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

                                   FORM 10-QSB



[x]     Quarterly Report Under Section 13 or 15(d) of the
               Securities Exchange Act of 1934

               For the quarterly period ended September 30, 1999



[ ]      Transition Report Under Section 13 or 15(d) of
               the Exchange Act

               For the transition period from ___________ to___________.


                         Commission file number 1-12350

                            REGENESIS HOLDINGS, INC.
   --------------------------------------------------------------------------
        (Exact Name of Small Business Issuer as Specified in Its Charter)

                FLORIDA                                      65-0827283
 --------------------------------                      ----------------------
  (State or Other Jurisdiction of                         (I.R.S. Employer
  Incorporation or Organization)                         Identification No.)

                        930 WASHINGTON AVENUE - 4TH FLOOR
                           MIAMI BEACH, FLORIDA 33139
                      --------------------------------------
                     (Address of Principal Executive Office)

                                 (305) 695-4400
                       -----------------------------------
                (Issuer's Telephone Number, Including Area Code)


Check whether the issuer: (1) filed all reports required to be filed by Section
13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter
period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days.

                         Yes [x]     No [ ]




         The number of shares outstanding of the issuer's common stock, par
value $.01 per share as of November 15, 1999 was 4,408,429.

         Transitional Small Business Disclosure Format:

                         Yes [ ]     No [x]




<PAGE>



                                             REGENESIS HOLDINGS, INC.
                                           INDEX TO FINANCIAL STATEMENTS
<TABLE>
<CAPTION>

<S>                                                                                                         <C>
                                                                                                            Page
                                                                                                            ----
PART I.  FINANCIAL INFORMATION
-------  ---------------------

         ITEM. 1          Financial Statements


                          Condensed Balance Sheets as of
                          September 30, 1999 and December 31,
                          1998                                                                                2


                          Condensed Statements of Operations
                          for the Three and Nine Months Ended
                          September 30, 1999 and 1998                                                         3


                          Condensed Statements of Shareholders'
                          Deficiency for the Nine Months Ended
                          September 30, 1999                                                                  4


                          Condensed Statements of Cash Flows
                          for the Nine Months Ended September
                          30, 1999 and 1998                                                                 5 - 6


                          Notes to Condensed Financial
                          Statements                                                                        7 - 11



         ITEM. 2          Management's Discussion and Analysis
                          or Plan of Operation                                                             12 - 13



PART II.  OTHER INFORMATION
--------  -----------------



SIGNATURES

</TABLE>



                                        1

<PAGE>

<TABLE>
<CAPTION>


                                             REGENESIS HOLDINGS, INC.
                                             CONDENSED BALANCE SHEETS
                                                    (UNAUDITED)

                                                      ASSETS

                                                                         September 30,              December 31,
                                                                              1999                      1998
                                                                         -------------              ------------
<S>                                                                       <C>                        <C>
CURRENT ASSETS:

    Cash                                                                  $     20,084               $    20,748

                                                                          ------------               -----------
         Total Current Assets                                                   20,084                    20,748


Furniture, equipment & leasehold
  improvements, net                                                             23,548                      -
Deposits                                                                        21,593                      -
Other assets                                                                       630                      -
                                                                          ------------               -----------

         Total Assets                                                     $     65,855               $    20,748
                                                                          ============               ===========



                                     LIABILITIES AND SHAREHOLDERS' DEFICIENCY

CURRENT LIABILITIES:

    Accounts payable and accrued
         expenses                                                         $    110,235              $     14,403
    Due to officers and employees                                              201,725                      -
    Other current liabilities                                                   25,272                     2,800
    Deposit                                                                    100,000                      -
                                                                          ------------              ------------

         Total Current Liabilities                                             437,232                    17,203
                                                                          ------------              ------------

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' DEFICIENCY:

    Preferred Stock, $.01 par value,
         10,000,000 shares authorized;
         no shares outstanding                                                    -                         -
    Common  Stock,   $.01 par value,
         100,000,000 shares authorized;
         4,408,429 and 762,345 shares
         issued and outstanding,
         respectively                                                           44,084                     7,623
    Additional paid-in capital                                              13,117,430                12,471,481
    Accumulated deficit                                                    (13,532,891)              (12,475,559)
                                                                          ------------              ------------

         Total Shareholders' Deficiency                                    (   371,377)                    3,545
                                                                          ------------              ------------

         Total Liabilities and
               Shareholders' Deficiency                                   $     65,855              $     20,748
                                                                          ============              ============
</TABLE>

                             See Accompanying Notes

                                        2

<PAGE>

<TABLE>
<CAPTION>


                                             REGENESIS HOLDINGS, INC.
                                        CONDENSED STATEMENTS OF OPERATIONS
                                                    (UNAUDITED)


                                                     Three Months Ended                         Nine Months Ended
                                                       September 30,                               September 30,
                                                       -------------                               -------------
                                                 1999                   1998                 1999               1998
                                                 ----                   ----                 ----               ----

<S>                                          <C>                   <C>                   <C>                  <C>
COST OF CD ROM DISCS PRODUCED                $     42,686          $       -             $   150,054          $      -

GENERAL & ADMINISTRATIVE
 EXPENSES                                         372,604                48,219              920,178              294,764
                                             ------------          ------------          -----------          -----------

            Total costs and expenses              415,290                48,219            1,070,232              294,764
                                             ------------          ------------          -----------          -----------


OTHER INCOME (EXPENSE):
    Interest income                                  -                     -                    -                      91
    Other Income                                    6,900                  -                  12,900               17,157
    Discount on note receivable                      -                     -                    -              (   70,261)
    Loss on disposal of assets                       -                     -                    -              (   17,013)
                                             ------------          ------------          -----------          -----------

            Total other income
            (expense), net                          6,900                  -                  12,900           (   70,026)
                                             ------------          ------------          -----------          -----------


NET LOSS                                     $(   408,390)         $(    48,219)         $(1,057,332)         $(  364,790)
                                             ============          ============          ===========          ===========

BASIC AND DILUTED
    NET LOSS PER COMMON
    SHARE                                    $(       .09)         $(       .07)         $(      .30)         $(      .53)
                                             ============          ============          ===========          ===========

WEIGHTED AVERAGE
    COMMON SHARES
    OUTSTANDING                                 4,389,490               693,643            3,573,064              693,643
                                             ============          ============          ===========          ===========

</TABLE>


                             See Accompanying Notes

                                        3

<PAGE>

<TABLE>
<CAPTION>


                                                      REGENESIS HOLDINGS, INC.
                                     CONDENSED STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIENCY)
                                            FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999
                                                            (UNAUDITED)




                                                                                                                         Additional
                                                  Preferred Stock                       Common Stock                      Paid In
                                             Shares             Amount             Shares            Amount               Capital
                                            --------           --------           --------          --------             ----------
<S>                                         <C>                 <C>                  <C>              <C>                 <C>
Balances,
   December 31,
   1998                                         -                 -               762,345          $  7,623            $12,471,481

Issuance of Series C
   Preferred Shares                              480             $ 480               -                 -                      -

Conversion of Series C
   Preferred Shares into
   Common Stock                                 (480)             (480)           900,000             9,000                 48,180

Issuance of common shares in private
   placement transactions                       -                 -             1,736,084            17,361                544,239

Issuance of common shares to officers
   pursuant to their employment
   agreements                                   -                 -             1,000,000            10,000                 53,000

Issuance of common shares to acquire
   Net Disc, Inc. assets                        -                 -                10,000               100                    530

Net loss for
   the period                                   -                 -                  -                 -                      -
                                          ----------       -----------          ---------         ----------           -----------


Balances,
   September 30, 1999                           -          $      -             4,408,429         $  44,084            $13,117,430
                                          ==========       ===========          ==========        ==========           ===========

[restubbed table]



                                     Accumulated
                                       Deficit              Total
                                     -----------           --------
<S>                                <C>                 <C>
Balances,
   December 31,
   1998                            $(12,475,559)       $      3,545

Issuance of Series C
   Preferred Shares                        -                    480

Conversion of Series C
   Preferred Shares into
   Common Stock                            -                 56,700

Issuance of common shares in private
   placement Transactions                  -                561,600

Issuance of common shares to officers
   pursuant to their employment
   agreements                              -                 63,000

Issuance of common shares to acquire
   Net Disc, Inc. assets                   -                    630

Net loss for
   the period                        (1,057,332)         (1,057,332)


                                   ------------        ------------
Balances,
   September 30, 1999              $(13,532,891)       $(   371,377)
                                   ============        ============
</TABLE>

                             See Accompanying Notes

                                        4


<PAGE>

<TABLE>
<CAPTION>


                                             REGENESIS HOLDINGS, INC.
                                        CONDENSED STATEMENTS OF CASH FLOWS
                                                    (UNAUDITED)



                                                                                 Nine Months Ended Sept.30,
                                                                                 --------------------------
                                                                              1999                      1998
                                                                              ----                      ----

<S>                                                                       <C>                            <C>
CASH FLOWS FROM OPERATING
    ACTIVITIES:

    Net Loss                                                              $( 1,057,332)             $(   364,790)
    Adjustments to reconcile net loss to
         net cash (used in) provided by
         operating activities:
               Depreciation and amortization                                     3,150                      -
               Loss on disposition of assets                                      -                       17,013
               Expenses paid by issuance of
                   common stock                                                170,050                    90,000
    Changes in operating assets and
         liabilities:
               Receivables                                                        -                      352,983
               Prepaid expenses                                                   -                       18,000
               Deposits and other assets                                          -                  (     7,770)
               Accounts payable accrued
                   expenses and other current
                   liabilities                                                 320,029               (    76,925)
                                                                          ------------              ------------
    Net cash (used in)provided by
         operating activities                                              (   564,103)                   28,511
                                                                          ------------              ------------

CASH FLOWS FROM INVESTING ACTIVITIES:

    Payments for furniture, equipment
         and leasehold improvements                                        (    26,698)                     -
    Payments for deposits                                                  (    21,593)                     -
                                                                          ------------              ------------

    Net cash used in
         investing activities                                              (    48,291)                     -
                                                                          ------------              ------------



CASH FLOWS FROM FINANCING
    ACTIVITIES:

    Net proceeds from issuance of
         common stock                                                          511,730                    15,000
    Deposit                                                                    100,000                      -
                                                                          ------------              ------------

    Net cash provided by financing
         activities                                                            611,730                    15,000
                                                                          ------------              ------------


(DECREASE)INCREASE IN CASH                                                 (       664)                   43,511

CASH, AT BEGINNING OF PERIOD                                                    20,748                       500
                                                                          ------------              ------------

CASH, AT END OF PERIOD                                                    $     20,084              $     44,011
                                                                          ============              ============

</TABLE>



                             See Accompanying Notes

                                        5

<PAGE>



                            REGENESIS HOLDINGS, INC.
                  CONDENSED STATEMENTS OF CASH FLOWS, CONTINUED
                                   (UNAUDITED)



SUPPLEMENTAL SCHEDULE
OF NON CASH INVESTING
AND FINANCING ACTIVITIES:

    Nine Months Ended September 30, 1999:
         Compensation expense of $170,050, in connection with the issuance of
         2,850,000 shares of Common Stock.

    Nine Months Ended September 30, 1998:
         None

                             See Accompanying Notes

                                        6

<PAGE>



                            REGENESIS HOLDINGS, INC.
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                   (UNAUDITED)



1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

         BASIS OF PRESENTATION - The accompanying condensed financial statements
at September 30, 1999 include the accounts of the Company

         The preparation of financial statements in conformity with generally
accepted accounting principles 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 these estimates.

         The accompanying unaudited condensed financial statements, which are
for interim periods, do not include all disclosures provided in the annual
financial statements. These unaudited condensed financial statements should be
read in conjunction with the financial statements and the footnotes thereto
contained in the Annual Report on Form 10-KSB for the year ended December 31,
1998 of Regenesis Holdings, Inc. (the "Company"), as filed with the Securities
and Exchange Commission. The December 31, 1998 condensed balance sheet was
derived from audited financial statements, but does not include all disclosures
required by generally accepted accounting principles.

         In the opinion of the Company, the accompanying unaudited condensed
financial statements contain all adjustments (which are of a normal recurring
nature) necessary for a fair presentation of the financial statements. The
results of operations for the nine months ended September 30, 1999 are not
necessarily indicative of the results to be expected for the full year.


         GOING CONCERN - The report of the Company's independent accountants on
their audit of the Company's December 31, 1998 financial statements contained
uncertainties relating to the Company's ability to continue as a going concern.
The Company has incurred a substantial loss in the nine months ended September
30, 1999 and uncertainties exist with regard to the Company's ability to
generate sufficient cash flows from operations or other sources to meet existing
obligations and fund its commitment with regard to the expansion of its existing
operations, which gives rise to doubts about the Company's ability to continue
as a going concern. These financial statements do not include any adjustments
that might result from the outcome of this uncertainty.

         NET LOSS PER COMMON SHARE - The basic and diluted net loss per common
share in the accompanying statements of operations is based upon the net loss
divided by the weighted average number of shares outstanding during the period.
Diluted per share data is the same as basic per share data since the inclusion
of all potentially dilutive common shares that would be issuable upon the
exercise of options and warrants and the assumed conversion of preferred stock
would be anti-dilutive.


                                        7

<PAGE>


                            REGENESIS HOLDINGS, INC.
               NOTES TO CONDENSED FINANCIAL STATEMENTS (CONTINUED)
                                   (UNAUDITED)


         LIQUIDITY AND PLAN OF OPERATIONS - As of September 30, 1999, the
Company had cash of $20,084 and a deficiency in working capital of $(417,148),
respectively. The Company's ability to meet future obligations in relation to
the orderly payment of its recurring general and administrative expenses on a
current basis is totally dependent upon its ability to secure and develop new
business opportunities through acquisitions or other venture opportunities.
Since the Company does not have any source of liquidity, the Company is unable
to project how long it may be able to survive without a significant infusion of
capital from outside sources and it further is unable to predict whether such
capital infusion, if available, would be at terms and conditions that are
acceptable to the Company.

In order to generate future operating activities, the Company intends to search
for, investigate and attempt to secure and develop, business opportunities
through acquisitions, reverse mergers or venture activities, However, there can
be no assurance that the Company will be successful in its search for new
business opportunities or that any such businesses or ventures acquired will be
successful.


2.       ACQUISITION OF ASSETS OF NETDISC, INC:

         On March 18, 1999, the Company acquired substantially all of the
operating assets and business operations of NetDisc, Inc. (NetDisc) for 10,000
shares of the Company's Common Stock. The Company assumed none of NetDisc's
liabilities. The 10,000 shares of Common Stock were valued at a price of $.063
per share which represents the last publicly traded price of the Company's
Common Stock on December 15, 1998, as quoted on the OTC Bulletin Board. The
Company believes that the December 15, 1998, per share price reasonably reflects
the estimated fair market value per share of the Company's Common Stock on the
date of acquisition.

         As of the date of acquisition, NetDisc had no operations and minimal
assets. Accordingly, the $630 value of the 10,000 shares of Common Stock issued
to acquire NetDisc has been included in other assets in the accompanying balance
sheet.

         NetDisc is engaged in Internet advertising, and has developed CD
ROM/Internet technology, which directs users to the web sites of advertisers.


3.       SHAREHOLDERS' EQUITY:

         On February 1, 1999 the Company sold 35,000 shares of its Series C
Preferred Stock for a purchase price of $350.00 or $.01 per share, to Mr Adler,
the Chairman of the Board of the Company. Inasmuch as Mr. Adler, is an executive
officer and director of the Company, is an accredited investor, issuance of such
securities was exempt from the registration requirements of the Securities Act
pursuant to the exemption set forth in Section 4(2) of such Act and the rules
and regulations thereunder.



                                        8

<PAGE>


                            REGENESIS HOLDINGS, INC.
               NOTES TO CONDENSED FINANCIAL STATEMENTS (CONTINUED)
                                   (UNAUDITED)


3.       SHAREHOLDERS' EQUITY, CONTINUED:

         On February 3, 1999, the Company sold 10,000 and 3,000 shares of its
Series C Preferred Stock for a purchase price of $130.00 or $.01 per share, to
Mr. Adler and Mr Sandler, Chairman of the Board of Directors and President of
the Company, respectively. Inasmuch as each of Messrs. Adler and Sandler is an
executive officer and director of the Company, and therefor an accredited
investor, issuance of such securities was exempt from the registration
requirements of the Securities Act pursuant to the exemption set forth in
Section 4(2) of such Act and the rules and regulations thereunder.

         On February 5, 1999, the Company granted an option under its 1997 Stock
Option plan to purchase an aggregate of 500,000 shares of its Common Stock to
Mr. Adler. Such option has an exercise price of $.25 per share, is immediately
exercisable and expires February 4, 2003. Inasmuch as Mr. Adler, is an executive
officer and director of the Company, is an accredited investor, issuance of such
securities was exempt from the registration requirements of the Securities Act
pursuant to the exemption set forth in Section 4(2) of such Act and the rules
and regulations thereunder.

         On February 15, 1999, the Company consummated the sale of 950,000
shares of Common Stock for an aggregate purchase price of $9,500.00 or $.01 per
share, to 29 investors. Inasmuch as each of such investors is either and
accredited or otherwise qualified investor, or had a pre-existing relationship
with the Company, and had access to relevant information concerning the Company,
the issuance of such securities was exempt from the registration requirements of
the Securities Act pursuant to the exemption set forth in Section 4(2) of such
Act and the rules and regulations thereunder. Results of operations for the nine
months ended in September 30, 1999, includes a charge for compensation of
$50,350 relating to the issuance of the 950,000 shares of Common Stock.

         On February 15, 1999, Mr Adler transferred 29,000 of his shares of
Series C Preferred Stock in the following manner to the following transferee,
each of which is an officer of the Company: 5,000 shares to Mr. Sandler;
13,333.33 shares to Mr. Gallo; and 10,666.66 shares to Mr. Brownstein. Messrs.
Adler, Sandler, Gallo and Brownstein then converted all of the shares of Series
C Preferred Stock into an aggregate of 900,000 shares of Common Stock of the
Company as follows: Mr. Adler: 300,000 shares; Mr. Sandler: 150,000 shares; Mr.
Gallo: 250,000 shares; and Mr. Brownstein: 200,000 shares. Results of operations
for the nine months ended September 30, 1999, includes a charge for compensation
of $56,700 relating to the issuance of the 900,000 shares of Common Stock.

         On February 23, 1999, the Company consummated the sale of 500,000 of
its shares of Common Stock for and aggregate purchase price of $100,000., or
$.20 per share, to four institutional investors. Inasmuch as each of such
institutional investor is an accredited investor, and had access to relevant
information concerning the Company, the issuance of such securities was exempt
from the registration requirements of the Securities Act pursuant to the
exemption set forth in Section 4(2) of such Act and the rules and regulations
thereunder.


                                        9

<PAGE>


                            REGENESIS HOLDINGS, INC.
               NOTES TO CONDENSED FINANCIAL STATEMENTS (CONTINUED)
                                   (UNAUDITED)


3.       SHAREHOLDERS' EQUITY, CONTINUED:


         On March 30, 1999, the Company consummated the sale of 100,000 shares
of its Common Stock for a purchase price of $100,000, or $1.00 per share, to an
institutional investor. Inasmuch as the institutional investor is an accredited
investor, and had access to relevant information concerning the Company, the
issuance of such securities was exempt from the registration requirements of the
Securities Act pursuant to the exemption set forth in Section 4(2) of such Act
and the rules and regulations thereunder.

         During the nine months ended September 30, 1999, the Company entered
into employment agreements with its five officers. The agreements provide for
aggregate annual compensation of approximately $685,000. Pursuant to the
agreements the officers were granted an aggregate of 1,000,000 shares of Common
Stock and options to purchase 950,000 shares of Common Stock at an exercise
price of $.25 per share. Results of operations for the nine months ended
September 30, 1999, includes a charge for compensation of $63,000 relating to
the grant of the 1,000,000 shares of Common Stock.

         In April 1999, May 1999, and June 1999, the Company consummated the
sale of an aggregate of 37,500 shares of Common Stock for an aggregate purchase
price of $56,250 or $1.50 per share, to 4 investors. Inasmuch as each of such
investors is an accredited investor, and had access to relevant information
concerning the Company, the issuance of such securities was exempt from the
registration requirements of the Securities Act pursuant to the exemption set
forth in Section 4(2) of such Act and the rules and regulations thereunder.

         From July 1, 1999, through September 30, 1999, the Company consummated
the sale of 148,884 shares of Common Stock for an aggregate purchase price of
$245,500 at per share prices ranging from $1.50 to $4.00. Inasmuch as each
investor is an accredited investor, and had access to relevant information
concerning the Company, the issuance of such securities was exempt from the
registration requirements of the Securities Act pursuant to the exemption set
forth in Section 4(2) of such Act and the rules and regulations thereunder.

         In connection with the sale of 950,000 shares of Common Stock to 29
investors, the issuance of 900,000 shares of Common Stock in exchange for 480
shares of Preferred Stock and the grant of 1,000,000 shares of Common Stock to
officers pursuant to their employment agreements, the Company valued the
2,850,000 shares of Common Stock at a price of $.063 per share which represents
the last publicly traded price of the Company's Common Stock on December 15,
1998, as quoted on the OTC Bulletin Board. The Company believes that the
December 15, 1998, per share price reasonably reflects the estimated fair market
value per share of the Company's Common Stock on the date of the transactions
described above.

         No underwriters were involved in any of the transactions described
above, and no commissions were paid in connection therewith.



                                       10

<PAGE>


                            REGENESIS HOLDINGS, INC.
               NOTES TO CONDENSED FINANCIAL STATEMENTS (CONTINUED)
                                   (UNAUDITED)




 4.      COMMITMENTS AND CONTINGENCIES:

         Regenesis received a letter in August 1998 on behalf of one of its
shareholders whereby the shareholder alleged that he was damaged by affirmative
misrepresentations and material ommissions allegedly made by Regenesis and its
affiliates in connection with the 1996 sales of its securities to the
shareholder. The amount of damages alleged to have been suffered by the
shareholder is $1,200,000, excluding interest and attorney's fees. In December
1998, in an effort to resolve such pending allegations, Regenesis joined a suit
in which this shareholder was charged with libel and slander. Regenesis believes
that this matter will be resolved in a manner favorable to it, but there can be
no assurances of this. If this matter is resolved in a manner unfavorable to
Regenesis, the Company's financial position could be materially adversely
affected.

         On May 12, 1999, the Company entered into an office service agreement
for a New York office. The agreement, which expires on May 31, 2000, requires
monthly payments of $4,626 and may be terminated by either party upon thirty
days written notice. Upon expiration of the initial term of the agreement, there
is an automatic extension for the same period of time as the initial term with
an increase in the base rent of 8%. The terms of the agreement will remain the
same as the initial term if extended.

         The Company has relocated it's corporate headquarters from Weston,
Florida to Miami Beach, Florida where it currently leases approximately 4,000
square feet of office space from an unaffiliated party. It's monthly lease
payment is $4,100. The term of the lease is thirty five months from August 1,
1999 through May 31, 2002.

         As of September 30, 1999, the Company had received $100,000 of advance
funds in connection with a proposed equity financing transaction with an
unrelated party. If the transaction is consummated, the funds will be applied
toward proceeds to be received in connection with the sale of 250,000 shares of
Common Stock to such party. If the transaction is not consummated, the Company
will be required to refund the $100,000.


 5.      SUBSEQUENT EVENTS:

         Subsequent to September 30, 1999, the Company borrowed $75,000 pursuant
to a ninety day lending arrangement bearing interest at 12% per annum.

                                       11

<PAGE>



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


GENERAL


         Management's Discussion and Analysis or Plan of Operation contains
various " forward looking statements" within the meaning of the Securities Act
of 1933 and the Securities And Exchange Act of 1934, which represents the
Company's expectations or beliefs concerning future events including without
limitation to the following; the ability of the Company to obtain financing on
terms and conditions that are favorable; and the ability of the Company to
achieve profitability and sufficiency of cash provided by operations, investing
and financing activities.

         The Company cautions that these statements are further qualified by
important factors that would cause actual results to differ materially from
those contained in the forward looking statements, including without limitation,
the demand for the Company's future products and services, changes in the level
of operating expense and the present and future level of competition. Results
actually achieved may differ materially from expected results included in these
statements.

NINE MONTHS ENDED SEPTEMBER 30, 1999 VS NINE MONTHS ENDED SEPTEMBER 30, 1998:


RESULTS OF OPERATIONS


         At September 30, 1999 and 1998, Regenesis did not have any operating
subsidiaries.


         General and Administrative Expenses for the nine months ended September
30, 1999 and September 30, 1998, totalled $920,178 and $294,764, respectively.
For the nine months ended September 30, 1999, General and Administrative
Expenses were comprised of executive and office salaries of $492,355, promotion
expenses related to product development and marketing, legal and professional
fees, office rent, travel, telephone and other corporate expenses of $257,773
and compensation charges relating to the issuance of Common Stock of $170,050.
For the nine months ended September 30, 1998, General and Administrative
Expenses were comprised of executive and office staff salaries of $69,330,
management fees of $15,500 paid to an entity owned by the Company's then
president, and legal and professional fees, office rent, travel, telephone and
other general corporate expenses of $209,934.

         Interest and other income for the nine months ended September 1999 and
1998 was $12,900 and $(70,026). The $12,900 of other income for the nine months
ended September 30, 1999 is attributable to the collection of accounts
receivable that were previously considered uncollectible. The $(70,026) for the
nine months ended September 30, 1998 is primarily attributable to interest
earned on invested funds during the 1998 period as well as miscellaneous losses
relating to the disposal of assets.




                                       12

<PAGE>




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


LIQUIDITY AND CAPITAL RESOURCES

         As of September 30, 1999, the Company had cash of $20,084 and a
deficiency in working capital of $(417,148). The Company's ability to meet it's
future obligations in relation to the orderly payment of its recurring general
and administrative expenses on a current basis is dependent upon its ability to
secure and develop new business opportunities through acquisitions or other
venture opportunities. Since the Company does not have any current source of
liquidity, the Company is unable to predict how long it may be able to survive
without a significant infusion of capital from outside sources and it further is
unable to predict whether such capital infusion, if available, would be at terms
and conditions that are acceptable to the Company.

         In order to generate future operating activities, the Company intends
to search for, investigate and attempt to secure and develop, business
opportunities through acquisitions, reverse mergers or business combinations and
strategic alliances. There can be no assurance that the Company will be
successful in its search for new business opportunities or that any such
businesses, assets or new ventures will be successful. Although the Company
engages in these discussions from time to time, it is not a party to any
agreement or contract. The report of Rachlin, Cohn & Holtz, LLP, the Company's
auditors ("Auditor") in connection with their annual audit of the Company's
financial statements for the year ended December 31, 1998, contained an
explanatory paragraph which expressed substantial doubt as to the ability of the
Company to continue as a going concern, which assumes the realization of assets
and liquidation of liabilities in the ordinary course of business. Uncertainty
exists with regard to the Company's ability to generate sufficient cash flows
from operations or other sources to meet and fund its commitments with regard to
existing liabilities and recurring expenses, which give rise to substantial
doubt as to the Company's ability as a going concern.

         As of September 30, 1999, the Company had received $100,000 of advance
funds in connection with a proposed equity financing transaction with an
unrelated party. If the transaction is consummated, the funds will be applied
toward proceeds to be received in connection with the sale of 250,000 shares of
Common Stock to such party. If the transaction is not consummated, the Company
will be required to refund the $100,000.

         Subsequent to September 30, 1999, the Company borrowed $75,000 pursuant
to a ninety day lending arrangement bearing interest at 12% per annum.

                                       13

<PAGE>




                           PART II. OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

         The Company received a letter in August 1998 on behalf of one of its
shareholders whereby the shareholder alleged that he was damaged by affirmative
misrepresentations and material ommissions allegedly made by the Company and its
affiliates in connection with the 1996 sales of its securities to the
shareholder. The amount of damages alleged to have been suffered by the
shareholder is $1,200,000, excluding interest and attorney's fees. In December
1998, in an effort to resolve such pending allegations, the Company joined a
suit in which this shareholder was charged with libel and slander. The Company
believes that this matter will be resolved in a manner favorable to it, but
there can be no assurances of this. If this matter is resolved in an unfavorable
manner, the Company's financial position could be materially adversely affected.


ITEM 2.  CHANGES IN SECURITIES

         On February 1, 1999 the Company sold 35,000 shares of its Series C
preferred Stock for a purchase price of $350.00 or $.01 per share, to Mr Adler,
the Chairman of the Board of the Company. Inasmuch as Mr. Adler, is an executive
officer and director of the Company, is an accredited investor, issuance of such
securities was exempt from the registration requirements of the Securities Act
pursuant to the exemption set forth in Section 4(2) of such Act and the rules
and regulations thereunder.

         On February 3, 1999, the Company sold 10,000 and 3,000 shares of its
Series C Preferred Stock for a purchase price of $130.00 or $.01 per share, to
Mr. Adler and Mr Sandler, Chairman of the Board of Directors and President of
the Company, respectively. Inasmuch as each of Messrs. Adler and Sandler is an
executive officer and director of the Company, and therefor an accredited
investor, issuance of such securities was exempt from the registration
requirements of the Securities Act pursuant to the exemption set forth in
Section 4(2) of such Act and the rules and regulations thereunder.

         On February 5, 1999, the Company granted an option under its 1997 Stock
Option plan to purchase an aggregate of 500,000 shares of its Common Stock to
Mr. Adler. Such option has an exercise price of $.25 per share, is immediately
exercisable and expires February 4, 2003. Inasmuch as Mr. Adler, is an executive
officer and director of the Company, is an accredited investor, issuance of such
securities was exempt from the registration requirements of the Securities Act
pursuant to the exemption set forth in Section 4(2) of such Act and the rules
and regulations thereunder.

         On February 15, 1999, the Company consummated the sale of 950,000 of
shares of Common Stock for an aggregate purchase price of $9,500.00 or $.01 per
share, to 29 investors. Inasmuch as each of such investors is either and
accredited or otherwise qualified investor, or had a pre-existing relationship
with the Company, and had access to relevant information concerning the Company,
the issuance of such securities was exempt from the registration requirements of
the Securities Act pursuant to the exemption set forth in Section 4(2) of such
Act and the rules and regulations thereunder.

                                       14

<PAGE>




ITEM 2.  CHANGES IN SECURITIES, CONTINUED


         On February 15, 1999, Mr Adler transferred 29,000 of his shares of
Series C Preferred Stock in the following manner to the following transferee,
each of which is an officer of the Company: 5,000 shares to Mr. Sandler;
13,333.33 shares to Mr. Gallo; and 10,666.66 shares to Mr. Brownstein. Messrs.
Adler, Sandler, Gallo and Brownstein then converted all of the shares of Series
C Preferred Stock into an aggregate of 900,000 shares of Common Stock of the
Company as follows: Mr. Adler: 300,000 shares; Mr. Sandler: 150,000 shares; Mr.
Gallo: 250,000 shares; and Mr. Brownstein: 200,000 shares.

         On February 23, 1999, the Company consummated the sale of 500,000 of
its shares of Common Stock for and aggregate purchase price of $100,000, or $.20
per share, to four institutional investors. Inasmuch as each of such
institutional investor is an accredited investor, and had access to relevant
information concerning the Company, the issuance of such securities was exempt
from the registration requirements of the Securities Act pursuant to the
exemption set forth in Section 4(2) of such Act and the rules and regulations
thereunder.

         On March 30, 1999, the Company consummated the sale of 100,000 shares
of its Common Stock for a purchase price of $100,000, or $1.00 per share, to an
institutional investor. Inasmuch as the institutional investor is an accredited
investor, and had access to relevant information concerning the Company, the
issuance of such securities was exempt from the registration requirements of the
Securities Act pursuant to the exemption set forth in Section 4(2) of such Act
and the rules and regulations thereunder.

         During the nine months ended September 30, 1999, the Company entered
into employment agreements with it's five officers. The agreements provide for
aggregate annual compensation of approximately $685.000. Pursuant to the
agreements the officers were granted an aggregate of 1,000,000 shares of Common
Stock and options to purchase 950,000 shares of Common Stock at an exercise
price of $.25 per share.

         In April 1999, May 1999, and June 1999, the Company consummated the
sale of an aggregate of 37,500 shares of Common Stock for an aggregate purchase
price of $56,250 or $1.50 per share, to 4 investors. Inasmuch as each of such
investors is an accredited investor, and had access to relevant information
concerning the Company, the issuance of such securities was exempt from the
registration requirements of the Securities Act pursuant to the exemption set
forth in Section 4(2) of such Act and the rules and regulations thereunder.

         From July 1, 1999, through September 30, 1999, the Company consummated
the sale of 148,884 shares of Common Stock for an aggregate purchase price of
$245,500 at per share prices ranging from $1.50 to $4.00. Inasmuch as each
investor is an accredited investor, and had access to relevant information
concerning the Company, the issuance of such securities was exempt from the
registration requirements of the Securities Act pursuant to the exemption set
forth in Section 4(2) of such Act and the rules and regulations thereunder.

         In connection with the sale of 950,000 shares of Common Stock to 29
investors, the issuance of 900,000 shares of Common Stock in exchange for 480
shares of Preferred Stock and the grant of 1,000,000 shares of Common Stock to
officers pursuant to their employment agreements, the Company valued the
2,850,000 shares of Common Stock at a price of $.063 per

                                       15

<PAGE>




ITEM 2.  CHANGES IN SECURITIES, CONTINUED


share which represents the last publicly traded price of the Company's Common
Stock on December 15, 1998, as quoted on the OTC Bulletin Board. The Company
believes that the December 15, 1998, per share price reasonably reflects the
estimated fair market value per share of the Company's Common Stock on the date
of the transactions described above.

         No underwriters were involved in any of the transactions described
above, and no commissions were paid in connection therewith.


ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

         None.

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

         On February 1, 1999, the board of directors of the Company designated
300,000 shares of authorized Preferred Stock as Series B Preferred Stock with a
par value of $.01 per share. The Series B Preferred Stock has equal voting
rights with the Company's Common Stock and upon conversion to Common Stock is
convertible, at the option of the holder, into twenty shares of Common Stock
for each share of Series B Preferred Stock; is redeemable at any time at the
sole option of the Company at a redemption price to be negotiated by the
parties; entitled to dividends from time to time as determined in the sole
discretion of the Company out of funds legally available for the payment of
dividends; and is entitled to a liquidation preference of $.01 per share upon
voluntary or involuntary dissolution or winding up of the Company.

         On February 1, 1999, the Board of Directors of the Company designated
300,000 shares of authorized Preferred Stock as Series C Preferred Stock with a
par value of $.01 per share. The Series C Preferred Stock has equal voting
rights with the Company's Common Stock, is convertible, at the option of the
holder, into fifty shares of Common Stock for each share of Series C Preferred
Stock; is redeemable at any time at the sole option of the Company at a
redemption price to be negotiated by the parties; entitled to dividends from
time to time as determined in the sole discretion of the Company out of funds
legally available for the payment of dividends; and is entitled to a liquidation
preference of $.01 per share upon voluntary or involuntary dissolution or
winding up of the Company.

         On February 1, 1999, the Board of Directors of the Company and a
majority of the shareholders filed an amendment to the articles of incorporation
which provides for an increase of common and preferred shares as follows: the
maximum number of shares of all classes of stock which the Corporation is
authorized to have outstanding at any one time is 110,000,000 shares, of which
10,000,000 shares shall be preferred stock , par value $.01 per share, issuable
in one or more classes or series ( the" Preferred Stock") and 100,000,000 shares
shall be Common Stock, par value $.01 per share ( the "Common Stock"). All or
any part of the Common Stock and Preferred Stock may be issued by the
Corporation from time to time and for such consideration as the Board of
Directors may determine. All of such shares, if and when issued, and upon
receipt of such consideration by the Corporation, shall be fully paid and
non-assessable.


                                       16

<PAGE>



ITEM 5.  OTHER INFORMATION

         The Company has relocated it's corporate headquarters from Weston,
Florida to Miami Beach, Florida where it currently leases approximately 4000
square feet of office space from an unaffiliated party. It's monthly lease
payment is $4,100. The term of the lease is 35 months, commencing on August 1,
1999 and ending May 31, 2002.


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

         None


                                       17

<PAGE>








                                   SIGNATURES

         In accordance with Section 13 or 15 (d) of the Securities Exchange Act
of 1934, Regenesis Holdings, Inc. has caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.
<TABLE>
<CAPTION>

                                                     REGENESIS HOLDINGS, INC.



<S>                                         <C>
DATE:  November 22, 1999                    By: /s/  Lawrence Gallo
                                               ----------------------------------------------
                                                     Lawrence Gallo
                                                     Chief Executive Officer and President
                                                     (Principal Executive Officer)

</TABLE>


                                                        18