers of TXP were appointed directors and officers of the surviving
      corporation pursuant to which Michael C. Shores and Robert Bruce, the president
      and former chief financial officer of TXP, respectively, were appointed as
      directors and officers of SMS, and Richard Smitten resigned as the chief
      executive officer and sole director of SMS. The parties completed the merger
      and
      satisfied all closing conditions as set forth in the agreement and plan of
      merger on April 28, 2006.




For
      accounting purposes, the acquisition has been treated as recapitalization of
      Texas Prototypes, Inc. with Texas Prototypes, Inc. as the acquirer and as the
      continuing reporting entity. Accordingly, financial statements filed for
      post-merger periods will depict the acquisition of YTXP by the accounting
      acquirer and will include financial statements of the accounting acquirer for
      the pre-merger comparable periods.





We
      are a
      provider of pre-manufacturing services for the global electronics industry,
      supporting original equipment manufacturers, original design manufacturers,
      contract manufacturers and new technology innovators. Pre-manufacturing, also
      referred to as pre-production, consists of the initial activities required
      to
      prepare a product for manufacturing. The success of these early activities
      directly impacts the speed with which a product can be brought to market.
      Pre-manufacturing services generally include: electrical design of the product,
      design and fabrication of the printed circuit board (PCB) based on the design,
      development of the material supply chain for parts required to build the desired
      electronic product, manufacture of a small number of initial prototype boards,
      development of procedures and protocol for testing the proper functioning of
      the
      assembled boards, manufacture of another small set of PCB's (referred to as
      a
      pilot production) to effectively confirm the manufacturing process, and then
      the
      transfer of all product build data into a production environment.





We
      have
      developed a position in the outside plant cabinet retrofit business. Our kits
      cover a diverse range of cabinets of differing sizes and line counts from a
      majority of the industry’s access vendors. We believe that our retrofit kits
      offer carriers the ability to upgrade their network infrastructure for
      substantially less cost than using new cabinets. Retrofits are generally
      deployed due to a generational change of access equipment supporting the latest
      telecom services which require power and/or cooling upgrades.





In
      December of 2006, we created a new business unit, iPhotonics, which focuses
      primarily on the development and sale of Optical Network Terminals (“ONTs”) and
      related accessories and to a lesser extent related design and development
      services. The iPhotonics business unit operates as an original design
      manufacturer (ODM) which means we will manufacture products that are ultimately
      branded by another organization for sale. A primary attribute of this business
      model is that the ODM owns and/or designs in-house the products that are branded
      by the buying firm. ONTs are the customer premise located devices used by a
      carrier to serve residential and business customers over a PON-based (passive
      optical networking) system. PON is a maturing point-to-multipoint technology
      which is being adopted by telephone companies globally because of its cost
      effectiveness in extending fiber-based service delivery all the way to the
      customer premise (fiber-to-the-home [FTTH] or fiber-to-the-premise [FTTP]).
      Our
      ONTs will sit at each customer premise and will be connected over fiber to
      an
      optical line terminal (OLT) generally located in the carrier's central office.
      A
      single OLT can deliver services to thousands of ONTs.




**Critical
      Accounting Policies**





Our
      consolidated financial statements are prepared in accordance with accounting
      principles generally accepted in the United States. The preparation of these
      consolidated financial statements requires us to make estimates and assumptions
      that affect the reported amounts of assets, liabilities, revenues, costs and
      expenses, and related disclosures. We evaluate our estimates and assumptions
      on
      an ongoing basis. Actual results may differ from these estimates under different
      assumptions or conditions.





Our
      significant accounting policies are described in Note 2 of the notes to our
      consolidated financial statements contained herein. The following accounting
      policies involve a greater degree of judgment and complexity. Accordingly,
      these
      are the policies we believe are the most critical to aid in fully understanding
      and evaluating our consolidated financial condition and results of
      operations.




***Accounting
      for Convertible Debentures, Warrants and Derivative
      Instruments***





We account
      for our embedded conversion features and freestanding warrants pursuant to
      SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities",
      and EITF 00-19, “Accounting for Derivative Financial Instruments Indexed to and
      Potentially Settled in, a Company's Own Stock,” which requires freestanding
      contracts that are settled in a company's own stock, including common stock
      warrants, to be designated as an equity instrument, asset or a liability. Under
      the provisions of EITF 00-19, a contract designated as an asset or a liability
      must be carried at fair value on a company's balance sheet, with any changes
      in
      fair value recorded in the company's results of operations. In accordance with
      EITF 00-19, certain warrants to purchase common stock and embedded conversion
      options are accounted for as liabilities at fair value and the unrealized
      changes in the values of these derivatives are recorded in our consolidated
      statement of operations as “Changes in Fair Value of Derivative Financial
      Instruments”. The recognition of derivative liabilities is applied first to the
      proceeds of such issuance, at the date of issuance, and the excess of derivative
      liabilities over the proceeds is recognized in our consolidated statement of
      operations as “Changes in Fair Value of Derivative Financial
      Instruments.”




2




We
      use
      the Black-Scholes pricing model to determine fair values of our derivatives.
      Valuations derived from this model are subject to ongoing internal and external
      verification and review. The model uses market-sourced inputs such as interest
      rates, exchange rates and option volatilities. Selection of these inputs
      involves management's judgment and may impact net income. The fair value of
      the
      derivative liabilities are subject to the changes in the trading value of our
      common stock. As a result, our financial statements may fluctuate from
      quarter-to-quarter based on factors, such as the price of our stock at the
      balance sheet date, the amount of shares converted by note holders and/or
      exercised by warrant holders. Consequently, our financial position and results
      of operations may vary from quarter-to-quarter based on conditions other than
      our operating revenues and expenses.





We
      have
      penalty provisions in the registration rights agreement executed prior to the
      year 2007 of our YA Global debentures and warrants that require us to file
      a
      registration statement no later than 45 days from the date of closing and to
      use
      our best efforts to cause the registration statement to be declared effective
      no
      later than 120 days after filing and to insure that the registration statement
      remains in effect until all of the shares of common stock issuable upon
      conversion of the debentures and exercise of the warrants have been sold. In
      the
      event of a default of our obligations under the registration rights agreements,
      including our agreement to file the registration statement for the shares of
      common stock issuable upon conversion of the debentures and exercise of the
      warrants with the Securities and Exchange Commission no later than 45 days
      from
      the date of closing, or if the registration statement is not declared effective
      within 120 days of filing, we are required that we pay to YA Global, as
      liquidated damages, for each month that the registration statement has not
      been
      filed or declared effective, as the case may be, either a cash amount or shares
      of our common stock at YA Global's option equal to 2% of the liquidated value
      of
      the debentures. The agreement does not specify whether the liquidated damages
      may be satisfied in unregistered shares or how the payment in shares would
      be
      valued should YA Global elect to be paid liquidated damages in common stock.
      We
      obtained a waiver from YA Global waiving any claim or payment of liquidated
      damages up through and including May 15, 2007. On May 14, 2007, the SEC declared
      our registration statement effective for the aforementioned shares of common
      stock issuable upon conversion of the debentures and exercise of the
      warrants.





On
      October 11, 2006, we entered into a securities purchase agreement which provided
      for the filing of a registration statement by the us with the Securities and
      Exchange Commission registering the shares and the shares common stock issuable
      upon exercise of the warrants. We are obligated to file the registration
      statement no later than December 15, 2006 and to use our best efforts to cause
      the registration statement to be declared effective no later than 90 days after
      filing. If we do not meet the aforementioned filing and effectiveness deadlines,
      we shall pay to the investor an amount equal to 1% of the purchase price for
      the
      first 60 days or part thereof of the pendency of such non-registration event
      and
      2% for each 30 days or part thereof thereafter, of the purchase price of the
      shares and the warrants; provided, however, that the aforementioned liquidated
      damages shall only accrue, if at all, for 12 months after the closing date.
       We obtained a waiver from the investor waiving any claim or payment of
      liquidated damages up through and including May 15, 2007. On May 14, 2007,
      the SEC declared our registration statement effective for the aforementioned
      shares and the shares of common stock issuable upon exercise of the
      warrants.




On
      March
      30, 2007, we entered into a securities purchase agreement which provided for
      the
      filing of a registration statement with the Securities and Exchange Commission
      registering 100% of the shares of common stock issuable upon conversion of
      the
      notes and exercise of the warrants within 30 days of receipt of written demand
      of YA Global. We are obligated to use our best efforts to cause the registration
      statement to be declared effective no later than 90 days after filing and to
      insure that the registration statement remains in effect until all of the shares
      of common stock issuable upon conversion of the notes and exercise of the
      warrants have been sold. In the event of a default of our obligations under
      the registration rights agreements, including our agreement to file the
      registration statement with the Securities and Exchange Commission no later
      than
      30 days from receipt of a written demand from YA Global, or if the registration
      statement is not declared effective within 90 days of filing we are required
      pay
      to YA Global, as liquidated damages, for each month that the registration
      statement has not been filed or declared effective, as the case may be, a cash
      amount equal to 2% of the liquidated value of the notes. Notwithstanding the
      foregoing, we shall not be liable for liquidated damages with respect to any
      warrants or warrant shares and the maximum aggregate liquidated damages payable
      to YA Global by us, if any, shall be 15% of the aggregate purchase price paid
      by
      YA Global pursuant to the purchase agreement. On December 13, 2007, we and
      YA
      Global entered into Amendment No. 1 to the Registration Rights Agreement
      pursuant to which the scheduled filing date was revised to 180 calendar days
      from December 13, 2007.





On
      September 6, 2007, we entered into a securities purchase agreement with a
      strategic investor/qualified institutional buyer pursuant to which provides
      for
      the filing of a registration statement by us with the Securities and Exchange
      Commission registering the shares and the shares of common stock issuable upon
      exercise of the warrants. We are obligated to file the registration statement
      no
      later than December 15, 2007 and to use our best efforts to cause the
      registration statement to be declared effective by the Securities and Exchange
      Commission no later than 90 days after filing. If we do not meet the
      aforementioned filing and effectiveness deadlines, we shall pay to the investor
      an amount equal to 1% of the purchase price of the shares and warrants, in
      cash
      or, at the investor's election, in shares of common stock, for each 30 days
      or
      part thereof for the first 60 days after the occurrence of a non-registration
      event and 2% for each 30 days or part thereof thereafter; provided, however,
      that the aforementioned liquidated damages shall only accrue, if at all, for
      12
      months after the closing date. We did not file the registration statement by
      December 15, 2007 and are currently in default of this obligation. As of March
      31, 2008, an aggregate of $51,333 in liquidated damages has been accrued and
      been recorded as an expense. **** As
      of May
      20, 2008, an aggregate of $84,667 in liquidated damages has been
      accrued.





We
      account for these penalties as contingent liabilities, applying the accounting
      guidance of Financial Accounting Standard No. 5, “Accounting for Contingencies”.
      This accounting is consistent with views established by the Emerging Issues
      Task
      Force in its consensus set forth in EITF 05-04 and FASB Staff Positions FSP
      EITF
      00-19-2 “Accounting for Registration Payment Arrangements”, which was issued
      December 21, 2006. Accordingly, we recognize the damages when it becomes
      probable that they will be incurred and amounts are reasonably
      estimable.






3







***Revenue
      Recognition***





Revenues
      are derived from the following sources:




·
              Prototyping
                  and assembly services;
 
 ·
              Prototyping
                  - photonics/optoelectronics
                  services;
 
 ·
              Material
                  supply chain management services;
 
 ·
              Turn-key
                  solution - consists of material supply chain management services
                  and one
                  of the other services listed above;
 
 ·
              Telecom
                  cabinet retrofit kits and design
                  solutions;
 
 ·
              Optical
                  network terminal product and accessory sales;
                  and
 
 ·
              ONT
                  design and development services.


The
      following is a description of each revenue source and our revenue recognition
      policy for each source:





Prototyping
      and assembly services typically consist of assembling and designing surface
      mount technology and other build-to-order products in accordance
      with customer provided design specifications. These services are priced
      based on the complexity, time-to turn and unit volume of the customer project.
      The majority of our prototyping and assembly services projects are completed
      in
      less than three weeks. We recognize revenue when persuasive evidence of an
      arrangement exists, delivery has occurred, services have been performed, the
      sales price is fixed or determinable and collectability is probable. These
      criteria are generally met after an internal quality control review of the
      product and at the time product is shipped.





Prototyping
      - Photonics/optoelectronics services typically consist of assembling and
      designing optical and optical related products in accordance
      with customer provided design specifications. We recognize revenue when
      persuasive evidence of an arrangement exists, delivery has occurred, services
      have been performed, the sales price is fixed or determinable and collectability
      is probable. These criteria are generally met after an internal quality control
      review of the product and at the time product is shipped.





Material
      supply chain management services consist of locating and procuring materials
      according to customer design specifications, qualifying components and auditing
      vendors, inventorying materials, and providing dual vendor sourcing if
      necessary. The pricing is solely dependent on the complexity and volume of
      the
      services performed. We recognize revenue when persuasive evidence of an
      arrangement exists, delivery has occurred, services have been performed, the
      sales price is fixed or determinable and collectability is probable. These
      criteria are generally met at the time materials have been received and
      inventoried, and the materials have shipped.





Turn-key
      solution is a combination of material supply chain management and one of the
      other service revenue sources described above. Revenue is generally recognized
      after both services have been performed and the products have
      shipped.





Telecom
      cabinet retrofit revenue and design solutions typically consist of designing
      and
      assembling retrofit kits to enable incumbent local exchange carriers to upgrade
      their local access service delivery infrastructure. We recognize revenue when
      persuasive evidence of an arrangement exists, delivery has occurred, services
      have been performed, the sales price is fixed or determinable and collectability
      is probable. These criteria are generally met after an internal quality control
      review of the product and at the time product is shipped.





Optical
      network terminal (ONT) product and accessory sales. In December of 2006, we
      created a new business unit, iPhotonics, which focuses primarily on the
      development and sale of ONT's and related accessories. ONTs are the customer
      premise located devices used by a carrier to serve residential and business
      customers over a PON-based (passive optical networking) system. PON is a
      maturing point-to-multipoint technology which is being adopted by telephone
      companies globally because of its cost effectiveness in extending fiber-based
      service delivery all the way to the customer premise (fiber-to-the-home [FTTH]
      or fiber-to-the-premise [FTTP]). Our ONTs will sit at each customer premise
      and
      will be connected over fiber to an optical line terminal (OLT) generally located
      in the carrier's central office. A single OLT can deliver services to thousands
      of ONTs. We recognize revenue when persuasive evidence of an arrangement exists,
      delivery has occurred, services have been performed, the sales price is fixed
      or
      determinable and collectability is probable. These criteria are generally met
      after an internal quality control review of the product and at the time product
      is shipped.





ONT
      design and development services. We offer contract services related to the
      design and development of ONT products and accessories. We recognize design
      and development services revenue using the percentage-of-completion method
      of
      accounting, in accordance with SOP 81-1, “Accounting for Performance of
      Construction-Type and Certain Production-Type Contracts.” Revenues are
      recognized primarily based on costs incurred to date compared with total
      estimated contract costs. Generally our design and development service costs
      consist of engineering labor costs and the costs of third party
      services.





**Allowance
      for Doubtful Accounts**





Our
      allowance for doubtful accounts relates to trade accounts receivable. The
      allowance for doubtful accounts is an estimate prepared by management based
      on
      identification of the collectability of specific accounts and the overall
      condition of the receivable portfolios. We specifically analyze individual
      customer balances in trade receivables, historical bad debts, customer credits,
      customer concentrations, customer credit-worthiness, current economic trends
      and
      changes in customer payment terms when evaluating the adequacy of the allowance
      for doubtful accounts. If the financial condition of our customers were to
      deteriorate, resulting in an impairment of their ability to make payments,
      additional allowances may be required. Likewise, should we determine that we
      would be able to realize more of its receivables in the future than previously
      estimated, an adjustment to the


allowance
      would increase income in the period such determination was made. The allowance
      for doubtful accounts is reviewed on a quarterly basis and adjustments are
      recorded as deemed necessary.






4







**Property
      and Equipment**




Property
      and equipment are stated at cost less accumulated depreciation. Major renewals
      and improvements are capitalized; minor replacements, maintenance and repairs
      are charged to current operations. Depreciation is computed by applying the
      straight-line method over estimated useful lives, which are generally three
      to
      seven years.





**Results
      of Operations**





***Three
      months ended March 31, 2008 (“2008”) as compared to the three months ended March
      31, 2007 (“2007”)***





*Revenues*




We
      currently derive the majority of our revenue from our prototyping and assembly
      and material supply chain management services. Prototyping services are priced
      based on the complexity, time-to turn and volume of the customer
      project. Our material supply chain management services are priced on a cost
      of the material plus basis. Prototyping and assembly and material supply chain
      services projects are typically purchase order driven rather than driven by
      long-term contracts and vary significantly from customer to customer. Thus,
      our
      revenues can be difficult to predict and may vary significantly from quarter
      to
      quarter.





Total
      revenues increased 14% from $2,184,000 for the three months ended March 31,
      2007
      to $2,496,000 for the three months ended March 31, 2008, or by $312,000.
      Material supply chain management services increased 70% from $565,000 in 2007
      to
      $958,000 in 2008. Prototyping and assembly services decreased 5% from $1,084,000
      for the three months ended March 31, 2007 to $1,035,000 for the three months
      ended March 31, 2008. Revenues from sales of retrofit kits increased from
      $184,000 in 2007 to $336,000 in 2008. In addition, we had revenues of $332,000
      for the three months ended March 31, 2007 related to royalties and design and
      development services performed by our iPhotonics group which was formed in
      the
      fourth quarter of 2006. The entire $332,000 of design and development services
      revenue is attributable to design and development work performed for Siemens
      related to completing certain optical network terminal (ONT) development
      hardware and software releases. The recognition of this revenue was a one-time
      occurrence in 2007. The Siemens design and development project was consideration
      given by us in a non-monetary transaction whereby we received certain ONT assets
      from Siemens (see Note 17 of the unaudited financial statements included herein
      for further discussion of the non-monetary transaction). We also had revenues
      of
      $19,000 related to gigabit passive optical network (GPON) and broadband passive
      optical network (BPON) ONT product and accessory sales for the three months
      ended March 31, 2007 compared to $167,000 for the three months ended March
      31,
      2008, as the iPhotonics group was not formed until late fourth quarter of 2006.
      The overall increase in revenues is attributed to an increasing customer base,
      continued demand from existing customers, and our new retrofit solutions and
      iPhotonics offerings including GPON and BPON development services and product
      and accessory sales. We
      expanded our customer base from 117 in 2007 to 139 in 2008. Total active
      customers for the quarters ended March 31, 2007 and 2008 were 40 and 59,
      respectively. Our top five customers accounted for 66% of revenue in 2007 and
      72% of revenue in 2008.





*Cost
      of Sales and Gross Profit*





Cost
      of
      sales consists of direct material, manufacturing overhead, labor costs,
      depreciation expense on machinery and equipment, equipment lease, and set-up
      and
      tooling charges associated with performing our services. Cost of sales increased
      from $ 1,449,000
      for the three months ended March 31, 2007
      to
      $ 1,963,000
      for the three months ended March 31, 2008,
      or
      by $ 514,000 .
      Other
      direct material costs and production supplies increased from $ 618,000 in
      2007
      to $ 1,323,000 in
      2008,
      or by $ 705,000 .
      Included in this increase was $280,000 of excess inventory sold at low margins.
      Manufacturing overhead and labor cost increased from $ 447,000
      for the three months ended March 31, 2007
      to
      $ 591,000
      for the three months ended March 31, 2008,
      or
      by $ 144,000 ,
      primarily attributable to increased headcount due to expanded operations.
      Depreciation charged to cost of sales decreased slightly from $ 52,000
      for the three months ended March 31, 2007
      to
      $ 49,000
      for the three months ended March 31, 2008 as
      certain assets acquired in 2002 and 2003 are fully depreciated. Direct labor
      and
      personnel costs attributable to design and development services performed by
      our
      iPhotonic’s business unit were $332,000 for the three months ended March 31,
      2007 and $0 for the three months ended March 31, 2008.




Gross
      profit is dependent on the scope and the nature of the customer project and
      thus
      can vary significantly. Customer projects requiring a turnkey solution which
      includes both prototyping and material supply chain management services
      typically results in a lower margin than prototyping services only. Gross profit
      decreased from $ 735,000
      for the three months ended March 31, 2007
      to
      $ 533,000
      for the three months ended March 31, 2008,
      or
      by $ 202,000.
      This decrease is driven by a
      combination of factors including the large amount of inventory sold at low
      margin as mentioned above, a higher percentage of projects requiring a turn-key
      solution and $167,000 ONT sales at virtually no margin.





5





*Selling,
      General and Administrative Expenses*





Selling,
      general and administrative expense consists of personnel costs including taxes
      and benefits, rent and utilities, contract labor, insurance, professional fees,
      marketing, telecommunication, internet costs, and other administrative expenses.
      Selling general administrative expenses increased by $ 330,000 from
      $ 1,197,000
      for the three months ended March 31, 2007
      to
      $ 1,527,000
      for the three months ended March 31, 2008.
      Personnel costs increased as costs increased from $ 846,000
      for the three months ended March 31, 2007
      to
      $ 1,082,000
      for the three months ended March 31, 2008,
      or
      by $ 236,000 .
      This
      increase in personnel costs is primarily driven by increased headcount from
      2007
      to 2008. Other drivers of the increased cost for selling, general and
      administrative expenses include increases in marketing and promotions of
      $18,000, legal fees of $37,000, personal property tax of $15,000 and of $48,000
      of non-registration liquidated damages accrued through March 31, 2008, as
      previously discussed in the “Accounting for Convertible Debentures, Warrants and
      Derivative Instruments” section of Item 2.





*Research
      and Development*





Research
      and development consists of materials, wages, contract services and other
      reasonable allocation of indirect costs that have no future alternative use
      and
      which are consumed in the research and development of our optical network
      terminals. Research and development increased from $ 746,000
      for the three months ended March 31, 2007
      to
      $ 1,346,000
      for the three months ended March 31, 2008
      as
      our iPhotonics' business unit continued in the development of our next
      generation optical network terminals. In first quarter 2007, direct labor and
      personnel costs attributable to design and development services performed by
      our
      iPhotonic’s business unit as a result of the “Non-Monetary Exchange Transaction”
(Note 17) were recorded as Cost of Sales as described above. These personnel
      costs were shifted to research and development after March 31, 2007 and account
      for approximately $332,000 of the increase.





*Depreciation
      Expense*





Depreciation
      expense, net amounts included as a component of cost of sales, increased from
      $33,000 for the three months ended March 31, 2007 to $58,000 for the three
      months ended March 31, 2008. The increase was in-line with capital expenditures
      and depreciable asset base.




*Net
      Interest Expense*





Net
      interest expense increased from $ 248,000
      for the three months ended March 31, 2007
      to
      $ 596,000
      for the three months ended March 31, 2008,
      or
      by $ 348,000 .
      Approximately $ 294,000 of
      the
      increase relates to additional amortization of note discounts and accrued
      interest on our secured convertible debentures issued to YA Global.
      Additionally, interest expense on our lines of credit increased by
      $53,000 as we increased the lines of credit by $2,750,000 from March
      31,
      2007 to March 31, 2008.





*Change
      in Fair Value of Derivative Financial Instruments*





Income
      from change in fair value of derivative financial instruments **** was
      $ 2,796,000
      for the three months ended March 31, 2008
      compared to $ 1,111,000 in
      income for
      the three months ended March 31, 2007.
      We
      account for all derivative financial instruments in accordance with SFAS No.
      133. Derivative financial instruments are initially recorded as liabilities
      in
      the consolidated balance sheet, at fair value. Derivative instrument liabilities
      are re-valued at the end of each reporting period, with changes in the fair
      value of the derivative liability recorded in our consolidated statement of
      operations as “Changes in Fair Value of Derivative Financial Instruments” in the
      period in which the changes occur. As a result, our financial statements may
      fluctuate from quarter-to-quarter based on factors, such as the price of our
      stock at the balance sheet date, the amount of shares converted by note holders
      and/or exercised by warrant holders. Consequently, our financial position and
      results of operations may vary from quarter-to-quarter based on conditions
      other
      than our operating revenues and expenses.




6




**Liquidity
      and Capital Resources**





Our
      principal potential sources of liquidity are cash on hand, cash generated from
      current revenues and cash provided from financing activities. As of March 31,
      2008, we had cash and cash equivalents of $ 294,000 .





As
      of
      March 31, 2008, we used $ 1,456,000 in
      operating activities compared to using $ 1,525,000 as
      of
      March 31, 2007. Cash used in operating activities as of March 31, 2008 reflects
      $ 198,000 in
      net
      loss, $ 144,000 in
      depreciation, $ 363,000 in
      debt
      discount amortization, $ 284,000 in
      stock
      compensation, $ 2,796,000 in
      change
      (credit) in fair value of derivative financial instruments and $ 21,000 in
      deferred revenue. Accounts receivable, other current assets, and other assets
      decreased by $ 50,000,
      $30,000 and
      $ 26,000 ,
      respectively along with an increase in accounts payable of $532,000 and accrued
      expenses of $424,000  to
      increase working capital by $ 1,062,000 .
      Working
      capital decreased by $336,000 due to an increase in inventory





Cash
      used in operating activities during 2007 reflects $378,000 in net loss, $120,000
      in depreciation, $159,000 in debt discount amortization, $285,000 in stock
      compensation, $1,111,000 in change (credit) in fair value of derivative
      financial instruments and $332,000 in deferred revenue. Inventory and other
      currents assets increased by $530,000 and $14,000, respectively, and accrued
      expenses decreased by $6,000 combining to decrease working capital by $550,000.
      We obtained cash from working capital changes of $282,000 consisting of
      increases in accounts payable of $226,000 and decreases in accounts receivable
      of $56,000.





As
      of
      March 31, 2008, we used $ 85,000 in
      investing activities reflecting capital expenditures for plant, property and
      equipment and software .





As
      of
      March 31, 2007, we used $ 35,000 in
      investing activities reflecting capital expenditures for plant, property and
      equipment and software.




As
      of
      March 31, 2008, financing activities provided net cash of $ 1,625,000 as
      the
      result of an increase in our line of credit of $1,700,000 offset by payments
      on
      loans and capital lease obligations of $75,000





7







During
      2007, financing activities provided net cash of $4,953,000 as the result of
      issuances of $4,000,000 in convertible debentures to Cornell Capital partially
      offset by fees and offering costs incurred of $385,000 to secure the
      transaction. We received proceeds from draw downs on our lines of credit of
      $1,400,000. Total repayments on loans and capital lease obligations amounted
      to
      $62,000.




Our
      consolidated financial statements as of March 31, 2008 have been prepared under
      the assumption that we will continue as a going concern for the year ending
      December 31, 2008. Our
      independent registered public accounting firm issued a report that was included
      in our annual report on Form 10KSB/A for the year ended December 31,2007 that
      was filed on April 16, 2008 which included
      an explanatory paragraph expressing substantial doubt in our ability to continue
      as a going concern without additional capital becoming available. Our
      ability to continue as a going concern ultimately is dependent on our ability
      to
      generate a profit which is likely dependant upon our ability to obtain
      additional equity or debt financing, attain further operating efficiencies
      and,
      ultimately, to achieve profitable operations. The financial statements do not
      include any adjustments that might result from the outcome of this uncertainty.





The
      Company is in urgent need to raise additional financing to fund its operations.
      The cash required to operate our iPhotonics business unit which was formed
      in
      the fourth quarter of 2006 is significant. The formation of the iPhotonics
      business unit resulted in us adding 35 full-time employees and amending our
      lease in November of 2006 to expand the operating facility by 16,000 square
      feet. In
      April of 2008 we reduced headcount and made other changes to our iPhotonics
      business unit to reduce costs. Going forward, incremental personnel cost and
      lease payments are expected to average approximately $200,000 and $8,000,
      respectively, per month. Other research and development and operational costs
      are expected to average just under $120,000 per month for the next twelve
      months. Revenues
      to date related to the iPhotonics' business unit have been insignificant
      relative to the related expenditures which, coupled with lower than expected
      revenues from our other operating units, continues to place significant strain
      on our cash and liquidity position.





To
      continue to operate under our current business model of which our iPhotonics
      business unit is integral and material, we urgently need to raise additional
      funds. To obtain funds to continue our iPhotonics activities, we may
      utilize any of several potential options, including the issuance of debt or
      equity securities, the exercise of warrants issued to investors in conjunction
      with previous private offerings, and other arrangements with strategic partners.
      Although we have commenced negotiations with a qualified institutional
      investor to obtain long-term financing, no assurance can be given that we
      will be able to obtain financing on favorable terms, if at all. If we are unable
      to obtain additional financing when needed, we could be required to modify
      our
      business plan including selling the iPhotonics business unit assets or
      shutting down its operations, or cease our operations altogether, depending
      on
      the extent of available financing. Our ability to continue as a going concern
      depends upon our ability to raise substantial funds for use in our operating
      plan and activities especially related to our iPhotonics business unit. If
      the
      company cannot secure additional funds, it will not be able to meet its
      obligations as they come due. The accompanying consolidated financial statements
      do not include any adjustments that might result from the outcome of this
      uncertainty.





**Financing
      Transactions**





*Standby
      Equity Distribution Agreement*





In
      August
      2004, we entered into a standby equity distribution agreement. Under this
      agreement, we may issue and sell common stock to YA Global for a total
      purchase price of up to $15.0 million. Subject to certain conditions, we will
      be
      entitled to commence drawing down on the Standby Equity Distribution Agreement
      when common stock issued under the standby equity distribution agreement is
      registered with the SEC and we are within the commitment period as defined
      under
      the terms of the agreement. The commitment period is the period commencing
      on
      the earlier to occur of the effective date (which is the date on which the
      SEC
      first declares effective a registration statement registering the resale of
      the
      common stock under the Standby Equity Distribution Agreement), or such earlier
      date as we and YA Global may mutually agree in writing, and expiring on the
      earliest to occur of the date on which YA Global shall have made payment of
      advances pursuant to the agreement in the aggregate amount of $15,000,000,
      or
      the date occurring 24 months after the effective date.





The
      purchase price for the shares will be equal to 100% of the market price, which
      is defined as the lowest closing bid price of the common stock during the five
      trading days following the notice date. A cash fee equal to 5% of the cash
      proceeds of the draw down is also payable at the time of funding. To date,
      we
      have not drawn down on the standby equity distribution agreement.





We
      are
      currently unable to register the shares of common stock issuable to YA Global
      under the standby equity distribution agreement because the terms of the
      agreement are not consistent with the SEC's guidance regarding the terms of
      equity line financings that may be registered. We and YA Global have not taken
      any steps to date to revise the standby equity distribution agreement, or any
      other applicable transaction documents in connection with the equity line,
      so
      that the resale of the shares issuable under the equity line may be registered
      with the SEC in accordance with such guidance.





In
      conjunction with the standby equity agreement, we issued a $400,000 compensation
      debenture to YA Global. In June of 2006, we issued 1,700,000 shares of common
      stock in the exchange for full settlement of this $400,000 compensation
      debenture and another $240,000 convertible debenture that was issued to YA
      Global by YTXP (f/k/a Stock Market Solutions Inc) for a separate standby equity
      distribution agreement that was terminated prior to the merger in April of
      2006.
      The combined carrying value of both debentures amounted to $685,000 which
      included the fair value of an embedded conversion option and accrued interest.
      The fair market value of the stock was $850,000 on the date of settlement.
      We
      realized a $165,000 loss on early extinguishment of debt as a result of the
      settlement. At the time of issuance, the $400,000 debenture was recorded as
      a
      liability and as a deferred offering cost on our balance sheet. This cost and
      other costs consisting of related legal, and accounting were charged to expense
      on April 28, 2006 upon consummation of the merger and recapitalization (See
      Note
      2) when we became subject to SAB Topic 5A. SAB TOPIC 5A considers significant
      delays in offerings to be aborted and that the offering costs should be
      expensed.




8








*August
      2004 Secured Convertible Debt*





In
      August
      of 2004, Texas Prototypes, Inc. entered into securities purchase agreements
      with
      YA Global and Mobilepro Corp. for the sale of a secured convertible debenture
      in
      the principal amount of $1,400,000 ($700,000 to each), bearing interest at
      5%.
      The terms of this debenture require us to obtain prior written consent from
      the
      holder, YA Global, so long as any of the principal or interest on this debenture
      remains unpaid and unconverted before issuing or selling any common stock or
      preferred stock without consideration or for a consideration per share less
      than
      its lowest bid price determined immediately prior to its issuance, or issuing
      or
      selling any preferred stock, warrant, option, right, contract, call, or other
      security or instrument granting the holder thereof the right to acquire common
      stock without consideration or for a consideration per share less than such
      common stock's fair market value determined immediately prior to its issuance,
      or file any registration statement on Form S-8 for more than 10,000,000 shares
      of common stock. The debentures are secured by a second priority security
      interest in all of our goods, inventory, contractual rights and general
      intangibles, receivables, documents, instruments, and chattel paper In the
      event
      of default, YA Global may cause the obligation to become immediately due and
      payable. In addition, upon the occurrence of an event of default, YA Global
      shall: (i) be entitled to receive all distributions with respect to the
      pledged property, (ii) to cause the pledged property to be transferred into
      its name or its nominee, (iii) to dispose of the pledged property, and
      (iv) to realize upon any and all rights in the pledged property then held
      by YA Global; provided however, that YA Global security interest is second
      in
      priority behind First Bank of Canyon Creek. These convertible debentures have
      a
      term of three years and are convertible at the holder's option. If the
      convertible debentures have not been converted on the third anniversary they
      will be automatically converted into common stock. Interest is due at maturity
      or conversion in cash or common stock at the holder's option. If the holder
      elects the interest to be paid in common stock it will be valued based upon
      the
      closing bid price of our stock at time paid. At any time we may elect to redeem
      all or any portion of the convertible debentures at the price of 120% of the
      amount redeemed plus accrued interest. If we use this option, we must then
      issue
      the holder of the debenture 50,000 warrants for every $100,000 redeemed. The
      warrants will have a two-year term and will be excisable at the fixed price
      of
      $.157 per share. The convertible debentures were assumed by us upon completion
      of the merger in April of 2006.





There
      are
      two ways this convertible debenture can be converted into our common
      stock.  First, the debentures are convertible at a fixed price of $0.157
      per shares as provided for under the secured debenture agreement. Specifically,
      the fixed price was calculated at 110% of a post-money market capitalization
      of
      $15 million (which shall be calculated by dividing the product of 110% times
      15,000,000 by our total outstanding capital stock on a fully-diluted basis
      as of
      the date our common stock is first quoted on the principal market). Second,
      the
      debentures are convertible at an amount equal to 80% of the volume weighted
      average price of our common stock, as quoted by Bloomberg, LP, for the five
      days
      immediately preceding the conversion date. The conversion price elected will
      be
      the lower of fixed or variable price at the date of election to convert by
      the
      holder. The conversion term expired August 25, 2007.




In
      the
      second quarter of 2006, upon completion of the merger and assumption of all
      liabilities of Texas Prototypes, Inc., including the secured debentures, the
      contingencies related to the future event of our common stock being quoted
      and
      traded on either the over-the-counter bulletin board, NASDAQ small cap market
      or
      American Stock Exchange was resolved. The conversion option, the option to
      convert at an amount equal to 80% of the volume weighted average price of our
      common stock, as quoted by Bloomberg, LP, for the five days immediately
      preceding the conversion date, was then deemed to be financial derivatives
      under
      SFAS 133 and EITF 00-19. Specifically, the variable conversion pricing aspects
      of the convertible debenture as discussed above were analyzed under paragraph
      12
      SFAS 133 and determined to be an embedded derivative that should be separated
      from the host contract since all of the following criteria were
      met:




·
              The
                  economic characteristics and risks of the embedded derivative instrument
                  are not clearly and closely related to the economic characteristics
                  and
                  risks of the host contract.
 ·
              The
                  contract that embodies both the embedded derivative instrument
                  and the
                  host contract are not re-measured at fair value under otherwise
                  applicable
                  generally accepted accounting principles with changes in fair value
                  reported in earnings as they occur.
 ·
              A
                  separate instrument with the same terms as the embedded derivative
                  instrument would, pursuant to paragraphs 6-11, be a derivative
                  instrument
                  subject to the requirements of this
                  statement.




The
      embedded derivative was then evaluated using EITF 00-19 paragraphs 12-32 to
      determine whether the embedded derivative should be classified as a liability
      or
      as equity. We concluded that the conversion option should be recorded as a
      liability at fair value since all of the criteria for recording as equity were
      not met under EITF 00-19 including the ability to have sufficient authorized
      shares to fulfill our potential obligations under the convertible debentures.
      If
      a company could be required to obtain shareholder approval to increase the
      company's authorized shares in order to net-share or physically settle a
      contract, share settlement is not controlled by the company.





At
      the
      time of the merger, the derivatives were bifurcated and recorded at fair value
      and reflected on our balance sheet. The derivatives are adjusted to fair value
      at each reporting period.




In
      June
      of 2006, we issued 923,657 shares of common stock to YA Global in conversion
      of
      $145,000 of this convertible debenture. The conversion price was equal to $0.157
      per share in accordance with the debenture agreement.








9




In
      October of 2006, we issued 2,324,841 shares of common stock to YA Global in
      conversion of $365,000 of this convertible debenture. The conversion price
      was
      equal to $0.157 per share in accordance with the debenture
      agreement.





In
      March
      of 2007, we issued 6,730,032 shares of common stock in full conversion of this
      convertible debenture and accrued interest. The conversion price was equal
      to
      $0.157 per share in accordance with debenture agreement.





*June
      5, 2006 Secured Convertible Debentures and Warrants*





On
      June
      5, 2006, we consummated a securities purchase agreement dated June 5, 2006
      with
      YA Global providing for the sale by us to YA Global of our 10% secured
      convertible debentures in the aggregate principal amount of $1,127,000 with
      principal and interest due on or before June 5, 2009. The terms of this
      debenture require us to obtain prior written consent from the holder, YA Global,
      so long as any of the principal or interest on this debenture remains unpaid
      and
      unconverted before issuing or selling any common stock or preferred stock
      without consideration or for a consideration per share less than its lowest
      bid
      price determined immediately prior to its issuance, or issuing or selling any
      preferred stock, warrant, option, right, contract, call, or other security
      or
      instrument granting the holder thereof the right to acquire common stock without
      consideration or for a consideration per share less than such common stock's
      fair market value determined immediately prior to its issuance, or file any
      registration statement on Form S-8 for more than 10,000,000 shares of common
      stock. Additionally, the terms of this debenture provide holder, YA Global,
      with
      a right of first refusal on capital raises by us. Specifically, for a period
      if
      18 months after the closing date, if we intend to raise additional capital
      by
      the issuance or sale of our capital stock, including without limitation shares
      of any class of common stock, any class of preferred stock, options, warrants
      or
      any other securities convertible or exercisable into shares of common stock
      (whether the offering is conducted by us, an underwriter, placement agent or
      any
      third party) we shall be obligated to offer to YA Global such issuance or sale
      of capital stock, by providing in writing the principal amount of capital we
      intend to raise and outline of the material terms of such capital raise, prior
      to the offering such issuance or sale of capital stock  to any third
      parties including, but not limited to, current or former officers or directors,
      current or former shareholders and/or investors of the obligor, underwriters,
      brokers, agents or other third parties.  YA Global shall have 10 business
      days from receipt of such notice of the sale or issuance of capital stock to
      accept or reject all or a portion of such capital raising offer. The debenture
      is secured by a second priority security interest in all of our goods,
      inventory, contractual rights and general intangibles, receivables, documents,
      instruments, and chattel paper. In the event of default, YA Global may cause
      the
      obligation to become immediately due and payable. In addition, upon the
      occurrence of an event of default, YA Global shall: (i) be entitled to
      receive all distributions with respect to the pledged property, (ii) to
      cause the pledged property to be transferred into its name or its nominee,
      (iii) to dispose of the pledged property, and (iv) to realize upon any
      and all rights in the pledged property then held by YA Global; provided however,
      that YA Global security interest is second in priority behind First Bank of
      Canyon Creek.





We
      also
      issued to YA Global warrants to purchase 1,850,000 and 1,850,000 shares of
      common stock at a price equal to $0.50 and $0.70 per share, respectively. The
      warrants expire five years from the date of issuance. YA Global may exercise
      the
      warrants on a cashless basis if the shares of common stock underlying the
      warrants are not then registered pursuant to an effective registration
      statement. In the event YA Global exercises the warrants on a cashless
      basis, then we will not receive any proceeds. In addition, the exercise price
      of
      the warrants will be adjusted in the event we issue common stock at a price
      below market, with the exception of any securities issued as of the date of
      the
      warrants or issued in connection with the secured convertible notes issued
      pursuant to securities purchase agreement. There can be no assurance to how
      many, if any, of these warrants will be exercised. The exercise price of the
      warrants may be adjusted in certain circumstances such as if we pay a stock
      dividend, subdivide or combine outstanding shares of common stock into a greater
      or lesser number of shares, or take such other actions as would otherwise result
      in dilution of the selling shareholders' position.





The
      first
      debenture amounting to $550,000 matures on the third anniversary of the date
      of
      issuance and we are not required to make any payments until the maturity date.
      The debentures are convertible at any time into shares of our common stock
      at a
      conversion price per share equal to the lesser of (i) $0.50, or (ii) 95% of
      the
      lowest daily volume weighted average price of the common stock, as quoted by
      Bloomberg, LP, for the 30 trading days immediately preceding the date of
      conversion. Unless waived by us, YA Global may not, together with their
      affiliates, convert more than an aggregate of $150,000 in any 30-day period
      of
      principal amount of the debentures at the variable market price. The conversion
      option to convert at an amount equal to 95% of the lowest daily volume weighted
      average price of the common stock, as quoted by Bloomberg, LP, for the 30
      trading days immediately preceding the date of conversion is deemed to be a
      financial derivative under SFAS 133 and EITF 00-19 Specifically, the conversion
      option was analyzed under paragraph 12 SFAS 133 and determined to be an embedded
      derivative that should be separated from the host contract and then further
      evaluated using EITF 00-19 paragraphs 12-32 which required the conversion option
      to be recorded as liability at fair value. Specifically, the variable conversion
      pricing aspects of the convertible debenture as discussed above were analyzed
      under paragraph 12 SFAS 133 and determined to be an embedded derivative that
      should be separated from the host contract since all of the following criteria
      were met:




·
              The
                  economic characteristics and risks of the embedded derivative instrument
                  are not clearly and closely related to the economic characteristics
                  and
                  risks of the host contract.
   10
  ·
              The
                  contract that embodies both the embedded derivative instrument
                  and the
                  host contract are not re-measured at fair value under otherwise
                  applicable
                  generally accepted accounting principles with changes in fair value
                  reported in earnings as they occur.
 ·
              A
                  separate instrument with the same terms as the embedded derivative
                  instrument would, pursuant to paragraphs 6-11, be a derivative
                  instrument
                  subject to the requirements of this
                  statement.


The
      embedded derivative was then evaluated using EITF 00-19 paragraphs 12-32 to
      determine whether the embedded derivative should be classified as a liability
      or
      as equity. We concluded that the conversion option should be recorded as a
      liability at fair value since all of the criteria for recording as equity were
      not met under EITF 00-19 including the ability to have sufficient authorized
      shares to fulfill our potential obligations under the convertible debentures.
      If
      a company could be required to obtain shareholder approval to increase the
      company's authorized shares in order to net-share or physically settle a
      contract, share settlement is not controlled by the company.





We
      have
      the right to redeem a portion or all amounts outstanding under the debentures
      prior to the maturity date at a 20% redemption premium provided that the closing
      bid price of the common stock is less than $0.50. The convertible debentures
      are
      secured by substantially all of our assets. On October 11, 2006, we exercised
      our right to redeem the June 5, 2006 convertible debenture.




In
      addition, on June 5, 2006 we issued to YA Global an amended and restated
      convertible debenture, on the same terms and conditions as set forth above
      which
      consolidates all outstanding amounts of the convertible debenture issued by
      Texas Prototypes, Inc. to YA Global on June 15, 2005 in the amount of $550,000,
      plus accrued and unpaid interest in the amount of $27,000 through June 5, 2006,
      for the principal sum of $577,000. We reviewed EITF 05-07 “Accounting for
      Modifications to Conversion Options Embedded in Debt Instruments and Related
      Issues” and EIFT 96-19 “Debtor's Accounting for a Modification or Exchange of
      Debt Instruments” and deemed that the modifications and amendments were
      substantial and determined that debt extinguishment had occurred as the cash
      flow effect (including the changes in fair value of the embedded conversion
      option) on a present value basis exceeded 10%. We recorded a gain on
      extinguishment of debt of $630,000 in the consolidated statements of operations
      as a result of the modification.





On
      October 11, 2006, we exercised our right to redeem both debentures issued on
      June 5, 2006. We paid YA Global $1,392,000 which was calculated by multiplying
      the principal balance of both debentures by 120% plus the accrued interest
      on
      the debentures. The combined carrying value of both debentures amounted to
      $1,088,000. We recorded a $304,000 loss in the consolidated statements of
      operations on extinguishment of debt related to the redemption in October of
      2006.





*YA
      Global Registration Rights Agreement*





In
      connection with all of the above secured convertible debentures and warrants
      issued to YA Global prior to the year 2007, we entered into registration rights
      agreements providing for the filing of a registration statement with the
      Securities and Exchange Commission registering the common stock issuable upon
      conversion of the debentures and exercise of the warrants. We are obligated
      to
      file the registration statement no later than 45 days from the date of closing
      and to use our best efforts to cause the registration statement to be declared
      effective no later than 120 days after filing and to insure that the
      registration statement remains in effect until all of the shares of common
      stock
      issuable upon conversion of the debentures and exercise of the warrants have
      been sold. In the event of a default of our obligations under the registration
      rights agreement, including our agreement to file the registration statement
      with the Securities and Exchange Commission no later than 45 days from the
      date
      of closing, or if the registration statement is not declared effective within
      120 days of filing, it is required that we pay to YA Global, as liquidated
      damages, for each month that the registration statement has not been filed
      or
      declared effective, as the case may be, either a cash amount or shares
      of our  common stock equal to 2% of the liquidated value of the
      debentures. We obtained a waiver from YA Global waiving any claim or
      payment of liquidated damages up through and including May 15, 2007. On May
      14,
      2007, the SEC declared our registration statement effective for the
      aforementioned shares of common stock issuable upon conversion of the debentures
      and exercise of the warrants.





*July
      2006 Warrants*





On
      July
      28, 2006, we entered into an agreement with James Von Ehr, II, an accredited
      investor, pursuant to which we issued to the investor five-year warrants to
      purchase an aggregate of 320,000 shares of common stock as consideration for
      the
      investor agreeing to pledge an aggregate of $2,000,000 in free-trading shares
      of
      common stock of Adobe Systems Incorporated (NASDAQ:ADBE), Fossil Incorporated
      (NASDAQ:FOSL) or such other shares of free-trading common stock having a value
      of $2,000,000 in the aggregate beneficially owned by the investor as may be
      agreed upon between the parties.





The
      collateral is to be pledged on our behalf in favor of First Bank of Canyon
      Creek, or such other lending or financing institution as may be agreed upon
      between the parties, as collateral for a loan to be obtained by us from a lender
      in an amount up to $2,000,000 with a term of up to 2 years, which will be
      further guaranteed personally and through the pledge of common stock
      beneficially owned by our chief executive officer.




11





The
      warrants are exercisable into shares of our common stock at a price equal to
      $0.50 per share. The investor may exercise the warrants on a cashless basis
      at
      his option. In the event the investor exercises the warrants on a cashless
      basis, then we will not receive any proceeds. The exercise price of the warrants
      may be adjusted in certain circumstances such as if we pay a stock dividend,
      subdivide or combine outstanding shares of common stock into a greater or lesser
      number of shares, or take such other actions as would otherwise result in
      dilution of the selling shareholders' position.





In
      addition, we shall prepare and file with the SEC a separate registration
      statement covering the resale of all of the warrant shares with no later than
      45
      days from closing. We shall use our best efforts to have the registration
      statement declared effective by the SEC as soon as practicable, but in no event
      later than 120 days after the initial filing. There are no liquidating damages
      clauses related to the warrant or agreement with the investor. On May 14, 2007,
      the SEC declared our registration statement effective for the aforementioned
      shares of common stock issuable upon exercise of the warrants.





As
      additional consideration of the investor's agreement to pledge the collateral
      to
      a lender, we agreed to pay to the investor a one-time commitment fee, during
      the
      term, of $40,000 no later than 90 days after the collateral is deposited into
      the account of a lender; provided, however, that we shall pay an additional
      commitment fee within 90 days after the renewal of the loan by a lender. We
      consummated the loan facility with the First Bank of Canyon Creek in early
      third
      quarter of 2006 (See Note 8 to the unaudited financial statements included
      herein).





We
      accounted for these warrants pursuant to SFAS No. 133, "Accounting for
      Derivative Instruments and Hedging Activities", and EITF 00-19, “Accounting for
      Derivative Financial Instruments Indexed to and Potentially Settled in, a
      Company's Own Stock,” which requires freestanding contracts that are settled in
      a company's own stock, including common stock warrants, to be designated as
      an
      equity instrument, asset or a liability. On the date the warrants were issued,
      we had convertible debenture instruments that did not have limits on the net
      shares that potentially would have to have been delivered in a net share
      settlement, we were precluded from concluding it had sufficient shares
      authorized and unissued to net-share settle the warrants and fair valued the
      warrants as a liability. Accordingly, under the provisions of EITF 00-19, these
      warrants were initially designated as a liability to be carried at fair value
      on
      a company's balance sheet, with any changes in fair value recorded in the
      company's results of operations.





EITF
      00-19 also requires that the classification of a contract should be reassessed
      at each balance sheet date. If the classification required under this issue
      changes as a result of events during the period, the contract should be
      reclassified as of the date of the event that caused the reclassification.
      At
      March 31, 2007, we reviewed the contracts, in its case the warrants, and
      determined because the convertible debenture that did not have limits on the
      net
      shares that would have to be delivered in net share settlement was fully
      converted during the period, that we now had sufficient authorized and unissued
      shares to net-share settle the warrants. Accordingly, these warrants and all
      other warrants were reclassified from liabilities to equity and no gains or
      losses recorded during the period that warrants were classified as liabilities
      were reversed. We reassessed the classification of all contracts at March 31,
      2008 and determined that there were no events that occurred during the period
      that required contract reclassification.





*October
      2006 Warrants*





On
      October 12, 2006, we entered into an agreement with James Von Ehr, II, an
      accredited investor pursuant to which we issued to the investor five-year
      warrants to purchase an aggregate of 640,000 shares of common stock as
      consideration for the investor agreeing to pledge an aggregate of $2,000,000
      in
      free-trading shares of common stock of Adobe Systems Incorporated (NASDAQ:ADBE),
      Fossil Incorporated (NASDAQ:FOSL) or such other shares of free-trading common
      stock having a value of $2,000,000 in the aggregate beneficially owned by the
      investor as may be agreed upon between the parties.





The
      collateral is to be pledged on our behalf in favor of First Bank of Canyon
      Creek, or such other lending or financing institution as may be agreed upon
      between the parties, as collateral for a loan to be obtained by us from a lender
      in an amount up to $2,000,000 with a term of up to 1 year, which will be further
      guaranteed personally and through the pledge of common stock beneficially owned
      by Michael C. Shores, our chief executive officer.





The
      warrants are exercisable into shares of our common stock at a price equal to
      $0.50 per share. The investor may exercise the warrants on a cashless basis
      at
      his option. In the event the investor exercises the warrants on a cashless
      basis, then we will not receive any proceeds. The exercise price of the warrants
      may be adjusted in certain circumstances such as if we pay a stock dividend,
      subdivide or combine outstanding shares of common stock into a greater or lesser
      number of shares, or take such other actions as would otherwise result in
      dilution of the selling shareholders' position.





In
      addition, the agreement provides for the filing of a registration statement
      by
      us with the Securities and Exchange Commission registering the common stock
      issuable upon exercise of the warrants and the common stock issued for the
      commitment fee. We are obligated to file the registration statement no later
      than 65 days from the date of closing and to use our best efforts to cause
      the
      registration statement to be declared effective no later than 120 days after
      filing and to insure that the registration statement remains in effect until
      all
      of the shares of common stock issuable upon exercise of the warrants have been
      sold. There are no liquidating damages clauses related to the warrant or
      agreement with the investor. On May 14, 2007, the SEC declared our registration
      statement effective for the aforementioned shares of common stock issuable
      upon
      exercise of the warrants. ****




12




As
      additional consideration of the investor's agreement to pledge the collateral
      to
      a lender, we agreed to pay to the investor a one-time commitment fee during
      the
      term of 125,000 shares of our common stock no later than 90 days after the
      collateral is deposited into the account of a lender; provided, however, that
      we
      shall pay an additional commitment fee within 90 days after the renewal of
      the
      loan by a lender. We increased our line of credit from $1 million to $3.0
      million with the First Bank of Canyon Creek in the fourth quarter of 2006 (See
      Note 8 to the unaudited financial statements included herein).




We
      accounted for these warrants pursuant to SFAS No. 133, "Accounting for
      Derivative Instruments and Hedging Activities", and EITF 00-19, “Accounting for
      Derivative Financial Instruments Indexed to and Potentially Settled in, a
      Company's Own Stock,” which requires freestanding contracts that are settled in
      a company's own stock, including common stock warrants, to be designated as
      an
      equity instrument, asset or a liability. On the date the warrants were issued
      we
      had convertible debenture instruments that did not have limits on the net shares
      that potentially would have to have been delivered in a net share settlement,
      we
      were precluded from concluding we had sufficient shares authorized and unissued
      to net-share settle the warrants and fair valued the warrants as a liability.
      Accordingly, under the provisions of EITF 00-19, these warrants were initially
      designated as a liability to be carried at fair value on a company's balance
      sheet, with any changes in fair value recorded in our results of
      operations.





EITF
      00-19 also requires that the classification of a contract should be reassessed
      at each balance sheet date. If the classification required under this issue
      changes as a result of events during the period, the contract should be
      reclassified as of the date of the event that caused the reclassification.
      At
      March 31, 2007, we reviewed the contracts, in its case the warrants, and
      determined because the convertible debenture that did not have limits on the
      net
      shares that would have to be delivered in net share settlement was fully
      converted during the period, that we now had sufficient authorized and unissued
      shares to net-share settle the warrants. Accordingly, these warrants and all
      other warrants were reclassified from liabilities to equity and no gains or
      losses recorded during the period that warrants were classified as liabilities
      were reversed. We reassessed the classification of all contracts at March 31,
      2008 and determined that there were no events that occurred during the period
      that required contract reclassification.





*October
      2006 Securities Purchase Agreement*





On
      October 11, 2006, we entered into a securities purchase agreement with a
      qualified institutional buyer pursuant to which we sold an aggregate of
      $1,500,000 in shares of our common stock, par value $.001 per share, at a per
      share purchase price of $.32, together with five year warrants to purchase
      2,343,750 shares of common stock at an exercise price equal to $0.50 per share
      and five year warrants to purchase 2,343,750 shares of common stock at an
      exercise price equal to $1.00 per share. The entire purchase price of the shares
      and the warrants was used by us to redeem our principal amount $550,000 and
      $577,000 10% secured convertible debentures issued to YA Global Investments,
      L.P. in June 2005 and June 2006, respectively, each at a 20% premium, for a
      total redemption price of approximately $1,392,000.





The
      exercise prices of the warrants are subject to adjustment in certain events,
      including, without limitation, our consolidation, merger or sale of all or
      substantially all of our assets, a reclassification of our common stock, or
      any
      stock splits, combinations or dividends with respect to our common stock. In
      addition, we have the option to call all or a portion of the warrants so long
      as
      (i) the closing bid price of our common stock is trading at or above $1.50
      for
      20 consecutive trading days immediately preceding the call date, and (ii) the
      shares of common stock underlying the warrants are registered under an effective
      registration statement on the call date.





Further,
      the purchase agreement provides for the filing of a registration statement
      by us
      with the Securities and Exchange Commission registering the shares and the
      shares common stock issuable upon exercise of the warrants. We are obligated
      to
      file the registration statement no later than December 15, 2006 and to use
      our
      best efforts to cause the registration statement to be declared effective no
      later than 90 days after filing. If we do not meet the aforementioned filing
      and
      effectiveness deadlines, we shall pay to the investor an amount equal to 1%
      of
      the purchase price for the first 60 days or part thereof of the pendency of
      such
      non-registration event and 2% for each 30 days or part thereof thereafter,
      of
      the purchase price of the shares and the warrants; provided, however, that
      the
      aforementioned liquidated damages shall only accrue, if at all, for 12 months
      after the closing date.  We obtained a waiver from the investor waiving any
      claim or payment of liquidated damages up through and including May 15, 2007.
      On
      May 14, 2007, the SEC declared our registration statement effective for the
      aforementioned shares and the shares common stock issuable upon exercise of
      the
      warrants.





We
      accounted for these warrants pursuant to SFAS No. 133, "Accounting for
      Derivative Instruments and Hedging Activities", and EITF 00-19, “Accounting for
      Derivative Financial Instruments Indexed to and Potentially Settled in, a
      Company's Own Stock,” which requires freestanding contracts that are settled in
      a company's own stock, including common stock warrants, to be designated as
      an
      equity instrument, asset or a liability. On the date the warrants were issued
      we
      had convertible debenture instruments that did not have limits on the net shares
      that potentially would have to have been delivered in a net share settlement,
      we
      were precluded from concluding we had sufficient shares authorized and unissued
      to net-share settle the warrants and fair valued the warrants as a liability.
      Accordingly, under the provisions of EITF 00-19, these warrants were initially
      designated as a liability to be carried at fair value on a company's balance
      sheet, with any changes in fair value recorded in our results of
      operations.







13







EITF
      00-19 also requires that the classification of a contract should be reassessed
      at each balance sheet date. If the classification required under this issue
      changes as a result of events during the period, the contract should be
      reclassified as of the date of the event that caused the reclassification.
      At
      March 31, 2007, we reviewed the contracts, in our case the warrants, and
      determined because the convertible debenture that did not have limits on the
      net
      shares that would have to be delivered in net share settlement was fully
      converted during the period, that we now had sufficient authorized and unissued
      shares to net-share settle the warrants. Accordingly, these warrants and all
      other warrants were reclassified from liabilities to equity and no gains or
      losses recorded during the period that warrants were classified as liabilities
      were reversed. We reassessed the classification of all contracts at March 31,
      2008 and determined that there were no events that occurred during the period
      that required contract reclassification.





*March
      2007 Securities Purchase Agreement*





On
      March
      30, 2007, we consummated a securities purchase agreement with YA Global
      providing for the sale by us to YA Global of our 6% secured convertible notes
      in
      the aggregate principal amount of $5,000,000. Under the purchase agreement,
      we
      also issued to YA Global five-year warrants to purchase (i) 1,500,000 shares
      of
      common stock at a price equal to $0.60 per share; (ii) 1,000,000 shares of
      common stock at a price equal to $0.75 per share; (iii) 750,000 shares of common
      stock at a price equal to $0.85 per share; and 600,000 shares of common stock
      at
      a price equal to $1.00 per share.




The
      notes
      mature on the third anniversary of the date of issuance and bear interest at
      a
      rate equal to 6% per annum. Beginning 12 months after the date of issuance,
      we
      shall make monthly payments of interest, and beginning 18 months after the
      date
      of issuance, we shall make monthly payments of interest plus principal payments
      in the amount of $100,000; provided however, that YA Global has the option
      to
      deliver a written notice to us within 2 days prior to the scheduled payment
      date
      electing to have all or any portion of scheduled payment deferred to the
      maturity date. Any amount deferred to the maturity date shall continue to accrue
      interest through the maturity date.





In
      addition, the notes are convertible at any time into shares of our common stock
      at a conversion price per share equal to $0.41; provided however, that in the
      event that we have not raised at least $1,000,000 in additional equity capital
      between the closing date and the date that is 120 days after the closing date,
      the conversion price shall automatically become $0.25 per share. We have the
      right to redeem a portion or all amounts outstanding under the notes prior
      to
      the maturity date at a 20% redemption premium provided that the closing bid
      price of the common stock is less than the conversion price, the registration
      statement is effective, and no event of default has occurred or is continuing.
      Our obligations under the purchase agreement and the notes are secured by
      substantially all of our assets; provided however, such security interest is
      second in priority to certain liens granted by us in favor of First Bank of
      Canyon Creek.





During
      the time that any portion of the note is outstanding, if any event of default
      has occurred and shall continue for a period of 10 days after a notice of such
      default has been delivered by YA Global to us the full principal amount of
      the note, together with interest and other amounts owing in respect thereof,
      to
      the date of acceleration shall become at the holder's election, immediately
      due
      and payable in cash, ** provided
      however, YA Global may request (but shall have no obligation to request)
      payment of such amounts in our common stock. If an event of default shall occur
      the conversion price shall be reduced to 20% of the lowest volume weighted
      average price, as quoted by Bloomberg, LP, of the common stock during the 30
      trading days immediately preceding the date upon which the event of default
      occurred, provided however, that the default conversion price may not be lower
      than $0.10, as adjusted pursuant to the note.





The
      securities purchase agreement places certain restrictions on the issuance of
      our
      capital stock. Specifically, so long as any convertible notes are
      outstanding, we shall not, without the prior written consent of YA Global,
      (i)
      issue or sell shares of common stock or preferred stock without consideration
      or
      for a consideration per share less than the bid price of the common stock
      determined immediately prior to its issuance, (ii) issue any preferred stock,
      warrant, option, right, contract, call, or other security or instrument granting
      the holder thereof the right to acquire common stock without consideration
      or
      for a consideration less than such common stock's bid price determined
      immediately prior to it's issuance, (iii) enter into any security instrument
      granting the holder a security interest in any and all of our assets, or (iv)
      file any registration statement on Form S-8, except in connection with the
      registration of common stock issued pursuant to a bona fide approved stock
      plan
      up to a maximum of 10,000,000 shares of common stock.





The
      securities purchase agreement provides YA Global with rights of first refusal.
      From the date of the first closing until 24 months thereafter, if we intend
      to
      raise additional capital by the issuance or sale of our capital stock, including
      without limitation shares of any class of common stock, any class of preferred
      stock, options, warrants or any other securities convertible or exercisable
      into
      shares of common stock (whether the offering is conducted by the us, any
      underwriter, placement agent or any third party) we shall be obligated to offer
      to the buyers such issuance or sale of capital stock, by providing in writing
      the principal amount of capital we intend to raise and outline of the
      material terms of such capital raise, prior to the offering such issuance or
      sale of capital stock  to any third parties including, but not limited to,
      current or former officers or directors, current or former shareholders and/or
      investors of the obligor, underwriters, brokers, agents or other third
      parties.  YA Global shall have 10 business days from receipt of such notice
      of the sale or issuance of capital stock to accept or reject all or a portion
      of
      such capital raising offer.




14







In
      connection with the purchase agreement, we also entered into a registration
      rights agreement providing for the filing of a registration statement with
      the
      Securities and Exchange Commission registering 100% of the shares of common
      stock issuable upon conversion of the notes and exercise of the warrants within
      30 days of receipt of written demand of YA Global. We are obligated to use
      our
      best efforts to cause the registration statement to be declared effective no
      later than 90 days after filing and to insure that the registration statement
      remains in effect until all of the shares of common stock issuable upon
      conversion of the notes and exercise of the warrants have been sold. In the
      event of a default of its obligations under the registration rights agreement,
      including its agreement to file the registration statement with the Securities
      and Exchange Commission no later than 30 days from receipt of a written demand
      from YA Global, or if the registration statement is not declared effective
      within 90 days of filing, it is required pay to YA Global, as liquidated damages
      for each month that the registration statement has not been filed or declared
      effective, as the case may be, a cash amount equal to 2% of the liquidated
      value
      of the notes. Notwithstanding the foregoing, we shall not be liable for
      liquidated damages with respect to any warrants or warrant shares and the
      maximum aggregate liquidated damages payable to YA Global by us, if any, shall
      be 15% of the aggregate purchase price paid by YA Global pursuant to the
      purchase agreement.





The
      conversion option to convert the convertible note into equity is deemed to
      be a
      financial derivative under SFAS 133 and EITF 00-19. Specifically, the conversion
      option was analyzed under paragraph 12 SFAS 133 and determined to be an embedded
      derivative that should be separated from the host contract and then further
      evaluated using EITF 00-19 paragraphs 12-32 which required the conversion option
      to be recorded as liability at fair value. Specifically, the variable conversion
      option pricing aspects of the convertible debenture as discussed above were
      analyzed under paragraph 12 SFAS 133 and determined to be an embedded derivative
      that should be separated from the host contract since all of the following
      criteria were met:




·
              The
                  economic characteristics and risks of the embedded derivative instrument
                  are not clearly and closely related to the economic characteristics
                  and
                  risks of the host contract.
 ·
              The
                  contract that embodies both the embedded derivative instrument
                  and the
                  host contract are not re-measured at fair value under otherwise
                  applicable
                  generally accepted accounting principles with changes in fair value
                  reported in earnings as they occur.
 ·
              A
                  separate instrument with the same terms as the embedded derivative
                  instrument would, pursuant to paragraphs 6-11, be a derivative
                  instrument
                  subject to the requirements of this
                  statement.




Under
      EITF 00-19, paragraph four provides that if an embedded derivative is indexed
      to
      the reporting entity's own stock and would be classified in shareholders' equity
      if it was a freestanding derivative, that embedded derivative is not considered
      a derivative for purposes of Statement 133. The Task Force reached a consensus
      that for purposes of evaluating under Statement 133 whether an embedded
      derivative indexed to a company's own stock would be classified in shareholders'
      equity if freestanding, the requirements of paragraphs 12-32 of this issue
      do
      not apply if the hybrid contract is a conventional convertible debt instrument
      in which the holder may only realize the value of the conversion option by
      exercising the option and receiving the entire proceeds in a fixed number of
      shares or the equivalent amount of cash (at the discretion of the issuer).
      Since
      the conversion ratio may be modified under certain events, including that we
      have not raised at least $1,000,000 in additional equity capital between the
      closing date and the date that is 120 days after the closing date, the
      conversion price shall automatically become $0.25 per share; and that in the
      event of default, the conversion price may be adjusted down, but not below
      $0.10, based on the market price of the stock as discussed above. Accordingly,
      we believe this note is not considered “conventional convertible debt” as
      defined by EITF 00-19. The embedded conversion option was then evaluated using
      EITF 00-19 paragraphs 12-32 to determine whether the embedded derivative should
      be classified as a liability or as equity. We concluded that the conversion
      option should be recorded as a liability at fair value since all of the criteria
      for recording as equity were not met under EITF 00-19 including that there
      was
      no requirement in the contract to post collateral at any point or for any
      reason.




On
      July
      13, 2007, we and YA Global entered into an amendment to the notes pursuant
      to
      which we were granted 210 days after the closing date to raise at least
      $1,000,000 in additional equity capital. In exchange, we agreed that the notes
      will bear interest at a rate equal to 10% per annum beginning on July 29, 2007,
      which represents the 121 st day from
      March 30, 2007, until such date as the additional equity capital is raised
      in
      full, at which such time the interest rate shall revert back to 6% per
      annum.





Due
      to
      the entry into the purchase agreement on September 6, 2007, as discussed below,
      we have satisfied the requirement set forth in the notes to raise at least
      $1,000,000 in additional equity capital between the closing date and the date
      that is 210 days after the closing date and accordingly, the conversion price
      will not be adjusted to $0.25 *;
      provided however* ,
      that we
      and YA Global mutually agreed that the interest rate of the notes will not
      revert back to 6%, but will be 8% per annum.





This
      convertible note was originally discounted by $3,826,000. The discount included
      $350,000 in fees paid to the lender and 195,122 shares of common stock issued
      valued at $76,000 based on the closing price of common stock on the date of
      issuance. Additionally, the note was further discounted by $2,603,000 upon
      bifurcation and recording at fair value the embedded conversion option, and
      by
      $797,000 representing the fair value of the warrants issued in conjunction
      the
      note. The discount is being amortized over the life of the notes for three
      years. At March 31, 2008, the convertible debenture had balance of $1,450,000
      net of $$2,550,000 of unamortized discount. The effective interest rate on
      the
      debenture is 11.8% compared to the stated interest of 8% which takes
      into account the debt discount and issue costs related to the
      debenture.





On
      December 13, 2007, we and YA Global entered into amendment number 1 to the
      securities purchase agreement pursuant to which the second closing of $1,000,000
      was revised from the date on which we file the registration statement to
      December 13, 2007. Accordingly, on December 13, 2007 we and YA Global completed
      the second closing in which we received gross proceeds in the amount of
      $1,000,000 and we issued to YA Global a note in the principal amount of
      $1,000,000. In addition, we issued 48,781 shares of common stock to YA Global
      as
      an original issue discount which represents a number of shares equal to 2%
      of
      the second closing proceeds of $1,000,000 at a per share price equal to $0.41,
      which represents the fixed conversion price of the notes. At
      March 31, 2008, the note had balance of $543,000 net of $457,000 of unamortized
      discount. The effective interest rate on the debenture is 11.2%
      compared to the stated interest of 8% which takes into account the debt discount
      and issue costs related to the debenture.




15







Moreover,
      on December 13, 2007 we and YA Global entered into amendment number 1 to the
      registration rights agreement pursuant to which the scheduled filing date was
      revised to 180 calendar days from the second closing date of December 13,
      2007.





*September
      2007 Securities Purchase Agreement*





On
      September 6, 2007, we entered into a securities purchase agreement with a
      strategic investor/qualified institutional buyer pursuant to which we sold
      an
      aggregate of $1,000,000 in shares of our common stock, par value $.001 per
      share, at a per share purchase price of $0.25, together with (i) five year
      warrants to purchase 1,000,000 shares of common stock at an exercise price
      equal
      to $0.65 per share; (ii) five year warrants to purchase 1,000,000 shares of
      common stock at an exercise price equal to $0.75 per share; (iii) five year
      warrants to purchase 1,000,000 shares of common stock at an exercise price
      equal
      to $0.85 per share; and (iv) five year warrants to purchase 1,000,000 shares
      of
      common stock at an exercise price equal to $1.00 per share.





The
      exercise prices of the warrants are subject to adjustment in certain events,
      including, without limitation, upon the our consolidation, merger or sale of
      all
      of substantially all of our assets, a reclassification of our common stock,
      or
      any stock splits, combinations or dividends with respect to our common
      stock.





In
      addition, the purchase agreement provides for the filing of a registration
      statement by us with the Securities and Exchange Commission registering the
      shares and the shares of common stock issuable upon exercise of the warrants.
      We
      are obligated to file the registration statement no later than December 15,
      2007
      and to use our best efforts to cause the registration statement to be declared
      effective by the Securities and Exchange Commission no later than 90 days after
      filing. If we do not meet the aforementioned filing and effectiveness deadlines,
      we shall pay to the investor an amount equal to 1% of the purchase price of
      the
      shares and the warrants, in cash or at the investor's election in shares of
      common stock, for each 30 days or part thereof for the first 60 days after
      the
      occurrence of a non-registration event and 2% for each 30 days or part thereof
      thereafter; provided, however, that the aforementioned liquidated damages shall
      only accrue, if at all, for 12 months after the closing date.





We
      did
      not file the registration statement by December 15, 2007 and are currently
      in
      default of this obligation. As of March 31, 2008, an aggregate of $51,333 in
      liquidated damages has been accrued and been recorded as an expense. As of
      May
      20, 2007, an aggregate of $84,667 in liquidated damages has accrued. ****





*December
      2007 Warrants*





On
      December 28, 2007, we entered into an agreement with James Von Ehr, II, an
      accredited investor, pursuant to which we will, within 90 days from the date
      the
      Collateral (as defined below) is deposited into the account of a Lender (the
      “Closing Date”), issue to the investor seven-year warrants to purchase an
      aggregate of 1,280,000 shares of common stock as consideration for the investor
      agreeing to pledge an aggregate of $2,000,000 in free-trading shares of common
      stock of Fossil Incorporated (NASDAQ:FOSL) or such other shares of free-trading
      common stock having a value of $2,000,000 in the aggregate beneficially owned
      by
      the investor as may be agreed upon between the parties (the “Collateral”). The
      Collateral is to be pledged on our behalf in favor of First Bank of Canyon
      Creek, or such other lending or financing institution as may be agreed upon
      between the parties, as Collateral for a loan to be obtained by us from a lender
      in an amount up to $2,000,000 with a maturity date of January 16, 2009, which
      will be further guaranteed personally and through the pledge of common stock
      beneficially owned by Michael Shores, our Chief Executive Officer, in an amount
      equal to the initial amount pledged by the investor at a per share price equal
      to $0.50. The warrants are exercisable into shares of the our common stock
      at a
      price equal to $0.40 per share.





As
      additional consideration of the investor’s agreement to pledge the Collateral to
      a lender, on or prior to the Closing Date we will pay to the investor a one-time
      commitment fee through the issuance of 100,000 restricted shares of our common
      stock. In addition, we and the investor agreed to extend the permitted maturity
      dates of the loans previously received by us from the lender as set forth in
      the
      agreements entered into between us and the Investor on July 28, 2006 and October
      12, 2006, from July 28, 2008 and October 12, 2007, respectively, to January
      16,
      2009.




Moreover,
      the agreement provides for piggy-back registration rights in which we are
      required to file a registration statement with the Securities and Exchange
      Commission registering the common stock issuable upon exercise of the warrants
      on the next registration statement filed by us after the filing of the
      registration statement pursuant to the March 2007 registration rights agreement
      between us and YA Global Investments, L. P. We are obligated to insure that
      the registration statement remains in effect until all of the shares of common
      stock issuable upon exercise of the warrants have been sold.




16







On
      February 25, 2008, we consummated a fourth Loan Agreement dated as of February
      14, 2008 with First Bank of Canyon Creek which renews and supersedes the prior
      Loan Agreement dated as of August 14, 2007 and increased our line of credit
      from
      $3,500,000 to $5,100,000 (the “Loan”) to be used by us for working capital and
      general corporate purposes. The entire Loan bears interest at a rate of 8.00%
      per annum and all principal, and accrued and unpaid interest, is due on January
      16, 2009. Our obligations under the Loan Agreement are secured by a pledge
      of an
      aggregate of $6,375,000 in Collateral by the investor, James Von Ehr, II. In
      addition, our obligations under the Loan Agreement are further guaranteed
      personally and through the pledge of an aggregate of 4,000,000 shares of common
      stock beneficially owned by Michael Shores, our Chief Executive
      Officer.





**Formation
      of iPhotonics business unit in fourth quarter of 2006**





We
      hired
      Siemens' former ONT development team effective at the beginning of the fourth
      quarter of 2006. As a result, we added 35 full-time employees and amended our
      lease in November of 2006 and expanded the operating facility by 16,000 square
      feet. Incremental personnel cost and lease payments are expected to average
      approximately $340,000 and $8,000, respectively, per month.





In
      the
      fourth quarter of 2006, we executed a transfer and license agreement with
      Siemens AG in which we acquired certain assets including fixed assets and
      component inventory and were granted non-exclusive, non-transferable, and
      non-sub licensable rights and license to use, copy and otherwise deploy software
      and code and know-how related to its optical network terminal (ONT) technology,
      supporting both broadband passive optical network (BPON) and gigabit passive
      optical network (GPON) standards. We were also granted non-exclusive,
      non-transferable, and non-sub licensable rights and license to use under the
      pertinent patents related to BPON and GPON ONT to manufacture, market and
      further develop the BPON and GPON ONT products. Further, any intellectual
      property created or made on our behalf related to BPON or GPON ONTs would become
      vested to us.





We
      did
      not pay cash, issue stock or incur financial obligations to acquire the ONT
      assets or use of intellectual property. However, the transfer and license
      agreement did provide that we complete development of a release of certain
      GPON
      ONT products by January 31, 2007 and provide Siemens with all pertinent
      documentation, data, software code and files which will enable Siemens to
      manufacture, distribute and further develop or have manufactured, developed
      and
      distributed these releases (See **** Note
      17
      to the unaudited financial statements included herein for full details of
      accounting for this transaction). Further that we grant Siemens a non-exclusive,
      non-transferable, non-sub licensable right and license under any copyrights
      and
      intellectual property to manufacture, distribute and further develop or have
      manufactured, developed and distributed these particular releases.





The
      transfer and license agreement also provided that the we pay to Siemens a
      license fee for three years equal to 5% of revenue generated for any of
      our BPON products sales in accordance with current BPON design or 2.5% of
      revenues should we create a variant of the current BPON design. Additionally,
      we
      will pay Siemens a license fee for three years or $20,000,000, whichever comes
      first, equal to 5% of revenue generated for any of our GPON products sales
      in accordance with current GPON design or 2.5% of revenues should we create
      a
      variant of the current GPON design. The license fees will be payable within
      20
      days of the end of each calendar quarter and receipt of Siemens
      invoice.





The
      BPON
      technology acquired is immediately available for sale to telecommunication
      service providers and original equipment manufacturers (OEM). The GPON
      technology acquired is now ready for sale to telecommunication service providers
      and OEMs We expect to have ongoing development related to cost reductions and
      feature enhancements to address customer specific requirements. We completed
      an
      ONT supply agreement with Siemens and are aggressively marketing our services
      to
      other service providers, OEM's and distributors. To date BPON and GPON sales
      have been immaterial.





**Cash
      Requirements and Liquidity**





Except
      for the financing agreements with YA Global and other investors discussed above,
      existing financing arrangements, borrowing capacity created by one of our
      investors agreeing to pledge collateral on our behalf, and revenue generated
      through our operations, we have no other significant sources of working capital
      or cash commitments.





We
      are
      currently unable to register the shares of common stock issuable to YA Global
      under the standby equity distribution agreement because the terms of the
      agreement are not consistent with the SEC's guidance regarding the terms of
      equity line financings that may be registered. We and YA Global have not taken
      any steps to date to revise the standby equity distribution agreement, or any
      other applicable transaction documents in connection with the equity line,
      so
      that the resale of the shares issuable under the equity line may be registered
      with the SEC in accordance with such guidance. Accordingly, we cannot currently
      rely upon access to the $15,000,000 standby equity distribution agreement.





Additionally,
      until the March 2007 YA Global secured convertible note is fully repaid or
      fully
      converted, we are required to obtain YA Global's consent prior to selling or
      issuing (i) any common stock or preferred stock without consideration or
      for a consideration per share less than its lowest bid price determined
      immediately prior to its issuance, (ii) issue or sell any preferred stock,
      warrant, option, right, contract, call, or other security or instrument granting
      the holder thereof the right to acquire common stock without consideration
      or
      for a consideration per share less than such common stock's fair market value
      determined immediately prior to its issuance, each of which will
      restrict our ability to obtain future financing.





Our
      consolidated financial statements as of March 31, 2008 have been prepared under
      the assumption that we will continue as a going concern for the year ending
      December 31, 2008. Our independent registered public accounting firm issued
      a
      report that was included in Form 10KSB/A filed on April 16, 2008 (period:
      December 31,2007) which included an explanatory paragraph expressing substantial
      doubt in our ability to continue as a going concern without additional capital
      becoming available. Our ability to continue as a going concern ultimately is
      dependent on our ability to generate a profit which is likely dependant
      upon our ability to obtain additional equity or debt financing, attain
      further operating efficiencies and, ultimately, to achieve profitable
      operations. The financial statements do not include any adjustments that might
      result from the outcome of this uncertainty.





17






The
      Company is in urgent need to raise additional financing to fund its operations.
      The cash required to operate the iPhotonics business unit, which was formed
      in
      the fourth quarter of 2006, is significant. The formation of the iPhotonics
      business unit resulted in TXP adding 35 full-time employees and amending its
      lease in November of 2006 to expand the operating facility by 16,000 square
      feet. In April of 2008 we reduced headcount and made other changes to our
      iPhotonics business unit to reduce costs. Going forward, incremental personnel
      cost and lease payments are expected to average approximately $200,000 and
      $8,000, respectively, per month. Other research and development and operational
      costs are expected to average just under $120,000 per month for the next twelve
      months. Revenues to date related to the iPhotonics' business unit have been
      insignificant relative to the related expenditures which, coupled with lower
      than expected revenues from our other operating units, continues to place
      significant strain on our cash and liquidity position.





To
      continue to operate under our current business model of which our iPhotonics
      business unit is integral and material, we have an urgent requirement to raise
      additional funds. To obtain funds to continue our iPhotonics activities, we
      may
      utilize any of several potential options, including the issuance of debt
      or equity securities, the exercise of warrants issued to investors in
      conjunction with previous private offerings, and other arrangements with
      strategic partners. Although we have commenced negotiations with a qualified
      institutional investor to obtain long-term financing, no assurance can be
      given that we will be able to obtain financing on favorable terms, if at all.
      If
      we are unable to obtain additional financing when needed, we could be required
      to modify our business plan including selling the iPhotonics business unit
      assets or shutting down our operations depending on the extent of available
      financing. Our ability to continue as a going concern depends upon our
      ability to raise substantial funds for use in our operating plan and activities
      especially related to our iPhotonics business unit. If the company cannot secure
      additional funds, it will not be able to meet its obligations as they come
      due.
      The accompanying consolidated financial statements do not include any
      adjustments that might result from the outcome of this uncertainty.




**Off-Balance
      Sheet Arrangements**





We
      do not
      have any off balance sheet arrangements that are reasonably likely to have
      a
      current or future effect on our financial condition, revenues, results of
      operations, liquidity or capital expenditures.





**Item
      3. Quantitative and Qualitative Disclosures About Market
      Risk.**





Not
      applicable.





**Item
      4. Controls and Procedures.**





(a) ***Evaluation of Disclosure Controls and Procedures*** .
      Based
      on an evaluation of our disclosure controls and procedures (as defined in
      Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of
      1934, as amended) required by paragraph (b) of Rule 13a-15 or
      Rule 15d-15, as of March 31, 2008, our Chief Executive Officer and Chief
      Financial Officer have concluded that our disclosure controls and procedures
      were effective in ensuring that information required to be disclosed by us
      in
      the reports that we file or submit under the Exchange Act is recorded,
      processed, summarized and reported within the time periods specified in the
      Commission's rules and forms. Our Chief Executive Officer and Chief
      Financial Officer also concluded that, as of March 31, 2008, our disclosure
      controls and procedures were effective in ensuring that information required
      to
      be disclosed by us in the reports that we file or submit under the Exchange
      Act
      is accumulated and communicated to our management, including our Chief Executive
      Officer and Chief Financial Officer, to allow timely decisions regarding
      required disclosure.





(b) ***Changes in internal controls*** .
      During
      the three months ended March 31, 2008, there were no changes in our internal
      control over financial reporting identified in connection with the evaluation
      required by paragraph (d) of Rule 13a-15 or Rule 15d-15 that has materially
      affected, or is reasonably likely to materially affect, our internal control
      over financial reporting.






18








**PART
      II - OTHER INFORMATION**





**Item
      1. Legal Proceedings.**





There
      are
      no pending legal proceedings in which we are a party.





**Item
      1A. Risk Factors.**





**RISK
      FACTORS**





*You
      should carefully consider the risks described below in conjunction with
      our*  *forward
      looking statement related risks as set forth in the beginning of this
      report,*  *as
      well as the other information in this report, when evaluating our business
      and*  *future
      prospects. Should any of the following risks actually occur, our
      business,*  *financial
      condition and results of operations could be seriously harmed. In
      that*  *event,
      the market price of our common stock could decline and investors could
      lose*  *all
      or a portion of the value of their investment in our common
      stock.*





**Risks
      Related to Our Business and Financial Condition**




***We
      have a history of losses, which may continue in the future and which may cause
      us to curtail operations.***




For
      the
      three months ended March 31, 2008 and 2007, we generated revenues of $2,496,000
      and $2,184,000 respectively. Our accumulated deficit was $14,315,000 at March
      31, 2008 and $5,568,000 at March 31, 2007. For the year ended December 31,
      2007
      and 2006, we generated revenues of $10,986,000 and $8,228,000, respectively.
      Our
      accumulated deficit was $14,117,000 at December 31, 2007 and $5,190,000 at
      December 31, 2006. While we are building our sales and operating infrastructure,
      future losses are likely to occur, as we are dependent on spending money in
      excess of funds received from sales to pay for our operations. No assurances
      can
      be given that we will be successful in reaching or maintaining profitable
      operations. Accordingly, we may experience liquidity and cash flow problems.
      If
      our losses continue, our ability to operate may be severely impacted which
      may
      cause us to cease operations altogether.





The
      Company is in urgent need to raise additional financing to fund its operations.
      The cash required to operate the iPhotonics business unit, which was formed
      in
      the fourth quarter of 2006, is significant. The formation of the iPhotonics
      business unit resulted in TXP adding 35 full-time employees and amending its
      lease in November of 2006 to expand the operating facility by 16,000 square
      feet. In April of 2008 we reduced headcount and made other changes to our
      iPhotonics business unit to reduce costs. Going forward, incremental personnel
      cost and lease payments are expected to average approximately $200,000 and
      $8,000, respectively, per month. Other research and development and operational
      costs are expected to average just under $120,000 per month for the next twelve
      months. Revenues to date related to the iPhotonics' business unit have been
      insignificant relative to the related expenditures which, coupled with lower
      than expected revenues from our other operating units, continues to place
      significant strain on our cash and liquidity position.





To
      continue to operate under our current business model, of which our iPhotonics
      business unit is integral and material, we have an urgent requirement to raise
      additional funds. To obtain funds to continue our iPhotonics activities, we
      may
      utilize any of several potential options, including the issuance of debt
      or equity securities, the exercise of warrants issued to investors in
      conjunction with previous private offerings, and other arrangements with
      strategic partners. Although we have commenced negotiations with a qualified
      institutional investor to obtain long-term finanacing, no assurance can be
      given
      that we will be able to obtain financing on favorable terms, if at all. If
      we are unable to obtain additional financing when needed, we could be required
      to modify our business plan, including selling the iPhotonics business unit
      assets or shutting down our operations, depending on the extent of
      available financing. Our ability to continue as a going concern depends
      upon our ability to raise substantial funds for use in our operating plan and
      activities, especially related to our iPhotonics business unit. If the company
      cannot secure additional funds, it will not be able to meet its obligations
      as
      they come due.




***Our
      independent registered public accounting firm has expressed doubt about our
      ability to continue as a going concern, which may hinder our ability to obtain
      future financing.***




Our
      consolidated financial statements as of March 31, 2008 have been prepared under
      the assumption that we will continue as a going concern for the year ending
      December 31, 2008. Our
      independent registered public accounting firm issued a report that was included
      in our annual report on Form 10KSB/A for the year ended December 31,2007 that
      was filed on April 16, 2008 which included
      an explanatory paragraph expressing substantial doubt in our ability to continue
      as a going concern without additional capital becoming available. Our ability
      to
      continue as a going concern ultimately is dependent on our ability to generate
      a
      profit which is likely dependant upon our ability to obtain additional
      equity or debt financing, attain further operating efficiencies and, ultimately,
      to achieve profitable operations. The financial statements do not include any
      adjustments that might result from the outcome of this uncertainty.




19


***We
        are an early-stage company with a short operating history, which makes it
        difficult to evaluate our current business and future
        prospects.***
 
 We
        have a
        limited operating history upon which to base an evaluation of our current
        business and future prospects. We were founded in March 2002 and began selling
        our services that same month. Our limited operating history makes evaluating
        our
        business and prospects very difficult. These risks and difficulties include,
        but
        are not limited to, the following:
 
 ·
              our
                  new business and technology models;
 ·
              a
                  limited number of service offerings and risks associated with developing
                  new service offerings;
 ·
              the
                  difficulties we face in managing rapid growth in personnel and
                  operations;
 ·
              the
                  negative impact on our brand, reputation or trustworthiness caused
                  by any
                  significant unavailability of our
                  service;
 ·
              the
                  failure to perform our service at our customers' expectations including
                  quick turnaround and product
                  quality;
 ·
              the
                  timing and success of new service introductions and new technologies
                  by
                  our competitors; and
 ·
              our
                  ability to build brand awareness in a highly fragmented
                  market.
 
 We
        may
        not be able to successfully address any of these risks or others. Failure
        to
        adequately do so could seriously harm our business and cause our operating
        results to suffer.
 
 ***Because
        a small number of customers account for a substantial portion of our net
        sales,
        our net sales could decline significantly if we lose a major customer or
        a major
        customer orders fewer of our services or cancels or delays
        orders.***
 
 Historically,
        we have derived a significant portion of our net sales from a limited number
        of
        customers. Our top five customers, which may vary from year to year and quarter
        to quarter, represented 56% of our net sales in fiscal 2007. Tellabs Inc.
        and
        AMX Corporation accounted for 28%, and 11%, respectively, of net sales in
        2007,
        while no other customer accounted for more than 10% of net sales for 2007. During
        the three months ending March 31, 2008, TXP had sales to five customers which
        amounted to 72% of net sales. Tellabs Inc. and Avanex Corporation accounted
        for
        32% and 14%, respectively, of net sales in first quarter 2008 while no other
        customer accounted for more than 10% of net sales for 2008. We
        expect to continue to depend upon a small number of customers for a significant
        portion of our net sales for the foreseeable future. The loss of, or decline
        in,
        orders from one or more major customers could reduce our net sales and cause
        our
        operating results to suffer.
 
 ***Because
        We Generally Do Not Have Long-Term Contracts With  Our Customers, We Are
        Subject To Uncertainties And Variability In Demand By Our Customers, Which
        Could
        Decrease Net Sales And Negatively Affect Our Operating
        Results.***
 
 As
        is
        common in our industry, we generally do not have long-term contracts with
        our
        customers, and, consequently, our net sales are subject to short-term
        variability in demand by our customers. Customers have no obligation to order
        from us and may cancel, reduce or delay orders for a variety of reasons.
        The
        level and timing of orders placed by its customers vary due to:
 
 ·
              fluctuation
                  in demand for our customers'
                  products;
 ·
              changes
                  in customers' manufacturing strategies, such as a decision by a
                  customer
                  to either diversify or consolidate the number of prototyping contract
                  manufacturers used;
 ·
              customers'
                  inventory management; and
 ·
              changes
                  in new product introductions.
 
 We
        have
        experienced terminations, reductions and delays in our customers' orders.
        Further terminations, reductions or delays in its customers' orders could
        lower
        our production asset utilization, which would lower our gross margins, decrease
        our net sales and negatively affect our business.
  ***Because
        we have only one facility, we could be harmed by adverse weather or operating
        conditions.***
  Our
        only
        facility is located in Richardson, Texas. Our inability to continue production
        at this facility as a result of weather conditions, or a prolonged power
        shortage, fire or other natural disaster, could prevent us from supplying
        products to our customers, and could harm our business, results of operations
        and financial condition.
 
 ***Products
        we assemble may contain defects, which could result in reduced demand for
        our
        services and liability claims against us.***
 
 Our
        company assembles highly complex products to our customers' specifications.
        These products may contain assembly errors or failures despite our quality
        control and quality assurance efforts. Defects in the products we assemble,
        whether caused by a design, assembly or materials failure or error, may result
        in delayed shipments, customer dissatisfaction, and/or a reduction in or
        cancellation of purchase orders. If these defects occur either in large
        quantities or too frequently, our business reputation may be impaired. Since
        our
        products are used in products that are integral to our customers' businesses,
        errors, defects or other performance problems could result in financial or
        other
        damages to our customers beyond the cost of the printed circuit board, for
        which
        we may be liable. Although sales arrangements generally contain provisions
        designed to limit our exposure to liability and related claims, existing
        or
        future laws or unfavorable judicial decisions could negate these limitation
        of
        liability provisions. Liability litigation against us, even if it were
        unsuccessful, would be time consuming and costly to defend.
  20
 
  ***Our
        company is exposed to the credit risk of some of our customers as a result
        of a
        concentration of our customer base.***
 
 Most
        of
        our sales are on an "open credit" basis, with standard industry payment terms.
        We monitor individual customer payment capability in granting open credit
        arrangements, and seek to limit open credit to amounts our management believes
        the customers can pay. Further, we maintain reserves we believe are adequate
        to
        cover exposure for doubtful accounts. During periods of economic downturn
        in the
        global economy and the electronics industry, our exposure to credit risks
        from
        our customers increases. Although we have programs in place to monitor and
        mitigate the associated risk, those programs may not be effective in reducing
        our credit risks.
 
 Five
        companies represented approximately 87% of our net trade accounts receivable
        at
        March 31, 2008, with individual percentages for those companies ranging from
        8%
        to 25%. Our original equipment manufacturer customers direct their sales
        to a
        relatively limited number of electronics manufacturing services providers.
        Our
        management expects to continue to be subject to the credit risk of a limited
        number of customers. This concentration of customers exposes us to increased
        credit risks. If one or more of our significant customers were to become
        insolvent or were otherwise unable to pay us, our results of operations would
        be
        harmed.
 
 ***Our
        company depends on industries that continually produce technologically advanced
        products with short life cycles.***
 
 Factors
        affecting these industries in general could seriously harm our customers
        and, as
        a result, our company. These factors include:
 
 ·
              slower
                  changes in technology, which result in longer product life
                  cycles;
 ·
              lack
                  of competitive pressure on our customers to develop new
                  products;
 ·
              the
                  inability of our customers to successfully develop new product
                  innovations, and the failure of these innovations to gain widespread
                  market acceptance for commercialization;
                  and
 ·
              maturation
                  of the technology markets served by our customers or market periods
                  characterized by a lack of disruptions in the enabling
                  technology.
 
 ***If
        our company cannot deliver the customized complex products in the time demanded
        by our customers, we will be unable to attract new
        customers.***
 
 Our
        future success depends upon our ability to respond quickly to the needs of
        our
        customers and to analyze and advise regarding the best design of complex
        products in a quick and cost efficient manner. If we are unable to accomplish
        the foregoing, we will be unable to attract new customers which will adversely
        affect our financial results.
  ***In
        the past, our customers have canceled their orders, changed pre-production
        quantities or locations or delayed pre-production and new product design
        cycles,
        and may do so again in the future.***
 
 As
        a
        provider of electronic pre-manufacturing services, we must provide increasingly
        rapid product turnaround for our customers. We generally do not obtain firm,
        long-term purchase commitments from our customers, and we often experience
        reduced lead-times in customer orders. Customers cancel their orders, change
        pre-production quantities, and delay pre-production for a number of reasons.
        Uncertain economic and geopolitical conditions have resulted, and may continue
        to result, in some of our customers delaying prototyping of products that
        they
        are to assemble in a period, causing a delay in repayment of their expenditures
        for inventory in preparation for customer orders and lower asset utilization,
        resulting in lower gross margins.
  In
        addition, our management makes significant decisions, including determining
        the
        levels of business that it seeks and accepts, production schedules, component
        procurement commitments, personnel needs and other resource requirements,
        based
        on its estimates of customer requirements. The short-term nature of our
        customers' commitments and rapid changes in demand for their products reduces
        our ability to estimate accurately future customer requirements. This makes
        it
        difficult to schedule prototyping production and maximize utilization of
        our
        operating capacity. We may be forced to increase staffing, increase capacity
        and
        incur other expenses to meet the anticipated demand of our customers, which
        may
        cause reductions in our gross margins if customer orders are cancelled.
        Anticipated orders may not materialize and delivery schedules may be deferred
        as
        a result of changes in demand for our customers' products. On occasion,
        customers may require increases in production development services, which
        strain
        our resources and reduce our margins. Although we have increased our capacity,
        and may plan further increases, we may not have significant capacity at any
        given time to meet our customers' demands. In addition, because many of our
        cost
        and operating expenses are relatively fixed, a reduction in customer demand
        harms may harm our gross profit and operating income.
 
 ***Our
        Operating Results May Vary Significantly From Period To
        Period.***
 
 We
        experience significant fluctuations in our results of operations. Some of
        the
        principal factors that contribute to these fluctuations are:
   21
  
 
 ·
              changes
                  in demand for our services;
 ·
              our
                  effectiveness in managing manufacturing processes and costs in
                  order to
                  decrease manufacturing expenses;
 ·
              changes
                  in our low volume, high mix, high complexity manufacturing
                  requirements;
 ·
              changes
                  in the cost and availability of labor and components, which often
                  occur in
                  the electronics manufacturing industry and which affect our margins
                  and
                  our ability to meet delivery
                  schedules;
 ·
              the
                  degree to which we are able to utilize our available manufacturing
                  capacity;
 ·
              our
                  ability to manage the timing of our component purchases so that
                  components
                  are available when needed for production, while avoiding the risks
                  of
                  purchasing inventory in excess of immediate prototyping
                  needs;
 ·
              local
                  conditions and events that may effect our production volumes, such
                  as
                  labor conditions, political instability and local holidays;
                  and
 ·
              changes
                  in demand in our customers' end
                  markets.
 
 ***Intellectual
        property infringement claims against our customers could harm our
        business.***
 
 Customers
        for our services typically require that we indemnify them against the risk
        of
        intellectual property infringement. If any claims are brought against us
        or our
        customers for such infringement, whether or not these have merit, we could
        be
        required to expend significant resources in defense of such claims. In the
        event
        of such an infringement claim, we may be required to spend a significant
        amount
        of money to develop non-infringing alternatives or obtain licenses. We may
        not
        be successful in developing such alternatives or obtaining such a license
        on
        reasonable terms or at all.
 
 ***We
        depend on the continuing trend of outsourcing by original equipment
        manufacturers (OEMs).***
 
 Future
        growth in our revenue depends on new outsourcing opportunities in which we
        assume additional manufacturing and design responsibilities from OEMs. To
        the
        extent that these opportunities are not available, either because OEMs decide
        to
        perform these functions internally or because they use other providers of
        these
        services, our future growth would be limited.
 
 ***Our
        industry is extremely competitive.***
 
 The
        prototyping and quick turn sector of the electronics manufacturing services
        industry is extremely competitive and highly fragmented. We principally compete
        in the time-critical segment of the industry against small independent private
        companies and integrated subsidiaries of large, broadly based volume producers,
        as well as the internal capacity of OEMs. Our management believes that
        competition in the market segment we serve is less driven by price because
        customers are willing to pay a premium for a responsive, broad-reaching
        capability to design customized complex products in a very short time.
        Accordingly, we compete primarily on the basis of quick turnaround, product
        quality and customer service.
 
 ***Our
        customers may be adversely affected by rapid technological change, which
        may
        decrease our revenues.***
 
 Our
        customers compete in markets that are characterized by rapidly changing
        technology, evolving industry standards and continuous improvement in products
        and services. These conditions frequently result in a disruption in a product's
        development life cycle. Customers may be adversely affected by maturation
        of the
        technology markets they serve. This lack of innovation and competitive pressure
        in technology development could impact the research and development plans
        of
        some technology companies. Our success will depend largely on the success
        achieved by our customers in continually developing and marketing new products.
        If the technologies or product development activity supported by our customers
        mature, our business could be adversely affected.
 
 ***Our
        limited operating history may impede acceptance of our service by medium-sized
        and large customers and reduce our revenues.***
  Although
        we compete in a highly fragmented market, our ability to increase revenue
        and
        achieve profitability depends, in large part, on widespread acceptance of
        our
        service by medium-sized and large businesses. Our efforts to sell to these
        customers may not be successful. In particular, because we are a relatively
        new
        company with a limited operating history, these target customers may have
        concerns regarding our viability and may prefer to purchase services from
        one of
        our larger, more established competitors. Even if we are able to sell our
        services to these types of customers, they may insist on additional assurances
        from us that we will be able to provide adequate levels of service, which
        could
        harm our business.
 
 ***As
        more of our sales efforts are targeted at larger customers, our sales cycle
        may
        become more time consuming and expensive, potentially diverting resources
        and
        reducing our revenues.***
 
 As
        we
        target more of our sales efforts at larger customers, we will face greater
        costs, longer sales cycles and less predictability in completing some of
        our
        sales. In this market segment, the customer's decision to use our service
        may be
        an enterprise-wide decision and, if so, these types of sales would require
        us to
        provide greater levels of education to prospective customers regarding the
        use
        and benefits of our service. In addition, larger customers may demand more
        customization, services and features. As a result of these factors, these
        sales
        opportunities may require us to devote greater sales support and professional
        services resources to individual sales, driving up costs and time required
        to
        complete sales and diverting sales and professional services resources to
        a
        smaller number of larger transactions.
  22
   ***If
        we fail to develop our brand cost-effectively, our revenues may
        decline.***
 
 Our
        management believes that developing and maintaining awareness of our brand
        in a
        cost-effective manner are critical to achieving widespread acceptance of
        our
        existing and future services and are important elements in attracting new
        customers. Furthermore, management believes that the importance of brand
        recognition will increase as competition in our market develops. Successful
        promotion of our brand will depend largely on the effectiveness of our marketing
        efforts and on our ability to provide reliable and useful services at
        competitive prices. In the past, our efforts to build our brand have involved
        significant expense. Brand promotion activities may not yield increased revenue,
        and even if they do, any increased revenue may not offset the expenses we
        incur
        in building our brand. If we fail to successfully promote and maintain our
        brand, or incur substantial expenses in an unsuccessful attempt to promote
        and
        maintain our brand, we may fail to attract enough new customers or retain
        our
        existing customers to the extent necessary to realize a sufficient return
        on our
        brand-building efforts, and our business could suffer.
  ***We
        Are Subject To Environmental Compliance Risks.***
 
 We
        are
        subject to various federal, state, local and foreign environmental laws and
        regulations, including those governing the use, storage, discharge and disposal
        of hazardous substances in the ordinary course of our manufacturing process.
        Further, environmental matters may arise in the future at sites where no
        problem
        is currently known or at sites that we may acquire in the future. Currently
        unexpected costs that we may incur with respect to environmental matters
        may
        result in loss contingencies, the quantification of which cannot be determined
        at this time.
 
 ***If
        we lose key employees and consultants or are unable to attract or retain
        qualified personnel, our business could suffer.*** ****
 
 Our
        success is highly dependent on our ability to attract and retain qualified
        scientific and management personnel. We are highly dependent on our management,
        including Mr. Michael C. Shores, our Chief Executive Officer, who has been
        critical to the development of our technologies and business. The loss of
        the
        services of Mr. Shores could have a material adverse effect on our operations.
        We do not have an employment agreement with Mr. Shores and do not maintain
        key
        main life insurance with respect to Mr. Shores. Accordingly, there can be
        no
        assurance that he will remain associated with us. His efforts will be critical
        to us as we continue to develop our technology and as we attempt to transition
        from a development state company to a company with commercialized products
        and
        services. If we were to lose Mr. Shores, or any other key employees, we may
        experience difficulties in competing effectively, developing our technology
        and
        implementing our business strategies.
 
 **Risks
        Relating to Our Newly Formed Optical Networking Terminal (ONT) Business
        Unit.**
 
 ***We
        Will Need to Raise Additional Funds In Order Achieve ONT Business
        Objectives.***
 
 There
        is
        a high probability that we will be required to raise additional capital in
        order
        to meet our liquidity needs and satisfy our current business plan prior to
        the
        receipt of significant revenues from sales of our ONT products. At the present
        time, we have no legally binding commitments for any additional financing,
        and
        there can be no assurance that additional capital will be available to us
        on
        commercially acceptable terms or at all. We may have difficulty obtaining
        additional funds as and when needed, and we may have to accept terms that
        would
        adversely affect our shareholders. Additional equity financings are likely
        to be
        dilutive to holders of our common stock and debt financing, if available,
        may
        involve significant payment obligations and covenants that restrict how we
        operate our business or contain rights, preferences and privileges senior
        to our
        common stock.
 
 We
        also
        may be required to seek additional financing in the future to respond to
        increased expenses or shortfalls in anticipated revenues, accelerate product
        development and deployment, respond to competitive pressures, develop new
        or
        enhanced products, or take advantage of unanticipated acquisition opportunities.
        We cannot be certain we will be able to find such additional financing on
        commercially reasonable terms, or at all.
 
 If
        we are
        unable to obtain additional financing when needed, we could be required to
        modify our business plan in accordance with the extent of available financing.
        We also may not be able to accelerate the development and deployment of our
        products, respond to competitive pressures, develop new or enhanced products
        or
        take advantage of unanticipated acquisition opportunities. Finally, we may
        be
        required to sell our assets or shut down the iPhotonics business unit and
        cease
        its operations.
 
 ***We
        have a limited operating history, few customers and no contracts and, as
        a
        result, it is difficult to predict our future results of
        operations.***
 
 We
        have a
        limited operating history upon which to evaluate our ONT offering. We have
        just
        commenced product shipments to date and have few customers and no contracts.
        Due
        to our limited operating history, it is difficult or impossible for us to
        predict future results of operations. Investors in our common stock must
        consider our business and prospects in light of the risks and difficulties
        typically encountered by companies in their early stages of development,
        particularly those in rapidly evolving markets such as this one.
  23
 
  Our
        ability to become operationally profitable will depend on a number of factors,
        many of which are beyond our control. These factors include:
 
 ·
              the
                  rate of market acceptance of fiber to premise in general and the
                  demand
                  for our products in particular;
 ·
              our
                  ability to acquire customers and contracts for our
                  products;
 ·
              the
                  competitive environment for ONT customer premises equipment and
                  the rate
                  at which the prices that we are able to command for our products
                  may
                  decline; and
 ·
              our
                  ability to achieve manufacturing and operational efficiencies as
                  we
                  implement our operations.
 
 Due
        to
        these factors, we cannot forecast with any degree of accuracy when or if
        we will
        become operationally profitable or, if we achieve such profitability, that
        we
        would be able to sustain it.
 
 ***Our
        potential customer base is concentrated, and the lack of acquisition of one
        or
        more of potential customers could harm our
        business.***
 
 A
        substantial majority of potential end users of our ONT products in the U.S.
        and
        in other countries are a relatively small number of network service providers.
        If we are not successful in establishing relationships with these few network
        service providers or their OEMs that supply them, our business will be
        harmed.
 
 ***Competition
        within the optical network terminal market is intense and includes numerous,
        well established competitors. If we are unable to compete effectively, our
        business would be harmed.***
 
 Competition
        in the ONT customer premises equipment market is intense, and we expect
        competition to increase. Many of our competitors and potential competitors
        have
        substantially greater name recognition and technical, financial and marketing
        resources than we have. In addition, many of our competitors are able to
        offer
        their customers a range of products of which the ONT premises equipment is
        only
        one element. Customers may prefer to purchase from fewer vendors, and may
        therefore favor competitors with broader product offerings. If we are unable
        to
        compete successfully, our business will be harmed and our results of operations
        and financial condition would be adversely affected. We cannot assure you
        that
        we will have the financial resources, technical expertise or marketing,
        distribution and support capabilities to compete successfully. Competitive
        pressures could adversely affect us in the following ways once sales commence,
        if they commence at all:
 
 ·
              reduce
                  demand for our products if customers shift their purchasing to
                  competitors; or
 ·
              cause
                  us to reduce prices on our existing or future products and thereby
                  adversely affect our gross margins.
 
 ***Our
        failure to enhance our existing products or to develop and introduce new
        products that meet changing customer requirements and emerging industry
        standards would adversely impact our ability to sell our
        products.***
 
 The
        market for ONT's is characterized by rapidly changing customer demands and
        short
        product life cycles. If our product development and enhancements take longer
        than planned, the availability of our products would be delayed. Any such
        delay
        could adversely impact our ability to sell our products and our results of
        operations and financial condition would be adversely affected. Our future
        success will depend in large part upon our ability to:
 
 ·
              identify
                  and respond to emerging technological trends in the
                  market;
 ·
              develop
                  and maintain competitive products that meet changing customer
                  demands;
 ·
              enhance
                  our products by adding innovative features that differentiate our
                  products
                  from those of our competitors;
 ·
              bring
                  products to market on a timely
                  basis;
 ·
              introduce
                  products that have competitive prices;
                  and
 ·
              respond
                  effectively to new technological changes or new product announcements
                  by
                  others.
 
 **Risks
        Associated with Our Current Financing Arrangements**
  ***There
        are a large number of shares underlying our convertible notes and warrants
        that
        may be registered in the near future and the sale of these shares may depress
        the market price of our common stock.***
 
 As
        of
        March 31, 2008, we had 116,704,428  shares
        of
        common stock issued and outstanding. In connection with the financing
        arrangements that we entered into on March 30, 2007, September 6, 2007, December
        13, 2007 and December 31, 2007, we also had outstanding secured convertible
        notes and accrued interest that may be converted into
        approximately 12,997,000 shares of common stock at current market prices.
        In addition, we had outstanding warrants to purchase 18,477,500 shares of
        common
        stock.
 
 The
        shares underlying the convertible note and warrants have not been registered
        but
        we intend to register those shares under a Form S-1 in 2008. Upon effectiveness
        of the registration statement, all of the shares, including all of the shares
        issuable upon conversion of the notes and upon exercise of our warrants,
        may be
        sold without restriction. The sale of these shares may adversely affect the
        market price of our common stock. Even if such shares are not included in
        a
        registration statement, these holders may be eligible to sell all or some
        of
        their shares of common stock by means of ordinary brokerage transactions
        in the
        open market pursuant to Rule 144. The sale of these shares may adversely
        affect
        the market price of our common stock. Any substantial sale of our common
        stock
        pursuant to a registration statement or pursuant to Rule 144, may have a
        material adverse effect on the market price of the common stock.
 
  24
 
 
 
 ***The
        issuance of our stock upon the conversion of the convertible notes could
        encourage short sales by third parties, which could contribute to the future
        decline of our stock price and materially dilute the existing shareholder's
        equity and voting rights.***
 
 The
        convertible notes have the potential to cause significant downward pressure
        on
        the price of our common stock. This is particularly the case if the shares
        being
        placed into the market exceed the market's ability to absorb the increased
        number of shares of stock. Such an event could place further downward pressure
        on the price of our common stock, which presents an opportunity to short
        sellers
        and others to contribute to the future decline of our stock price. If there
        are
        significant short sales of our stock, the price decline that would result
        from
        this activity will cause the share price to decline more so, which, in turn,
        may
        cause long holders of the stock to sell their shares thereby contributing
        to
        sales of stock in the market. If there is an imbalance on the sell side of
        the
        market for the stock, our stock price will decline.
 
 ***The
        issuance of shares upon conversion of the convertible notes issued to YA
        Global
        Investments, L.P., and exercise of warrants issued to YA Global Investments,
        L.P. and Dyna Porter International Limited may result in substantial dilution
        to
        the interests of other shareholders since the selling shareholders may
        ultimately convert and sell the full amount issuable on
        conversion.***
 
 The
        issuance of shares upon conversion of the convertible notes issued to YA
        Global
        Investments, L.P., and exercise of warrants issued to YA Global Investments,
        L.P. and Dyna Porter International Limited, may result in substantial dilution
        to the interests of other shareholders since the selling shareholders may
        ultimately convert and sell the full amount issuable on conversion and/or
        exercise.
 
 ***If
        we are required for any reason to repay our outstanding convertible notes,
        we
        would be required to deplete our working capital, if available, or raise
        additional funds. Our failure to repay the convertible notes, if required,
        could
        result in legal action against us, which could require the sale of substantial
        assets*** .
 
 Our
        convertible notes mature three years from the date of issuance, unless sooner
        converted into shares of our common stock. Beginning on April 1, 2008, we
        began
        to make monthly interest payments and beginning in month eighteen (September
        30,
        2008) we are required to make principal payments in the amount of $100,000.
        The principal and interest payments may be deferred but only at the option
        of YA
        Global. Any event of default such as our failure to repay the principal or
        interest when due, our failure to issue shares of common stock upon conversion
        by the holder, or our failure to timely file the registration statement or
        have
        the registration statement declared effective unless waived by YA Global,
        could
        render the entire convertible notes and accrued interest immediately due
        and
        payable. If we were required to repay the entire convertible notes, we would
        be
        required to use our limited working capital and raise additional funds. However,
        our ability to raise additional funds is hindered by the fact that we are
        required to obtain the consent of the holder in order to engage in any financing
        for the issuance of our securities or to engage in any secured financing.
        If we
        were unable to repay the convertible notes when required, the holders could
        commence legal action against us and foreclose on all of our assets to recover
        the amounts due. Any such action would require us to curtail or cease
        operations.
 
 ***If
        an Event of Default Occurs under the YA Global Investments, L.P. Securities
        Purchase Agreement, Secured Convertible Note, Warrants, or Security Agreement,
        YA Global Could Take Possession of all Our Goods, Inventory, Contractual
        Rights
        and General Intangibles, Receivables, Documents, Instruments, and Chattel
        Paper,
        and Intellectual Property.***
 
 In
        connection with the Securities Purchase Agreement we entered into on March
        30,
        2007, we executed a Security Agreement in favor of YA Global Investments,
        L.P.
        granting them a security interest in all of our goods, inventory, contractual
        rights and general intangibles, receivables, documents, instruments, and
        chattel
        paper; provided, however, that YA Global's security interest is second in
        priority behind First Bank of Canyon Creek, which has provided us with a
        line of credit and their first priority security interest secures our
        obligations under such line of credit. The Security Agreement states that
        if an
        event of default occurs under the Securities Purchase Agreements, Convertible
        Note, Warrants, or Security Agreement, YA Global has the right to take
        possession of the collateral, to operate our business using the collateral,
        and
        have the right to assign, sell, lease or otherwise dispose of and deliver
        all or
        any part of the collateral, at public or private sale or otherwise to satisfy
        our obligations under these agreements.
 
 **Risk
        Related to Our Common Stock**
  ***There
        is a limited market for our common stock which may make it more difficult
        for
        you to sell your stock.***
 
 Our
        common stock is quoted on the OTC Bulletin Board under the symbol "TXPO.OB."
        There is a limited trading market for our common stock. Accordingly, there
        can
        be no assurance as to the liquidity of any markets that may develop for our
        common stock, the ability of holders of our common stock to sell our common
        stock, or the prices at which holders may be able to sell our common
        stock.
  25
 
 
 ***Our
        stock price may be volatile.***
 
 The
        market price of our common stock is likely to be highly volatile and could
        fluctuate widely in price in response to various factors, many of which are
        beyond our control, including:
 
 ·
              technological
                  innovations or new products and services by us or our
                  competitors;
 ·
              additions
                  or departures of key personnel;
 ·
              sales
                  of our common stock;
 ·
              our
                  ability to integrate operations, technology, products and
                  services;
 ·
              our
                  ability to execute our business
                  plan;
 ·
              operating
                  results below expectations;
 ·
              loss
                  of any strategic relationship;
 ·
              industry
                  developments;
 ·
              economic
                  and other external factors; and
 ·
              period-to-period
                  fluctuations in our financial
                  results.
 
 Because
        we have a limited operating history, you may consider any one of these factors
        to be material. Our stock price may fluctuate widely as a result of any of
        the
        above listed factors.
 
 In
        addition, the securities markets have from time to time experienced significant
        price and volume fluctuations that are unrelated to the operating performance
        of
        particular companies. These market fluctuations may also materially and
        adversely affect the market price of our common stock.
 
 ***We
        have a concentration of stock ownership and control, which may have the effect
        of delaying, preventing, or deterring a change of
        control.***
 
 Our
        common stock ownership is highly concentrated. Through his ownership of shares
        of our common stock, Michael Shores, our chief executive officer, beneficially
        owns 68.6% of our total outstanding common stock. As a result of the
        concentrated ownership of our stock, a relatively small number of shareholders,
        acting together, will be able to control all matters requiring shareholder
        approval, including the election of directors and approval of mergers and
        other
        significant corporate transactions. This concentration of ownership may have
        the
        effect of delaying, preventing or deterring a change in control of our company.
        It may affect the market price of our common stock.
 
 ***We
        have not paid dividends in the past and do not expect to pay dividends in
        the
        future. Any returns on investment may be limited to the value of our common
        stock.***
 
 We
        have
        never paid cash dividends on our common stock and do not anticipate paying
        cash
        dividends in the foreseeable future. The payment of dividends on our common
        stock will depend on earnings, financial condition and other business and
        economic factors affecting it at such time as the board of directors may
        consider relevant. If we do not pay dividends, our common stock may be less
        valuable because a return on your investment will only occur if its stock
        price
        appreciates.
  ***Our
        common stock is deemed to be “penny stock” with a limited trading
        market.*** ****
 
 Our
        common stock is currently listed for trading on the OTC Bulletin Board which
        is
        generally considered to be a less efficient market than markets such as NASDAQ
        or other national exchanges, and which may cause difficulty in conducting
        trades
        and difficulty in obtaining future financing. Further, our securities are
        subject to the "penny stock rules" adopted pursuant to Section 15 (g) of
        the
        Securities Exchange Act of 1934, as amended, or Exchange Act. The penny stock
        rules apply to non-NASDAQ companies whose common stock trades at less than
        $5.00
        per share or which have tangible net worth of less than $5,000,000 ($2,000,000
        if we have been operating for three or more years). Such rules require, among
        other things, that brokers who trade "penny stock" to persons other than
        "established customers" complete certain documentation, make suitability
        inquiries of investors and provide investors with certain information concerning
        trading in the security, including a risk disclosure document and quote
        information under certain circumstances. Many brokers have decided not to
        trade
        "penny stock" because of the requirements of the penny stock rules and, as
        a
        result, the number of broker-dealers willing to act as market makers in such
        securities is limited. In the event that we remain subject to the "penny
        stock
        rules" for any significant period, there may develop an adverse impact on
        the
        market, if any, for our securities. Because our securities are subject to
        the
        "penny stock rules," investors will find it more difficult to dispose of
        our
        securities. Further, for companies whose securities are traded in the OTC
        Bulletin Board, it is more difficult: (i) to obtain accurate quotations,
        (ii) to
        obtain coverage for significant news events because major wire services,
        such as
        the Dow Jones News Service, generally do not publish press releases about
        such
        companies, and (iii) to obtain needed capital.
 
   26
  **Item
        2. Unregistered Sales of Equity Securities and Use of Proceeds.**
 
 On
        January 11, 2008, we issued a 10-year option
        to
        purchase 2,714,400 shares of our common stock to Greg Lowe, our Chief Operating
        Officer, at an exercise price equal to $0.48 per share, as compensation for
        services performed on our behalf, of which one-third of such options vest
        on
        January 11, 2009, 2010 and 2011, respectively.
 
 All
        of the above offerings and sales were deemed to be exempt under rule 506
        of
        Regulation D and Section 4(2) of the Securities Act of 1933, as amended.
        No
        advertising or general solicitation was employed in offering the securities.
        The
        offerings and sales were made to a limited number of persons, all of whom
        were
        accredited investors, business associates of TXP Corporation or executive
        officers of TXP Corporation, and transfer was restricted by TXP Corporation
        in
        accordance with the requirements of the Securities Act of 1933. In addition
        to
        representations by the above-referenced persons, we have made independent
        determinations that all of the above-referenced persons were accredited or
        sophisticated investors, and that they were capable of analyzing the merits
        and
        risks of their investment, and that they understood the speculative nature
        of
        their investment. Furthermore, all of the above-referenced persons were provided
        with access to our Securities and Exchange Commission filings.
 
 **Item
        3. Defaults Upon Senior Securities.**
  On
        September 6, 2007, we entered into a securities purchase agreement with a
        strategic investor/qualified institutional buyer pursuant to which provides
        for
        the filing of a registration statement by us with the Securities and Exchange
        Commission registering the shares and the shares of common stock issuable
        upon
        exercise of the warrants. We are obligated to file the registration statement
        no
        later than December 15, 2007 and to use our best efforts to cause the
        registration statement to be declared effective by the Securities and Exchange
        Commission no later than 90 days after filing. If we do not meet the
        aforementioned filing and effectiveness deadlines, we shall pay to the investor
        an amount equal to 1% of the purchase price of the shares and warrants, in
        cash
        or, at the investor's election, in shares of common stock, for each 30 days
        or
        part thereof for the first 60 days after the occurrence of a non-registration
        event and 2% for each 30 days or part thereof thereafter; provided, however,
        that the aforementioned liquidated damages shall only accrue, if at all,
        for 12
        months after the closing date.
 
 We
        did
        not file the registration statement by December 15, 2007 and are currently
        in
        default of this obligation. As of March 31, 2008, an aggregate of $51,333
        in
        liquidated damages has been accrued and been recorded as an expense. As of
        May
        20, 2008, an aggregate of $84,667 in liquidated damages has been
        accrued .
 
 **Item
        4. Submission of Matters to a Vote of Security Holders.**
 
 None.
 
 **Item
        5. Other Information.**
 
 None.
 
 **Item
        6. Exhibits.**
 
 **Exhibit
                  No.**
              
              **Description**31.1
              
              Certification
                  by Chief Executive Officer pursuant to Sarbanes Oxley Section
                  302.31.2
              
              Certification
                  by Chief Financial Officer pursuant to Sarbanes Oxley Section
                  302.32.1
              
              Certification
                  by Chief Executive Officer pursuant to 18 U.S.C. Section
                  1350.32.2
              
              Certification
                  by Chief Financial Officer pursuant to 18 U.S.C. Section
                  1350.
  27
  
  **Signatures**
 
 Pursuant
        to the requirements of the Securities Exchange Act of 1934, **** the
        Registrant has duly caused this report to be signed on its behalf by the
        undersigned, thereunto duly authorized, on this 20th day of May
        2008.
  **TXP
                  CORPORATION***/s/ Michael
                  C. Shores*Michael
                  C. Shores*Chief
                  Executive Officer (Principal Executive
                  Officer)*
  */s/ R.
                  Christopher Ryan*R.
                  Christopher Ryan*Chief
                  Financial Officer (Principal Accounting and Financial
                  Officer)*
   28