SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K

                  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
    FOR THE FISCAL YEAR ENDED DECEMBER 31, 2003 COMMISSION FILE NUMBER 0-2564

                         TELESOURCE INTERNATIONAL, INC.

             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)


           Delaware                        6770                   59-3671568
State or other jurisdiction of  PRIMARY STANDARD INDUSTRIAL    I.R.S. Employer
Incorporation or organization   CLASSIFICATION CODE NUMBER    Identification No.


               REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE
                                 (630) 620-4787

           SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:

                     COMMON STOCK, PAR VALUE $.01 PER SHARE
                              (Title of each class)

           SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:

                                      NONE

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

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to the
Form 10-K. [X]

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Exchange Act Rule 12b-2 of the Act).
Yes [__] No [X]

The aggregate market value of the Registrant's voting stock held by
non-affiliates of the Registrant on December 31, 2003 was approximately
$5,310,250.

Number of shares of $0.01 par value Common Stock outstanding as of the close of
business on April 14, 2004: 17,000,000 shares.

                       DOCUMENTS INCORPORATED BY REFERENCE

Portions of the registrant's definitive proxy statement for its 2003 Annual
Meeting of Stockholders to be filed pursuant to Regulation 14A are incorporated
by reference into Part III of this Form 10-K.

<PAGE>


                                TABLE OF CONTENTS

                                                                            PAGE
                                     PART I

Item 1.   Business..........................................................  3

Item 2.   Properties ....................................................... 10

Item 3.   Legal Proceedings ................................................ 11

Item 4.   Submission of Matters to a Vote of Security Holders .............. 11

                                     PART II

Item 5.   Market for the Registrant's Common Equity and Related
              Stockholder Matters .......................................... 13

Item 6.   Selected Financial Data .......................................... 14

Item 7.   Management's Discussion and Analysis of Results of Operations
              and Financial Condition ...................................... 15

Item 8.   Financial Statements and Supplementary Data ......................F-1

Item 9.   Changes in and Disagreements with Accountants on Accounting
              and Financial Disclosure ..................................... 36


                                    PART III

Item 10.  Directors and Executive Officers of the Registrant................ 36

Item 11.  Executive Compensation ........................................... 36

Item 12.  Security Ownership of Certain Beneficial Owners and Management.... 36

Item 13.  Certain Relationships and Related Transactions ................... 36

                                     PART IV

Item 14.  Controls and Procedures .......................................... 37

Item 15.  Exhibits, Financial Statement Schedules and Reports on Form 8-K... 38



                                       2
<PAGE>


PART I

ITEM 1. BUSINESS

GENERAL

The consolidated financial statements as of December 31, 2003 and for the year
ended December 31, 2003 and related notes to the consolidated financial
statements are unaudited. The Company's external auditors are expected to
complete the annual audit of Telesource by the end of April 2004 and the Company
will file an amendment as soon as practical to update the 10-K to reflect the
external audit report.

Telesource International, Inc. was formed in 1994 to facilitate various
intra-corporate activities and, until July 1999, was a wholly owned subsidiary
of Sayed Hamid Behbehani & Sons Co. W.L.L. ("SHBC"), a Kuwait-based civil,
electrical and mechanical construction company. Telesource International is an
international engineering and construction company, constructing single family
homes, airports, radio towers and engaged in the construction and operation of
energy conversion power plants. In Tinian, an island in the Commonwealth of the
Northern Mariana Islands, a U.S. Territory, Telesource operates a diesel fired
electric power generation plant for the sale of electricity to the local power
grid. Telesource International's facility in Lombard, Illinois, handles the
procurement, export and shipping of U.S. fabricated products for use by its
subsidiaries or for resale to customers in the southwest Pacific.

Telesource International conducts its operations through three subsidiaries: (i)
Telesource CNMI, handles construction and management of the energy conversion
facilities in the Commonwealth of the Northern Mariana Islands and operates a
branch office in Guam; (ii) Commsource International, which is an international
export company that facilitates the purchase of equipment in the U.S. (during
2001, the business activities of Commsource were transferred to Telesource); and
(iii) Telesource Fiji, Limited, that handles the power generation activities in
Fiji. Telesource's Palau operations are carried out by Telesource International.

Telesource has three main operating segments: construction services, brokerage
of goods and services and power generation and construction of power plants. The
power generation activities commenced in March 1999.

Construction Services
---------------------

Telesource International's Micronesian construction services are primarily
carried out through Telesource International's Mariana subsidiary, Telesource
CNMI. In late 1996, Telesource CNMI was subcontracted by Telesource
International's then-parent corporation to build a radio relay station in the
Commonwealth of the Northern Mariana Islands for the United States Information
Agency.

In 1999, through a competitive bidding process, Telesource International was
awarded a contract to build 45 housing units for the Northern Mariana Housing
Agency, a government agency. These are government-subsidized, low-income housing
units. This project was completed as of December 31, 2002. Management believes
that there may be additional contracts or phases to this project in the future,
though there can be no assurances that additional phases will be


                                       3
<PAGE>

contracted or whether Telesource International would be successful in being
awarded the contract.

In 2000, through a competitive bidding process, Telesource was awarded a
contract to expand two existing power generation stations in Fiji. The project
covered the expansion of the building housing the power plant and the addition
of two power generation engines at each of the two sites. The total power
production capacity to be added for both sites is approximately 16 Mwh. This
project was completed as of December 31, 2002.

In 2000, through a competitive bidding process, Telesource International was
awarded a contract to construct a 7,800 linear foot airport runway on the Island
of Tinian. This contract is valued at $19.0 million and was complete at December
31, 2003.

In August 2001, through a competitive bidding process, Telesource International
was awarded a contract to construct a radio broadcast station in Lebanon. This
contract is valued at $1.5 million and was completed as of December 31, 2002.

In December 2001, through a competitive bidding process, Telesource was awarded
a contract to install an overhead transmission line on the island of Tinian.
This contract is valued at $1.0 million and was 100.0% complete as of December
31, 2002.

In February 2002, through a competitive bidding process, Telesource was awarded
a contract to construct a 334-bed prison in accordance with the requirements
specified by the U.S. Department of Justice. The notice to proceed on the
construction of this project was issued in March 2002. This contract is valued
at $17.8 million and was 66.0% complete as of December 31, 2003. The prison
project is expected to be completed in late 2004.

In May 2002, Telesource received a contract to originally design and construct a
10-year landfill in the Republic of Palau. In December 2002, this contract scope
was modified to design and permit a 50-year landfill and construct a road to the
landfill. The contract is valued at $1.6 million and was in the early stages of
completion at December 31, 2002. The landfill project is expected to be
completed in mid 2004.

In July 2002, Telesource received a Notice of Award for a contract to construct
the New Belau National Museum project in the Republic of Palau. Funding for the
project has come through a grant from the Government of Taiwan. The project
consists of the renovation of the small original Museum building and the design
and construction of a museum building totaling approximately 15,500 square feet.
The project also includes the development of an outdoor amphitheater and
terraced seating into the natural grade of the project site. The design phase of
the project began in late July with physical construction starting in March
2003. The contract is valued at $2.2 million and was 75.5% complete at December
31, 2003. The museum project is expected to be completed in mid 2004.

In January 2003, Telesource received a Notice of Award for a $5.9 million
contract for construction services on the second phase of the Palau National
Capitol Relocation Project. Funding for the project has come through a grant
from the Government of Taiwan. The project is for the supply and installation of
claddings and ornamental trims to the President's Building, the


                                       4
<PAGE>

Executive Building, the Legislative Building, and the Judiciary Building. The
project also includes the construction of a mechanical and electrical yard, a
drainage system with wastewater handling and a pumping station. The contract is
valued at $5.9 million and was 14.6% complete at December 31, 2003. This project
is expected to be completed by mid 2004.

In January 2003, Telesource agreed to deliver heavy equipment to Guam for use by
the Federal Emergency Management Agency and the Guam Power Authority to assist
in typhoon recovery efforts underway on Guam. The Guam Power Authority issued a
purchase order to lease equipment to be used in the cleanup efforts in
connection with super typhoon Pongsona, which severely damaged the electrical
distribution network on Guam. Telesource airlifted boom trucks owned by
Telesource from the U.S. mainland to Guam. The trucks are being used to replace
overhead electrical lines damaged during the super typhoon. The contract value
for this assistance was $918,933 and was completed during the second quarter of
2003.

In March 2003, Telesource received a Notice of Award for a $5.7 million contract
to expand an existing radio relay broadcast station located in the Commonwealth
of Northern Mariana Islands for an agency of the U.S. Government Department of
State; the Broadcasting Board of Governors International Broadcasting Bureau.
The existing station was constructed by Telesource and began operations in 2000.
The expansion of this radio relay station is for the addition of two short wave
antennas. This contract was 53.5% completed at December 31, 2003 and is expected
to be completed by mid 2004.

In March 2003, Telesource was awarded a 20-year, multi-million dollar, energy
conversion agreement with the Fiji Electric Authority for the operation and
maintenance of three diesel power plants with generation capacity of 78 MW. The
three power plants are located in Kinoya, Vuda and Labasa, Fiji. Telesource and
the Fiji Electric Authority have completed and executed the Energy Conversion
Agreement, which covers the take-over and operation of the two of the facilities
with the third facility to be taken over during 2004.

Specialized Construction Processes
----------------------------------

Building an airport or a broadcasting facility is not like the construction of a
more conventional building. Because of the high levels of radio frequency
emissions or the generation of electrical currents, every part of the structure
is integrated into the overall design and plays a role in making the overall
facility safer and more efficient.

The building of these specialized structures requires additional engineering
skills, the knowledge of specialized construction techniques and relationships
with specialized subcontractors. The situation is made more difficult when
building offshore, where distance from raw materials and subcontractors becomes
a risk factor.

Past and Present Power Generation Construction Projects
-------------------------------------------------------

Telesource International's power generation business involves:

     * Building the power plants


                                       5
<PAGE>

     * Operating the power plants for a contracted period of time

     * Selling wholesale power to the client to be distributed on their power
       grid

     * The transfer of the ownership of the properties to the clients at the end
       of the contract.

In 1997, a governmental agency located in the Commonwealth of the Northern
Mariana Islands, awarded Telesource CNMI a contract to design, build and operate
a 10-30 megawatt power plant.

The initial 10 megawatts are now on-line, completed within budget and on time
and the plant has been operational since March 1999. The second phase of the
project was completed in March 2000, also within budget and on time. The third
phase will be constructed at Telesource CNMI's discretion as the demand for
power increases. Accordingly, if power demand fails to meet Telesource
International's projections, this phase may never be constructed.

In 2000, Telesource International was contracted to expand two existing power
stations in Fiji and to add additional power generators with a combined
production capacity of 32 Mwh for a fixed price of approximately $12.1 million.
This project was completed in late 2001 at a cost of $11.1 million. Performance
for this contract was divided between Telesource International and Telesource
Fiji, Ltd., a subsidiary of Telesource International, based on the location and
type of service to be performed. The construction services were recognized under
Telesource Fiji, Ltd. while the purchasing of the power generation engines was
recognized on a net basis under Telesource International. The contract with the
customer reflects this arrangement. This contract was a performance pay contract
(i.e., as specified milestones are reached, Telesource bills the customer and
receives payments within 30 days).

Power Plant Operation and Maintenance
-------------------------------------

Our agreement with the governmental agency in the Commonwealth of the Northern
Mariana Islands is an example of a power plant operation and maintenance
project. Under the terms of this agreement, Telesource International designed,
financed and built the power plant. Telesource International obtained financing
for the project through a $25,000,000 line of credit from the Commercial Bank of
Kuwait, New York branch. For the construction of the first phase of this power
plant Telesource International is paid $180,000 per month for ten years by the
governmental agency. Each monthly payment is secured by a promissory note in the
amount of $180,000 issued by the Commonwealth Utilities Corporation.

Telesource International has a 20-year lease on the land on which the power
plant is built, plus title to the entire plant and a two-month escrow account of
no less than $360,000 on which Telesource International has a first lien. In the
event of the governmental agency is unable to meet its obligations either to
make payments of monthly maintenance fees or on the promissory notes, Telesource
International may sell, lease, assign or transfer the power plant or any of the
plant equipment.

In the first phase of the project, the governmental agency also pays Telesource
a production fee of $.02 per kilowatt-hour for each kilowatt-hour produced on
its behalf for the first 5,140,000-


                                       6
<PAGE>

kilowatt hours per month. In the second phase, which added 10-megawatts of
capacity, the governmental agency has agreed to pay Telesource International an
additional production fee of $.065 per kilowatt-hour produced over the initial
5,140,000-kilowatt hours per month.

In addition, the governmental agency pays Telesource a service fee of $50,000
per month for operating and maintaining the power plant.

In May 2001, the governmental agency and Telesource executed Change Order No. 3
to the Tinian Power Plant Contract. Change Order No. 3 provides a suspension in
the Escalator on the variable payments from January 1, 2001 to December 31,
2005. This Change Order extends the term of the contract from an expiration of
10 years following commissioning of the last constructed phase (currently Phase
II was commissioned in March 2000 and therefore the contract was to have expired
in March 2010) to an new expiration date of March 31, 2020. Change Order No. 3
does not include an expansion of the power generation capacity of the power
plant. The power plant will continue to operate at its current maximum
generation capacity of 20 Mwh. Effectively, the contract has been extended for
an additional 10 years. Power rates agreed to under the original contract and
Change Order No. 1 remain unchanged. Change Order No. 3 does provide the
customer with an early termination option of the extended agreement beginning on
March 31, 2010 and available annually thereafter; however, the customer is
required to give a six-month notice and pay an early termination fee of
$6,000,000. Change Order No. 3 prohibits the customer from purchasing power from
any source other than Telesource for the first 30 MW. The expanded agreement
executed under Change Order No. 3 only extends the power generation contract
term and does not require additional performance by Telesource, with respect to
construction activities.

Potential Future Power Plant Construction and Power Supply
----------------------------------------------------------

Based on previous experience, management believes there will be a growing demand
for power around the world; however competition and deregulation could eliminate
the financial feasibility of these projects and thereby prevent Telesource
International from taking advantage of the expected growth in demand. In the
U.S., two-thirds of the country's installed plants are 25 or more years old and
need to be replaced and repowered, principally with new gas combustion turbines.
The world's use of electricity is projected to increase by two-thirds over the
forecast horizon, from 13 trillion kilowatt hours in 1999 to 22 trillion
kilowatt-hours in 2020. The strongest growth rates in electricity consumption
are projected for the developing world. The most rapid expansion in electricity
use in the reference case is expected for developing Asia and Central and South
America, with average annual growth rates exceeding 3.5 percent between 1999 and
2020. In the industrialized world, electricity consumption is expected to grow
at a more modest pace. Slower population and economic growth, along with the
market saturation of certain electronic appliances (such as washers and dryers)
and efficiency gains from electrical appliances help to explain the expected
slower growth of electricity use in the industrialized nations, although growing
computer usage and the introduction of new electronic devices could modulate
that trend in the future. Telesource International also believes that those
situations where the local governments lack the up-front funding to build the
additional power plants will represent an opportunity for Telesource
International to find alternative solutions up to and including having
Telesource International locate the needed project financing. Without the
additional energy, Telesource International believes that many of the
infrastructure upgrades


                                       7
<PAGE>

envisioned by local governments will be unable to occur. In Telesource
International's experience, in return for securing project financing in a manner
similar to that obtained for the project in the Commonwealth of the Northern
Mariana Islands, local governments will be willing to enter into contracts which
guarantee Telesource International a minimum amount of power consumption,
coupled with long-term operations and maintenance contracts.

Telesource International anticipates that these contracts will generally be
secured by governmental guarantees, promissory notes, liens and collateral on
the land and in the physical power plants.

Sales and Marketing Strategies
------------------------------

Most of Telesource International's construction projects are obtained through a
public bid process, and clients are either governments or governmental agencies.
In obtaining contracts:

     * Telesource International performs significant market research. Telesource
International analyzes potential markets, looking for future building plans or
plans to expand the capital infrastructure. Telesource International's research
also includes analyzing numerous government documents and reviewing previous and
current requests for bids.

     * Telesource International is actively involved in public relations with
the governments and agencies that might contract for Telesource International's
services. Much of this effort is informational, learning the specific needs of
each governmental agency while at the same time explaining what services
Telesource International has to offer.

     * Telesource International has created and provides to potential clients a
survey to help governmental agencies evaluate whether Telesource International's
resources and services might be more efficient and cost-effective than their
current system.

Telesource International maintains three full-time salaried marketing executives
to help sales and marketing efforts; one in the Illinois headquarters and two
offshore.

Competition
-----------

The independent power industry has grown rapidly over the past twenty years.
There are a large number of suppliers in the wholesale market and a surplus of
capacity, which has led to intense competition in this market. The principal
sources of competition in this market include traditional regulated utilities
that have excess capacity, unregulated subsidiaries of regulated utilities,
energy brokers and traders, energy service companies in the development and
operation of energy-producing projects and the marketing of electric energy,
equipment suppliers and other non-utility generators like Telesource
International. Competition in this industry is substantially based on price with
competitors discovering lower cost alternatives for providing electricity. The
electric industry is also characterized by rapid changes in regulations, which
Telesource International expects could continue to increase competition.
Telesource International does not believe the Tinian power plant would be
significantly impacted by competition in the wholesale energy market since its
revenues are subject to contracted rates which are substantially fixed for
several years.


                                       8
<PAGE>

Telesource International also competes in the market to develop power generation
facilities. The primary bases of competition in this market are the quality of
development plans, the ability of the developer to finance and complete the
project and the price. In some cases, competitive bidding for a development
opportunity is required. Competition for attractive development opportunities is
expected to be intense as there are a number of competitors in the industry
interested in the limited number of opportunities. Many of the companies
competing in this market have substantially greater resources. Telesource
International believes its project development experience and its experience in
creating strategic alignments with other development firms with greater
financial and technical resources could enable Telesource to continue to compete
effectively in the development market if and when opportunities arise.
Presently, Telesource International believes there are a number of opportunities
for additional project development worldwide for projects similar to those
previously developed by Telesource. However, Telesource International is
currently evaluating whether it should seek development opportunities in other
areas outside of the south pacific to diversify its activities.

Presently, there is significant merger and consolidation activity occurring in
the electric industry. From time to time, Telesource International may consider
merger and acquisition proposals when they appear to present an opportunity to
enhance stockholder value. Telesource International is not involved in any of
these discussions or negotiations at this time.

Energy Regulation
-----------------

Telesource International's projects are subject to regulation under federal and
local energy laws and regulations. Telesource International is subject to the
requirements established by its permitting authorities, i.e. the Department of
Environmental Quality ("DEQ") and the Environmental Protection Agency ("EPA").

Presently, neither the Customer Choice Act nor proposed legislation dealing with
U.S. energy policy directly impacts Telesource International because the
legislation and restructuring plan pertain to the retail market or new contracts
in the wholesale market. However, as discussed above, Telesource International
could be impacted in the future by, among other things, increases in competition
as a result of deregulation. Telesource International is actively monitoring
these developments in energy proceedings in order to evaluate the impact on
existing projects and also to evaluate new business opportunities created by the
restructuring of the electric industry.

Environmental Regulation
------------------------

Telesource International's projects are subject to regulation under federal,
foreign and local environmental laws and regulations and must also comply with
the applicable laws pertaining to the protection of the environment, primarily
in the areas of water and air pollution. These laws and regulations in many
cases require a lengthy and complex process of obtaining and maintaining
licenses, permits and approvals from federal and local agencies. As regulations
are enacted or adopted in any of these jurisdictions, Telesource International
cannot predict the effect of compliance therewith on its business. Telesource
International's failure to comply with all applicable requirements could result
in delays in proceeding with any projects under development or require
modifications to operating facilities. During periods of non-compliance,


                                       9
<PAGE>

Telesource International's operating facilities may be forced to shutdown until
the instances of non-compliance are corrected. Telesource International is
responsible for ensuring compliance of its facilities with applicable
requirements and, accordingly, attempts to minimize these risks by dealing with
reputable contractors and using appropriate technology to measure compliance
with the applicable standards.

Insurance and Bonding
---------------------

Telesource International maintains general and excess liability, construction
equipment, and workers' compensation insurance; all in amounts consistent with
industry practices. Telesource International believes its insurance programs are
adequate.

Telesource International was required to provide bonding for the airport runway
project on the island of Tinian. This project has partial funding from the U.S.
Government (the FAA) and consequently, U.S. Treasury Listed Bonding was
required. During 2002, Telesource was required to provide bonding for the prison
project on the island of Saipan. This project has partial funding from the U.S.
Government and therefore, U.S. Treasury Listed Bonding was required. In order to
secure the required bonding, Telesource's largest shareholder, SHBC provided a
letter of credit to the surety equal to 100% of the contract value of $17
million. Telesource International's ability to obtain additional surety bonding
depends upon its capitalization, working capital, past performance, management
expertise and other factors, which may change from time to time. Currently
Telesource is required to provide collateral equal to 100% of the surety bond by
Telesource International's surety company.

Employees
---------

Telesource International presently employs 198 people, consisting of 17
employees in management, 27 engineers and technical staff members, 15 support
staff members and 139 hourly employees. All of Telesource International's
employees are nonunion workers, although Telesource International may employ
union subcontractors from time to time.

Ninety percent of Telesource International's project teams include engineers and
technical staff, due to the technical nature of its construction contracts.
Working on a power plant, broadcasting facility or other technical construction
site requires a higher level of expertise and a greater attention to safety
issues.

Telesource International's non-engineering level employees are hourly workers,
while its engineering and supervisory staffs are on monthly salaries.


ITEM 2. PROPERTIES

Properties
----------

Telesource International maintains leased office space and leases land for
storage of construction equipment. Telesource International's Mariana
subsidiary's head office in the Commonwealth of the Northern Mariana Islands is
leased for an additional year. In Fiji, Telesource has an office


                                       10
<PAGE>

leased on a month-to-month basis. Telesource has leased office space in the
Republic of Palau on a month-to-month basis. Telesource International's
corporate offices in Illinois are leased on a month-to-month basis.
Additionally, Telesource has approximately three leased vehicles in its fleet.


ITEM 3. LEGAL PROCEEDINGS

Telesource is involved in legal proceedings and claims asserted by and against
Telesource, which have arisen in the ordinary course of business. Telesource
believes it has a number of valid defenses to these actions, and Telesource
intends to vigorously defend or assert these claims and does not believe that a
material liability will result.


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

None




                                       11
<PAGE>


ITEM 4(a). EXECUTIVE OFFICERS OF THE REGISTRANT

The names, ages and backgrounds of Telesource International's executive officers
are as follows:

    Name and Age; Years                      Principal Occupation for Past
    Served as Director                      Five Years; Other Directorships
--------------------------------        ----------------------------------------
Khajadour Semikian                      Khajadour Semikian, President, joined
Age 50                                  Telesource International in September
Director Since 1995                     1996. From January 1986 to December
                                        1996, Mr. Semikian was Assistant General
                                        Manager with Sayed Hamid Behbehani &
                                        Sons. Mr. Semikian has also served as a
                                        director for Computhink Incorporated
                                        since 1994, Telebond Insurance
                                        Corporation and Retsa Development
                                        Incorporated since 1998, and as
                                        President of Telebond Insurance
                                        Corporation since 1998.

Nidal Zayed                             Nidal Zayed, Executive Vice President,
Age 43                                  joined Telesource International in
Director Since 1998                     January 1996. He is also engaged in the
                                        practice of law. He received a law
                                        degree from Loyola University School of
                                        Law in 1985 and a B.A. in Accounting
                                        from Loyola University of Chicago in
                                        1982. He serves as Chairman for
                                        Computhink Incorporated and has been a
                                        director for Computhink since 1994.

Bud Curley                              Mr. Curley joined Telesource
Age 40                                  International as its Chief Financial
                                        Officer in September 1999. Prior to
                                        September 1999, Mr. Curley served as the
                                        Chief Financial Officer, Secretary and
                                        Executive Vice President for Surety
                                        Capital Corporation and Surety Bank,
                                        N.A. from 1996 to 1999. From 1993 to
                                        1996, Mr. Curley served as Surety
                                        Capital Corporation and Surety Bank,
                                        N.A.'s Controller and Senior Vice
                                        President. In 1989, Mr. Curley received
                                        a B.A. in Business Administration from
                                        the University of Texas. He has also
                                        served as a director for Surety Capital
                                        Corporation and Surety Bank, N.A. from
                                        1998 to 1999.

Jeff Karandjeff                         Mr. Karandjeff joined Telesource
Age 36                                  International as Secretary in 1997. From
                                        October 1996 to February 1997, Mr.
                                        Karandjeff was an Associate with
                                        Schoenberg, Fisher, Newman & Rosenberg,
                                        LTD. He received a law degree from
                                        Loyola University School of Law in 1993
                                        and a Bachelors Degree from
                                        Massachusetts Institute of Technology in
                                        1988.


                                       12
<PAGE>


                                     PART II

ITEM 5. MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED
        STOCKHOLDER MATTERS

MARKET INFORMATION. On November 1, 2001, Telesource's common stock began trading
on the Over-the-Counter Bulletin Board under the symbol "TSCI". Prior to that
time, Telesource's common stock was not listed for trading.

The following table sets forth high and low sales prices for the common stock
for the periods indicated as reported by the Over-the-Counter Bulletin Board
since November 1, 2001:

                                                     HIGH         LOW
                                                   --------     --------
      2001
      ----
      Fourth Quarter............................     $1.95       $0.51

      2002
      ----
      First Quarter.............................      2.45        1.50
      Second Quarter............................      1.75        0.82
      Third Quarter.............................      1.62        1.30
      Fourth Quarter............................      1.40        1.35

      2003
      ----
      First Quarter.............................      1.70        1.25
      Second Quarter............................      1.50        1.45
      Third Quarter.............................      1.50        1.10
      Fourth Quarter............................      1.10        0.55

As of April 8, 2004, the latest stock quote for Telesource was $1.15 per share.

HOLDERS. As of March 31, 2004, there were 192 shareholders of record.

DIVIDENDS. Telesource did not pay dividends on its common stock during 2003 or
2002, and it does not anticipate that it will pay dividends on its common stock
in the foreseeable future. Telesource's working capital credit facility limits
the payment of dividends on its common stock.



                                       13
<PAGE>


ITEM 6. SELECTED FINANCIAL DATA
        (IN THOUSANDS, EXCEPT PER SHARE DATA)

The following selected financial data as of and for the years ended December 31,
2003, 2002, 2001, 2000, and 1999, has been derived from the audited consolidated
financial statements of Telesource International, Inc. and subsidiaries. The
consolidated financial statements as of December 31, 2003 and 2002, and for each
of the years in the three-year period ended December 31, 2002, are included
elsewhere in this Form 10-K. This selected financial data should be read in
conjunction with the consolidated financial statements and the notes thereto
included elsewhere in this Form 10-K:

<TABLE>
<CAPTION>
                                                                                 Twelve Months Ended
                                                                                     December 31,
                                                          -----------------------------------------------------------------
                                                             2003          2002          2001          2000          1999
                                                          ---------     ---------     ---------     ---------     ---------
<S>                                                       <C>           <C>           <C>           <C>           <C>
     Income Statement Data:  ($ in 000's)
        Construction revenues                             $  14,381     $  16,566     $  11,824     $   7,810     $   1,079
        Construction revenues - related party                    --           838            --           852         2,181
        Construction revenues on power plants                    --            --         4,053           536            --
        Service fees - power generation plant                 3,143         1,130           858           692           305
        Sales, net                                               72           307           131           872           161
        Sales, net - related party                               31            90            --           198           181
        Other revenues                                        1,901         1,390         1,420         1,545         1,366
        Other revenues - related party                           --            --            --            84           815
                                                          ---------     ---------     ---------     ---------     ---------
                 Gross revenues                              19,528        20,321        18,286        12,590         6,088

        Construction costs                                   15,910        15,913        12,382         7,145         2,932
        Construction costs on power plants                       --            --         3,504           496            --
        Operations & maintenance costs - power
            generation plant                                  2,612         1,224         1,159           991           638
        Loss on sale of power plant                              --            --            --            --            --
                                                          ---------     ---------     ---------     ---------     ---------
                 Gross profit (loss)                          1,006         3,184         1,241         3,958         2,518

        Salaries and employee benefits                        1,656         1,702         1,849         1,580           693
        Occupancy and equipment                                 384           342           561           535           246
        General and administrative expenses                   4,079         4,258         3,735         3,359         1,480
        Impairment of long-lived asset                           --            --            --            --            --
                                                          ---------     ---------     ---------     ---------     ---------
                 Operating (loss) income                     (5,113)       (3,118)       (4,904)       (1,516)           99
        Other income (expense):
            Interest income                                      --             3            33           125           251
            Interest expense                                 (2,137)       (1,791)       (2,399)       (2,427)       (1,132)
            Other income, net                                     9            20            44            80            14
                                                          ---------     ---------     ---------     ---------     ---------
                  Total other expense                        (2,128)       (1,768)       (2,322)       (2,222)         (867)
        Loss before taxes                                    (7,241)       (4,886)       (7,226)       (3,738)         (768)
        Income tax expense                                       75            --            19             4            --
                                                          ---------     ---------     ---------     ---------     ---------
        Net loss                                          $  (7,316)    $  (4,886)    $  (7,245)    $  (3,742)    $    (768)
                                                          =========     =========     =========     =========     =========

     Common Share Data:
        Net loss per share                                    (0.49)        (0.33)        (0.52)        (0.36)        (0.08)
        Weighted average common shares
            outstanding (in 000's)                           15,016        15,000        13,849        10,356        10,000
        Period end shares outstanding (in 000's)             17,000        15,000        15,000        13,000        10,000

     Balance Sheet Data:
        Total assets                                         24,832        25,160        24,022        30,496        22,886
        Working deficit                                      (5,868)      (20,370)      (14,332)       (3,400)       (3,400)
        Short-term debt                                       9,422        20,700        15,500         7,127           500
        Long-term obligations                                20,130        17,000        20,000        27,021        28,000
        Shareholders' deficit                               (14,096)      (23,601)      (18,566)      (13,534)      (12,610)

     Performance Data:
        Loss on total assets                                  (29.5)%       (19.4)%       (30.2)%       (12.3)%        (3.4)%
     Capital Ratio:
        Quick ratio                                            72.9%         35.9%         36.6%         80.0%         54.6%
</TABLE>


                                       14
<PAGE>


ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS
        AND FINANCIAL CONDITION

HIGHLIGHTS

Revenues for the year ended December 31, 2003 were $19.5 million, compared to
$20.3 million and $18.3 million for the years ended December 31, 2002 and 2001,
respectively. Net loss was $7.3 million for 2003, an increase of $2.4 million,
or 49.7 %, from the loss of $4.9 million for 2002. For 2001, net loss was $7.2
million. Basic and diluted net loss per share was $0.49 per share for 2003,
compared to $0.33 per share for 2002 and $0.52 per share for 2001.

Liquidity and Going Concern

As of December 31, 2003, the Company's current liabilities exceeded its current
assets by $5.9 million. The Company relies heavily on bank financing to support
is operations and its ability to refinance its existing bank debt is critical to
provide funding to satisfy the Company's obligations as they mature. As of
December 31, 2003 the Company had total outstanding debt of $29,552,417 of which
$9,422,915 is due in 2004. As of December 31, 2003 the Company had an
accumulated deficit of $36,747,674 and total stockholders' deficit of
$14,096,928.

The Company incurred operating losses of $5,112,748, $3,118,300 and $4,903,676
for the years ended December 31, 2003, 2002 and 2001, respectively. The Company
incurred net losses of $7,315,693, $4,886,397 and $7,245,774 for the years ended
December 31, 2003, 2002 and 2001, respectively.

Cash used in operating activities was $6,805,337, $2,031,793 and $4,382,413 for
the years ended December 31, 2003, 2002 and 2001, respectively. Funds provided
by net borrowings and stock sales amounted to $8,552,417, $2,200,000 and
$3,351,882 for the years ended December 31, 2003, 2002 and 2001, respectively.

The Company's net working capital deficiency, total stockholders' deficit,
recurring losses and negative cash flows from operations raise substantial doubt
about the Company's ability to continue as a going concern. Management has made
significant achievements during 2003 to address the going concern issue and will
continue to work to address these uncertainties by continuing its efforts to
increase revenues and control costs with the goal of achieving profitability.
Management has raised $14.7 million in preferred stock during 2003 and also was
able to raise $2.0 million thru the sale of common stock during 2003. As of the
April 14, 2004, management sold an additional $3.0 million in common stock and
expects to sell an additional $2.5 million worth of stock during the second
quarter of 2004. The additional equity raised during 2004 will be used to pay
down debt which will significantly reduce the amount of debt burden. Most of the
debt obligations coming due during 2004 are project financing based and will
generate cash collections through the collection of project receivables and
billings. These collections on the projects along with the expected additional
equity are believed by management to be sufficient to cover Telesource's 2004
obligations. Management expects the increase in revenues to be achieved by
securing additional substantial projects during 2004 and through increasing
revenues from existing long term power plant operation and maintenance
agreements as a result of continued expansion on the island of Tinian and within
Fiji. However, no assurance


                                       15
<PAGE>

can be given that such increased revenues will be achieved. Although management
believes that the Company will be cash flow positive in 2004 including debt
payments, the Company has and expects to continue to seek support from its
principal stockholder, SHBC, for its operations, for working capital needs, debt
repayment, and business expansion as may be required. SHBC has continued its
support of the Company. SHBC has agreed to guarantee or provide letters of
credit covering $27,214,000 of the Company's total debt of $29,552,417.


OPERATING SEGMENTS

Telesource's business consists of the following operating segments: power
generation and construction of power plants, trading, and construction services.
Power generation activities did not commence until March 1999. Revenue of the
power generation and construction of power plants segment includes sales-type
lease revenues. The power generation activities occurred in the Commonwealth of
Northern Mariana Islands, a U.S. territory, ("CNMI") and construction of power
plants occurred in Fiji. Construction services occurred in the CNMI and the
Republic of Palau while trading activities occurred in the United States and the
CNMI.


CRITICAL ACCOUNTING POLICIES

Telesource believes its most critical accounting policy is revenue recognition
from long-term contracts for which Telesource uses the percentage-of-completion
method of accounting. Percentage of completion accounting is the preferred
method of accounting for long-term contracts under accounting principles
generally accepted in the United States of America, and accordingly, is the
method used for revenue recognition within Telesource's industry.
Percentage-of-completion is measured principally by the ratio of costs incurred
to date for each contract to the estimated total costs for each contract at
completion. Provisions for estimated losses on uncompleted contracts are made in
the period in which such losses are determined.

Application of percentage-of-completion accounting results in the recognition of
costs and estimated earnings in excess of billings on uncompleted contracts
within the consolidated balance sheets. Costs and estimated earnings in excess
of billings on uncompleted contracts reflected on the consolidated balance
sheets arise when revenues have been recognized but the amounts cannot be billed
under the terms of the contracts. Such amounts are recoverable from customers
upon achievement of various measures of performance, including achievement of
certain milestones, completion of specified units or completion of the contract.
Costs and estimated earnings in excess of billings on uncompleted contracts also
includes amounts Telesource seeks to collect from customers or others for errors
or changes in contract specifications or design, contract change orders once
approved as to both scope and price, or other customer-related causes of
unanticipated additional contract costs. Such amounts are recorded at estimated
net realizable value when the scope and price have been agreed to by the client
and Telesource.

Due to uncertainties inherent within estimates employed to apply
percentage-of-completion accounting, it is possible that estimates will be
revised as project work progresses. Application of percentage of completion
accounting requires that the impact of those revised estimates be reported in
the consolidated financial statements prospectively.


                                       16
<PAGE>

Impairment of Long-Lived Assets

When we undergo changes in our business, including the closure or relocation of
facilities, we may have equipment and other assets that are no longer needed in
our business. When this occurs, we estimate how much we believe we are likely to
receive upon disposal of the assets and we record an impairment charge if this
amount is less than the net carrying value. If actual market conditions for
these assets are less favorable than those projected by management, additional
impairment charges may be required. Telesource did not incur any impairment of
long-lived assets for equipment or other assets during 2003, 2002 or 2001.

The investment in sales-type lease along with our property, plant and equipment
are considered to be a long-lived assets. Based on the anticipated cash flows
for the assets along with the current revenues and expenses and an evaluation of
future changes in the market and economic outlook as well as the length of the
contractual commitment, Telesource does not believe any impairment was indicated
at December 31, 2003.

RESULTS OF OPERATIONS

REVENUES

Overview

Telesource International is an international engineering and construction
company, which has among its operations power generation and specialty
construction services in the Commonwealth of the Northern Mariana Islands and
the Republic of Palau. Telesource International operates a diesel fired electric
power generation plant for the sale of electricity to the local power grid in
CNMI. Telesource has signed an agreement to take over the operation and
maintenance of three diesel fired electric power generation plants in Fiji
beginning in 2003 for 20 years. Telesource International's facility in Lombard,
Illinois handles the procurement, export and shipping of U.S. fabricated
products for use by Telesource International's subsidiaries or for resale to
customers outside of the mainland.

Telesource International was formed in 1994 to facilitate various
intra-corporate activities and, until July 1999, was a wholly owned subsidiary
of SHBC, a Kuwait-based civil, electrical and mechanical construction company.
Operations are conducted primarily through subsidiaries. Telesource
International currently has three subsidiaries. Telesource CNMI, Inc. handles
construction and management for the power facilities in the Commonwealth of the
Northern Mariana Islands. Telesource CNMI, Inc. has branch offices in Guam,
Telesource Pacifica and Pacifica Power Resources. Commsource International
located in Chicago, Illinois, is an international export company that
facilitates the purchase of equipment fabricated in the U.S. The business
activities of Commsource have been transferred to Telesource. Telesource Fiji,
Ltd. was established to oversee Telesource International, Inc.'s power plant
construction activities within Fiji, which currently involves the installation
of additional power generators for existing power plants in Fiji. Construction
activities in the Republic of Palau are carried out by Telesource International.


                                       17
<PAGE>

Telesource International has three main operating segments: construction
services, trading activities, and power generation and construction of power
plants.

Revenue from construction and construction of power plants is recognized using
the percentage-of-completion method of accounting based upon costs incurred and
projected costs. Construction revenue includes revenues recognized by Telesource
International, Inc.'s power plant construction segment and from other projects
ranging from housing development to the construction of airports and prisons.
The construction of power generation plants is considered by management to be a
part of Telesource International, Inc.'s power generation and construction of
power plants segment. Cost of revenue consists of direct costs on contracts;
including labor and materials, amounts payable to subcontractors, direct
overhead costs, equipment expense (primarily depreciation, maintenance and
repairs), interest associated with construction projects and insurance costs.
Depreciation is provided using straight-line methods for construction equipment.
Contracts frequently extend over a period of more than one year and revisions in
cost and profit estimates during construction are reflected in the accounting
period in which the facts that require the revision become known. Losses on
contracts, if any, are provided when determined, regardless of the degree of
project completion. Claims for additional contract revenue are recognized in the
period when it is probable that the claim will result in additional revenue and
the amount can be reliably estimated. The foregoing as well as the stage of
completion, and mix of contracts at different margins may cause fluctuations in
gross profit between periods.

Construction revenues on power plants are recognized using the
percentage-of-completion method of accounting, based upon costs incurred and
projected costs. This revenue is separated on the face of the consolidated
financial statements due to its origin within Telesource International's power
generation and construction of power plants segment. Cost of revenue consists of
direct costs on contracts; including labor and materials, amounts payable to
subcontractors, direct overhead costs, equipment expense (primarily
depreciation, maintenance and repairs), interest associated with construction
projects and insurance costs. Depreciation is provided using straight-line
methods for construction equipment. Contracts frequently extend over a period of
more than one year and revisions in cost and profit estimates during
construction are reflected in the accounting period in which the facts that
require the revision become known. Losses on contracts, if any, are provided in
total when determined, regardless of the degree of project completion. Claims
for additional contract revenue are recognized in the period when it is probable
that the claim will result in additional revenue and the amount can be reliably
estimated. The foregoing as well as the stage of completion, and mix of
contracts at different margins may cause fluctuations in gross profit between
periods.

Telesource accounts for its leasing activities in accordance with the
requirements of Statement of Financial Accounting Standards No. 13, Accounting
for Leases. Revenue associated with the sale of the Tinian power plant
constructed and sold under a sales-type lease, measured as the present value of
non-cancelable rents, was recognized in connection with recording the loss on
sale in 1997 and 1998. Telesource recognizes finance lease revenue on the
resulting sales-type lease receivable at a constant rate using the interest
method. Service revenues received from operating and maintaining the Tinian
power plant for the duration of the lease are recognized as earned based on
actual kilowatt hours of electricity produced and delivered to the lessee's
customers. To the extent that variable payments based on kilowatt-hours of
production exceed the fair value of


                                       18
<PAGE>

operation and maintenance services provided, Telesource recognizes such
contingent payments as additional finance lease revenue as they are earned.

Sales revenues are derived from brokering of U.S. fabricated goods and
management of various projects outside of Telesource International's
construction and power generation segments. Sales of goods exported are
recognized at the time of shipment. When an order is received, the customer's
product specifications are sent to the manufacturer and upon completion the
goods are shipped from the manufacturer directly to the customer. In most cases,
the risk of loss during shipping is either borne by the manufacturer or the
customer. Telesource International is responsible for payment to the
manufacturer; however, Telesource normally collects payment from the customer
before the manufacturer is paid. The sales revenues are recognized net of cost
of goods sold. In 1999, Telesource entered into an agreement with its primary
customer, SHBC, to charge a flat fee of 7.5% of the invoice amount for all
orders executed by Telesource on behalf of SHBC.

Service revenues are recognized in the period in which the work is performed.
Service revenues consist of amounts billed to SHBC for project management of the
radio relay station and for other types of services provided to local customers
for small projects. The cost of services provided was not recorded separately,
and therefore was included in the general and administrative expenses.

Rental income consists of fees collected on rental of equipment to SHBC for use
in construction of the radio relay station as well as to local customers. The
rental fees are billed on a monthly basis for equipment used during the billing
period. Telesource recognizes rental revenue on the accrual basis pursuant to
contractual arrangements between Telesource and its customers.

Finance lease revenues are recognized on the amortization of the minimum lease
payments for the power plant located on the Island of Tinian that were
discounted upon execution of the contract in June of 1997 at an interest rate of
6.74%. The amortization of the minimum lease payments began in March 1999 at an
effective interest rate of 9.40% and will fully amortize in March 2010.

Construction costs are comprised of both variable and semi-variable expenses,
including labor and materials, amounts payable to subcontractors, direct
overhead costs, equipment expense (primarily depreciation, maintenance and
repairs), interest associated with construction projects and insurance costs.
Depreciation is provided using straight-line methods for construction equipment.

Construction costs on power plants are comprised of both variable and
semi-variable expenses, including labor and materials, amounts payable to
subcontractors, direct overhead costs, equipment expense (primarily
depreciation, maintenance and repairs), interest associated with construction
projects and insurance costs. Depreciation is provided using straight-line
methods for construction equipment. These costs are disclosed separately from
construction costs due to their origin within the power generation segment.

Operations and maintenance costs - power generation plant consist of labor,
direct overhead costs, equipment expense (primarily maintenance and repairs),
and insurance costs. These costs are recognized as incurred.


                                       19
<PAGE>

Salaries and employee benefits consist of all wages and benefits for management
and staff wages and benefits that are not directly associated with a particular
project, that is, idle costs for employees are charged to general and
administrative expense. Telesource's principal market, the Commonwealth of the
Northern Mariana Islands, allows employers to import guest employees. The local
labor laws require employers importing guest employees, principally from the
Philippines, to execute a one-year employment contract with the guest employee.
Since Telesource has a few large contracts, this can lead to short periods of
inactivity for some employees. As Telesource continues to grow, this issue is
expected to be minimized; however, it can have a significant impact on
Telesource's operating results.

Occupancy and equipment expense consist of rent, utilities and office equipment
for Telesource International's offices in Illinois, CNMI, Guam and Fiji.

General and administrative expenses consist primarily of depreciation, telephone
expense, insurance, travel, financial and legal expenses and a gross revenue tax
incurred on Telesource International's operations in the Commonwealth of the
Northern Mariana Islands.

Telesource International, Inc., Commsource International, Inc., Telesource CNMI,
Inc. and Telesource Fiji, Ltd. file separate corporate income tax returns.
Telesource International, Inc. and Commsource International, Inc. are U.S.
corporations that file separate U.S. corporate tax returns. Telesource CNMI,
Inc. is a Commonwealth of the Northern Mariana Island corporation and files a
corporation tax return for this commonwealth. Telesource Fiji, Ltd. is a Fijian
corporation and files a Fijian corporation tax return.

Deferred income taxes are accounted for under the asset and liability method.
Deferred tax assets and liabilities are recognized for the estimated future tax
consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective income
tax bases. Deferred tax assets and liabilities are measured using enacted tax
rates expected to apply to taxable income in the years in which those temporary
differences are expected to be recovered or settled. The effect on deferred tax
assets and liabilities of a change in tax rates is recognized in income in the
period that includes the enactment date.

TINIAN POWER PLANT

Phase I

In June 1997, Telesource International entered into a contract to construct and
operate a power plant on the island of Tinian. The June 1997 agreement
(hereafter referred to as Phase I) called for Telesource International to
construct a 10Mwh power generation plant with the capacity to add an additional
20Mwh of power at later dates, and to operate the power plant for a period of 10
years from the date of commissioning. Phase I was commissioned in March 1999.
The terms for Phase I call for fixed payments of $180,000 per month plus a
production fee of $0.02 per Kwh produced for the first 5,140,000 Kwh produced
each month (hereafter referred to as the Base Load). The agreement also provides
that Telesource International will receive a monthly service fee of $50,000 for
a period of 10 years from the date of commissioning. Following the conclusion of
that 10-year period, the only payments Telesource International will receive for
the Base Load is a production fee of $0.03 per Kwh produced, as adjusted for
inflation per the agreement.


                                       20
<PAGE>

Phase II

In November 1998, Telesource International received a change order instructing
Telesource to add an additional 10Mwh of power generation capacity (hereafter
referred to as Phase II). This change order provided for Telesource
International to receive only variable payments in the form of a production fee
of $0.065 per Kwh produced in excess of the Base Load (hereafter referred to as
the Expansion Rate) and for these payments to occur over a ten-year period
commencing upon the commissioning of Phase II. After the completion of the
ten-year period, the production fee changes from $0.065 per Kwh to $0.03 per Kwh
for all power produced. Phase II was commissioned in March 2000 and increased
the power plant's total generation capacity to its maximum current level of
20Mwh.

Expanded Agreement

In May 2001, Telesource International received a third change order extending
the term of the agreement for an additional ten years or to March 31, 2020
(hereafter referred to as the Expanded Agreement). The Expanded Agreement leaves
the option to expand the power plant by adding an additional 10Mwh of generation
capacity unchanged. The power generation plant currently has 20Mwh of production
capacity, which can be increased to 30Mwh by installing the appropriate power
generators. The production rates for the Base Load and the Expansion Rate do not
change from the amounts originally agreed upon. In summary, Telesource will
receive $0.03 (adjusted for inflation) per Kwh produced after March 31, 2010 for
all power produced.

Accounting for the Construction of the Power Plant

Telesource accounts for its leasing activities in accordance with the
requirements of Statement of Financial Accounting Standards No. 13, Accounting
for Leases. Revenue associated with the sale of the Tinian power plant
constructed and sold under a sales-type lease, measured as the present value of
non-cancelable rents, was recognized in connection with recording the loss on
sale in 1997 and 1998. Telesource recognizes finance lease revenue on the
resulting sales-type lease receivable at a constant rate using the interest
method. Service revenues received from operating and maintaining the Tinian
power plant for the duration of the lease are recognized as earned based on
actual kilowatt hours of electricity produced and delivered to the lessee's
customers. To the extent that variable payments based on kilowatt-hours of
production exceed the fair value of operation and maintenance services provided,
Telesource recognizes such contingent payments as additional finance lease
revenue as they are earned.

The original net investment in sales-type lease was recognized in June 1997, the
date the contract was executed. The components of the net investment in
sales-type lease are as follows:

<TABLE>
<CAPTION>
                                                                   December 31
                                                    ------------------------------------------   ------------
                                                        2003           2002           2001         Inception
                                                    ------------   ------------   ------------   ------------
<S>                                                 <C>              <C>            <C>            <C>
Total minimum lease payments to be received         $ 11,160,000     13,320,000     15,480,000     21,600,000
Add:  Operation and maintenance fee                    3,100,000      3,700,000      4,300,000      6,000,000
                                                    ------------   ------------   ------------   ------------
     Minimum lease payments receivable                14,260,000     17,020,000     19,780,000     27,600,000

Less: unearned income                                  2,998,429      4,140,589      5,427,360      9,750,000
                                                    ------------   ------------   ------------   ------------

     Net investment in sales-type lease             $ 11,261,571     12,879,411     14,352,640     17,850,000
                                                    ============   ============   ============   ============
</TABLE>


                                       21
<PAGE>

When Telesource recognized the net investment in sales-type lease at the
inception of the agreement in June 1997, Telesource also recognized a loss on
the sale of Phase I in the amount of $1,748,713. In 1998, Telesource recognized
a loss on the sale of Phase II in the amount of $12,521,457 (equal to the entire
amount of the construction costs for Phase II, as there were no additional
minimum lease payments related to this phase). The loss recognized on the sale
of Phase II was recognized when the contract for Phase II was executed in
November 1998.

Phase I of the power plant was commissioned in March of 1999. Phase II was
commissioned in March of 2000. Telesource recognized power generation revenues
from billings at the rate of $0.02 per Kwh produced of $1,130,172, $858,336,
$692,160 and $304,920 for the years ended December 31, 2002, 2001, 2000 and
1999, respectively. No power generation income was recognized during 1998.

Revenues for this contract consist of the present value of the total contractual
minimum lease payments, which were recognized at lease inception. The minimum
lease payments were discounted using an interest rate of 6.74% and the minimum
lease payments are comprised of a guaranteed monthly payment along with an
operation and maintenance fee. Interest earned on the minimum lease payments,
which is recognized over the lease term so as to yield a constant percentage
return on the net investment in the lease beginning in March 1999, is included
in finance lease revenues in the consolidated statements of operations.

Telesource also receives variable monthly payments as compensation for its
production of power. The variable payments are recognized based upon power
produced and billed to the customer as earned during each accounting period.

The total construction costs for the power plant were $32,120,170. A substantial
portion (approximately $14,270,000) of the repayment to Telesource International
for these construction costs is expected to come from the variable production
fees that will be recognized as revenue when power is produced and billed to the
customer. Due to the fact that the agreement does not provide for any minimum
production fees, there is no guarantee that Telesource International will
recover all of the construction costs incurred to construct the power plant;
however, the agreement does require the customer to purchase 100% of its power
from Telesource International until the maximum power generation capacity has
been reached each month. The future minimum lease payments to be collected by
Telesource are $2,760,000 each year through March 2009.

Future revenue related to the construction and operation of the power plant will
be recorded as service fees until the amount exceeds the estimated fair value of
the services performed. Amounts in excess of the fair value of the services
performed will be accounted for as additional finance lease revenue.


                                       22
<PAGE>


Results of Operations

The following table sets forth results of operations expressed as a percentage
of total revenues:

<TABLE>
<CAPTION>
                                                             ----------------------------------
                                                                    Twelve Months Ended
                                                                        December 31,
                                                             ----------------------------------
                                                               2003         2002         2001
                                                             --------     --------     --------
<S>                                                              <C>          <C>          <C>
          Revenues:
             Construction revenues                               73.6%        81.5%        64.7%
             Construction revenues - related party                 --          4.1           --
             Construction revenues on power plants                 --           --         22.1
             Service fees - power generation plant               16.1          5.6          4.7
             Sales, net                                           0.4          1.5          0.7
             Sales, net - related party                           0.2          0.4           --
             Rental income                                        1.3          0.3           --
             Rental income - related party                         --           --           --
             Management fees - related party                      2.6          0.3           --
             Finance lease revenues                               5.8          6.3          7.8
                                                             --------     --------     --------
                   Gross revenues                               100.0        100.0        100.0
          Costs and expenses:
             Construction costs                                  81.5         78.2         67.8
             Construction costs on power plants                    --           --         19.1
             Operations & maintenance costs -
               power generation plant                            13.4          6.0          6.3
                                                             --------     --------     --------
                   Gross profit                                   5.2         15.8          6.8
          Operating expenses:
             Salaries and employee benefits                       8.5          8.4         10.1
             Occupancy and equipment                              2.0          1.7          3.1
             General and administrative                          20.9         20.9         20.4
                                                             --------     --------     --------
                   Total operating expenses                      31.4         31.0         33.6

                   Operating loss                               (26.3)       (15.3)       (26.8)
          Other income (expense):
             Interest income                                       --           --          0.2
             Interest expense                                   (10.9)        (8.8)       (13.1)
             Other income, net                                     --          0.1          0.2
                                                             --------     --------     --------
                   Total other expense                          (10.9)        (8.7)       (12.7)
                   Loss before income taxes                     (37.2)       (24.0)       (39.5)
             Income tax expense                                  (0.4)          --         (0.1)
                                                             --------     --------     --------
                   Net loss                                     (37.6)       (24.0)       (39.6)
                                                             ========     ========     ========
</TABLE>

Backlog

The following schedule shows a reconciliation of backlog representing the amount
of revenue Telesource International expects to realize from work to be performed
on uncompleted contracts accounted for using the percentage-of-completion method
of accounting in progress at December 31, 2003:

<TABLE>
<S>                                                                      <C>
     Contracts as of December 31, 2002                                   $ 17,472,516
     New contracts, change orders and claims added during 2003             12,006,997
                                                                         ------------
                                                                           29,479,513

     Less: Contract revenue for 2003                                       14,381,282
                                                                         ------------

     Balance at December 31, 2003                                        $ 15,098,231
                                                                         ============
</TABLE>


                                       23
<PAGE>

Comparison of the twelve months ended December 31, 2003 and 2002

Construction Revenues. Construction revenues, including related party, decreased
17.4% to $14.4 million in 2003 from $17.4 million in 2002. The decreased in
construction revenues is attributed to the completion of the airport expansion
project and the lower revenues from the prison project. The backlog was $15.1
million at December 31, 2003 and was $17.5 million at December 31, 2002.

Service Fees - Power Generation Plant. Service fees - power generation plant
increased 178% to $3.1 million in 2003 from $1.1 million in 2002. The big
increase in service fees - power generation plant is attributed to the $2.0
million revenues from the operation and maintenance of two diesel power plants
in Fiji which was awarded to the Company by Fiji Electric Authority during 2003
for 20 years. The energy conversion agreement covered the take-over and
operation of the two facilities in Kinoya, and Vuda, Fiji.

Sales Revenues, Net. Sales revenues decreased 74% to $103,486 in 2003 from
$397,376 in 2002. Sales to SHBC decreased to $30,992 in 2003 from $89,998 in
2002. Sales to SHBC are not expected to increase in future periods.

Rental Income. Rental income increased to $247,026 in 2003 from $68,209 in 2002.
The increase in rental income was a result of short term lease agreement signed
in 2003 with the Guam Power Authority to assist the local utility in clean up
efforts from a super typhoon, Pongsona, which struck Guam in December 2002.

Service Fees. Service fees increased to $511,926 in 2003 from $34,640 in 2002.
The increase is a result of Telesource providing project management services to
third parties.

Finance Lease Revenues. Finance lease revenues decreased 11% to $1.1 million in
2003 from $1.3 million in 2002. Finance lease revenue for the Tinian power plant
will decrease each year until the investment in sales type lease is fully
amortized in March 2010.

Expenses

Construction Costs. Total construction costs (includes related party and third
party) were flat at $15.9 million for 2003 and 2002.

Operation and Maintenance Costs - Power Generation Plant. Operation and
maintenance costs - power generation plant increased 113% to $2,612,363 in 2003
from $1,224,202 in 2002. The increase in operation and maintenance costs was due
to $1.4 million from Fiji's operation and maintenance of two power plants added
during 2003.

Salaries and Employee Benefits. Salaries and employee benefits decreased 3% to
$1.7 million in 2003 from $1.7 million in 2002. The decrease in salaries and
employee benefits is attributed to management's continuing efforts to reduce
costs during 2003.

Occupancy and Equipment. Occupancy and equipment expenses increased 12% to
$383,812 in 2003 from $342,189 in 2002. The increase in occupancy and equipment
expense is attributed to


                                       24
<PAGE>

additional occupancy expense incurred in Palau in the amount of $82,813 and
$37,328 in Fiji during 2003.

General and Administrative Expenses. General and administrative expenses
decreased 4% to $4.1 million in 2003 from $4.3 million in 2002. The decrease is
attributed to lower bank service charges and taxes and licenses.

Other Expense, Net. Other expense increased 20% to $2.1 million in 2003 from
$1.8 million in 2002. The increase is a result of increased borrowing costs due
to the additional preferred stock issued during 2003.

Income Tax Expense. There was no income tax expense for 2003. Telesource had net
operating loss carryforward at December 31, 2003 of approximately $34,340,000;
however, Telesource International's subsidiary in Fiji had taxable income of
$144,921 resulting in a tax expense of $74,947 in 2003 and none in 2002.


Comparison of the twelve months ended December 31, 2002 and 2001

Revenues

Construction Revenues. Construction revenues, including related party, increased
47.2% to $17.4 million in 2002 from $11.8 million in 2001. The growth in
construction revenues is attributed to the $19.0 million airport expansion
project during 2002 along with the progress on the $17.6 million prison project.
The airport expansion project is expected to be completed during the second
quarter of 2003 and the prison project is expected to be completed in early
2004. The growth in construction revenues is expected to continue in future
periods but not at the pace experienced in 2002. The backlog was $17.5 million
at December 31, 2002 and was $9.7 million at December 31, 2001. The backlog at
December 31, 2002 does not include two contracts awarded to Telesource during
the first quarter of 2003 with a total contract value for both contracts of
$11.6 million.

Construction Revenues on Power Plants. There was no construction revenues on
power plants for 2002 as compared to $4.1 million in 2001. These revenues in
2001 were recognized on a contract Telesource International had to expand two
existing power stations in Fiji by expanding the facilities and installing
additional power generators with a combined output of 32 Mwh. This contract was
accounted for under the percentage-of-completion method of accounting and was
completed during 2001. Construction revenues on power plants are not expected in
the immediate future until Telesource is successful in being awarded additional
contracts.

Service Fees - Power Generation Plant. Service fees - power generation plant
increased 31.7% to $1.1 million in 2002 from $858,336 in 2001. The growth in
service fees - power generation plant is attributed to an increase in power
demand by the radio relay broadcast station in Tinian during 2002 as well as
completion of an expansion to the local power distribution network which
connected additional customers during 2002.

Sales Revenues, Net. Sales revenues increased 203.5% to $397,376 in 2002 from
$130,930 in 2001. The growth in sales during 2002 is attributed to an increase
in sales to third party customers in Guam. Sales to SHBC increased to $89,998 in
2002 from $256 in 2001. Sales to SHBC are not expected to increase in future
periods.


                                       25
<PAGE>

Rental Income. Rental income increased to $68,209 in 2002 from none in 2001. The
increase in rental income is a result of leasing equipment not in use by
Telesource to third party customers in the CNMI. Telesource expects a
significant growth in rental income to third parties during 2003 due to a short
term lease agreement signed in 2003 with the Guam Power Authority to assist the
local utility in clean up efforts from a super typhoon, Pongsona, which struck
Guam in December 2002.

Service Fees. Service fees increased to $34,640 from none. The increase is a
result of Telesource providing project management services to third parties.
Service fees are not expected to generate a significant source of revenues in
future periods.

Finance Lease Revenues. Finance lease revenues decreased 9.3% to $1.3 million in
2002 from $1.4 million in 2001. Finance lease revenue for the Tinian power plant
will decrease each year until the investment in sales type lease is fully
amortized in March 2010.

Expenses

Construction Costs. Total construction costs (includes related party and third
party) increased 28.5% to $15.9 million from $12.4 million for 2002 and 2001,
respectively. The growth in construction costs is a direct result of an increase
in construction activities, primarily due to the airport expansion project, the
prison project and the museum project. Construction costs as a percentage of
construction revenues were 91.4% and 104.7% for 2002 and 2001, respectively. The
effective gross margin of 8.6% on construction activities during 2002 is
attributed primarily to the airport project. Telesource recognized a gross
margin for construction activities on the airport project of 1.5% on revenues of
$9.0 million, which was 51.4% of Telesource's construction revenues for 2002.
The airport's gross margin was affected by costs incurred on certain tasks at
the airport project which are outside of the scope of the contract for an
estimated cost of approximately $700,000. Management expects a change order to
be executed in early 2003 which will cover these costs. In addition to these
costs, Telesource incurred significant weather delays during the fourth quarter
of 2002. Out of a total of 92 work days for the fourth quarter there were 84
days of work stoppage. The negative gross margin in 2001 on construction
revenues is primarily attributed to a cost over run on the Kobblerville housing
project due to delays encountered as a result of inclement weather.
Additionally, there were delays in the processing of Telesource International's
invoices by the Federal Housing Authority, which resulted in a delay in the
collection of payments for the Kobblerville project. This ultimately led to an
increase in interest expense incurred directly on this project, as well as
increased costs for supplies. The weather delays and the delay in the processing
of Telesource's invoices occurred during the first quarter of 2001 and were
identified in connection with management's quarterly project review process. The
costs estimates for the Kobblerville project were revised to $6,153,417 during
2001 from an estimated total costs of $4,830,000. The estimated profit for the
Kobblerville project was reduced from $1,480,000 to $136,583. The change in
estimate decreased profit on third party construction revenues by $1,343,417 and
was reflected in 2001 operating results. This increase in estimated costs was
recognized during 2001 and is attributed to the delays encountered in completing
the project. The Kobblerville project was completed in December 2001.

Construction Costs on Power Plants. Construction costs on power plants were $0
in 2002 and $3.5 million in 2001. The decrease in construction costs on power
generation plants is a result of


                                       26
<PAGE>

Telesource completing a power plant construction contract for Fiji. The net
margin realized in 2001 on the construction of power generation plants was
13.5%.

Operation and Maintenance Costs - Power Generation Plant. Operation and
maintenance costs - power generation plant increased 5.6% to $1,224,202 in 2002
from $1,159,132 in 2001. The increase in operation and maintenance costs for the
Tinian power plant is attributed to growth in power production during 2002.
During 2002, Telesource's realized increased revenue on power produced of 32.7%,
which resulted in additional operation and maintenance cost of 5.6% for
servicing costs. Telesource recognized a loss on power generation activities of
$94,030 and $300,796 for the twelve months ended December 31, 2002 and 2001,
respectively, and is attributed to management and staffing costs associated with
the power plant exceeding the power production revenues. Telesource expects the
Tinian power plant to become profitable in 2003.

Salaries and Employee Benefits. Salaries and employee benefits decreased 7.9% to
$1.7 million in 2002 from $1.9 million in 2001. The decrease in salaries and
employee benefits is attributed to management's efforts to reduce costs during
2002 by reducing staffing levels.

Occupancy and Equipment. Occupancy and equipment expenses decreased 39.0% to
$342,189 in 2002 from $560,476 in 2001. The decrease in occupancy and equipment
expense is attributed to cost cutting efforts of management which were achieved
by closing the office on Tinian and reducing the amount of cost incurred to
store equipment.

General and Administrative Expenses. General and administrative expenses
increased 14.0% to $4.3 million in 2002 from $3.7 million in 2001. The increase
is attributed to increased professional fees, telephone expense, bank service
charges, insurance, travel and entertainment and gross revenue taxes associated
with the growth and development of the business.

Other Expense, Net. Other expense decreased 23.9% to $1.8 million in 2002 from
$2.3 million in 2001. The decrease is a result of reduced borrowing costs due to
declining interest rates for obtained for debt by Telesource.

Income Tax Expense. There was no income tax expense for 2002 as compared to
income tax expense in 2001 of $19,440. Telesource had net operating loss
carryforward at December 31, 2002 of approximately $27,024,000; however,
Telesource International's subsidiary in Fiji had taxable income during 2001 and
incurred an estimated tax liability of $19,440.


Liquidity and Capital

Since 1994, Telesource International's primary sources of operating funds have
been bank borrowings, contributions of equity capital and profits realized on
projects completed. On December 31, 2003, 17,000,000 shares of Telesource
International's common stock were issued and outstanding. Telesource had
15,000,000 shares issued and outstanding on December 31, 2002 until on December
29, 2003, when Telesource International sold 2 million shares of common stock at
$1.00 per share to Al Amal Investments.

Cash used in operating activities during the twelve months ended December 31,
2003 and 2002 was $6.8 million and $2.0 million, respectively. The cash used in
operating activities was


                                       27
<PAGE>

principally due to the increase in costs and estimated earnings in excess of
billings during 2003 of $2.5 million. Significant payments on accounts payable
were made in 2003.

Cash used in investing activities was $504,523 for the twelve months ended
December 31, 2003 as compared to net cash provided by investing activities of
$128,236 for the twelve months ended December 31, 2002. The cash used in
investing activities during 2003 is attributed to capital purchases during 2003
of $639,523 which was due to the purchase of seven bucket trucks used on the
super typhoon cleanup efforts on Guam during 2003.

Cash provided by financing activities generated $8.6 million for the twelve
months ended December 31, 2003 as compared to $2.2 million for the same period
in 2002. The cash generated by financing and from the proceeds from the sale of
$11.7 million worth of preferred stock during 2003 along with $2 million of
common stock.

Telesource International had a working capital deficit of $6 million at December
31, 2003 and $20.4 million at December 31, 2002. The decrease in the deficit is
a result of all loans of $20.5 million, except for $7 million owed on the
Commercial Bank of Kuwait credit line, becoming long term as of December 31,
2003. During 2003, the Company refinanced the balance of $13,000,000 loan from
the Commercial Bank of Kuwait into monthly payments of $180,000 per month plus
interest and a $2.2 million balloon payment due at maturity on March 4, 2009.
The first payment of $180,000 started on February 4, 2004 and the final monthly
payment to occur on March 4, 2009.


Telesource is substantially dependent upon SHBC to provide resources for
operating, working capital, and business expansion. To address the working
capital deficit and reduce its dependence on debt financing obtained with the
support of SHBC, Telesource plans on making some reductions on existing lines
and renewing the credit lines. The amount of the reductions is dependent upon
the amounts of capital raised by Telesource International within the next twelve
months.

Telesource International currently expects that its existing cash balances along
with credit lines established in 2003 together with funds available through SHBC
will be sufficient to meet anticipated cash requirements for at least the next
12 months. Telesource International obtained a $5 million credit line committed
from Al-Ahli Bank for the radio relay station expansion project and the Palau
Capitol Relocation projects at March 31, 2003.

Telesource has forecasted cash inflows for the next twelve months from projects
of $26 million, $4.0 million from the sale of common stock in the first quarter
of 2004, and $2.0 million in additional borrowings. Telesource's forecasted cash
outflows consist of $9.1 million in principal and interest payments on credit
lines and $24.2 million for project costs and general and administrative
expenses. Telesource had cash on hand balance at December 31, 2003 of $1.5
million and forecasted cash on hand after these collections and payments of
$600,000 in December of 2004.

There can be no assurance that Telesource International's present capital and
financing will be sufficient to finance future operations. Telesource
International may seek to raise additional capital in 2004 through the sale of
equity to reduce the existing credit line borrowings as well as


                                       28
<PAGE>

to provide capital needed for growth. There can no assurance that Telesource
will be successful in such efforts. If Telesource International sells additional
shares of common stock to raise funds, the terms and conditions of the issuances
and any dilutive effect may have an adverse impact on the existing stockholders.
If additional financing beyond current levels becomes necessary, there can be no
assurance that the financing can be obtained on satisfactory terms, if at all.
In this event, Telesource International could be required to restrict its
operations.

NEW ACCOUNTING PRONOUNCEMENTS

In August 2001, FASB issued Statement of Financial Accounting Standards No. 143
("SFAS 143"), "Accounting for Asset Retirement Obligations," which is effective
for our fiscal year beginning January 1, 2003. SFAS 143 addresses financial
accounting and reporting obligations associated with the retirement of tangible
long-lived assets and the associated asset retirement costs. SFAS 143 requires,
among other things, that the retirement obligations be recognized when they are
incurred and displayed as liabilities on the balance sheet. In addition, the
asset's retirement costs are to be capitalized as part of the asset's carrying
amount and subsequently allocated to expense over the asset's useful life. We do
not believe the adoption of SFAS 143 will have a material effect on our
financial position, results of operations, or cash flows.

In August 2001, the FASB issued Statement of Financial Accounting Standards No.
144, "Accounting for the Impairment or Disposal of Long-Lived Assets" ("SFAS
144"). SFAS 144 establishes a single accounting model, based on the framework
established in Statement of Financial Accounting Standards No. 121, "Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed
Of" ("SFAS 121"), for long-lived assets to be disposed of by sale, and resolves
significant implementation issues related to SFAS 121. This statement also
supercedes the accounting and reporting provisions of Accounting Principles
Board Opinion No. 30, "Reporting the Results of Operations - Reporting the
Effects of Disposal of a Segment of a Business, and Extraordinary, Unusual and
Infrequently Occurring Events and Transactions," ("APB 30") for the disposal of
a segment of a business. The provisions of SFAS No. 144 are effective for the
fiscal years beginning after December 15, 2001. The adoption of SFAS 144 did not
have a material impact on its results of operations, financial position or cash
flows.

In June 2002, the FASB issued Statement of Financial Accounting Standards No.
146 ("SFAS 146"), "Accounting for Costs Associated with Exit or Disposal
Activities." SFAS 146 requires recording costs associated with exit or disposal
activities at their fair values when a liability has been incurred and is
effective January 1, 2003. Under previous guidance, certain exit costs were
accrued upon management's commitment to an exit by the company. We do not
believe the adoption of SFAS 146 will have a material effect on our financial
position, results of operations, or cash flows.

In November 2002, the FASB issued Interpretation No. 45 ("FIN 45"), "Guarantor's
Accounting and Disclosure Requirements for Guarantees, Including Indirect
Guarantees of Indebtedness of Others." FIN 45 requires certain disclosures to be
made by a guarantor in its interim and annual financial statements about its
obligations under certain guarantees that it has issued. It also requires that a
guarantor recognize, at the inception of a guarantee, a liability for the fair
value of


                                       29
<PAGE>

the obligation undertaken in issuing the guarantee. FIN 45 supercedes FASB
Interpretation No. 34, "Disclosure of Indirect Guarantees of Indebtedness of
Others". The disclosure provisions of FIN 45 are effective for financial
statements of both interim and annual periods that end after December 15, 2002
and the initial recognition and measurement provisions are effective on a
prospective basis to guarantees issued or modified after December 31, 2002. We
do not believe the adoption of FIN 45 will have a material effect on our
financial position, results of operations, or cash flows.

In December 2002, the FASB issued Statement of Financial Accounting Standards
No. 148 ("SFAS 148"), "Accounting for Stock-Based Compensation -- Transition and
Disclosure -- an amendment of FASB Statement No. 123." SFAS 148 amends SFAS 123,
"Accounting for Stock-Based Compensation", to provide alternative methods of
transition for a voluntary change to the fair value based method of accounting
for stock-based employee compensation. In addition, SFAS 148 amends the
disclosure requirements of SFAS 123 to require prominent disclosures in both
annual and interim financial statements about the method of accounting for
stock-based employee compensation and the effect of the method used on reported
results.

In January 2003, the FASB issued Interpretation No. 46 ("FIN 46"),
"Consolidation of Variable Interest Entities -- an Interpretation of ARB No.
51." FIN 46 addresses consolidation accounting for certain entities in which
equity investors do not have the characteristics of a controlling financial
interest or do not have sufficient equity at risk for the entity to finance its
activities without additional subordinated financial support from other parties.
FIN 46 is effective immediately for all variable interest entities created or
acquired after January 31, 2003. For variable interest entities created or
acquired prior to February 1, 2003, the provisions of FIN 46 must be applied for
the first interim or annual period beginning after June 15, 2003. We do not
believe the adoption of FIN 46 will have a material effect on our financial
position, results of operations, or cash flows.


QUARTERLY RESULTS

The following table sets forth selected unaudited financial information for the
eight quarters in the period ended December 31, 2003. This information has been
prepared on the same basis as the audited financial statements and, in the
opinion of management, contains all adjustments necessary for a fair
presentation thereof.

                            QUARTERLY FINANCIAL DATA
             (UNAUDITED -- IN THOUSANDS, EXCEPT FOR PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                            2003 QUARTERS ENDED
                                                     MARCH 31            JUNE 30           SEPT. 30            DEC. 31
                                                  --------------     --------------     --------------     --------------
<S>                                               <C>                     <C>                <C>                <C>
     Revenue                                      $    6,268,276          3,442,496          6,421,898          3,395,865
     Gross profit (loss)                          $    1,760,102           (228,328)           117,308           (643,027)
         As a percent of revenue                            28.1%               6.6%               1.8%              18.9%
     Net loss                                     $     (192,421)        (2,247,678)        (1,964,634)        (2,910,960)
         As a percent of revenue                             3.1%              65.3%              30.6%              85.7%
     Basic and diluted net loss per               $        (0.01)             (0.15)             (0.13)             (0.11)
     share
     Market price:
        High                                      $         1.70               1.50               1.50               1.30
        Low                                       $         1.25               1.45               1.10               0.55
</TABLE>


                                       30
<PAGE>

<TABLE>
<CAPTION>
                                                                            2002 QUARTERS ENDED
                                                     MARCH 31            JUNE 30           SEPT. 30            DEC. 31
                                                  --------------     --------------     --------------     --------------
<S>                                               <C>                     <C>                <C>                <C>
     Revenue                                      $    5,700,781          4,911,686          5,660,659          4,048,069
     Gross profit                                 $    1,446,661          1,239,889          1,536,650         (1,038,840)
         As a percent of revenue                            25.4%              25.2%              27.1%              25.7%
     Net loss                                     $     (713,598)          (831,803)          (251,821)        (3,089,175)
         As a percent of revenue                            12.5%              16.9%               4.5%              76.3%
     Basic and diluted net loss per share         $        (0.05)             (0.06)             (0.02)             (0.20)
     Market price:
        High                                      $         2.45               1.75               1.62               1.40
        Low                                       $         1.50               0.82               1.30               1.35
</TABLE>

Net income per share calculations are based on the weighted average common
shares outstanding for each period presented. Accordingly, the sum of the
quarterly net income per share amounts may not equal the per share amount
reported for the year.

Telesource's stock began trading on November 2, 2001.


ITEM 7.A QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Telesource is exposed to market risk for changes in interest rates for
borrowings under some of its credit facilities. These credit facilities that
bear interest at variable rates, and the fair value of the borrowings are not
significantly affected by changes in market interest rates.

Amounts invested in Telesource's foreign operations (Telesource Fiji, Ltd.) are
translated into U. S. dollars at the exchange rates in effect at year-end. The
resulting translation adjustments are recorded as accumulated other
comprehensive loss, a component of stockholders' equity, in the consolidated
balance sheets.

An increase in interest rates of 1.0% at December 31, 2003 would increase
Telesource's interest expense on adjustable loans by approximately $175,000 per
year. A decrease in interest rates of approximately the same amount, $175,000.

THIS ANNUAL REPORT ON FORM 10-K CONTAINS CERTAIN FORWARD-LOOKING STATEMENTS
WITHIN THE MEANING OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995,
PARTICULARLY STATEMENTS REGARDING MARKET OPPORTUNITIES, MARKET SHARE GROWTH,
COMPETITIVE GROWTH, GROSS PROFIT, AND SELLING, GENERAL AND ADMINISTRATIVE
EXPENSES AND THE INVESTMENT CONSIDERATIONS LISTED BELOW. THESE FORWARD-LOOKING
STATEMENTS INVOLVE RISKS AND UNCERTAINTIES, THAT COULD CAUSE ACTUAL RESULTS TO
DIFFER MATERIALLY FROM THOSE IN ANY SUCH FORWARD-LOOKING STATEMENTS. SUCH RISKS
AND UNCERTAINTIES INCLUDE, BUT ARE NOT LIMITED TO ADVERSE CHANGES IN GENERAL
ECONOMIC CONDITIONS, INCLUDING CHANGES IN THE SPECIFIC MARKETS FOR TELESOURCE'S
SERVICES, ADVERSE BUSINESS CONDITIONS, DECREASED OR LACK OF GROWTH IN THE
MECHANICAL AND ELECTRICAL CONSTRUCTION AND FACILITIES SERVICES INDUSTRIES,
INCREASED COMPETITION, PRICING


                                       31
<PAGE>

PRESSURES AND RISK ASSOCIATED WITH FOREIGN OPERATIONS AND OTHER FACTORS.

Investment Considerations

Telesource International - Risks related to construction activities
--------------------------------------------------------------------

Telesource International will likely experience significant fluctuation in
quarterly results, which makes it difficult for investors to make reliable
period-to-period comparisons of its business.

Telesource International's quarterly operating results will depend on revenues
from contracts for major projects. Telesource International can only undertake a
specific number of projects at any one time. If Telesource International
finishes one large project and does not have another large project to start on,
revenues and results of operations within the quarter and possibly subsequent
periods could suffer. Customers may also cancel or defer existing contracts
resulting in reduced revenues for the quarter. Though management intends to take
steps to adjust spending in a timely manner to compensate for any unexpected
revenue shortfalls, it may not be successful. For example staffing reductions
cannot be implemented quickly due to local labor and employment laws in the
Commonwealth of Northern Mariana Islands, which limit our ability to release
employees at will, and losses could result. Accordingly, any such revenue
shortfalls could result in continued operating losses.

Telesource International's revenues are derived mainly from fixed-price
contracts that may lead to variations in profits due to a failure to control
costs.

All of Telesource International's construction revenues are derived from
fixed-price contracts. Because Telesource International assumes the risk of
performing such contracts at the stipulated price, any change in the estimate of
ultimate costs to be incurred under the contract or to control costs during
contract performance could result in losses or reduced profits for particular
fixed-price contracts, which, in turn, could result in periods of operating
losses.

Telesource International's principal market is highly competitive, and if
Telesource International is unable to compete successfully in this market, it
may be unable to increase its operations or become profitable.

The market for construction services is highly competitive and rapidly changing.
Telesource International competes directly with other firms that focus on
providing general construction services as well as services for more
sophisticated structures, including power plants and broadcasting facilities.
Many of Telesource International's competitors have well-established reputations
for building residential and technical structures and have longer operating
histories and significantly greater financial, technical, marketing, personnel
and other resources than Telesource International has. Telesource International
is subject to competition that is expected to increase in the future. If
Telesource International does not successfully compete in its market, its growth
opportunities will be limited and its business will not grow and its revenues
may be reduced.


                                       32
<PAGE>

Telesource International relies on third parties for important raw materials and
technical expertise. Telesource International's ability to enter into new
engagements or to engage the business in a profitable manner will be harmed if
its access to these important resources is limited or becomes too costly.

Telesource International relies on third-party suppliers for raw materials like
wood, steel and concrete; for fabrication of technical equipment subsystems
including diesel generations, antennas, towers and transmitters, and for
providing technical expertise.
Telesource International's ability to obtain raw materials, fabrication services
and technical assistance is subject to a number of external factors which are
outside of its control, including:

     o    Third parties may increase the price of the raw materials, fabrication
          services or technical assistance they provide.

     o    Third-party raw material suppliers, fabricators or technical expertise
          providers may decide not to provide Telesource International with
          materials or services.

     o    Telesource International has no long-term contracts with third-party
          suppliers of raw materials, fabrication services or technical
          expertise providers.

     o    Telesource International's third-party contracts are usually short
          term in duration and are cancelable by such third party.

If Telesource International fails to obtain what it needs from these providers,
it may not be able to successfully compete for new business or to complete
existing engagements profitably.

Telesource International is subject to substantial claims for warranty coverage
which, if such claims arise, could harm its financial condition.

Telesource International offers warranties on its construction services and
power generating plants. Telesource International does not maintain any material
warranty reserves because these warranties are usually backed by warranties from
its vendors. Should Telesource International be required to cover the cost of
repairs not covered by the warranties of Telesource International's vendors or
should one of Telesource International's major vendors be unable to cover future
warranty claims, Telesource International could be required to outlay
substantial funds, which could harm its financial condition.

Telesource International - Risks related to power generation activities
------------------------------------------------------------------------

Telesource International's power-generating facility could be shut down
unexpectedly, making it difficult to sustain revenues and cash flow.

Telesource International owns a diesel fired electric generating facility with a
maximum power generation capacity of 20 mega-watts (Mw) located on the island of
Tinian, in the Commonwealth of the Northern Mariana Islands, a U.S. possession.
This facility from time to time may experience both scheduled and unscheduled
shutdowns. Periodically, the facility will


                                       33
<PAGE>

incur scheduled shutdowns in order to perform maintenance procedures to
equipment that cannot be performed while the equipment is operating. The
facility may also incur unscheduled shutdowns or may be required to operate at
reduced capacity levels following the detection of equipment malfunctions, or
following minimum generation orders received by the utility. During periods when
the facility is shutdown or operating at reduced capacity levels, Telesource
International may incur losses due to the loss of its operating revenues and/or
due to additional costs which may be required to complete any maintenance
procedures. It is not possible for it to predict the frequency of future
unscheduled shutdowns or to predict the extent of maintenance that may be
required during shutdowns related to equipment maintenance.

Telesource International depends on a single customer at its power-generation
facility. The loss of this single customer could cause Telesource
International's revenues to decline.

Since March 1999, Telesource International began deriving a portion of its
revenues from the sale of electric power. Under Telesource International's
agreement with a governmental agency, the electrical power generated at
Telesource International's power generation facility is owned by the
governmental agency. Telesource International is paid a fee to produce the
electric power. The governmental agency in turn sells the electric power to the
various users throughout the Island of Tinian. If the end-user customer defaults
or increases in power use do not materialize as anticipated, Telesource
International's revenues base may not grow to support other operations.

Telesource International's insurance or reserves may be insufficient to cover
future claims on Telesource International's power generation activities.

Telesource International's power generation activities involve significant risks
of environmental damage, equipment damage and failures, personal injury and
fines and costs imposed by regulatory agencies. Though management believes its
insurance programs are adequate, if a liability claim is made against it, or if
there is an extended outage or equipment failure or damage at Telesource
International's power plant for which it is inadequately insured or subject to a
coverage exclusion, and Telesource International is unable to defend against
these claims successfully or obtain indemnification or warranty recoveries,
Telesource International may be required to pay substantial amounts, which could
have a materially adverse effect on its financial condition.

Telesource International - Other risks
--------------------------------------

Telesource International is subject to several inherent risks of conducting
business internationally.

Telesource International's international operations are subject to the inherent
risks of doing business abroad. The loss of any or all of Telesource
International's international suppliers and customers could harm Telesource
International's ability to deliver Telesource International's construction
services and power services on time and cause Telesource International's sales
to decline. Telesource International's financial performance could be harmed by
many events and circumstances relating to international operations, including:


                                       34
<PAGE>

        * Shipping delays and cancellations;
        * Increases in import duties and tariffs;
        * Foreign exchange rate fluctuations;
        * Changes in foreign laws and regulations; and
        * Political and economic instability.

Telesource International is subject to government regulation. Both the costs of
compliance and the penalties imposed for a failure to comply could be
substantial.

Although management does not believe that compliance with applicable regulatory
requirements has harmed Telesource International's operations in the past
relative to its competitors, government regulations can change, which could
increase Telesource International's costs of compliance with these requirements.
In addition, Telesource International's aggregate materials operations require
operating permits granted by governmental agencies. Telesource International
believes that tighter regulations for the protection of the environment and
other factors will make it increasingly difficult to obtain new permits and
renewal of existing permits may be subject to more restrictive conditions than
currently exist. Failure to comply with these laws and regulations could result
in fines, additional licensing requirements or the revocation of Telesource
International's licenses in the particular jurisdiction. The costs of compliance
could affect adversely operating results. If a substantial fine or other penalty
is imposed, Telesource International's business and financial condition could be
harmed.

If Telesource International does not manage its growth effectively, its future
business prospects could be harmed.

Telesource International will need to expand in anticipation of a growing user
base and larger demand for Telesource International's services. The focus on
development of new business could cause disruptions of existing operations
adversely affecting Telesource International's business. Expansion will require
Telesource International to make significant up front expenditures for
increasing Telesource International's sales and marketing efforts and to hire
and train additional project managers, engineers and facilities operators as
well as incur costs in connection with constructing power plants to be owned by
Telesource. Telesource may not be successful in expanding its operations or
maintaining adequate management, financial and operating systems and controls of
its larger business base.

Telesource International's largest stockholder and its affiliates own
approximately 66.7% of the common stock, and their interest may not be the same
as the minority stockholders who will have little or no influence over
Telesource International's activities.

The largest stockholder, SHBC, is able to control the outcome of all matters
submitted to a vote of the holders of common stock, including the election of
directors, amendments to Telesource's certificate of incorporation and approval
of significant corporate transactions. SHBC owns beneficially approximately of
66.7% of the common stock.


                                       35
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                           Consolidated Balance Sheets

                     December 31, 2003 (unaudited) and 2002

<TABLE>
<CAPTION>
                                    Assets                                        2003             2002
                                                                              ------------     -----------
                                                                              (unaudited)
<S>                                                                           <C>               <C>
Current assets:
     Cash and cash equivalents                                                $  1,487,280         244,723
     Accounts receivable                                                         5,707,929       3,818,268
     Current portion of net investment in sales-type lease                       1,776,646       1,617,840
     Costs and estimated earnings in excess of billings                          3,560,452       5,448,663
     Prepaid expenses and other current assets                                     398,441         261,379
                                                                              ------------     -----------
                 Total current assets                                           12,930,748      11,390,873

Net investment in sales-type lease - long term                                   9,484,925      11,261,571
Property, plant, and equipment, net                                              2,288,562       2,317,617
Other assets                                                                       128,063         190,274
                                                                              ------------     -----------
                 Total assets                                                 $ 24,832,298      25,160,335
                                                                              ============     ===========

                     Liabilities and Stockholders' Deficit

Current liabilities:
     Current portion of long-term debt                                        $  9,422,195      20,700,000
     Accounts payable                                                            6,236,225       3,879,364
     Accounts payable - related party                                              657,618       3,736,283
     Accrued expenses                                                            2,150,103       3,320,338
     Billings in excess of costs and estimated earnings                            246,559              --
     Income taxes payable                                                               --              --
     Other current liabilities                                                      86,304         125,000
                                                                              ------------     -----------
                 Total current liabilities                                      18,799,004      31,760,984

Long-term debt                                                                  20,130,222      14,000,000
Convertible preferred stock. $0.01 par vaule, authorized 10,000,000
     shares, issued, and outstanding 9,799,999 and 2,000,000 shares
     at December 31, 2003 and 2002, respectively                                        --       3,000,000
                                                                              ------------     -----------
                 Total liabilities                                              38,929,226      48,760,984
                                                                              ------------     -----------
Stockholders' deficit:
Convertible preferred stock. $0.01 par vaule, authorized 10,000,000
     shares, issued, and outstanding 9,799,999 and 2,000,000 shares
     at December 31, 2003 and 2002, respectively                                14,700,000              --
     Common stock, $0.01 par value. Authorized 50,000,000 shares,
        issued, and outstanding 17,000,000 and 15,000,000 shares
        at December 31, 2003 and 2002, respectively                                170,000         150,000
     Additional paid-in capital                                                  7,777,225       5,797,225
     Accumulated deficit                                                       (36,747,674)    (29,431,981)
     Accumulated comprehensive income (loss):
        Foreign currency translation                                                 3,521        (115,893)
                                                                              ------------     -----------
                 Total stockholders' deficit                                   (14,096,928)    (23,600,649)

Commitments and contingencies (note 16)
                                                                              ------------     -----------
                 Total liabilities and stockholders' deficit                  $ 24,832,298      25,160,335
                                                                              ============     ===========
</TABLE>

See accompanying notes to consolidated financial statements.


                                       F-1
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                      Consolidated Statements of Operations

                  Years ended December 31, 2003, 2002, and 2001

<TABLE>
<CAPTION>
                                                              2003             2002            2001
                                                          ------------     -----------     -----------
                                                           (unaudited)
<S>                                                       <C>               <C>             <C>
Revenues:
     Construction revenues                                $ 14,381,282      16,565,696      11,823,772
     Construction revenues - related party                          --         838,331              --
     Construction revenues on power plants                          --              --       4,052,600
     Service fees - power generation plant                   3,142,655       1,130,172         858,336
     Sales, net                                                 72,494         307,378         130,674
     Sales, net - related party                                 30,992          89,998             256
     Rental income                                             247,026          68,209           1,675
     Rental income - related party                                  --              --              --
     Service fees                                              511,926          34,640              --
     Service fees - related party                                   --              --              --
     Finance lease revenue                                   1,142,160       1,286,771       1,418,456
                                                          ------------     -----------     -----------
                 Gross revenues                             19,528,535      20,321,195      18,285,769

Costs and expenses:
     Construction costs                                     15,910,117      15,912,633      12,381,495
     Construction costs on power plants                             --              --       3,504,258
     Operation and maintenance costs:
        Power generation plant                               2,612,363       1,224,202       1,159,132
                                                          ------------     -----------     -----------
                 Gross profit                                1,006,055       3,184,360       1,240,884
                                                          ------------     -----------     -----------
Operating expenses:
     Salaries and employee benefits                          1,656,035       1,702,139       1,848,905
     Occupancy and equipment                                   383,812         342,189         560,476
     General and administrative                              4,078,956       4,258,332       3,735,179
                                                          ------------     -----------     -----------
                 Total operating expenses                    6,118,803       6,302,660       6,144,560
                                                          ------------     -----------     -----------
                 Operating loss                             (5,112,748)     (3,118,300)     (4,903,676)
                                                          ------------     -----------     -----------
Other income (expense):
     Interest income                                                 2           2,768          32,829
     Interest expense                                       (2,137,074)     (1,791,328)     (2,399,145)
     Other income, net                                           9,074          20,463          43,658
                                                          ------------     -----------     -----------
                 Total other expense                        (2,127,998)     (1,768,097)     (2,322,658)
                                                          ------------     -----------     -----------
                 Loss before income taxes                   (7,240,746)     (4,886,397)     (7,226,334)

Income tax expense                                              74,947              --          19,440
                                                          ------------     -----------     -----------
                 Net loss                                 $ (7,315,693)     (4,886,397)     (7,245,774)
                                                          ============     ===========     ===========
Basic and diluted net loss per share                      $      (0.49)          (0.33)          (0.52)

Weighted average shares outstanding                         15,016,438      15,000,000      13,849,315
</TABLE>

See accompanying notes to consolidated financial statements.


                                       F-2
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

Consolidated Statements of Stockholders' Deficit and Comprehensive Income (Loss)

            Years ended December 31, 2003 (unaudited), 2002, and 2001

<TABLE>
<CAPTION>
                                                      Preferred stock              Common stock
                                                --------------------------   -------------------------   Additional
                                                                                                Par        paid-in     Accumulated
                                                   Shares         Value         Shares         value       capital       deficit
                                                -----------    -----------   -----------   -----------   -----------   -----------
<S>                                               <C>          <C>            <C>          <C>             <C>         <C>
Balance at December 31, 2000                             --             --    13,000,000       130,000     3,817,225   (17,299,810)
Exercise of 2,000,000 warrants
     for common stock at
     $1 per share                                        --             --     2,000,000        20,000     1,980,000            --
Net loss                                                 --             --            --            --            --    (7,245,774)
Foreign currency translation
     adjustment                                          --             --            --            --            --            --

Comprehensive income (loss)
                                                -----------    -----------   -----------   -----------   -----------   -----------
Balance at December 31, 2001                             --             --    15,000,000       150,000     5,797,225   (24,545,584)

Net loss                                                 --             --            --            --            --    (4,886,397)
Foreign currency translation
     adjustment                                          --             --            --            --            --            --

Comprehensive income (loss)
                                                -----------    -----------   -----------   -----------   -----------   -----------
Balance at December 31, 2002                             --             --    15,000,000   $   150,000     5,797,225   (29,431,981)

Reclassification of convertible preferred
     stock, 2,000,000 shares                      2,000,000      3,000,000            --            --            --            --

Sale of convertible preferred stock
     4,666,666 shares at $1.50 per share          4,666,666     11,700,000            --            --            --            --

Sale of common stock
     2,000,000 shares at $1.50 per share                 --             --     2,000,000        20,000     1,980,000            --

Net loss                                                 --             --            --            --            --    (7,315,693)
Foreign currency translation
     adjustment                                          --             --            --            --            --            --

Comprehensive income (loss)
                                                -----------    -----------   -----------   -----------   -----------   -----------
Balance at December 31, 2003                      4,666,666    $14,700,000    17,000,000   $   170,000     7,777,225   (36,747,674)
                                                ===========    ===========   ===========   ===========   ===========   ===========

<CAPTION>
                                                               Accumulated       Total
                                               Comprehensive  comprehensive  stockholders'
                                                    loss      income (loss)     deficit
                                                -----------    -----------    -----------
<S>                                              <C>           <C>             <C>
Balance at December 31, 2000                                      (181,057)   (13,533,642)
Exercise of 2,000,000 warrants
     for common stock at
     $1 per share                                        --             --      2,000,000
Net loss                                         (7,245,774)            --     (7,245,774)
Foreign currency translation
     adjustment                                     213,147        213,147        213,147
                                                -----------
Comprehensive income (loss)                      (7,032,627)
                                                ===========    -----------    -----------
Balance at December 31, 2001                                        32,090    (18,566,269)

Net loss                                         (4,886,397)            --     (4,886,397)
Foreign currency translation
     adjustment                                    (147,983)      (147,983)      (147,983)
                                                -----------
Comprehensive income (loss)                      (5,034,380)
                                                ===========    -----------    -----------
Balance at December 31, 2002                                      (115,893)   (23,600,649)

Reclassification of convertible preferred
     stock, 2,000,000 shares                             --             --      3,000,000

Sale of convertible preferred stock
     4,666,666 shares at $1.50 per share                 --             --     11,700,000

Sale of common stock
     2,000,000 shares at $1.50 per share                 --             --      2,000,000

Net loss                                         (7,315,693)            --     (7,315,693)
Foreign currency translation
     adjustment                                     119,414        119,414        119,414
                                                -----------
Comprehensive income (loss)                      (7,196,279)
                                                ===========    -----------    -----------
Balance at December 31, 2003                                         3,521    (14,096,928)
                                                               ===========    ===========
</TABLE>


                                       F-3
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                      Consolidated Statements of Cash Flows

            Years ended December 31, 2003 (unaudited), 2002, and 2001

<TABLE>
<CAPTION>
                                                                                   2003            2002           2001
                                                                               ------------    -----------    -----------
                                                                                (unaudited)
<S>                                                                            <C>              <C>            <C>
Cash flows from operating activities:
     Net loss                                                                  $ (7,315,693)    (4,886,397)    (7,245,774)
     Adjustments to reconcile net loss to net
        cash used in operating activities:
           Depreciation                                                             533,578        501,554        411,425
           Changes in assets and liabilities:
              Receivables                                                        (1,889,661)      (667,651)     5,357,495
              Prepaid expenses and other current assets                            (137,062)       126,750        140,328
              Costs and estimated earnings in excess of billings                  2,134,770     (2,742,707)    (3,114,724)
              Net investment in sales-type lease                                  1,617,840      1,473,229      1,341,544
              Other assets                                                           62,211          4,573         40,621
              Accounts payable                                                     (721,803)     4,172,519     (2,884,056)
              Accrued expenses                                                   (1,170,235)       197,264      1,521,035
              Income taxes payable                                                   74,947        (19,440)        14,694
              Other liabilities                                                       5,771       (191,487)        34,999
              Estimated costs to complete power plant                                                   --             --
                                                                               ------------    -----------    -----------
                 Net cash used in operating activities                           (6,805,337)    (2,031,793)    (4,382,413)
                                                                               ------------    -----------    -----------
Cash flows from investing activities:
     Proceeds from maturity of certificate of deposit                                    --             --      1,000,000
     Proceeds from sale of equipment                                                135,000         13,922         30,267
     Capital expenditures                                                          (639,523)      (142,158)      (833,959)
                                                                               ------------    -----------    -----------
                 Net cash provided by (used in)
                    investing activities                                           (504,523)      (128,236)       196,308
                                                                               ------------    -----------    -----------
Cash flows from financing activities:
     Proceeds from long-term debt                                                14,932,483     11,400,000      6,500,000
     Payments of long-term debt                                                 (20,080,066)   (12,200,000)    (5,148,118)
     Proceeds from sale of preferred stock                                       11,700,000      3,000,000             --
     Proceeds from exercise of stock warrants                                     2,000,000             --      2,000,000
                                                                               ------------    -----------    -----------
                 Net cash provided by financing activities                        8,552,417      2,200,000      3,351,882
                                                                               ------------    -----------    -----------
                 Net increase (decrease) in cash
                    and cash equivalents                                          1,242,557         39,971       (834,223)

Cash and cash equivalents at beginning of year                                      244,723        204,752      1,038,975
                                                                               ------------    -----------    -----------
Cash and cash equivalents at end of year                                       $  1,487,280        244,723        204,752
                                                                               ============    ===========    ===========
Supplemental disclosure:
     Cash paid during the year for interest                                    $  2,153,656      2,112,655      2,879,739
     Cash paid during the year for income taxes                                          --         19,440             --
     Amount of interest capitalized during the year                                      --             --             --

Noncash transactions:
     Issuance of common stock in satisfaction of
        trade payables                                                                   --             --             --
</TABLE>

See accompanying notes to consolidated financial statements.


                                       F-4
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2003 and 2002


The preceding consolidated financial statements as of December 31, 2003 and for
the year ended December 31, 2003 and related notes to the consolidated financial
statements are unaudited. The Company's external auditors are expected to
complete the annual audit of Telesource by the end of April 2004 and the Company
will file an amendment as soon as practical to update the 10-K to reflect the
external audit report.

(1)  Background

     Telesource International, Inc. (Telesource or the Company) was incorporated
     in Delaware in 1994. Telesource was formed in 1994 to facilitate various
     intra-corporate activities and, until July 1999, was a wholly owned
     subsidiary of Sayed Hamid Behbehani & Sons Co. W.L.L. (SHBC), a
     Kuwait-based civil, electrical, and mechanical engineering and construction
     company. Telesource is an international engineering and construction
     company, engaged in constructing single family homes, airports, and radio
     towers, and in the construction and operation of energy conversion power
     plants. In Tinian, an island in the Commonwealth of the Northern Mariana
     Islands (U.S. Territory), the Company operates a diesel fired electric
     power generation plant for the sale of electricity to the local power grid.
     In Fiji, the Company operates two diesel fired electric power generation
     plants for the sale of electricity to the local power grid. The Company's
     facility in Lombard, Illinois, handles the procurement, export, and
     shipping of U.S. fabricated products for use by the Company's subsidiaries
     or for resale to customers outside of the mainland.

     The Company conducts its operations through three subsidiaries. The
     Company's Mariana subsidiary, Telesource CNMI, Inc., handles construction
     and management of the Company's energy conversion facilities in the
     Commonwealth of the Northern Mariana Islands and operates a branch office
     in Guam. The Company's second subsidiary, Commsource International, Inc.,
     is an international export company that facilitates the purchase of
     equipment in the U.S. The Company's third subsidiary, Telesource Fiji,
     Ltd., handles the Company's power generation activities in Fiji. The
     Company's Palau operations are handled directly by the Company.

     Telesource has three main operating segments: construction services,
     brokerage of goods and services, and power generation and construction of
     power plants. The power generation activities commenced in March 1999.

     During 1999, Telesource entered into an agreement for a merger with Sixth
     Business Service Group, a registered company with the Securities and
     Exchange Commission (SEC) located in Tampa, Florida. Telesource completed
     the merger with and into Sixth Business Service Group on September 7, 2001,
     pursuant to which the stockholders of Telesource received shares of Sixth
     Business Service Group in exchange for their shares of Telesource stock.
     Sixth Business Service Group is the surviving corporation, and after the
     merger was completed, Sixth Business Service Group changed its name to
     Telesource International, Inc. Upon completion of the merger, Telesource
     made application for listing its common stock with the NASD and Telesource
     was approved for listing on the NASD Over The Counter Bulletin Board in
     October 2001.


                                     F-5                             (Continued)
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2003 and 2002


(2)  Summary of Significant Accounting Policies

     (a)  Principles of Consolidation

          The consolidated financial statements include the accounts of the
          Company and its wholly owned subsidiaries: Telesource CNMI Inc.,
          Commsource International, Inc., and Telesource Fiji, Ltd. All
          significant intercompany transactions and accounts have been
          eliminated.

     (b)  Liquidity and Going Concern

          As of December 31, 2003, the Company's current liabilities exceeded
          its current assets by $5,868,256. The Company relies heavily on bank
          financing to support is operations and its ability to refinance its
          existing bank debt is critical to provide funding to satisfy the
          Company's obligations as they mature. As of December 31, 2003 the
          Company had total outstanding debt of $29,552,417 of which $9,422,195
          is due in 2004. As of December 31, 2003 the Company had an accumulated
          deficit of $36,747,674 and total stockholders' deficit of $14,096,928.

          The Company incurred operating losses of $5,112,748, $3,118,300, and
          $4,903,676 for the years ended December 31, 2003, 2002, and 2001,
          respectively. The Company incurred net losses of $7,315,693,
          $4,886,397, and $7,245,774 for the years ended December 31, 2003,
          2002, and 2001, respectively.

          Cash used in operating activities was $6,805,337, $2,031,793, and
          $4,382,413 for the years ended December 31, 2003, 2002, and 2001,
          respectively. Funds provided by net borrowings and stock sales
          amounted to $8,552,417, $2,200,000, and $3,351,882 for the years ended
          December 31, 2003, 2002, and 2001, respectively.

          The Company's net working capital deficiency, total stockholders'
          deficit, recurring losses, and negative cash flows from operations
          raise substantial doubt about the Company's ability to continue as a
          going concern. Management intends to work to address these
          uncertainties by continuing its efforts to increase revenues and
          control costs with the goal of achieving profitability. Management
          expects the increase in revenues to be achieved by securing additional
          substantial projects during 2004 and through increasing revenues from
          existing long term power plant operation and maintenance agreements as
          a result of continued expansion on the island of Tinian and in the
          country of Fiji. However, no assurance can be given that such
          increased revenues will be achieved. Although management believes that
          the Company will be cash flow positive in 2004 including debt
          payments, the Company has and expects to continue to seek support from
          its principal stockholder, SHBC, for its operations, for working
          capital needs, debt repayment, and business expansion as may be
          required. SHBC has continued its support of the Company. SHBC has
          agreed to guarantee or provide letters of credit covering $27,214,000
          of the Company's total debt of $29,552,417.

     (c)  Cash Equivalents

          Telesource records as cash equivalents all highly liquid short-term
          investments with original maturities of three months or less.


                                     F-6                             (Continued)
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2003 and 2002


     (d)  Foreign Currency

          All assets and liabilities denominated in foreign currencies are
          translated at the exchange rate on the balance sheet date. Revenues,
          costs, and expenses are translated at average rates of exchange
          prevailing during the period. Translation adjustments are deferred as
          a separate component of stockholders' equity. Gains and losses
          resulting from foreign currency transactions are included in the
          consolidated statements of earnings.

     (e)  Deposits in Excess of Federal Deposit Insurance Corporation Insurance

          The Company maintains cash in accounts in excess of the Federal
          Deposit Insurance Corporation's insured limit of $100,000.

     (f)  Revenue Recognition

          Revenue from construction contracts and construction revenues on power
          plants, with the exception of the power plant constructed on Tinian
          which is accounted for using the sales-type lease method of accounting
          as discussed below, is recognized using the percentage-of-completion
          method of accounting, based upon costs incurred and projected costs.
          Cost of revenue consists of direct costs on contracts, including labor
          and materials, amounts payable to subcontractors, direct overhead
          costs, equipment expense (primarily depreciation, maintenance, and
          repairs), interest associated with construction projects, and
          insurance costs. Contracts frequently extend over a period of more
          than one year and revisions in cost and profit estimates during
          construction are recognized in the accounting period in which the
          facts that require the revision become known. Losses on contracts, if
          any, are provided in total when determined, regardless of the degree
          of project completion. Claims for additional contract revenue are
          recognized in the period when it is probable that the claim will
          result in additional revenue and the amount can be reasonably
          estimated.

          The Company accounts for its leasing activities in accordance with the
          requirements of Statement of Financial Accounting Standards No. 13,
          Accounting for Leases. Revenue associated with the sale of the Tinian
          power plant constructed and sold under a sales-type lease, measured as
          the present value of noncancelable rents, was recognized in connection
          with recording the loss on sale in 1997 and 1998. The Company
          recognizes finance lease revenue on the resulting sales-type lease
          receivable at a constant rate using the interest method. Service
          revenues received from operating and maintaining the Tinian power
          plant for the duration of the lease are recognized as earned based on
          actual kilowatt hours of electricity produced and delivered to the
          lessee's customers. To the extent that variable payments based on
          kilowatt-hours of production exceed the fair value of operation and
          maintenance services provided, the Company recognizes such contingent
          payments as additional finance lease revenue as they are earned.

          The Company also receives variable monthly payments as compensation
          for its production of power. The variable payments are recognized
          based upon power produced and billed to the customer as earned during
          each accounting period.

          Revenue from the Company's brokering of U.S. fabricated goods is
          recognized at the time of shipment. The sales revenues for U.S.
          fabricated goods are recognized net of costs of goods sold due to
          title transferring from the manufacturer directly to the Company's
          customer, with the risk of loss


                                     F-7                             (Continued)
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2003 and 2002


          borne by the customer at the time of transfer. The Company recognizes
          management fees and energy sales revenue in the period in which the
          commodity is delivered or at the time the work is performed.
          Telesource recognizes rental revenue on the accrual basis pursuant to
          contractual arrangements between the Company and its customers.

     (g)  Property, Plant, and Equipment

          Property, plant, and equipment are stated at cost less accumulated
          depreciation. Depreciation is computed using the straight-line method
          at rates sufficient to depreciate the cost over the estimated economic
          lives of the assets. Depreciable lives used for financial reporting
          purposes are as follows:

                                                                 Estimated
                          Asset description                     useful life
          -----------------------------------------------    -------------------
          Leasehold improvements                              Lesser of lease
                                                              term or 7 years
          Automobiles                                             5 years
          Construction machinery and equipment                    10 years
          Office furniture and fixtures                           5 years
          Computer and communication equipment                    5 years


          Cost and accumulated depreciation are eliminated from the accounts
          when assets are sold or retired and any resulting gain or loss is
          reflected in operations in the year of disposition.

     (h)  Impairment of Long-lived Assets

          The Company accounts for long-lived assets in accordance with the
          provisions of Statement of Financial Accounting Standards No. 144,
          Accounting for the Impairment of Long-Lived Assets. This statement
          requires that long-lived assets and certain identifiable intangibles
          be reviewed for impairment whenever events or changes in circumstances
          indicate that the carrying amount of an asset may not be recoverable.
          Recoverability of assets to be held and used is measured by a
          comparison of the carrying amount of an asset to future net cash flows
          expected to be generated by the asset. If such assets are considered
          to be impaired, the impairment to be recognized is measured by the
          amount by which the carrying amount of the assets exceed the fair
          value of the assets. Assets to be disposed of are reported at the
          lower of the carrying amount or fair value less costs to sell.

     (i)  Income Taxes

          Telesource International, Inc., Commsource International, Inc.,
          Telesource CNMI, Inc., and Telesource Fiji, Ltd. file separate
          corporation income tax returns. Telesource International, Inc. and
          Commsource International, Inc. are U.S. corporations that file
          separate U.S. corporate income tax returns. Telesource CNMI, Inc. is a
          Commonwealth of Northern Mariana Islands corporation and files a
          corporation tax return for this commonwealth. Telesource Fiji, Ltd. is
          a Fijian corporation and files a Fijian corporation tax return. There
          is no corporate income tax in Palau.

          Deferred income taxes are accounted for under the asset and liability
          method. Deferred tax assets and liabilities are recognized for the
          estimated future tax consequences attributable to differences


                                     F-8                             (Continued)
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2003 and 2002


          between the financial statement carrying amounts of existing assets
          and liabilities and their respective income tax bases. Deferred tax
          assets and liabilities are measured using enacted tax rates expected
          to apply to taxable income in the years in which those temporary
          differences are expected to be recovered or settled. The effect on
          deferred tax assets and liabilities of a change in tax rates is
          recognized in income in the period that includes the enactment date.

          The Company's subsidiary, Telesource CNMI, Inc., in the Commonwealth
          of the Northern Mariana Islands (CNMI) prepares its corporate income
          tax returns based on the local tax code. The tax code used is outlined
          in the "Covenant to Establish a Commonwealth of the Northern Mariana
          Islands in Political Union with the United States," which adopted the
          Internal Revenue Code as the local territorial income tax. Beginning
          January 1, 1985, 95% of any income tax due on the CNMI source income
          is rebated to the extent that it exceeds local business gross receipts
          taxes (GRT). In 1995, the rebate percent was decreased and currently
          ranges from 90% decreasing to 50% depending upon the amount of taxable
          income. The amounts paid for the gross receipts tax amounted to
          $400,509, $1,037,861, and $567,301 in 2003, 2002, and 2001,
          respectively, and are included in general and administrative expenses
          on the accompanying consolidated statements of operations.

     (j)  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 and disclosure of contingent assets
          and liabilities at the date of the financial statements and the
          reported amounts of revenues and expenses during the reporting period.
          Actual results could differ from those estimates.

     (k)  Fair Value of Financial Instruments

          The Company's financial instruments include cash and cash equivalents,
          certificate of deposit, receivables, short-term debt, accounts
          payable, and long-term debt. The gross carrying amount of the notes
          receivable related to the sales-type lease approximates fair value as
          the notes have been discounted at a rate approximating the Company's
          borrowing rate. The carrying amount of the long-term debt approximates
          fair value due to the variable interest rates. The carrying amounts of
          other assets and liabilities approximate fair value because of the
          short maturities of those instruments.

     (l)  Stock Based Compensation

          The Company uses the intrinsic value method of accounting for its
          stock based compensation programs.

          Statement of Financial Accounting Standards 123, Accounting for
          Stock-Based Compensation (SFAS 123), encourages, but does not require,
          companies to record compensation cost for employee stock-based
          compensation plans at fair value as determined by generally recognized
          option pricing models such as the Black-Scholes or the Binomial model.
          The Company has adopted the disclosure-only provisions of SFAS 123,
          and applies Accounting Principles Board (APB) Opinion 25, Accounting
          for Stock Issued to Employees, which does not require compensation
          costs to be recorded on options which have exercise prices at least
          equal to the market value of the stock on


                                     F-9                             (Continued)
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2003 and 2002


          the date of grant. Accordingly, the Company has not recognized
          compensation cost for its stock-based plans. If the Company had
          accounted for its stock-based compensation plans using the fair value
          recognition provision of SFAS 123, net loss and diluted earnings per
          share would have been increased to the pro forma amounts as follows:

<TABLE>
<CAPTION>
                                                                 Years ended December 31
                                                         ---------------------------------------
                                                             2003          2002          2001
                                                         -----------    ----------    ----------
<S>                                                      <C>            <C>           <C>
          Net loss as reported                           $(7,315,693)   (4,886,397)   (7,245,774)
               Less stock-based compensation
                  expense determined under fair
                  value method for all awards net
                  of related tax effects                      30,887        42,810        89,858
                                                         -----------    ----------    ----------
                           Pro forma, net loss           $(7,346,580)   (4,929,207)   (7,335,632)
                                                         ===========    ==========    ==========
          Basic and diluted loss per share:
               As reported                               $     (0.49)        (0.33)        (0.52)
               Pro forma                                       (0.49)        (0.33)        (0.53)
</TABLE>

(3)  Customer and Credit Concentrations

     The Company has a concentration with three major customers. The Company was
     contracted by the Commonwealth Utilities Corporation (CUC) to construct and
     operate a power generation facility. In March 1999, the power generation
     plant became operational. Power revenues from this plant began in March
     1999 and are earned under the terms of a long-term power energy conversion
     agreement with this customer. Revenues from the CUC were $2.3 million, $2.4
     million, and $2.3 million for 2003, 2002, and 2001, respectively. Another
     major customer, SHBC, is the Company's parent corporation and principal
     stockholder. SHBC is a major customer of the Company's subsidiary,
     Commsource International, which is involved in the trading of U.S.
     fabricated products. Revenues from SHBC were 0.2%, 4.6%, and 0% of the
     Company's total revenues for 2003, 2002, and 2001, respectively.
     Receivables from SHBC were $0 and $0 at December 31, 2003 and 2002,
     respectively. The third major customer is the Commonwealth Ports Authority
     (CPA). In 2001, the Company was contracted to construct an airport
     expansion project on the island of Tinian by the CPA. The Company
     recognized revenues of $1.8 million, $10.8 million, and $7.9 million from
     the CPA for 2003, 2002, and 2001, respectively. The forth major customer is
     the Department of Public Work (DPW) in the Commonwealth of Northern Mariana
     Islands. In 2002, the Company was contracted to construct a prison for the
     DPW on the island of Saipan. The Company recognized revenues of $6.5
     million and $5.3 million for 2003 and 2002 from the DPW. The fifth major
     customer is the Fiji Electric Authority (FEA). The Company signed a 20 year
     operations and maintenance agreement with the FEA in April 2003 and
     recognized revenues from the FEA of $2.0 million in 2003.

     Upon commissioning of the Company's power plant on the island of Tinian for
     Phase I in March 1999, the Company received 120 promissory notes each in
     the amount of $180,000 representing the guaranteed payment due from the
     customer over the term of the agreement. The par value balance of
     promissory notes outstanding was $11.2 million and $13.3 million as of
     December 31, 2003 and 2002, respectively. The discounted value of the
     promissory notes was $8.8 million and $10.1 million at December 31, 2003
     and


                                     F-10                            (Continued)
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2003 and 2002


     2002, respectively. The discounted value of the operation and maintenance
     fee was $2.5 million and $2.8 million at December 31, 2003 and 2002,
     respectively. The promissory notes have been included in the original net
     investment in sales-type lease as discussed in note 7. Revenues from the
     Tinian power plant were 11.3% and 10.9% of the Company's revenues for 2003
     and 2002, respectively. Gross receivables for the investment in sales-type
     lease were $14,260,000 and $17,020,000 at December 31, 2003 and 2002,
     respectively.

(4)  Accounts Receivable

     Accounts receivable consist of the following at December 31, 2003 and 2002:

<TABLE>
<CAPTION>
                                                                                December 31
                                                                       ------------------------------
                                                                            2003             2002
                                                                       -------------    -------------
<S>                                                                    <C>                 <C>
     Construction contracts completed and in progress                  $   2,518,511        1,714,204
     Construction material sales                                                  --               --
     Retainages                                                            3,136,262        1,842,015
     Other                                                                    53,156          262,049
                                                                       -------------    -------------
                                                                       $   5,707,929        3,818,268
                                                                       =============    =============
</TABLE>

     Retainages are all due within the next 12 months. Provisions taken as an
     allowance for doubtful accounts during 2003 and 2002 were $38,972 and $0,
     respectively.

(5)  Costs and Estimated Earnings in Excess of Billings on Uncompleted Contracts

     Long-term construction contracts in progress accounted for using the
     percentage-of-completion method consisted of:

<TABLE>
<CAPTION>
                                                                                December 31
                                                                       ------------------------------
                                                                            2003             2002
                                                                       -------------    -------------
<S>                                                                    <C>                 <C>
     Costs incurred on uncompleted contracts                           $  15,910,117       15,912,633
     Estimated earnings (loss)                                            (1,528,835)       1,491,394
                                                                       -------------    -------------
                                                                          14,381,282       17,404,027

     Less billings to date                                                10,423,694       11,955,364
                                                                       -------------    -------------
                                                                       $   3,957,588        5,448,663
                                                                       =============    =============
     Included in the accompanying consolidated
         balance sheet under the following captions:
            Costs and estimated earnings in excess of billings         $   3,560,452        5,448,663
            Billings in excess of costs and estimated earnings               246,559               --
</TABLE>

     See note 3 for a description of customer concentrations.


                                     F-11                            (Continued)
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2003 and 2002


(6)  Property, Plant, and Equipment

<TABLE>
<CAPTION>
                                                                  2003          2002
                                                              -----------   -----------
<S>                                                           <C>             <C>
     Leasehold improvements                                   $   191,892       189,128
     Automobiles                                                  925,346       276,482
     Construction machinery and equipment                       3,677,753     3,670,277
     Office furniture and equipment                               702,191       668,510
     Computer and communication equipment                         176,543       158,687
     Construction in progress                                                        --
                                                              -----------   -----------
                                                                5,673,725     4,963,084

     Less accumulated depreciation and amortization             3,385,163     2,645,467
                                                              -----------   -----------
                   Net property, plant, and equipment         $ 2,288,562     2,317,617
                                                              ===========   ===========
</TABLE>

     Total depreciation expense was $533,578, $501,554 and $411,425 in 2003,
     2002, and 2001, respectively. Depreciation for construction machinery and
     equipment is recognized as a project expense when appropriate.

(7)  Investment in Sales-type Lease

     The Company's contract with one customer (Commonwealth Utilities
     Corporation (CUC)) for the construction and operation of a power plant on
     the island of Tinian is accounted for as a sales-type lease. The minimum
     lease payments due under the agreement began upon commissioning of the
     first phase of the power plant and are comprised of a guaranteed monthly
     payment of $180,000 for one hundred and twenty (120) months, and an
     operation and maintenance fee of $50,000 due monthly for one hundred and
     twenty (120) months. These minimum lease payments were discounted at an
     interest rate of 6.74%, which was the ten-year U.S. Treasury note rate in
     June 1997, the time of contract execution. Amortization of the minimum
     lease payments began in March 1999 when the plant was commissioned and the
     Company began collecting payments on the promissory notes and service fees
     for operating the plant. The Company also receives variable monthly
     payments as a part of its production fee of $0.02 per Kwh produced for the
     first 5,140,000 Kwh produced each month (Base Load) plus $0.065 per Kwh for
     any amount produced beyond the Base Load of 5,140,000 each month. The
     variable payments are recognized based upon power produced and delivered to
     the customer as earned during each accounting period. Service fees earned
     in 2003 and 2002 were not in excess of the estimated fair value of the
     services performed.


                                     F-12                            (Continued)
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2003 and 2002


     The original net investment in sales-type lease was recognized in June
     1997, the date the contract was executed. The components of the net
     investment in sales-type lease are as follows:

<TABLE>
<CAPTION>
                                                                December 31
                                                        ---------------------------   June 20, 1997
                                                            2003           2002         inception
                                                        ------------   ------------   ------------
<S>                                                     <C>              <C>            <C>
     Guaranteed monthly payment                         $ 11,160,000     13,320,000     21,600,000
     Minimum operation and maintenance fee                 3,100,000      3,700,000      6,000,000
                                                        ------------   ------------   ------------
                   Total minimum lease
                      payments receivable                 14,260,000     17,020,000     27,600,000

     Less unearned income                                  2,998,429      4,140,589      9,750,000
                                                        ------------   ------------   ------------
                   Net investment in sales-type
                      lease                             $ 11,261,571     12,879,411     17,850,000
                                                        ============   ============   ============
</TABLE>

     The future minimum lease payments to be collected by the Company are
     $2,760,000 each year through 2009.

     When the Company recognized the net investment in sales-type lease at the
     inception of the agreement in June 1997, the Company also recognized a loss
     on the sale of Phase I in the amount of $1,748,713. The Company recognized
     a loss on the sale of Phase II for the entire amount of the construction
     costs for Phase II, as there were no additional minimum lease payments
     related to this phase. The loss recognized on the sale of Phase II occurred
     when the contract for Phase II was executed in November 1998, and amounted
     to $12,521,457.

     Phase I of the power plant was commissioned in March of 1999. Phase II was
     commissioned in March of 2000. The Company recognized power generation
     revenues from billings on the Tinian power plant at the rate of $0.02 per
     Kwh produced of $1,131,144, $1,130,172, and $858,336 for the years ended
     December 31, 2003, 2002, and 2001, respectively.

(8)  Long-term Debt and Credit Arrangements

     Long-term debt consists of the following at December 31, 2003 and 2002:

<TABLE>
<CAPTION>
                                                                                              December 31
                                                                                   ------------------------------------
                                                                                        2003                  2002
                                                                                   --------------        --------------
<S>                                                                                    <C>                   <C>
        The Hongkong and Shanghai Banking Corporation, Limited, advances on
            $7,500,000 credit line, due in full on March 31, 2003, including
            interest of 0.5% above the bank's base lending rate ( % at December
            31, 2003) secured by an irrevocable standby letter of credit for
            $7,500,000 issued by Alahli Bank of Kuwait, and guaranteed by SHBC,
            along with three (3) Commonwealth Utilities Corporation negotiable
            promissory notes valued at $540,000 and a
            and a corporate guarantee of Telesource International, Inc.                        --             7,500,000
</TABLE>


                                     F-13                            (Continued)
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2003 and 2002


<TABLE>
<S>                                                                                    <C>                   <C>
        Bent Marketing Limited loan, bearing interest of 7.0% per annum,
            unsecured and maturing on December 31, 2005.                                1,680,000             1,100,000

        Bank of Hawaii loan, due in lump sum on June 3, 2004, interest payable
            monthly at 0.5% above the bank's base rate (4.00 % at December 31,
            2003), secured by an irrevocable standby letter of credit for
            $2,000,000 issued by Al Ahli Bank of Kuwait, guaranteed
            by SHBC.                                                                    1,662,500             1,900,000

        Bank of Hawaii loan, advances on credit line, due in full on June 3,
            2004, including interest of 1.5% above bank's base rate (4.00% at
            December 31, 2003), secured by twenty-one (21) Commonwealth
            Utilities Corporation negotiable promissory notes valued at
            $3,780,000 and a
            corporate guarantee of Telesource International, Inc.                         525,017               600,000

        Citytrust Bank loan, borrowings on $1,000,000 revolving line of credit
            which expires on December 11, 2004. Due in 90 days from date of
            drawdown including interest of 9.5% at December 11, 2004 secured
            by assignment of specific invoice from billing on the West Tinian
            Airport Airside improvement project, guaranteed by Telesource
            International Inc. and
            one of its officers                                                           430,375               600,000

        Kuwait Real Estate Bank loan advances on $3,000,000 credit line, due in
            installments of $1,000,000 on June 11, 2003, $1,000,000 on December
            11, 2003 and $1,000,000 on April 11, 2004, including interest of
            3.9517%. The loan is guaranteed by Sayed Hamid Behbehani and Sons
            Co., WLL                                                                    1,000,000             3,000,000

        Commercial Bank of Kuwait loan, due in installments, including interest,
            from February 19, 2004 through November 23, 2005. The note bears
            interest at LIBOR plus 3%. The loan is guaranteed by Sayed Hamid
            Behbehani and Sons Co., WLL. The schedule of maturities is detailed
            below. Should the Company default on an installment payment, the
            entire loan and accrued interest become due and payable                    13,000,000            20,000,000

        Commercial Bank of Kuwait loan, due on March 31, 2004 with quarterly
            payment of interest of 3.35%.
</TABLE>


                                     F-14                            (Continued)
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2003 and 2002


<TABLE>
<S>                                                                                    <C>                   <C>
            Principal payment on maturity.                                              7,500,000                    --

        Al Ahli Bank  loan due on September 4, 2004 with variable
            payment of interest of .0475%.                                              3,526,812                    --

        ANZ loan due on October 1, 2004 with interest of 7.75%
            payable on monthly installment                                                117,492                    --

        ANZ loan due on July 17, 2007 with interest of 8%
            payable on monthly installment                                                110,221                    --
                                                                                   --------------        --------------
                        Notes payable to banks                                         29,552,417            34,700,000

        Less current portion                                                            9,422,195            20,700,000
                                                                                   --------------        --------------
                        Total long-term debt                                       $   20,130,222            14,000,000
                                                                                   ==============        ==============
</TABLE>


     The Company's debt agreements contain various covenants. The Company was in
     compliance with these covenants or obtained waivers for the year ended
     December 31, 2003.

     Scheduled maturities of debt outstanding as of December 31, 2003 are as
     follows:

               Year ending December 31:
                   2004                           $    9,422,195
                   2005                               20,130,222
                                                  --------------
                                                  $   29,552,417
                                                  ==============


(9)  Preferred Stock

     On December 9, 2002, the Company entered into a Preferred Stock
     Subscription Agreement with Al Soor Consulting for Financial Management
     Co., W.L.L. (Al Soor), whereby Al Soor agreed to purchase 4,000,000 shares
     of newly designated series A convertible preferred stock, at a purchase
     price of $1.50 per share of series A convertible preferred stock or a total
     amount of $6,000,000. The sale of the 4,000,000 shares of series A
     preferred stock occurred in two tranches of 2,000,000 shares each on
     December 16, 2002 and on March 3, 2003. The Company received the proceeds
     of $3,000,000 from the first tranche on December 16, 2002 and issued
     2,000,000 shares of Series A Preferred Stock to Al Soor. The Company has
     agreed to provide two promissory notes for a total value of $360,000 to the
     holder as collateral for dividends.

     On March 31, 2003, the Company and Al Soor agreed to restructure the
     Certificate of Designation underlying the preferred stock sold to Al Soor
     in December of 2002. The restructuring involves the elimination of the
     collateral provided to Al Soor, elimination of the redemption feature (the
     preferred stock


                                     F-15                            (Continued)
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2003 and 2002


     was to have been redeemed by payment of $6.0 million to Al Soor by the
     Company at maturity in March 2008 provided that Al Soor had not converted
     the preferred stock prior to maturity), added a provision to allow the
     Company to force a conversion of the preferred stock to common stock from
     January 1, 2008 to March 31, 2008, and increased the coupon rate for
     dividends from 6.0% to 6.5%.

(10) Stockholder's Equity

     On March 6, 2003, Telesource received the second tranche of funds due from
     Al Soor for the purchase of the preferred stock sold under a subscription
     agreement executed by Telesource and Al-Soor on December 9, 2002, whereby
     Al Soor agreed to purchase 4,000,000 shares of newly designated series A
     convertible preferred stock, at a purchase price of $1.50 per share of
     series A convertible preferred stock or a total amount of $6,000,000.
     Al-Soor purchased and paid for 2,000,000 shares of preferred stock in
     December 2002 and has now purchased the total amount of subscribed
     preferred stock.

     On March 31, 2003, Telesource and Al Soor agreed to restructure the
     Certificate of Designation underlying the preferred stock sold to Al Soor
     in December of 2002. The restructure provided for the elimination of the
     collateral provided to Al Soor, elimination of the redemption feature,
     added a provision to allow the Company to force a conversion of the
     preferred stock to common stock from January 1, 2008 to March 31, 2008, and
     increased the coupon rate for dividends from 6.0% to 6.5%. The restructure
     resulted in the reclassification of the preferred stock to equity.

     On March 20, 2003, the Company completed a $1,000,000 offering of 666,666
     shares of Series A, 6% convertible preferred stock. On July 18, 2003, the
     Company completed a $700,000 offering of 466,666 shares of Series A, 6%
     convertible preferred stock. On August 15, 2003, the Company completed a
     $2,500,000 offering of 1,666,667 shares of Series A, 6% convertible
     preferred stock which matures in five years. On August 29, 2003, the
     Company completed a $500,000 offering of 333,333 shares of Series A, 6%
     convertible preferred stock. The preferred stock sold has been to three
     unrelated third parties. The Company has the option to force a conversion
     of all issued preferred stock into common stock at maturity. On December
     15, 2003, the Company completed a $4,000,000 offering of 2,666,667 shares
     of Series A, 6% convertible preferred stock. The preferred stock sold has
     been to four unrelated third parties. The Company has the option to force a
     conversion of all issued preferred stock into common stock at maturity. As
     of December 31, 2003, the total number of shares of preferred stock issued
     and outstanding was 9,799,999 shares.

     In January 2002, Telesource agreed to issue warrants to SHBC to purchase
     1,000,000 shares of Telesource's common stock at an exercise price of $3.00
     per share in connection with SHBC's agreement to provide a standby letter
     of credit to Telesource to be used to secure financing with The Hongkong
     Shanghai Banking Corporation Limited. These warrants expired unused on
     December 31, 2003.

     In 2003, Telesource agreed to issue warrants to the purchasers of the
     preferred stock sold for the purchase of 2,499,999 shares of Telesource's
     common stock at an exercise price of $1.50 per share. The warrants issued
     in 2003 will expire on dates ranging from July 18, 2008 to December 15,
     2008.

     On December 31, 2003, 17,000,000 shares of the Company's common stock were
     issued and outstanding. The Company sold 2,000,000 shares of common stock
     to an investor, Al Amal Investments, on December 29, 2003 at $1 per share.
     Proceeds from the sale were received by the Company on December 29, 2003.


                                     F-16                            (Continued)
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2003 and 2002


     On December 31, 2002, 15,000,000 shares of the Company's common stock were
     issued and outstanding.

     In January 2001, 2,000,000 warrants were issued to SHBC in connection with
     an agreement whereby SHBC granted a $10,000,000 letter of credit to the
     Company. Each warrant allowed SHBC to receive one share of the Company's
     common stock at an exercise price of $1 per share. The warrants were
     exercised on June 29, 2001 resulting in an additional 2,000,000 shares of
     the Company's common stock being issued.

     On December 31, 2000, 13,000,000 shares of the Company's common stock were
     issued and outstanding. The Company had 10,000,000 shares issued and
     outstanding for most of 2000 until the Company issued an additional
     3,000,000 shares to its principal stockholder, SHBC, to settle $3.0 million
     in trade payables due to the same stockholder. The Company had no remaining
     debt owed to SHBC at December 31, 2000. During the year ended December 31,
     1999, the Company had 10,000,000 shares of common stock issued and
     outstanding.

(11) Earnings Per Share

     In accordance with the disclosure requirements of Statement of Financial
     Accounting Standards No. 128, Earnings Per Share (SFAS 128), a
     reconciliation of the numerator and denominator of basic and diluted
     earnings per share is provided as follows:

<TABLE>
<CAPTION>
                                                               Years ended December 31
                                                   -----------------------------------------------
                                                        2003             2002             2001
                                                   -------------    -------------    -------------
<S>                                                <C>                 <C>              <C>
     Numerator - basic and diluted loss
         per share - net loss                      $  (7,315,693)      (4,886,397)      (7,245,774)

     Denominator - basic and diluted loss
         per share - common stock outstanding         15,016,438       15,000,000       13,849,315

     Basic and diluted earnings per share                  (0.49)           (0.33)           (0.52)
</TABLE>

     For 2003, options to purchase 225,000 shares of common stock at a price of
     $1.25 and 9,799,999 shares of preferred stock were outstanding but not
     included in the computation of diluted earnings per share.

     For 2002, options to purchase 225,000 shares of common stock at a price of
     $1.25 and 3,000,000 shares of preferred stock were outstanding but not
     included in the computation of diluted earnings per share as the effect of
     the options would be anti-dilutive. For 2001, options to purchase 225,000
     shares of common stock at a price of $1.25 were outstanding but not
     included in the computation of diluted earnings per share as the effect of
     the options would be anti-dilutive.

(12) Stock Option Plans

     The Company has adopted the disclosure-only provisions of SFAS 123,
     Accounting for Stock-Based Compensation. Had compensation cost for the
     Company's stock option plans been determined using the fair value method of
     accounting described in SFAS 123, the Company's net income would have been
     changed to the pro forma amounts indicated in note 2 of the notes to
     consolidated financial statements.


                                     F-17                            (Continued)
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2003 and 2002


     For purposes of calculating the compensation cost consistent with SFAS 123,
     the fair value of each option grant is estimated on the date of grant using
     the binomial option-pricing model with the following weighted average
     assumptions used for grants in 2003, 2002, and 2001:

                                         2003           2002           2001
                                     -----------    -----------    -----------
     Risk free interest rate                  4%             4%             5%
     Expected volatility                     30%            30%            30%
     Expected lives (in years)                8%             8%             9%
     Expected dividend yield                                --             --

     2001 Non-Employee Director's Stock Option Plan

     In January 2001, the Company's board of directors adopted the 2001
     Non-Employee Director's Stock Option Plan that provides for the issuance of
     nonqualified stock options to outside directors. Under the terms of this
     plan, under which 285,000 shares of common stock were reserved for
     issuance, options to purchase common stock are granted at not less than
     fair market value, become exercisable over a 3 year period from the date of
     grant (vesting occurs annually on the grant date at 33.3% of the grant),
     and expire 10 years from the date of grant.

     Changes in options outstanding are summarized as follows:

<TABLE>
<CAPTION>
                                                   December 31, 2003             December 31, 2002             December 31, 2001
                                              --------------------------    --------------------------    --------------------------
                                                Weighted                      Weighted                      Weighted
                                                 average      Exercise         average      Exercise         average      Exercise
                                                 shares         price          shares         price          shares         price
                                              -----------    -----------    -----------    -----------    -----------    -----------
<S>                                              <C>        <C>                <C>        <C>                 <C>        <C>
     Options outstanding at January 1             225,000    $      1.25        225,000    $      1.25             --    $        --
     Granted                                           --                            --             --        225,000           1.25
     Exercised                                         --                            --             --             --             --
     Cancelled                                         --                            --             --             --             --
                                              -----------                   -----------                   -----------
     Options outstanding at December 31           225,000                       225,000           1.25        225,000           1.25
                                              ===========                   ===========                   ===========

     Options exercisable at December 31           225,000                       150,000           1.25         75,000           1.25
     Shares available for future grant at
          December 31                              60,000                                       60,000                        60,000
</TABLE>

     2001 Incentive Stock Option Plan

     In January 2001, the Company's board of directors adopted the 2001
     Incentive Stock Option Plan that provides for the issuance of qualified
     stock options to employees. Under the terms of this plan, under which
     888,000 shares of common stock were reserved for issuance, options to
     purchase common stock are granted at not less than fair market value,
     become exercisable over a 3 year period from the date of grant (vesting
     occurs annually on the grant date at 33.3% of the grant), and expire 10
     years from the date of grant.

     2001 Non-Qualified Stock Option Plan

     In January 2001, the Company's board of directors adopted the 2001
     Non-Qualified Stock Option Plan that provides for the issuance of
     nonqualified stock options to employees. Under the terms of this plan,
     under which 27,000 shares of common stock were reserved for issuance,
     options to purchase common stock are


                                     F-18                            (Continued)
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2003 and 2002


     granted at less than fair market value, become exercisable immediately on
     the date of grant, and expire 10 years from the date of grant.

     All Stock Option Plans

     As of December 31, 2003, the Company has issued only 225,000 options with
     an exercise price of for all 225,000 options of $1.25 per share. These
     225,000 options were issued on January 1, 2001, vest 33.3% on each
     anniversary date, and are exercisable for 10 years from date of grant. The
     remaining contractual life for these options is six and one half years.

(13) Financial Instruments With Off-balance Sheet Risk and Concentrations of
     Credit Risk

     Derivative financial instruments - Historically the Company has not engaged
     in hedging activities and currently does not hold any hedging instruments
     to minimize exchange rate risk.

     Fair value disclosures - The carrying amounts of cash and cash equivalents,
     trade receivables, other current assets, accounts payable, amounts included
     in investments and accruals meeting the definition of financial instruments
     and short-term debt approximate fair value.

     Standby letters of credit and financial guarantees - In the ordinary course
     of business with customers, vendors, and others, the Company is
     contingently liable for performance under letters of credit and other
     financial guarantees totaling approximately $22.5 million at December 31,
     2003. The Company's management does not believe it is practicable to
     estimate the fair values of these financial instruments and does not expect
     any losses from their resolution.

(14) Related-party Transactions

     Certain of the Company's executive officers, directors, and major
     stockholders are also owners, officers, and/or directors of SHBC located in
     Kuwait. SHBC is a civil, electrical, and mechanical engineering firm and
     construction contractor with 750 employees and over 30 years of experience.
     SHBC and its affiliates were the sole stockholder of Telesource
     International prior to July 1999 and now own approximately 66.7% of the
     common stock outstanding. SHBC and Telesource International bid and compete
     within the same industries; however, SHBC has agreed in writing to not bid
     projects within the United States and its possessions. Additionally, SHBC
     and SHBC's majority stockholders, Fouad Behbehani and Nasrallah Behbehani,
     have signed as guarantors on Telesource CNMI's promissory note with the
     Commercial Bank of Kuwait, New York Branch, and as guarantors on a
     $1,000,000 credit facility for Telesource CNMI with Kuwait Real Estate
     Bank. SHBC and SHBC's majority stockholders have also signed as guarantors
     on a $2,000,000 letter of credit issued to the Bank of Hawaii to secure a
     $1,900,000 credit facility. These credit facilities were used to finance
     the construction activities on the power plant, the West Tinian Airport
     expansion project, and to provide financing for other projects. Also see
     note 8.

     Additionally, from time to time the Company may hire, on a part time or
     temporary basis, individuals employed by SHBC to provide assistance to
     Telesource on certain projects in the Northern Mariana Islands. The rates
     paid do not exceed the fair market value of similar services provided by
     unrelated third parties.


                                     F-19                            (Continued)
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2003 and 2002


     In 1996, the Company was subcontracted by SHBC to build a radio relay
     station in the Commonwealth of Northern Mariana Islands for the United
     States Information Agency. The agreement between SHBC and the Company
     included payment to the Company on a monthly basis for all time and
     material plus a fee of 7.5% on local purchases and procurements. The radio
     relay station project was completed in early 1999, however, an addition to
     the radio relay station was approved and the Company was hired by SHBC to
     perform additional construction services on the radio relay station under
     the same terms as the original agreement. This project concluded in 2000.

     The following table provides a summary of financial information related to
     all services provided to SHBC by the Company:

<TABLE>
<CAPTION>
                                                           Years ended December 31
                                                     ------------------------------------
                                                        2003         2002         2001
                                                     ----------   ----------   ----------
<S>                                                  <C>             <C>              <C>
     Construction revenues                           $       --      838,331           --
     Sales                                               30,992       89,998          256
     Rental income                                           --           --           --
     Service fees                                            --           --           --
                                                     ----------   ----------   ----------
                 Total related party revenues        $   30,992      928,329          256
                                                     ==========   ==========   ==========
</TABLE>

     The following table summarizes all balances related to transactions with
     SHBC as of the end of each period:

<TABLE>
<CAPTION>
                                                                     2003          2002
                                                                  ----------   ----------
<S>                                                               <C>           <C>
     Accounts payable to SHBC                                     $  657,618    3,736,283
     Other current liabilities                                            --      125,000
</TABLE>

     The Company held an investment in Telebond Insurance Corporation at
     December 31, 2003, in the amount of $77,695. The Company purchased
     insurance from Telebond and paid premiums of $45,863, $59,760, and $23,566
     during the years ended December 31, 2003, 2002, and 2001, respectively.
     Telebond provides employment bonds along with bid, performance, and payment
     bonds for the Company's projects. Telebond is not a U.S. Treasury listed
     bonding company. Most bid, performance, and payment bonds for the Company
     are secured from third party vendors. The Company's President and CEO, K.J.
     Semikian, serves on Telebond Insurance Corporation's board of directors and
     as President of Telebond, and owns 10% of the stock of Telebond.


                                     F-20                            (Continued)
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2003 and 2002


(15) Income Taxes

     Income tax expense consists of:

<TABLE>
<CAPTION>
                                                 Current       Deferred       Total
                                               -----------   -----------   -----------
<S>                                            <C>                   <C>        <C>
     Year ended December 31, 2003:
          U.S. Federal                         $                                    --
          State and local                                                           --
          U.S. possession                                                           --
          Foreign                                   74,947                      74,947
                                               -----------   -----------   -----------
                                               $    74,947            --        74,947
                                               ===========   ===========   ===========
     Year ended December 31, 2002:
          U.S. Federal                         $        --            --            --
          State and local                               --            --            --
          U.S. possession                               --            --            --
          Foreign                                       --            --            --
                                               -----------   -----------   -----------
                                               $        --            --            --
                                               ===========   ===========   ===========
     Year ended December 31, 2001:
          U.S. Federal                         $        --            --            --
          State and local                               --            --            --
          U.S. possession                               --            --            --
          Foreign                                   19,440            --        19,440
                                               -----------   -----------   -----------
                                               $    19,440            --        19,440
                                               ===========   ===========   ===========
</TABLE>

     The foreign tax was incurred in connection with the Company's operations in
     Fiji and is based upon earnings within Fiji. The average tax rate for Fiji
     was 31%. In 2003, 2002, and 2001, the Company recorded a loss for financial
     reporting purposes as well as a loss for income tax reporting purposes and
     therefore, no current U.S. income tax expense has been reflected in the
     accompanying consolidated statements of operations.


                                     F-21                            (Continued)
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2003 and 2002


     The tax effects of temporary differences that give rise to significant
     portions of the deferred tax assets and deferred tax liabilities at
     December 31, 2003 and 2002 are presented below:

<TABLE>
<CAPTION>
                                                                            2003             2002
                                                                       -------------    -------------
<S>                                                                    <C>                 <C>
     Deferred tax assets:
          Contribution carryover                                       $      10,000           10,000
          Net operating loss carryforwards                                12,431,626        9,603,605
          Accrued expenses                                                   382,583          312,866
                                                                       -------------    -------------
                      Total gross deferred tax assets                     12,824,209        9,926,471

     Less valuation allowance                                            (12,677,983)      (9,814,562)
                                                                       -------------    -------------
                      Net deferred tax asset                                 146,226          111,909
                                                                       -------------    -------------
                      Deferred tax liability - excess tax over
                         book depreciation                             $    (146,226)        (111,909)
                                                                       =============    =============
</TABLE>

     The valuation allowance for deferred tax assets as of December 31, 2003 and
     2002 was $12,677,983 and $9,814,562, respectively. The net change in the
     total valuation allowance for the years ended December 31, 2003 and 2002
     was an increase of $2,863,421 and an increase of $2,104,619, respectively.
     The net deferred tax asset at December 31, 2003 and 2002 was also fully
     reserved. In assessing the realizability of deferred tax assets, management
     considers whether it is more likely than not that some portion or all of
     the deferred tax assets will not be realized. The ultimate realization of
     deferred tax assets is dependent upon the generation of future taxable
     income during the periods in which those temporary differences become
     deductible. Management believes that the valuation allowance reduces the
     recognition of deferred tax assets to a level that reflects the amount that
     is more likely than not to be realized, considering the tax planning
     strategies available to the Company.

     At December 31, 2003, the Company has net operating loss carryforwards of
     approximately $34,340,000. The net operating loss carryforwards expire in
     the years 2017 through 2023. The 2001 deferred tax assets for the net
     operating loss carryforwards have been adjusted to actual amounts.

(16) Commitments and Contingencies

     Minimum rental commitments under all noncancelable-operating leases,
     primarily related to property, vehicles, and construction equipment, in
     effect at December 31, 2003 are:

               Year ending December 31:
                    2004                           $   149,804
                    2005                               115,978
                    2006                                30,746
                    2007                                12,938
                                                   -----------
                                                   $   265,782
                                                   ===========

     Lease expense was $250,169, $181,043, and $452,045 for the years ended
     December 31, 2003, 2002, and 2001, respectively.


                                     F-22                            (Continued)
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2003 and 2002


     Telesource entered into an employment agreement with Khajadour Semikian in
     June 1999, Nidal Zayed in August 1999, and Bud Curley in April 2001. The
     term of the agreement with Mr. Semikian is from July 1, 1999 to July 1,
     2002, which has been extended to July 3, 2004. Under the terms of the
     agreement, Mr. Semikian is required to devote his full time to the
     Company's business. The Company has agreed to pay him an annualized base
     salary of $220,000 during 1999, increased to $270,000 during 2000 and
     remaining at $270,000 per year until July 3, 2003. The payment of cash
     bonuses to Mr. Semikian will be at the Board's discretion. The Company has
     agreed to provide Mr. Semikian with health insurance for him and his
     family.

     The term of the agreement with Mr. Zayed is from September 1, 1999 to
     September 1, 2002, which has been extended to July 3, 2004. Under the terms
     of the agreement, Mr. Zayed's responsibilities comprise serving as the
     number two operating officer accountable for the full range of operations.
     The Company has agreed to pay him an annualized base salary of $125,000 per
     year for the term of the agreement. The payment of cash bonuses to Mr.
     Zayed will be at the Board's discretion. The Company has also agreed to
     provide Mr. Zayed with health insurance for him and his family along with a
     company car. The term of the original agreement with Mr. Curley is from
     April 1, 2001 to October 1, 2003, which has been renewed to October 1,
     2005. Under the terms of the agreement, Mr. Curley is required to devote
     his full time to the Company's business. The Company has agreed to pay him
     an annualized base salary of $165,000 during the period from April 1, 2001
     to October 31, 2001, and $175,000 from November 1, 2001 to October 1, 2004.
     The payment of cash bonuses to Mr. Curley will be at the Board's
     discretion. The Company has agreed to provide Mr. Curley with health
     insurance for him and his family. The Company has agreed to provide Mr.
     Curley with a $10,000 per year car allowance for the term of this
     agreement.

     The Company is involved in various litigation proceedings arising in the
     ordinary course of business. In the opinion of management, the ultimate
     disposition of these matters will not have a material adverse effect on the
     Company's financial position, results of operations, or liquidity.


                                     F-23                            (Continued)
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2003 and 2002


(17) Business Segment Information

     The Company adopted SFAS No. 131, Disclosure About Segments of an
     Enterprise and Related Information, in 1998. Segments were determined based
     on products and services provided by each segment. Telesource has three
     operating segments: power generation and construction of power plants,
     trading, and construction services. Power generation activities did not
     commence until March 1999. The power generation and construction of power
     plants segment includes sales-type lease revenues recognized. There were no
     material amounts of transfers between segments. Any inter segment revenues
     have been eliminated. The following table sets forth certain segment
     information for the periods indicated:

<TABLE>
<CAPTION>
                                                                  December 31, 2003
                                           ----------------------------------------------------------------
                                               Power
                                             generation
                                                and
                                            construction
                                              of power
                                               plants          Trading        Construction         Total
                                           -------------    -------------    -------------    -------------
<S>                                        <C>                  <C>             <C>              <C>
     Revenue                               $   4,284,815          103,486       15,140,234       19,528,535
     Interest income                                  --               --                2                2
     Interest expense                          1,120,951               --        1,016,123        2,137,074
     Depreciation and amortization                71,492          171,640          290,446          533,578
     Income tax expense                           74,947               --               --           74,947
     Net loss                                   (551,501)              --       (7,867,194)      (7,315,693)
     Total capital expenditures                  522,673               --          116,850          639,523
     Total assets                             12,500,918        1,007,491       11,323,889       24,832,298
</TABLE>

<TABLE>
<CAPTION>
                                                                  December 31, 2002
                                           ----------------------------------------------------------------
                                               Power
                                             generation
                                                and
                                            construction
                                              of power
                                               plants          Trading        Construction         Total
                                           -------------    -------------    -------------    -------------
<S>                                        <C>                  <C>             <C>              <C>
     Revenue                               $   2,416,943          397,376       17,506,876       20,321,195
     Interest income                                  --               --            2,768            2,768
     Interest expense                          1,791,328               --               --        1,791,328
     Depreciation and amortization                 4,125           22,502          474,927          501,554
     Income tax expense                               --               --               --               --
     Net loss                                   (602,712)        (233,465)      (4,050,220)      (4,886,397)
     Total capital expenditures                       --           37,083          105,075          142,158
     Total assets                             14,053,008        3,592,187        7,515,140       25,160,335
</TABLE>


                                     F-24                            (Continued)
<PAGE>

                         TELESOURCE INTERNATIONAL, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 2003 and 2002


<TABLE>
<CAPTION>
                                                                  December 31, 2001
                                           ----------------------------------------------------------------
                                               Power
                                             generation
                                                and
                                            construction
                                              of power
                                               plants          Trading        Construction         Total
                                           -------------    -------------    -------------    -------------
<S>                                        <C>                  <C>             <C>              <C>
     Revenue                               $   6,329,392          130,930       11,825,447       18,285,769
     Interest income                                  --               --           32,829           32,829
     Interest expense                          2,250,000               --          149,145        2,399,145
     Depreciation and amortization                 4,125           35,785          371,515          411,425
     Income tax expense                           19,440               --               --           19,440
     Net loss                                   (618,294)         (91,802)      (6,535,678)      (7,245,774)
     Total capital expenditures                    7,748            3,209          823,002          833,959
     Total assets                             14,655,720        3,788,569        5,577,238       24,021,527
</TABLE>

     The basis used to attribute revenues to individual countries is based upon
     where the services are provided.

     The power generation segment includes revenues from the Company's power
     station on Tinian, Commonwealth of the Northern Mariana Islands in the
     amount of $2,273,304, $2,416,943, and $2,276,792, for 2003, 2002, and 2001,
     respectively. The construction revenues recognized for the expansion of two
     power plants in Fiji are included under the power generation segment and
     were $2,011,511, $0, and $4,052,600 for 2003, 2002, and 2001, respectively.

     Revenues from the Company's related party, SHBC, were $30,992, $89,998, and
     $256 for 2003, 2002, and 2001, respectively. All other revenues recognized
     within the construction segment for all periods presented were earned in
     the Commonwealth of Mariana Islands.

     Trading revenues generated by the Company's Guam office were $72,494,
     $307,378, and $130,205 for 2003, 2002, and 2001, respectively. All other
     revenues recognized within the trading segment for all periods presented
     were earned in the United States.

     Long-lived assets located in the Commonwealth of the Northern Mariana
     Islands were $11.4, $13.7 million, and $15.7 million as of December 31,
     2003, 2002, and 2001, respectively. Long-lived assets located in Fiji were
     $148,694, $12,206, and $0 as of December 31, 2003, 2002, and 2001,
     respectively. Long-lived assets located in Palau were $38,207, $0 and $0 as
     of December 31, 2003, 2002 and 2001, respectively.



                                      F-25
<PAGE>


ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

Not Applicable


                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The sections entitled "Election of Directors" and "Section 16(a) Beneficial
Ownership Reporting Compliance" are incorporated by reference from the
definitive proxy statement to be filed with the Securities and Exchange
Commission in connection with the Company's 2003 annual meeting of stockholders.
Information about the Company's executive officers is set forth in Item 4(a) in
Part I of this Report.


ITEM 11. EXECUTIVE COMPENSATION

The section entitled "Executive Compensation" excluding the Board Compensation
Committee Report and the stock price performance graph is incorporated by
reference from the definitive proxy statement to be filed with the Securities
and Exchange Commission in connection with the Company's 2004 annual meeting of
stockholders.


ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The section entitled "Ownership of Securities" is incorporated by reference from
the definitive proxy statement to be filed with the Securities and Exchange
Commission in connection with the Company's 2004 annual meeting of stockholders.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The section entitled "Certain Transactions" is incorporated by reference from
the definitive proxy statement to be filed with the Securities and Exchange
Commission in connection with the Company's 2004 annual meeting of stockholders.



                                       36
<PAGE>


                                     PART IV

ITEM 14. CONTROLS AND PROCEDURES

Under the supervision and with the participation of our management, including
our chief executive officer and chief financial officer, we conducted an
evaluation of the effectiveness of the design and operation of our disclosure
controls and procedures, as defined in Rules 13a-14(c) and 15d-14(c) under the
Securities Exchange Act of 1934, within 90 days of the filing date of this
report (the "Evaluation Date"). To maintain a cost-effective controls structure,
management necessarily applied its judgment in assessing the costs and benefits
of such controls and procedures, which, by their nature, can only provide
reasonable assurance that our management's control objectives are met. In
addition, the design of any system of control is based upon certain assumptions
about the likelihood of future events, and there can no assurance that any
design will succeed in achieving its stated goals under all future events, no
matter how remote.

Based on this evaluation, our chief executive officer and chief financial
officer concluded as of the Evaluation Date that our disclosure controls and
procedures were effective in timely alerting them to material information
relating to the company required to be included in our periodic SEC reports. In
addition, there were no significant changes in our internal controls or in other
factors that could significantly affect these controls subsequent to the
Evaluation Date. We have not identified any significant deficiencies or material
weaknesses in our internal controls, and therefore there were no corrective
actions taken.


ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)(1) The following consolidated financial statements of Telesource
International, Inc. and Subsidiaries are included in Part II, Item 8:

Financial Statements:

Consolidated Balance Sheets--December 31, 2003 (unaudited) and 2002

Consolidated Statements of Operations--Years Ended December 31, 2003
(unaudited), 2002 and 2001

Consolidated Statements of Cash Flows--Years Ended December 31, 2003
(unaudited), 2002 and 2001

Consolidated Statements of Stockholders' Equity and Comprehensive Income--Years
Ended December 31, 2003 (unaudited), 2002 and 2001

Notes to Consolidated Financial Statements

(a)(2) The following financial statement schedules are included in this Form
10-K report:


                                       37
<PAGE>

None.

(b) Reports on Form 8-K:

None.


ITEM 15(a)(3). EXECUTIVE COMPENSATION PLANS AND ARRANGEMENTS

The following executive compensation plans and arrangements are listed
incorporated by reference in this Form 10-K:

   Employment Contract between K.J. Semikian and Telesource International, Inc.
   Employment Contract between Nidal Z. Zayed and Telesource International, Inc.
   Employment Contract between Bud Curley and Telesource International, Inc.
   Telesource International, Inc. 2000 Incentive Stock Option Plan
   Telesource International, Inc. 2000 Non-Qualified Stock Option Plan
   Telesource International, Inc. 2000 Non-Employee Director Stock Option Plan





                                       38
<PAGE>


                                   SIGNATURES

PURSUANT TO THE REQUIREMENTS OF SECTION 13 OR 15(D) 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.

                         TELESOURCE INTERNATIONAL, INC.
                                         (Registrant)



Date  April 14, 2004                     /s/ K.J. Semikian
                                         -------------------------------------
                                         K.J. Semikian
                                         President and Chief Executive Officer


PURSUANT TO THE REQUIREMENTS OF THE SECURITIES EXCHANGE ACT OF 1934, THIS REPORT
HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS ON BEHALF OF THE REGISTRANT AND
IN THE CAPACITIES INDICATED ON APRIL 11, 2002.

    /s/ Ralph Beck                       Chairman of the Board of Directors
    -----------------------------
    Ralph Beck

    /s/ K.J. Semikian                    Director, President and Chief Executive
    -----------------------------        Officer
    K.J. Semikian

    /s/ Nidal Z. Zayed                   Director and Executive Vice President
    -----------------------------
    Nidal Z. Zayed

    /s/ Max Engler                       Director
    -----------------------------
    Max Engler

    /s/Jeffery Adams                     Director
    -----------------------------
    Jeffery Adams

    /s/ Weston Marsh                     Director
    -----------------------------
    Weston Marsh

    /s/ Ibrahim Ibrahim                  Director
    -----------------------------
    Ibrahim Ibrahim

    /s/ Bud Curley                       Chief Financial Officer
    -----------------------------
    Bud Curley



                                       39
<PAGE>


                    CERTIFICATION OF CHIEF EXECUTIVE OFFICER

I, KJ Semikian, certify that:

I have reviewed this annual report on Form 10-K of Telesource International,
Incorporated;

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

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

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

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

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

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

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

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

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

5. The registrant's other certifying officer and I have indicated in this annual
report whether there were significant changes in internal controls or in other
factors that could significantly affect internal controls subsequent to the date
of our most recent evaluation, including any corrective actions with regard to
significant deficiencies and material weaknesses.

Dated:  April 14, 2004                    By: /s/ KJ Semikian
                                          -------------------------------------
                                          KJ Semikian
                                          President and Chief Executive Officer


                                       40
<PAGE>


                    CERTIFICATION OF CHIEF FINANCIAL OFFICER

I, Bud Curley, certify that:

I have reviewed this annual report on Form 10-K of Telesource International,
Incorporated;

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

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

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

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

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

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

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

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

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

5. The registrant's other certifying officer and I have indicated in this annual
report whether there were significant changes in internal controls or in other
factors that could significantly affect internal controls subsequent to the date
of our most recent evaluation, including any corrective actions with regard to
significant deficiencies and material weaknesses.

Dated:  April 14, 2004                    By:   /s/ Bud Curley
                                                ------------------------------
                                                Bud Curley
                                                Chief Financial Officer


                                       41
<PAGE>


                                  EXHIBIT INDEX

      EXHIBIT
      NUMBER                       EXHIBIT DESCRIPTION
      -------                      -------------------

        2.01    Amended and Restated Agreement and Plan of Merger and Plan of
                Reorganization among Sixth Business Service Group and Telesource
                International, Inc. Appendix A**

        3.01    Certificate of Incorporation of Telesource International **

        3.02    By-laws of Telesource International **

        10.01   Agreement for Design, Supply of Plant and Equipment, Private
                Construction, Maintenance and Operation, and Transfer of
                Ownership dated June 10, 1997**

        10.02   Agreement for Design, Supply of Plant and Equipment, Private
                Construction, Maintenance and Operation, and Transfer of
                Ownership, Change Order Number 1, dated November 30, 1998**

        10.03   Agreement for Design, Supply of Plant and Equipment, Private
                Construction, Maintenance and Operation, and Transfer of
                Ownership, Change Order Number 2, dated November 30, 1998**

        10.04   Agreement and Contract for Construction of Koblerville Expansion
                Project between the Northern Mariana Islands and Telesource
                International dated July 28, 1998**

        10.06   Memorandum of Understanding between Sayed Hamid Behbehani &
                Sons, Co. W.L.L. and Telesource International, Inc. regarding
                right of first refusal for certain areas**

        10.07   Memorandum of Understanding between Sayed Hamid Behbehani &
                Sons, Co. W.L.L. and Telesource International, Inc. regarding
                commission fees **

        10.10   Note Agreement between the Commercial Bank of Kuwait, New York
                Branch, and Telesource International CNMI, Inc. dated August 20,
                1998**

        10.10A  Note Agreement between the Commercial Bank of Kuwait, New York
                Branch, and Telesource CNMI, Inc. dated December 11, 2001 **

        10.11   Term Loan Agreement between the Kuwait Real Estate Bank and
                Telesource International CNMI, Inc. dated May 2, 1999**

        10.12   Line of Credit Agreement between the Bank of Hawaii and
                Telesource International CNMI, Inc.)**

        10.13   Credit Agreement between Hongkong and Shanghai Bank Corporation,
                Limited and Telesource CNMI, Inc. dated January 21, 2000**

        10.13A  Credit Agreement between Hongkong and Shanghai Bank Corporation,
                Limited and Telesource CNMI, Inc. dated March 26, 2002 **

        10.14   Lease of Tinian Land between the Commonwealth Utilities
                Corporation and Telesource International CNMI, Inc.**

        10.15   Employment Contract between K.J. Semikian and Telesource
                International, Inc.**

        10.16   Employment Contract between Nidal Z. Zayed and Telesource
                International, Inc.**

        10.17   Employment Contract between Bud Curley and Telesource
                International, Inc. **

        10.18   Adoption Agreement for Aetna Life Insurance and Annuity Company
                Standardized 401(k) Profit Sharing Plan and Trust between Aetna
                Life Insurance and Annuity Company and Commsource International,
                Inc. dated November 13, 1998**

        10.19   Agreement for Design, Supply of Plant and Equipment, Private
                Construction, Maintenance and Operation, and Transfer of
                Ownership, Change Order Number 3 dated May 11, 2001**

        10.20   Telesource International, Inc. 2000 Incentive Stock Option Plan
                **

        10.21   Telesource International, Inc. 2000 Non-Qualified Stock Option
                Plan **

        10.22   Telesource International, Inc. 2000 Non-Employee Director Stock
                Option Plan **

        10.23   Warrant to Purchase 1,000,000 Shares of Common Stock between
                SHBC and Telesource International, Inc. **

        99.1    Certification Pursuant to Section 1350 of Chapter 63 of Title 18
                of the United States Code -- Chief Executive Officer --
                Corporation *

        99.2    Certification Pursuant to Section 1350 of Chapter 63 of Title 18
                of the United States Code -- Chief Financial Officer --
                Corporation *


*    Filed herewith
**   Previously filed


                                       42