UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549
                                  FORM 10-KSB/A

                                 AMENDMENT NO. 1

(Mark One)

|X|  Annual Report Pursuant to Section 13 or 15(D) of the Securities Exchange
     Act of 1934
     For the Fiscal Year ended December 31, 2001

|_|  Transition Report Pursuant to Section 13 or 15(D) of the Securities
     Exchange Act of 1934
     For the transition period from _______________ to _______________

                        Commission File Number 001-15363

                                  ADSTAR, INC.
                 (Name of Small Business Issuer in its Charter)

                 Delaware                                     22-3666899
       (State or other jurisdiction                        (I.R.S. Employer
     of incorporation or organization                     Identification No.)

        4553 Glencoe Avenue, Suite 325, Marina del Rey, California 90292
               (Address of Principal Executive Office) (Zip Code)

                  Registrant's telephone number (310) 577-8255

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

      Title of Each Class             Name of Each Exchange on Which Registered
Common Stock, par value $.0001                  Boston Stock Exchange
     per share Warrants

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

                    Common Stock, par value $.0001 per share
                                 Title of Class

                                    Warrants
                                 Title of Class

     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 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 |_|

     Indicate by check mark if there is no disclosure of delinquent filers
pursuant to Item 405 of Regulation S-B in this form and no disclosure will be
contained, to the best of the registrant's knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this Form
10-KSB/A or any amendment to this Form 10-KSB/A. |X|

     For the year ended December 31, 2001, the revenues of the registrant were
$2,081,000.

     The aggregate market value of the voting Common Stock of the registrant
held by non-affiliates of the registrant, based on the closing price on the
Nasdaq Market on March 20, 2002 of $1.20 was approximately $8,472,000.

     As of March 20, 2001, the registrant has a total of 8,248,327 shares of
Common Stock outstanding, including 82,078 shares issuable pursuant to the
vendor compensation program.

                       DOCUMENTS INCORPORATED BY REFERENCE

                                      NONE


<PAGE>

                                INTRODUCTORY NOTE

     This Amendment No. 1 to the Registrant's Annual Report on Form 10-KSB for
the year ended December 31, 2001, as filed by the Registrant on April 16, 2002,
is being filed to restate and correct the Summary Compensation Table included
under Item 10.- Executive Compensation.


                                       2
<PAGE>

                                  ADSTAR, INC.

                           Form 10-KSB/A Annual Report

                                TABLE OF CONTENTS

                                                                           Page

PART I

  Item 1.  Description of Business.........................................  4
  Item 2.  Description of Property......................................... 15
  Item 3.  Legal Proceedings............................................... 16
  Item 4.  Submission of Matters to a Vote of Security Holders............. 16

PART II

  Item 5.  Market for Common Equity and Related Stockholder Matters........ 16
  Item 6.  Management's Discussion and Analysis of Operations of Financial
           Condition and Results of Operation.............................. 18
  Item 7.  Financial Statements............................................ 24
  Item 8.  Changes in and Disagreements With Accountants on Accounting
           and Financial Disclosure........................................ 25

PART III

  Item 9.  Directors and Executive Officers, Promoters and Control Persons;
           Compliance with Section 16(a) of the Exchange Act............... 25
  Item 10. Executive Compensation.......................................... 28
  Item 11. Security Ownership of Certain Beneficial Owners and Management.. 30
  Item 12. Certain Relationships and Related Transactions.................. 31
  Item 13. Exhibits, List and Reports on Form 8-K.......................... 32


                           FORWARD-LOOKING STATEMENTS

     Certain statements made in this Annual Report on Form 10-KSB/A are
"forward-looking statements" within the meaning of Section 21E of the Securities
and Exchange Act of 1934 regarding the plans and objectives of management for
future operations and market trends and expectations. Such statements involve
known and unknown risks, uncertainties and other factors that may cause our
actual results, performance or achievements to be materially different from any
future results, performance or achievements expressed or implied by such
forward-looking statements. The forward-looking statements included herein are
based on current expectations that involve numerous risks and uncertainties. Our
plans and objectives are based, in part, on assumptions involving the continued
expansion of our business. Assumptions relating to the foregoing involve
judgments with respect to, among other things, future economic, competitive and
market conditions and future business decisions, all of which are difficult or
impossible to predict accurately and many of which are beyond our control.
Although we believe that our assumptions underlying the forward-looking
statements are reasonable, any of the assumptions could prove inaccurate and,
therefore, there can be no assurance that the forward-looking statements
included in this report will prove to be accurate. In light of the significant
uncertainties inherent in the forward-looking statements included herein,
particularly in view of our early stage operations, the inclusion of such
information should not be regarded as a representation by us or any other person
that our objectives and plans will be achieved. The terms "we", "our", "us", or
any derivative thereof, as used herein shall mean AdStar, Inc., a Delaware
corporation.


                                       3
<PAGE>

                                     PART I

Item 1. BUSINESS

General

AdStar, Inc., a Delaware corporation ("AdStar" ) provides technology services
within the classified advertising industry. Our proprietary software is an
integrated suite of applications that electronically connects publishers with
the source of their advertising revenue. Our desktop software applications unite
both professional advertising agencies and major corporations with the
sophisticated publishing software systems installed at major metropolitan
newspapers. This gives newspapers the ability to electronically receive
classified advertising insertions and seamlessly include the ad in their print
and on-line editions automatically. Additionally, we offer a publisher-specific
ad-taking Web site service, which is an application service provider ("ASP")
product whereby we contract with publishers to design, implement, host, and
manage the on-line ad-taking capabilities of their Web sites. We provide all the
technical and application expertise, customer support, and security measures
that the publisher needs to install our application modules and begin to
generate revenue in a short time frame. Our software solutions afford newspapers
the ability to increase revenue and are the application of choice for
advertisers, because it affords them the ability to effortlessly and quickly
compose and format classified ads, price them, schedule them, and electronically
send them into the publishing system at multiple newspapers.

Corporate History

AdStar was originally incorporated in New York as AdStar-Services, Inc. a
privately held corporation. In 1999, we incorporated AdStar.com, Inc. in
Delaware and merged AdStar-Services, Inc. into this entity. We completed an
initial public offering of AdStar.com, Inc. common stock in December 1999,
receiving net proceeds of approximately $5.4 million. This was followed in
September 2000, with a secondary offering of common stock, receiving net
proceeds of approximately $2.8 million. In July 2001, we formally changed our
name to AdStar, Inc. to more accurately reflect our current business and our
plans for future growth. We believe that AdStar, Inc. more closely aligns with
the product innovations that we began introducing this year.

The AdStar Software Solution

The new AdStar e-business application suite is an enterprise class, integrated
software solution that allows print and on-line publications to electronically
receive completed classified advertising copy using the Internet as the
communication channel. This new application suite was developed in conjunction
with our existing customers, and in response to their need for a software
solution supporting both business-to-business (B-to-B) operations and
business-to-customer (B-to-C) operations. These software solutions enable our
customers to expand the relationships with their customers using a single
integrated platform, while increasing sales volumes at reduced costs. Our ASP
product provides our customers an opportunity to generate incremental revenue
from their on-line business while increasing the number of visitors to their Web
site. Our software allows newspapers to turn their on-line presence into an
e-commerce-enabled, revenue generating Web site.


                                       4
<PAGE>

Our new e-business application suite includes two main products that can be
purchased separately or as a fully integrated software solution:

     o    Professional software - This technology is designed for use by the
          professional marketplace. Specifically, the applications accept
          transmissions from classified advertising agencies and large
          corporations using advanced Web-based technology. The software
          includes sophisticated pricing algorithms to provide for maximum
          flexibility and intricate design resources to provide unlimited
          creative capabilities. The recently released Web version of this
          software has been favorably received. This software solution utilized
          the Internet as the communication method, which significantly improves
          the intuitive nature of the application and allows the advertiser to
          increase the speed of each transmission by utilizing existing
          high-speed Internet connections. Should a high-speed Internet
          connection not be available, a desktop version of this software using
          modem communication is available for installation at the agency or
          corporation.

     o    ASP Web site technology - This technology is a publisher-specific
          ad-taking Web site service designed to enhance a publication's Web
          site by allowing the general public to execute transactions to
          purchase classified advertising. Specifically, it is an integrated
          application suite that offers visitors to a newspaper's Web page the
          opportunity to buy classified ads, for both the print and/or on-line
          editions of the newspaper, in real-time, on a 24/7 basis. This product
          allows a publication to completely outsource the classified ad-taking
          power of their Web site whereby the publication receives incremental
          revenue at a very low incremental cost. We handle all functions
          associated with this revenue source. We furnish and host the
          application suite, run the technology, monitor the transactions
          throughout the session, handle the payment authorization and
          settlement process, electronically deliver the ad text to the
          newspaper, and provide customer service support to the newspaper's
          customers. We provide all the technical and application expertise,
          customer support, and security measures that the publication needs to
          get an application up and running in a short time. Typically, we are
          able to process many more ads and do so much more quickly and
          affordably than the publisher could do internally. In addition, this
          software solution provides tools to evaluate performance, provide
          additional customer care, and increase future revenue opportunities.
          We provide the means to deliver highly personalized email
          communications to existing customers for the purpose of creating
          additional revenues and creating a profitable, long-term relationship.

Both software products allow transactions to be executed in a secure
infrastructure. Our application suite is designed to be quickly integrated into
our customer's existing publishing software and readily expands as our
customer's needs and business grows. Our products use a single platform to
connect and integrate transmissions between multiple browsers and multiple
technology standards. In continually ensuring that our AdStar software solution
works with all available technology standards, we solve the problems created for
our customers because advertisers create and deliver content using ever changing
technology with multiple standards, multiple browsers and evolving network
infrastructures. By bridging disparate technologies in a way that seamlessly
allows for communication and transmission of advertising copy, we alleviate this
obstacle for our customers, freeing them to focus on their business.

Both lines of business require fees to customize the AdStar software solution to
the technical specifications for each publication. In addition, we charge
ongoing monthly fees to manage the ad-taking process, provide technical support,
supply a customer service phone room, and manage the entire e-commerce function.
The monthly fees include a small hosting fee plus a fee based on transaction
volumes and structured in such a way that we are, in essence partnering with our
customers. Therefore, when our customer's revenue increases, our revenue will
also increase. With this structure, we are able to offer superior service in a
manner that is cost effective for publishers of all sizes.


                                       5
<PAGE>

In addition to the AdStar software solution, we have also developed a one-stop
marketplace on the Web for the general public to buy classified ads. Through
this Web-based national portal, Advertise123.com, the general public can, on a
24/7 basis, compose professional looking classified ads using one of several
pre-programmed templates, schedule the ad to run in one or several of over 200
newspapers and 50 state newspaper associations, and purchase the ad using a
credit card. We receive a small fee for this service. The number of ads
processed through this site continues to increase, although we do not believe
that it will reach a critical mass in the foreseeable future.

Background

We began developing the professional software application in 1986, and today
have grown to become the preeminent software solution providing large newspapers
with the ability to electronically receive classified advertising from
advertising agencies and large corporations. Our professional software
application has seen numerous technological enhancements over the years, and is
still in place at the majority of installations. This technology enables
newspapers to reduce the amount of manual effort required to publish an ad and
eliminates newspaper typographical errors. Our software allows newspapers to
process more ads accurately while under tight time constraints at deadline and
thus realize greater revenue. Our remote entry version of this software is
currently in use at more than 40 large metropolitan newspapers linked to more
than 1,500 advertising agencies and numerous large corporations. Our customers
include such highly respected publications as The New York Times, The Los
Angeles Times, The Chicago Tribune, The Atlanta Journal & Constitution, and The
Miami Herald.

During 1999 and 2000, we designed, engineered, and marketed Advertise123.com, a
one-stop marketplace on the Web for advertisers to buy classified ads. By
accessing our Web site, we enable advertisers to plan, schedule, compose, and
purchase classified advertising from a large number of print and on-line
publishers using one simple interface. Our service permits both advertising
agencies and consumers, including the general public, to create and submit to
one or many publications any number of classified ads, 24 hours a day, seven
days a week, using any standard Web browser.

This Web-based service, Advertise123.com, is an outgrowth of our historical
business as the largest provider of remote entry for classified ads into
newspapers in the United States. Since 1986, we have offered advertising
agencies the ability to process classified ads electronically with a number of
the largest newspapers in the United States. Our historical business enables
professional advertisers to electronically input, format and price ads. It is
based on a software system that we developed which is currently installed on
computers used by 43 newspapers and more than 1,500 advertising agency and
advertiser locations. Using this system, we have become the largest provider of
remote entry for classified ads into newspapers in the United States. We
estimate that in 2000, more than $300 million in classified ads were placed in
newspapers using our remote entry system and in 2001 that number has grown to
$400 million. We believe we have enjoyed our leadership in the remote entry ad
placement business because of the extremely difficult process of properly
formatting, pricing and scheduling an ad and finding a way to send this ad to a
classified system without seriously impeding the processing demands of both the
automated systems and human processes involved.

We received our first transaction fees from Internet business in June 1999 with
one on-line publication available on the Advertise123.com site. At the end of
1999, we had five print and one on-line publications available on the site. By
the end of 2000, we had over 280 print publications and newspaper networks and
30 on-line publications available. In October 2000, we achieved our target
coverage in the top 100 designated market areas ("DMAs") in the U.S. In
addition, in 1999 and 2000, we powered approximately $550,000 and $4,383,000,
respectively, of classified advertising through our classified advertising
marketplace, Advertise123.com, and private-label ad-taking sites built and
powered by us.


                                       6
<PAGE>

Although the volume and dollar value of ads placed through our Advertise123.com
portal continued to grow, the margins on this business were not sufficient to
sustain a business. Therefore, at the beginning of this year, we evaluated the
results of our prior business model and made the adjustments necessary to
generate increased revenue in 2001 and significantly improve our margins. During
2001, we introduced our new AdStar e-business application suite. Those customers
who have installed our new software are enthusiastic about the results they've
experienced, and we are continuing to market this product to the newspaper
industry.

AdStar Business Strategy

The past year has been a rebuilding year for us. At the beginning of 2001, we
critically evaluated our existing business strategy, the products we offered our
customers, the state of the industry in which we operate and our role within
that industry. What we discovered was that our strength lies in our knowledge of
the numerous technologies and communication channels utilized by our customers,
and our ability to unite diverse advertisers with equally diverse advertising
media. To capitalize on this strength, we developed our ASP product and added a
Web-based platform to our professional product.

Our goal is to leverage the classified ad-taking knowledge we've gained over the
past 16 years and the complex technology we've developed during that same time
to continue to be the preeminent supplier of technology that connects publishers
with the source of their advertising revenue. Advances in Internet technology,
digital technology, and the public's demand for more interactive Web sites puts
us in a unique position to capitalize on the foundation that we have already
built.

To execute the principal strategy developed in 2001, we will continue to
aggressively pursue the following:

     o    Focus our sales efforts at large and middle tier publications who we
          believe have more than five full-time ad-takers and the ability to
          process 200 or more ads on-line each month;

     o    Aggressively market our ad-taking platform to media companies and
          vertically integrated on-line businesses, consistently showing
          evidence of its cost effectiveness;

     o    Pursue licensing, partnership and reseller relationships with national
          and state newspaper associations;

     o    Pursue licensing, partnership and reseller relationships with
          classified system vendors;

     o    Pursue licensing, partnership and reseller relationships with on-line
          service aggregators focusing on the publishing industry; and

     o    Enter into arrangements with companies offering complementary
          technologies, such as digital photo technology where we receive
          additional fees when advertisers access these services through our
          transaction engine.

Our strategies involve certain risk. We may be unable to implement our
strategies, and our strategies, even if implemented, may not lead to successful
achievement of our objectives. If we are unable to implement our strategies
effectively, our business may be harmed.


                                       7
<PAGE>

Customers and Marketplace

According to the Newspaper Association of America, classified advertising
reached $19.6 billion in 2000, a 5% increase over 1999. Despite this level of
activity, the vast majority of classified ads published continue to be submitted
to the publisher by telephone, fax, email, mail, or messenger. The publisher
must provide personnel to receive the ad, enter the ad into its computer system,
provide price information, and collect payment from the advertiser through
direct billing or, for certain classes of advertisers, by credit card charge.
This ad placement process must be repeated by the advertiser for each ad
purchased and, when ads are placed in multiple publications, for each
publication. In addition to the considerable processing cost to both the
advertiser and the publisher, publishers sometimes are required to refund or
give credits for all or a portion of their fee as a result of errors in input.

Our Web technologies eliminate much of these inefficiencies by allowing
advertisers to electronically:

     o    Select publications for ad placement, including both print and on-line
          media;

     o    Compose and format ads using formats supported by each publication;

     o    Preview the ad as it will appear in each publication; and

     o    Specify editions and scheduled publication dates.

On-line ad-taking technologies are taking on an increasing degree of complexity.
First, publications are moving toward cross media classified ad publication (the
ability to simultaneously place an ad in multiple media vehicles such as in a
print and on-line publication). Second, classified system integration remains
difficult because more than 10 major technology vendors exist, each supplying
highly customized publishing software systems to the print publication industry.
Each of these systems handles ads differently and each publication will require
the technology vendor to customize their product extensively to meet the needs
of the publication.

We have managed these and other complexities successfully for more than 16
years. Our software solutions have been designed to work with all major vendors'
publishing software. We have transferred this integration experience to our Web
portal Advertise123.com, where we take standard and contract advertisers' ads
and send them directly into classified systems. AdStar has entered into
agreements and is in the process of implementing digital image capability
through an alliance with Internet Pictures Corporation (nasdaq: IPIX(R)), using
their Rimfire(R) photo solution.

Competition

Due to the complexities of the classified ad-taking process, we have not
experienced extensive competition to date. However, over the past year Web-based
ad-taking has become more accepted in the industry and as a result, other
software vendors, including publishing system vendors have begun to develop
technologies that may compete directly with our products. Many of these
potential new competitors have longer operating histories, greater name
recognition, larger customer bases and significantly greater financial,
technical and marketing resources than us. We cannot guarantee that we will be
able to compete successfully against current or future competitors or that
competitive pressures will not have a material and adverse effect on our
financial position, results of operations and cash flows. We also expect that
large media companies may decide to design, create, and program software
internally that will allow them to manage the Web-based classified ad-taking
process internally.


                                       8
<PAGE>

Our ability to compete will also depend upon our ability to continually improve
our products and services, the enhancements we develop, the quality of our
customer service, and the ease of use, performance, price and reliability of our
products and services.

Intellectual Property

We regard our intellectual property as critical to our success, and we rely upon
trademark, and trade secret laws in the United States to protect our proprietary
rights. We have established trademark rights in various forms of the mark ADSTAR
and ADVERTISE123.COM, based on our use of these marks and our ownership of
incontestable United States trademark registrations.

We seek to protect our proprietary rights through the use of confidentiality
agreements with employees, consultants, advisors and others. We cannot guarantee
that these agreements will provide adequate protection for our proprietary
rights in the event of any unauthorized use or disclosure, that our employees,
consultants, advisors or others will maintain the confidentiality of proprietary
information, or that proprietary information will not otherwise become known, or
be independently developed, by competitors.

In the past, we have licensed elements of our trademarks, trade dress and
similar proprietary rights to third parties, and we expect to do so in the
future. While we attempt to ensure that the quality of our name and brand are
maintained by our business partners, we cannot guarantee that these partners
will not take actions that could materially and adversely affect the value of
our proprietary rights or the reputation of our software solutions and
technologies.

Legal standards relating to the validity, enforceability and scope of protection
of certain proprietary rights in Internet-related industries are uncertain and
still evolving, and we cannot make any guarantees as to the future viability or
value of any of our proprietary rights or those of other companies within the
industry. We cannot guarantee that the steps taken by us to protect our
proprietary rights will be adequate or that third parties will not infringe or
misappropriate our proprietary rights. Any infringement or misappropriation,
should it occur, could have a materially adverse effect on our business, our
results of operations, and our financial condition. Furthermore, we cannot
guarantee that our business activities will not infringe upon the proprietary
rights of others, or that other parties will not assert infringement claims
against us.

Employees

As of March 15, 2002, we had 19 full-time employees, including 3 in executive
management, 6 in technical services, 7 in Web operations and customer support,
and 3 in finance and administration. We are not subject to any collective
bargaining agreements and we believe that our relations with our employees are
good. We are currently staffed at an appropriate level to implement and carry
out our business plan for the next 12 months.


                                       9
<PAGE>

          CERTAIN RISK FACTORS THAT MAY AFFECT GROWTH AND PROFITABILITY

     The following factors may affect the growth and profitability of AdStar and
should be considered by any prospective purchaser of AdStar's securities:

Our Ability To Sustain Our Operations And Ultimately Attain Profitability Could
Be Adversely Affected If We Are Not Able To Generate New Significant ASP
Revenues.

     It is uncertain as to whether we can transform our business to one
generating new significant revenues from our ASP services. The uncertainty
includes risks as to whether we will be able to:

     o    attract a sufficient number of publishers for our new publisher
          specific ASP ad-taking services to permit profitable operations;

     o    develop profitable pricing models for our volume related fees;

     o    respond effectively to competitive pressures; and

     o    attract, retain and motivate qualified personnel.

Our failure to address these risks successfully could adversely affect our
ability to sustain our operations and ultimately attain profitability.

Our Unproven On-Line Business Model May Not Generate Expected Revenues.

     Because we have limited Internet experience, we cannot accurately forecast
the source, magnitude or timing of our future revenues. Current expectations are
that we will generate revenue from:

     o    hosting and transaction fees for ads processed through our ASP
          product,

     o    installation fees from publishers installing our new publisher
          specific ad-taking Web site services;

     o    fees from publishers to process classified advertising utilize our
          professional software product.

Our expectations with respect to future revenues are principally based on our
ability to attract advertisers and publications. In particular, our assumption
that we will not encounter any significant resistance by publishers to accepting
Web-based ads may be wrong. Publishers might view transactions in which we
charge a transaction fee as reducing the amounts they would receive if they
obtained the ads directly. Conversely, advertisers may be reluctant to pay a
mark-up to published classified advertising rates. If because of these factors,
the revenues are not generated in the amounts and within the time periods
necessary to sustain our operations, the prospects for our ASP, on-line business
will be seriously compromised.

We Have A History Of Losses And Until We Are Able To Significantly Increase ASP
Revenues We Expect Continued Losses.

     For the years ended December 31, 1998, 1999, 2000 and 2001 we incurred net
losses of approximately $69,000, $2,865,000, $4,629,000, and $1,884,000,
respectively. Our 1998 and 1999 losses were principally attributable to expenses
incurred in starting our on-line business and expenses incurred in an abandoned
Fall 1999 securities offering. Our 2000 loss was principally attributable to
expenses incurred in expanding our on-line business, and our 2001 loss was
principally attributable to our shift in focus from an on-line business to an
ASP business. We expect to continue to incur losses until we are able to
increase our revenues significantly from fees based on the number of ad
purchases transacted


                                       10
<PAGE>

through our ASP product. Our operating expenses are expected to continue to
increase in connection with our proposed expanded activities. Our future
profitability will depend on our ability to increase our transaction and service
revenues while controlling our costs. We may not be able to achieve
profitability.

The Growth Of Our Historical AdStar Business Is Limited And May Not Be Able To
Sustain Our Operations On Its Own.

     Our historical AdStar remote ad entry business is limited both in current
size and growth potential due principally to the installation, training and
on-going support costs at advertiser sites and the requirement that advertisers
separately dial-up each publication in which they intend to buy an ad. Our
ability to achieve sufficient revenues to justify the expectations of our
investors is dependent on the success of our professional software product which
we believe eliminates these barriers. Our belief that we can successfully expand
our business by migrating to an Internet delivery system and providing publisher
specific site design, customization, implementation and management services may
not be correct.

We May Be Unable To Obtain The Additional Capital Required To Grow Our Business
Which Would Have An Adverse Effect On The Successful Implementation Of Our
Planned Business Expansion.

     Our ability to grow depends significantly on our ability to attract
publishers to sign-up for ASP product, which means having an adequate sales and
marketing budget and adequate funds to continue to enhance our Web sites and
ad-taking technology. If the actual cost of attracting publishers, and enhancing
our Web sites and ad-taking technology are higher than projected or the revenues
from our operations fall below our current expectations, we may need additional
financing in the near future. In either event, if our revenues are insufficient
to provide the necessary cash flow for ongoing operations, we will need to seek
additional capital from public or private equity or debt sources to fund our
growth and operating plans and respond to other contingencies. We may not be
able to raise needed cash on terms acceptable to us or at all. Financings may be
on terms that are dilutive or potentially dilutive to our stockholders. If
sources of financing are required, but are insufficient or unavailable, we will
be required to modify our growth and operating plans to the extent of available
funding, which would have an adverse effect on the successful implementation of
our planned business expansion.

We Are Vulnerable To Breakdowns In Service Which Could Cause Our Customers And
Prospective Customers To Lose Faith In Our Ability To Service Their Needs.

     As a business delivering certain services via the Internet, we are
vulnerable to breakdowns and interruptions in Internet transmission which could
disrupt our ability to provide continued and sustained support to advertisers
and publishers. We have not yet suffered any serious breakdowns in service. If
because of interruptions our customers and prospective customers lose faith in
our ability to service their needs, they may choose more traditional means for
placing their classified ads, may turn to our competition, or may choose to no
longer outsource their Web-based ad-taking functions and instead perform the
services in-house. If this were to occur, we would not be successful in building
an on-line business.

Our Ability To Compete Effectively And Operate Profitably Cannot Be Assured
Because Our ASP Business Could Face Competition From Many Sources.

     We are unaware of any major company that provides a centralized publisher
specific ad-taking Web site services for the selection, transaction and
processing of classified ads or to multiple print and on-line publication
technology. Those publishers that accept and process ads by traditional means
like telephone, facsimile transmission and printed copy submissions are
potential competitors. Our ability to compete successfully will depend on the
perceived convenience of our services, ease of use and the amount of fees we
charge. In addition, companies not now in the business of providing on-line
remote ad


                                       11
<PAGE>

entry but possessing more capital resources than we do may seek to develop their
own technology and enter into the business of offering a similar broad based,
centralized on-line classified ad placement services to ours. Some of these
companies could have longer operating histories, greater name recognition,
larger customer bases and significantly greater technical and marketing
resources than we have. As a result, they may be able to respond more quickly
than we can to new or emerging technologies and can devote greater resources
than we can to development, promotion and sale of their services. Faced with
this type of competition, our ability to compete effectively and operate
profitably cannot be assured.

Our Limited Experience May Affect Our Ability To Deal Effectively With
Technological Change Which Could Materially and Adversely Affect Our Business.

     Our on-line business is characterized by:

     o    rapidly changing technology;

     o    evolving industry standards;

     o    frequent new product and service announcements;

     o    introductions and enhancements; and

     o    changing customer demands.

These market characteristics are heightened by the emerging nature of the
Internet, Internet advertising, Internet transactional activity, and in
particular by our limited experience and short operating history in this market.
For these reasons, our future success depends on:

     o    our ability to adapt the rapidly changing technologies to the needs of
          our advertising and publishing clients; and

     o    our ability to continually improve the performance, features and
          reliability of our on-line services.

     Furthermore, we do not know if we will have the experience and talent to
overcome technical difficulties that may arise from time to time that could
delay or prevent the successful design, development, testing, introduction or
marketing of software solutions, or that any new software solutions or
enhancements to existing software applications will adequately meet the
requirements of our current and prospective customers and achieve any degree of
significant market acceptance. If we are unable, for technological or any other
reasons, to develop and introduce new software solutions or enhancements to
existing software solutions in a timely manner or in response to changing market
conditions or customer requirements, or if our software solutions or
enhancements contain errors or do not achieve a significant degree of market
acceptance, our financial position, results of operations and cash flows could
be materially and adversely affected.

We May Be Unable To Manage Our Growth.

     Our business plan contemplates a sizable increase in the advertisers and
publishers using our on-line services. In the event we need to increase the
number of our employees beyond current levels, the recruitment, training and
integration of these persons into our operations will place a significant strain
on our managerial, operational and financial resources. We cannot guarantee that
we will be able to manage effectively the expansion of our operations, or that
our personnel, systems, procedures and controls will be adequate to meet our
anticipated future operations. If this were to occur, it would materially and
adversely affect our business and prospects.

We May Not Be Able To Retain Key Existing Employees Or Attract The Large Number
Of Additional Employees Essential To The Success Of Our New On-Line Business.

     Our performance is substantially dependent on the performance of our
management and key technical personnel and on our ability to attract the new
Internet-oriented employees required in the


                                       12
<PAGE>

implementation of our business plan. The competition for Internet-oriented
people of the type we will be seeking is intense and we may be hard pressed to
find the personnel needed as fast as we need them. If we are unable to retain
our key existing employees or to attract, hire and assimilate the qualified
employees we will be seeking, the growth of our on-line business will be
arrested and we will not be able to meet the projected revenue increases within
the time period contemplated in our business plan, if at all.

Our Business Could Be Adversely Affected If The Services Of Either Our Chief
Executive Officer Or Chief Technology Officer Become Unavailable To Us.

     We are dependent on the continuing efforts of our President and Chief
Executive Officer, Leslie Bernhard, and our Executive Vice President and Chief
Technology Officer, Eli Rousso. Our business may be adversely affected if the
services of either officer become unavailable to us. While we have obtained a
key-man life insurance policy on the lives of both Leslie Bernhard and Eli
Rousso in the amount of $850,000 each, this amount may not be sufficient to
offset the loss of their services.

We Are Vulnerable To Potential Lawsuits Regarding Ad Content Or System Failure.

     Because we facilitate the placement of advertisements in print and on-line
publications, potential claims may be asserted against us for negligence,
defamation or personal injury, or for reasons based on other theories, due to
the nature of the content of these advertisements. Our technology does not
contemplate our reviewing classified advertisement content processed on our Web
sites for libelous or other statements that might give rise to possible
liability. This role has been fulfilled historically by each publication and we
expect the publications will continue to monitor their ads. Although we carry
general and professional liability insurance, our coverage may not cover
potential claims or may not be adequate to indemnify us fully. Any imposition of
liability or legal defense expenses that are not covered by insurance or that
are in excess of our insurance coverage could place a strain on our available
cash resources, could seriously jeopardize the success of our business plan and
could materially and adversely affect our financial position, results of
operations and cash flows.

Our On-Line Businesses Have A Limited History And May Not Be Successful.

     We did not begin to offer our technology over the Internet until June 1999
and offered only a limited number of publications from which to purchase
classified advertising until March 2000. Moreover, we know of no other major
company that accepts classified ads on-line for publication both on-line and in
print. Accordingly, we cannot guarantee that we will be able to generate the
public interest necessary to sustain our business model.

We May Not Be Able To Protect Our Proprietary Rights.

     We believe that our future success will depend, in part, on our ability to
develop proprietary rights with respect to our systems and services including
domain names, trademarks, trade names, service marks and copyrights. This is
particularly true with respect to our Web-based service technology. We do not
currently own any patents or patent applications on our technology and we have
no assurance that our rights to that technology are patentable or otherwise
protectable. Moreover, there is no assurance that others might not develop
alternate technologies that might be more effective than ours regardless of
whether or not we obtain patent protection.

     Despite our existing trademark rights in the marks AD-STAR, ADSTAR, and
Advertise123.com, the marks remain susceptible to trademark infringement due to
the frequent illicit use and piracy of trademarks by "cybersquatters" on the
Internet. Although we own the domain names Advertise123.com and ADSTAR.com,
there remains the risk that third parties will seek to register our marks
AD-STAR and Advertise123 in the other "top level" domains, e.g., .org, .net, and
..gov, or that they will register close copies of our marks.


                                       13
<PAGE>

     Furthermore, we cannot guarantee that our business activities will not
infringe upon the proprietary rights of others, or that other parties will not
assert infringement claims against us. If for any of the above reasons we are
deprived of any proprietary rights to our technology or trade style, our
prospects for success may be seriously and adversely affected.

If Others Develop Alternate Technologies, Or Use Our Technology Without Our
Authorization, Our Business, Results Of Operation And Financial Position Could
Be Materially And Adversely Affected.

     We do not currently own any patents or patent applications on our
technology and we have no assurance that it will not be used by others without
our authorization. Moreover, there is no assurance that others might not develop
alternate technologies that might be more effective than ours whether or not we
obtain patent protection. If others develop alternate technologies or use our
technology without our authorization, our results of operations and financial
position could be materially and adversely affected.

Natural Disasters Which Disrupt Our Services Could Have An Adverse Effect On Our
Business, Results Of Operations And Financial Condition.

     Our operations and services depend on the extent to which our computer
equipment and the telecommunications infrastructure of our third-party network
providers is protected against damage from fire, earthquakes, power loss,
telecommunications failures, and similar events. A significant portion of our
computer equipment, including critical equipment dedicated to our Internet
access is located in the Los Angeles, California area. Despite precautions taken
by us and our third-party network providers, over which we have no control, a
natural disaster or other unanticipated problems at our network hub, or a
third-party network provider point of presence could cause interruptions in the
services that we provide. If disruptions occur, we may have no means of
replacing these network elements on a timely basis or at all. We do not
currently maintain back-up Internet services or facilities or other back-up
computing and telecommunications facilities. Extensive or multiple interruptions
in providing users with Internet access is a reason for user to decide to stop
using access services. Accordingly, any disruption of access services in
general, or our service specifically, due to systems failure could have an
adverse effect on our business, results of operations and financial condition.
Furthermore, we do not currently have any business disruption insurance.

Our Corporate Documents May Limit Rights Of Stockholders.

     Our Board of Directors has the authority to issue up to an additional
3,556,543 shares of preferred stock without any further vote or action by our
stockholders, and to determine the price, rights, preferences, privileges and
restrictions, including voting rights of these shares. Since the preferred stock
could be issued with voting, liquidation, dividend and other rights superior to
the rights accompanying shares of our common stock, the rights of the holders of
shares of common stock will be subject to, and may be adversely affected by, the
superior rights of the holders of preferred stock. The issuance of preferred
stock could also make it more difficult for a third party to acquire a majority
of our outstanding voting stock. Furthermore, certain provisions of our
Certificate of Incorporation, and certain provisions of our Bylaws and of
Delaware law, could have the effect of delaying or preventing a change in
control of the corporation which the stockholders may deem to be in the best
interests of AdStar.

If Our Shares Of Common Stock Are Removed Or Delisted From The Nasdaq Small Cap
Market, The Ability Of Stockholders To Sell Our Common Stock And Warrants In The
Secondary Market Could Be Restricted.

     The Securities and Exchange Commission has adopted regulations which
generally define "penny stock" to be an equity security that has a market price,
as defined, of less than $5.00 per share or an exercise price of less than $5.00
per share, subject to certain exceptions, including an exception of an equity
security that is quoted on The Nasdaq Stock Market. If our shares of common
stock are removed


                                       14
<PAGE>

or delisted from The Nasdaq Small Cap Market, the security may become subject to
rules that impose additional sales practice requirements on broker-dealers who
sell these securities. For transactions covered by these rules, the
broker-dealer must make a special suitability determination for the purchaser of
such securities and have received the purchaser's written consent to the
transactions prior to the purchase. Additionally, for any transaction involving
a penny stock, unless exempt, the rules require the delivery, prior to the
transaction, of a disclosure schedule prepared by the Securities and Exchange
Commission relating to the penny stock market. The broker-dealer also must
disclose the commissions payable to both the broker-dealer and the registered
underwriter, current quotations for the securities and, if the broker-dealer is
the sole market maker, the broker-dealer must disclose this fact and the
broker-dealer's presumed control over the market. Finally, among other
requirements, monthly statements must be sent disclosing recent price
information for the penny stock held in the account and information on the
limited market in penny stocks. As such, the "penny stock" rules, in the event
our securities are delisted from The Nasdaq Small Cap Market, may restrict the
ability of stockholders to sell our common stock and warrants in the secondary
market.

If We Are Unable To Satisfy Nasdaq's Maintenance Requirements, Our Common Stock
May Be Delisted From Nasdaq Which Could Impair The Liquidity And The Value Of
Our Common Stock.

     While the shares of common stock met current Nasdaq listing requirements
when initially listed and are currently included on Nasdaq, there can be no
assurance that we will meet the criteria for continued listing. Continued
listing on Nasdaq generally requires that (i) we maintain at least $2,000,000 in
net tangible assets, or $35,000,000 in market capitalization, or $500,000 in net
income for either the last fiscal year, or two out of the last three fiscal
years, (ii) the minimum bid price of the common stock be $1.00 per share, (iii)
there be at least 500,000 shares in the public float valued at $1,000,000 or
more, (iv) the common stock have at least two active market makers, and (v) the
Common Stock be held by at least 300 holders. In February 2002, we received a
letter from Nasdaq putting us on notice that the bid price of our common stock
had fallen below their $1.00 per share minimum. Although this situation has
subsequently corrected itself, at this time we have not received notification
from Nasdaq that this matter is closed. If we are unable to satisfy Nasdaq's
maintenance requirements, our securities may be delisted from Nasdaq. In that
event, trading, if any, in the common stock and warrants would be conducted in
the over-the-counter market in the so-called "pink sheets" or the NASD's "OTC
Bulletin Board." Consequently, the liquidity of our securities could be
impaired, not only in the number of securities which could be bought and sold,
but also through delays in the timing of transactions, reduction in security
analysts and new media coverage of AdStar, and lower prices for our securities
than might otherwise be obtained.

Item 2. Description of Property

     Our offices are currently located in two separate facilities. The principal
office in Marina del Rey, California consists of an aggregate 8,450 square feet,
of which approximately 5,000 has been sub-let. Offices for the east coast
technical services department are located in Syosset, New York, consisting of
approximately 1,400 square feet. Additionally, in July 2000, we entered into a
lease consisting of approximately 1,700 square feet in Lyndhurst, New Jersey. In
May 2001, we assigned all rights in this lease to Dominion Telecom, Inc.,
however we remain secondarily liable on this lease. These three existing leases
expire on March 31, 2005, August 31, 2002, and November 30, 2005, respectively.
The aggregate monthly rent, net of the current sub-lease and assignment, is
approximately $13,000. We believe that if these leases are not renewed,
satisfactory alternative space will be available.


                                       15
<PAGE>

Item 3. Legal Proceedings

     We are not currently a party to any legal proceeding.

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

     Not applicable.

                                     PART II

Item 5. Market for Common Equity and Related Stockholder Matters

     (a) Market Information

     AdStar's Common Stock commenced trading on The Boston Stock Exchange and
The Nasdaq Small Cap Market under the symbol "ADST" in January 2000. The
following table sets forth the high and low bid information for each quarter
from January 18, 2000, through March 31, 2002. Such quotations reflect
inter-dealer prices, without retail mark-up, markdown or commission and may not
necessarily represent actual transactions.

                                             Bid Information
                                             ---------------
    Price range of Common Stock             High          Low
----------------------------------------------------------------
2000
----
First quarter(commencing January 18)     $  11.000     $   6.250
Second quarter                               7.375         3.125
Third quarter                                4.750         1.500
Fourth quarter                               1.688         0.531

2001
----
First quarter                                1.531         0.500
Second quarter                               1.590         0.530
Third quarter                                0.950         0.520
Fourth quarter                               0.880         0.520

2002
----
First quarter                                1.440         0.450

     (b) Holders

     As of March 20, 2002, the number of record holders of the Preferred and
Common Stock of AdStar was one and 37, respectively. AdStar believes that there
are more than 800 beneficial holders of the Common Stock.


                                       16
<PAGE>

     (c) Dividends

     The holders of Common Stock are entitled to receive such dividends as may
be declared by AdStar's Board of Directors. During the years ended 2000 and
2001, AdStar did not pay any dividends, and it does not expect to declare or pay
any dividends in the foreseeable future. Payment of future dividends will be
within the discretion of AdStar's Board of Directors and will depend on, among
other factors, retained earnings, capital requirements, and the operating and
financial condition of AdStar.

Recent Sales of Unregistered Securities.

     AdStar established a vendor compensation plan whereby it may compensate
vendors who are accredited investors, as defined under Rule 215 of the
Securities Act of 1933, in shares of its common stock in lieu of cash. Under the
plan, 400,000 shares are available for issuance. During 2000 and 2001, 97,000
and 119,000 shares, respectively, were issued to vendors under the plan relying
upon the exemptions under Sections 4(2) and 4(6) of the Securities Act of 1933
and which represented compensation of $196,000 and $90,000, respectively. In
addition, warrants to purchase 50,000 shares at $1.50 and 50,000 shares at $2.00
were issued to a vendor in 2001.

     In February 2001, AdStar issued 593,483 of its authorized but unregistered
shares of its common stock to satisfy a Note, dated October 21, 1999, payable to
Paulson Capital Corporation in payment of principal and accrued interest
totaling $1,186,966. The issuance was exempt from registration, by reason of it
being a nonpublic offering, made pursuant to Sections 4(2) and 4(6) of the Act.

     In April 2001, we entered into an agreement with 4 accredited investors for
the sale, in the aggregate, of 400,000 units at a price of $1.00 per unit. Each
unit comprises two shares of AdStar's authorized but unregistered common stock
and one warrant to purchase an additional share of Common Stock at $1.07 per
share. The warrants expire on April 5, 2006 and have anti-dilution protection
against capital changes. The common stock issued as part of the units sold was
exempt from registration, by reason of it being a nonpublic offering, made
pursuant to Section 4(2) and 4(6) of the Act.

     From October 2001 through January 2002, AdStar sold 1,300,000 shares of its
common stock through a private offering priced at a price of $0.50 per share.
These shares were sold to accredited investors, as defined under Rule 215 of the
Securities Act of 1933, and required a minimum investment of $25,000. Through
year-end, 1,000,000 shares had been sold and are reflected in our financial
statements included herein. In connection with this offering AdStar issued
warrants to purchase 130,000 shares of its common stock, at $0.75 per share, as
part of the placement agent fees. The warrants expire on January 16, 2007 and
have anti-dilution protection against capital changes. This offering was exempt
from registration, as it was a nonpublic offering, made pursuant to Sections
4(2) and 4(6) of the Act.

     In January 2002, AdStar issued to Morse, Zelnick, Rose and Lander LLP,
AdStar's legal counsel, 114,545 shares of restricted common stock, issued at
fair market value in full settlement of a $62,500 liability included in the
year-end financial statements.

     In February 2002, AdStar sold to an accredited investor (as previously
defined) 100,000 shares of its Common Stock at a price per share equal to 85% of
its per share closing price on January 31, 2002 ($0.50). In connection with this
sale AdStar issued warrants to purchase 10,000 shares of its Common Stock, at
$0.75 per share, as part of the placement agent fees. The warrants expire on
January 31, 2007 and have anti-dilution protection against capital changes. This
sale was exempt from registration, as it was a nonpublic offering, made pursuant
to Sections 4(2) and 4(6) of the Act.


                                       17
<PAGE>

     In March 2002, the Board of Directors approved the sale of 1,443,457 shares
of our Series A Preferred Stock to Tribune Company for an aggregate purchase
price of $1.8 million. These shares currently convert on a 1:1 basis.
Shareholders of Series A Preferred Stock are entitled to vote on all matters
submitted to the stockholders for vote and as a single class with the Common
Stock. The holders of Series A Preferred Stock are entitled to one vote for each
share of Common Stock issuable upon conversion.

Item 6. Management's Discussion and Analysis of Financial Condition and Results
        of Operation

The following discussion of our financial condition and results of operations
should be read in conjunction with the financial statements and related notes to
the financial statements included elsewhere in this annual report. Certain
statements in this discussion and elsewhere in this report constitute
forward-looking statements within the meaning of Section 21E of the Securities
and Exchange Act of 1934. See "Forward-Looking Statements" following the Table
of Contents of this 10-KSB/A. Because this discussion involves risk and
uncertainties, our actual results may differ materially from those anticipated
in these forward-looking statements.

Overview

The past year has been a rebuilding year for us. During the first quarter of
2001, we critically examined the processing capabilities of our existing
software modules and identified potential new commercial applications that could
be developed using our existing technology as a starting point. With these
changes in mind, we repositioned our products, moving away from the idea of the
Internet as a stand-alone business category, and moving towards the idea of the
Internet as an extremely efficient and flexible communication channel. We
recognized that this technology can be utilized to greatly enhance the
functionality of the software we licensed to our existing customer base, as well
as expand into new areas where our technology can be used to connect advertising
outlets with advertisers. Our historical business continues to be used by
hundreds of recruitment agencies and volume advertisers. It only made sense that
we should capitalize on this success and the reach our product encompasses
within advertising agencies.

In working with our customers, we recognized there was a great demand for our
Web-based technology within the newspaper industry to run the online classified
ad-taking abilities at our customer's Web sites under a private label branded
site concept. Therefore, we revised our business model to embrace these
concepts, and we focused on the immediate needs of our customers. While doing
this, we also made sure that our technology remained flexible to allow for
changes as the needs of our customers change and as we develop product
extensions and new lines of business based on our existing technology and
expertise.

We adopted our marketing and sales strategies to our new Web-based ad-taking ASP
product, and began marketing the product in June 2001 and found that it was well
received by our customers. During 2001, we implemented our Web-based classified
ad-taking ASP product at 14 new metropolitan newspapers. Given the severe
downturn in advertising revenue in 2001, we were told by many potential
customers that implementing our ASP product will need to wait until their
advertising revenue has returned to more normal levels.

The second transformation we made to our existing technology was to create an
application that would utilize the Internet as the communication channel. In
designing these improvements, we were able to add complementary improvements to
the technology that improved functionality and allowed for intuitive page
interfaces. We began to roll out this product in August 2001, however the events
of September 11th


                                       18
<PAGE>

delayed implementation. However we are once again on track to deploy this
technology and will begin to actively market this upgrade in 2002.

In March 2002, we entered into an agreement with Tribune Company to provide
Web-based recruitment ad sales technology to all major market Tribune
newspapers, including Chicago Tribune, Los Angeles Times, and Newsday, and to
provide customization services to CareerBuilder, a Tribune Company affiliate.
Under this arrangement, we will customize our existing application suite to
expand its capabilities and provide additional functionality in exchange for the
exclusive right to administer the recruitment advertising.

In addition to the enhancements developed for our base technology, we continued
to actively explore and develop new revenue sources during the year. In May
2001, we entered into an agreement with eBay, Inc. to provide the technology
behind eBay Seller Classified, a service that allowed eBay sellers to advertise
their items in a dedicated eBay sellers section of newspaper classifieds. The
technology was developed and successfully deployed at two newspapers, the Star
Tribune, serving Minneapolis and St. Paul and at the St. Petersburg Times, the
largest daily newspaper in Florida. Our technology successfully extracted
information from dispersed databases hosted in varying locations to create and
deliver display advertising to the publishing system of newspapers. Although the
technology successfully executed the transactions, eBay has since focused their
energies elsewhere, and has recently informed us that they are not interested in
continuing this offering. We will continue to explore new revenue sources that
utilize the underlying technological concepts that we developed to power our
core businesses.

In addition to repositioning our software products during 2001 to generate
increased revenue, we significantly reduced our operating costs. The benefits
derived from the staff reductions we put into place during the 4th quarter of
2000 and the 1st quarter of 2001, took effect beginning in the second half of
2001. Additionally, we further reduced expenditures on additional Web site
development except for targeted service offerings. There can be no assurance
that our new product offerings or the arrangement with Tribune Company will be
successful in generating revenues sufficient to support our operating expenses.

Prior to the development of our Web business, revenues had been generally
sufficient to support our historic business. In developing our Web-based system
we began to incur expenses in 1998 that could not be offset by the revenues
generated by our historic business. These expenses caused us to incur losses in
1998, 1999, 2000 and 2001. Our future success is dependent upon our ability to
substantially grow revenues to the point where we can fund the current level of
operations. To this end, our plans have included expanding the products and
services offered to our customers by building on our proprietary software
processes and unique position within the industry. We feel that there is
significant opportunity to increase revenues by offering the Web software and
services that we had initially developed for ourselves to print publications as
an application service provider ("ASP") (see Business in part I).


                                       19
<PAGE>

Results of Operations

The following table sets forth the results of operations expressed as a
percentage of net revenues.

                                  Year Ended December 31,
                                  -----------------------
                                  1999     2000     2001
                                  ----     ----     ----
Net revenues ................     100%     100%     100%
Cost of revenues ............      61%      71%      39%
                                  ---      ---      ---
Gross Profit ................      39%      29%      61%

Selling expense .............      48%     104%      32%
Administrative expense ......      91%     165%      90%
Development costs ...........      62%     101%      31%
Abandoned offering costs, net      12%      --       --
                                  ---      ---      ---
Loss from operations ........    -174%    -341%     -91%
Interest income (expense) ...     -23%       4%       1%
                                  ---      ---      ---
Loss before taxes ...........    -197%    -337%     -90%
Provision for taxes .........      --       --       --
                                  ---      ---      ---

Net loss ....................    -197%    -337%     -90%
                                  ===      ===      ===

Years Ended December 31, 2001, 2000 and 1999

Revenues

Net revenues increased to $2,081,000 in 2001 from $1,375,000 in 2000 and
$1,454,000 in 1999. These levels represent a net increase of 51% for 2001 over
2000 and a net decline of 5% for 2000 over 1999. The dramatic increase in
revenue in 2001 is due to the introduction of our new publisher-specific
ad-taking Web site application service provider ("ASP") product. During 2001, we
received in excess of $286,000 in monthly hosting and processing fees, and
$215,000 in programming service fees. This increase is attributable primarily to
an agreement entered into in July 2001, with Knight-Ridder, Inc. to provide our
ASP services for five of their major newspapers, and to provide programming
services to integrate our software products into their legacy publishing
software. Software customization and modifications in connection with our core
Professional product, as well as the related license fees and end-user support
revenues increased in 2001 to $1,384,000 from $1,093,000 for 2000 and $1,286,000
for 1999. This growth is due to a January 1, 2001 price increase for the monthly
fees associated with our core Professional business products, and an increase in
the amount of additional customization work requested by our long-standing
customers, for which we charge on a time and materials basis.

Cost of Revenues

Cost of revenues consists primarily of the cost of running our Internet
software, including the cost to install and manage activity through our ASP
product, as well as the cost to configure and customize the AdStar software at
the publishing systems of newspapers, to configure end-user software for the
newspaper's advertiser clients, to provide customer training and end-user
support, and to pay costs of hardware sales and royalty fees. These costs
decreased by 17% to $806,000 in 2001 as compared with


                                       20
<PAGE>

$973,000 for 2000 and 9% as compared with $882,000 in 1999. Personnel costs
associated with cost of revenues decreased to $480,000 in 2001 compared to
$792,000 in 2000 and increased from $429,000 in 1999. As we increased revenues
we were able to achieve efficiencies from the computerization of certain
functions previously performed manually.

Selling Expense

Selling expense consists primarily of costs for advertising, sales promotion,
marketing, and trade shows ("direct charges"), as well as the cost for personnel
in business development, sales and marketing. Selling expenses decreased to
$656,000 in 2001 as compared with $1,429,000 in 2000 and $691,000 in 1999. The
decrease was due to the implementation of a more targeted selling effort aimed
at media conglomerates, as we moved away from creating awareness for our Web
site. The personnel and work force related expenses decreased to $384,000 in
2001 from $1,119,000 in 2000 and $533,000 in 1999, primarily due to the
elimination of the consumer/retail sales function. Direct charges decreased to
$272,000 in 2001 from $310,000 in 2000 and increased from $158,000 in 1999 as we
refocused our selling efforts towards the publishing industry.

Administrative Expense

Administrative expense consists primarily of the cost of executive,
administrative, technical operations and accounting and finance personnel as
well as general corporate expenses. Administrative expenses decreased to
$1,882,000 from $2,269,000 in 2000 and increased from $1,335,000 in 1999.
Personnel related costs decreased to $1,062,000 from $1,692,000 in 2000 and
$374,000 in 1999. Our personnel additions occurred in mid 1999 and were
primarily in technical operations, management and accounting/finance. We have
since curtailed these costs significantly through reductions in workforce
levels.

Development Costs

Development costs consist of expenses to identify functional requirements, to
create content and to populate databases for our Advertise123.com Web site and
the ASP private label sites, and to plan, identify and conceptually design the
required technical infrastructure. The costs began in 1999 and consist primarily
of technical and design consultants as well as personnel costs. Development
expense decreased to $640,000 in 2001 from $1,387,000 in 2000 and $904,000 in
1999, as we had moved past the planning stages of our primary Web product, and
thus no longer incurred significant costs for these functions. The personnel and
consultant related expenses decreased to $537,000 in 2001 from $777,000 in 2000
and $672,000 in 1999. We scaled back our use of design consultants beginning in
the third quarter of 2000.

Abandoned Offering Costs, net

In September 1999, a proposed public offering of our securities was declared
effective but did not close. In connection with that offering we incurred
expenses of approximately $672,000. We also received $500,000 in reimbursement
of expenses from the representative of the underwriters, which has been recorded
net of the actual expenses incurred.

Interest Income (Expense), net

Interest expense decreased to $19,000 in 2001 from $81,000 in 2000 and $345,000
in 1999 as a result of our ability to reduce the debt that had been outstanding
prior to our initial public offering. Our 12% convertible notes were converted
into common stock in December 1999 when we closed our initial public


                                       21
<PAGE>

offering. In addition, we repaid the 14% and 10% notes with proceeds from that
offering in December 1999 and January 2000, respectively, and in February 2001,
converted a $1,100,000 short-term note outstanding to equity. Our interest
expense in 2001 relates primarily to our line of credit obtained in October 2001
and our capital leases. Interest income was $43,000 in 2001 compared to $140,000
in 2000 and $11,000 in 1999, due to less cash available for investment in 2001.

Liquidity and Capital Resources

Prior to 1999 we financed our business primarily from cash generated by
operations. Subsequently, we financed our operations through debt and equity
financing. In 2001, 2000 and 1999, we raised net proceeds of $694,000, $2.75
million and $7.5 million, respectively, in equity financings. As of December 31,
2001, we have current assets of $842,000, which consisted of cash and cash
equivalents, and restricted cash of approximately $457,000, and accounts
receivable, net of allowance for doubtful accounts, of $210,000. The $457,000 in
cash and cash equivalents and restricted cash at December 31, 2001 is a net
decrease of $1,250,000 since December 31, 2000. The net decrease in cash and
cash equivalents and restricted cash resulted from $1,181,000 used in
operations, and $715,000 used to develop our Web site, and purchase property and
equipment, partially offset by a net amount of $701,000 received from financing
activities, including two private placements of our common stock which totaled $
694,000 in net proceeds at year end. At December 31, 2001, current liabilities
were $1,022,000. In March 2002, we raised an additional $1.8 million in equity
financing through the issuance of Series A Preferred stock, which served to
bring our working capital positive and allowed us to satisfy our current
obligations.

Net cash used in operations was approximately $1,181,000 during 2001, compared
with net cash used in operations of $4,595,000 during 2000 and $1,564,000 in
1999. During these years, revenues were not sufficient to cover expenses. During
2000 and 1999, we incurred substantial expenditures to design and enhance the
operations of our on-line business and Web site infrastructure. Although we
scaled back expenditures substantially at the beginning of 2001, we continued to
incur a minimum level of overhead expense during 2001 as we worked to reposition
our products, roll out the revised marketing and sales effort, and continue to
raise debt and equity financing. Net cash used in investing activities decreased
to $715,000 during 2001 compared with $1,357,000 during 2000, as we severely
curtailed our development activities and focused on only certain product
offerings.

Net cash provided by financing activities was approximately $701,000 during 2001
compared to $1,957,000 during 2000. The activity in 2001 primarily reflects net
proceeds of $694,000 received from two private placements of our common stock.
In April 2001, we sold 400,000 units at a price of $1.00 per unit. Each unit
consisted of two shares of our common stock and one warrant for the purchase of
an additional share of our common stock at $1.07 per share. In October, we
initiated a private placement offering of up to 1.3 million shares of our common
stock at a price of $0.50 per share and through December 31, 2001 we had sold
1,000,000 of those shares. In 2000, we received net proceeds of $2,750,000 from
a secondary public offering of our common stock and repaid $750,000 of notes
payable. The activity in 1999 principally reflects the proceeds from the
issuance of $3,000,000 in notes, proceeds from our initial public offering of
$5,400,000, partially offset by $867,000 used to repay certain notes. At
December 31, 2001, we had an accumulated deficit of $8,960,000. We have
generated operating losses for the past four years, and we are not assured that
we will generate sufficient capital to meet our cash needs through December 31,
2002. We believe that the additional $1.8 million raised through the sale of
1,443,457 shares of Series A Preferred Stock (each convertible into one share of
common stock) in March 2002, coupled with our expected 2002 results, will
provide us with sufficient working capital to meet our needs over the next
twelve months. Although we are optimistic that our ASP program will be accepted
in the marketplace and will allow us to grow revenues to cover our current
operating expenses, the timing is not assured. Our ability to sell these new
programs during the current year may be hampered by the current downturn in the
advertising market and state of the economy in general. These factors, coupled


                                       22
<PAGE>

with the extended time frame required for software sales, customization, and
implementation, could delay our ability to increase revenue sufficiently to
cover our operating expenses.

We currently have no additional borrowings available to us under any credit
arrangement, and we are continuing to look for additional debt financing. We
have obligations on our capital and operating lease agreements of $183,000, net
of sublease income in 2002. Adequate funds may not be available or may not be
available on terms favorable to us. If additional funds are raised through the
issuance of equity securities, dilution to existing stockholders may result. If
funding is insufficient at any time in the future, we may be unable to develop
or enhance our products or services, take advantage of business opportunities or
respond to competitive pressures, any of which could have a material adverse
effect on our financial position, results of operations and cash flows.

Critical Accounting Policies and Estimates

The discussion and analysis of our financial condition and results of operations
are based upon our financial statements, which have been prepared in accordance
with accounting principles generally accepted in the United States. The
preparation of these financial statements require that we make estimates and
judgments that affect the reported amounts of assets, liabilities, revenues,
expenses, and related disclosure. On an on-going basis, we re-evaluate our
estimates, including those relating to revenue recognition, uncollectible
accounts receivable, intangible assets and contingent expenses and revise
reported amounts prospectively. We base our estimates on historical experiences,
combined with anticipated activity and various other assumptions that we believe
to be reasonable under the circumstances. When combined, this body of knowledge
forms the basis for making judgments about the carrying value of assets and
liabilities. Actual results may differ from these estimates under different
assumptions or conditions.

Financial Reporting Release No. 60, which was recently issued by the Securities
and Exchange Commission, requires all companies to include a discussion of
critical accounting policies or methods used in preparation of financial
statements. The following is a brief discussion of our most critical accounting
policies, including those methods affected by our more complex judgments and
estimates.

Revenue Recognition

AdStar derives revenue from several products and services as follows:

     Technology services revenue - We receive revenue from technology service
     contracts that generally contain multiple elements such as software
     customization services, monthly fees and post-contract customer support
     (PCS). Revenue from these arrangements is recognized in accordance with
     Statement of Position ("SOP") 97-2, "Software Revenue Recognition", and SOP
     98-9, "Software Revenue Recognition with Respect to Certain Transactions".
     Accordingly, revenue is allocated to each element within the contract based
     on the relative fair values of those elements using vendor specific
     objective evidence. Revenue from monthly fees and PCS under software
     maintenance arrangements is based upon renewal rates and is recognized
     ratably over the term of the arrangement. Revenue from software
     customization services is recognized as the services are performed, using a
     percentage of completion methodology based on labor hours. We also provide
     customization services at the customers' request and recognize revenue as
     the services are performed, using a percentage of completion methodology
     based on labor hours

     Areas requiring management's judgment includes revenue recognition and cost
     estimation on the fixed fee software customization element of the
     contracts. Revenue is recognized on these contracts using a
     percentage-of-completion methodology, based upon labor input measures and
     an


                                       23
<PAGE>

     estimate of time to completion. Monthly, technical management reviews the
     estimate of labor hours required to complete the customization and the
     effect of any change in estimate is reflected in the period in which the
     change is first known. Such changes in estimate have not been material to
     our quarterly results of operation. The corresponding cost of revenue
     charge is derived based upon the same labor input measurements and our
     existing cost structure. If we do not accurately estimate the resources
     required under the contract or the scope of the work to be performed, or if
     we do not manage our projects properly within the prescribed timeframe,
     future margins may be significantly and adversely affected. If increases in
     projected costs-to-complete are sufficient to create a loss contract, the
     entire estimated loss is charged to operations in the period the loss first
     becomes known. The complexity of the estimation process and uncertainties
     inherent in software customization activities may affect the percentages
     derived under the percentage-of-completion accounting method, which in turn
     may affect the amounts reported in the financial statements. Despite the
     complexities inherent in the estimating process, we believe that this
     accounting policy most accurately presents the revenue generating
     activities of AdStar.

     ASP revenue - We receive revenue from providing an application service
     provider ("ASP") product that allows companies to use the applications on a
     "shared system" over the Internet. This technology is a publisher-specific
     ad-taking Web site service that offers visitors to a newspaper's Web page
     the opportunity to buy classified ads, for both the print and/or on-line
     editions of the newspaper, in real-time, on a 24/7 basis. We receive
     monthly fees for hosting the transactions and providing customer support,
     and recognize the fees ratably over the contract period.

     Web site revenue - We receive revenue from fees charged to customers who
     transact business on the Advertise123.com Web site. This site permits the
     general public to plan, schedule, compose and purchase advertising from
     many print and on-line publishers. Under the guidance provided by the
     Securities Exchange Commission Staff Accounting Bulletin ("SAB) No. 101,
     "Revenue Recognition" and the Emerging Issues Task Force ("EITF") Abstract
     No. 99-19 "Reporting Revenue Gross as a Principal versus Net as an Agent"
     ("EITF 99-19"), we are, in substance, acting as an agent for the publishers
     and therefore recognize as revenue only the net fees realized on the
     transactions. We recognize revenues on a per-transaction basis when the ad
     is placed through our system and collection from the customer is probable.

Web Site Software Development Costs

In March 2000, the Financial Accounting Standards Board's Emerging Issue Task
Force ("EITF") issued EITF No. 00-2 "Accounting for Web Site Development Costs",
which provides guidance with respect to capitalization of certain costs incurred
in connection with Web development activities and references Statement of
Financial Accounting Standards ("SFAS") No. 86 "Accounting for the Cost of
Computer Software to be Sold, Leased or Otherwise Marketed". In accordance with
these pronouncements, costs to establish the technological feasibility of our
software applications are charged to expense as incurred. Certain costs incurred
subsequent to achieving technological feasibility are capitalized. Accordingly,
we capitalize a portion of the internal labor costs and external consultant
costs associated with essential Web site development and enhancement activities.
Costs associated with conceptual design and feasibility assessments as well as
maintenance and routine changes are expensed as incurred. Capitalized costs are
amortized on a straight-line basis over the estimated useful lives of the
applications. In accordance with this policy, we have capitalized expenditures
incurred to develop the new AdStar e-business application suite.

Item 7. Financial Statements

     See Index to Financial Statements below, beginning on page F-1.


                                       24
<PAGE>

Item 8. Change in and Disagreements with Accountants on Accounting Financial
        Disclosure

     Not applicable.

                                    PART III

Item 9. Directors, Executive Officers, Promoters and Control Persons; Compliance
        With Section 16(a) of the Exchange Act


Our executive officers and directors and their respective ages are as follows:

<TABLE>
<CAPTION>
                                                                                       Director
     Name                 Age                     Position                              Since
---------------           ---       -----------------------------------------          -------
<S>                        <C>      <C>                                                  <C>
Leslie Bernhard            58       President, Chief Executive Officer
                                    and Director                                         1991

Eli Rousso                 65       Executive Vice President, Chief
                                    Technology Officer, Secretary, Treasurer,
                                    and Director                                         1991

Jeffrey Baudo              54       Senior Vice President, Chief Operating
                                    Officer, and Director                                2001

Jeffrey Diamond   40                Vice President, Technical Services

Cris Hopkins               43       Vice President and Acting Chief Financial
                                     Officer

Corey E. Shaker(1)         43       Director                                             2002

Stephen A. Zelnick(1)      64       Director                                             2002
</TABLE>

-------------
     (1) Members of the compensation committee and the audit committee of the
Board of Directors.

     Leslie Bernhard, one of our co-founders, has served as our President and
Chief Executive Officer since the organization of our predecessor in 1986. Ms.
Bernhard received a B.S. degree from St. John's University. Ms. Bernhard is the
sister of Mr. Baudo.


                                       25
<PAGE>

     Eli Rousso, our other co-founder, has served as our Executive Vice
President and Chief Technology Officer since the organization of our predecessor
in 1986. Mr. Rousso received a B.S. degree in Electrical Engineering from
Massachusetts Institute of Technology (MIT) and has completed graduate work at
the Polytechnic Institute (New York).

     Jeffrey Baudo joined us as Chief Operating Officer in January 2001 and
became a director in February 2001. Prior to joining AdStar, Mr. Baudo, served
as president and COO of the publishing division of United Advertising
Publications. Mr. Baudo received a B.A. degree from St. Johns University. Mr.
Baudo is the brother of Ms. Bernhard.

     Jeffrey Diamond became Vice President, Technical Services in September
2000. Mr Diamond is a former Principal and Director of our predecessor, Ad-Star
Services, Inc., and had been employed by AdStar since 1986. Mr. Diamond received
an Associates Degree in Computer/Information Science from Nassau Community
College - NY.

     Cris Hopkins joined us as Vice President of Finance in July 2000 and became
Acting Chief Financial Officer in February 2001. Prior to joining AdStar, Ms.
Hopkins was employed by Sony between 1992 and 1999, serving as Vice President,
Financial Planning at the television group from February 1998 through April
1999. Ms. Hopkins served as Executive Director, Finance and Administration at
Viacom Consumer Products, a division of Paramount Pictures from May 1999 to June
2000. She holds a B.S. degree in Accounting from the University of Denver and is
a CPA.

     *Corey E. Shaker, a director, has been the President and Chief Operating
Officer of Hometown Auto Retailers, Inc., an automotive dealership group, since
February 2000. Since August 2000 he has also been the Chief Executive Officer of
Hometown. Previously, from October 1997 to February 2000, he was Vice
President-Connecticut Operations for Hometown. Prior to that, for more than five
years, he was Chief Operating Officer and General Manager of Family Ford Inc.,
one of the constituent dealerships in Hometown. Mr. Shaker also serves on
Hometown's Board of Directors. He is a member of NADA Ford F01 20 group, was
awarded the Lincoln Mercury Salesperson of the Nation award in 1980 and is a
three-time winner of the Lincoln Mercury Inner Circle award. He holds a B.S.
degree in Business Administration from Providence College.

     *Stephen A. Zelnick, a director, has been a partner in the law firm Morse,
Zelnick, Rose & Lander, LLP since its inception in August 1995. Mr. Zelnick
serves on the Boards of Directors of Milestone Scientific, Inc., a developer and
manufacturer of medical and dental equipment, Hometown Auto Retailers, Inc. an
automotive dealership group and DAG Media, Inc. a publisher of classified
telephone directories. Mr. Zelnick holds a B.S. degree in Economics with an
accounting major from the Wharton School of the University of Pennsylvania in
1957 and an LLB from Yale Law School in 1960.


                                       26
<PAGE>

     All directors hold office until the next annual meeting of stockholders and
until their successors are duly elected and qualified. Officers are elected to
serve, subject to the discretion of the Board of Directors, until their
successors are appointed.

     AdStar's Board of Directors has established compensation and audit
committees. The Compensation Committee reviews and recommends to the Board of
Directors the compensation and benefits of all the officers of AdStar, reviews
general policy matters relating to compensation and benefits of employees of
AdStar, and administers the issuance of stock options to AdStar's officers,
employees, directors and consultants. The Audit Committee meets with management
and AdStar's independent auditors to determine the adequacy of internal controls
and other financial reporting matters.

                                    ........

     *In January and February 2002, Mr. Zelnick and Mr, Shaker, respectively,
     were elected to the Board to fill the vacancies created by the resignations
     of, Messrs. Karkenny, Salzfass, and Taulli and the number of Directors
     constituting the entire Board was reduced to five.

Section 16(a) Beneficial Ownership Reporting Compliance

     Section 16(a) of the Securities Exchange Act of 1934 requires AdStar's
officers and directors, and persons who own more than ten percent (10%) of a
registered class of AdStar's equity securities to file reports of ownership and
changes in ownership with the Securities and Exchange Commission ("SEC").
Officers, directors and greater than ten percent (10%) stockholders are required
by SEC regulations to furnish AdStar with copies of all Section 16(a) forms they
file.

     To the best of AdStar's knowledge, based solely on review of the copies of
such forms furnished to it, or written representations that no other forms were
required, AdStar believes that all Section 16(a) filing requirements applicable
to its officers, directors and greater than ten percent (10%) shareholders were
complied with during 2001.


                                       27
<PAGE>

Item 10. Executive Compensation.

     The following Summary Compensation Table sets forth all compensation
earned, in all capacities, during the fiscal years ended December 31, 1999, 2000
and 2001 by our (i) Chief Executive Officer, and (ii) executive officers, other
than the CEO, whose salary for the 2001 fiscal year as determined by Regulation
S-B, Item 402, exceeded $100,000 (the individuals falling within categories (i)
and (ii) are collectively referred to as the "Named Executives").

                           Summary Compensation Table

<TABLE>
<CAPTION>
                                                                                   Long-Term Compensation
                                                          Annual          --------------------------------------
                                                       Compensation            Awards                 Payouts
                                                       -------------      -----------------        -------------
                                                                            Common Stock             All Other
  Name and Principal                                      Salary         Underlying Options        Compensation
       Position                        Year                 ($)                  (#)                    ($)
  ------------------                   ----            -------------      -----------------        -------------
<S>                                    <C>                <C>                  <C>                       <C>
Leslie Bernhard,                       2001               $251,680             100,000                   0
President & Chief Executive            2000                231,912                   0                   0
Officer                                1999                201,894                   0                   0

Eli Rousso                             2001               $240,371             100,000                   0
Executive Vice                         2000                230,301                   0                   0
President & Chief                      1999                201,894                   0                   0
Technology Officer

Jeffrey Baudo                          2001(1)            $197,872             100,000                   0
Chief Operating
Officer

Jeffrey Diamond                        2001               $187,224                   0                   0
Vice President -Technology             2000                138,725              25,000                   0
                                       1999                100,626                   0                   0

Cris Hopkins                           2001(2)            $107,917              20,000                   0
Vice President and                     2000(3)              42,051              10,000
Acting Chief Financial
Officer
</TABLE>

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

     (1) Since commencement of employment on January 22, 2001.

     (2)  Appointed to the position of Acting Chief Financial Officer in
          February 2001.

     (3) Since commencement of employment on July 10, 2000.


                                       28
<PAGE>

Stock Options

     The following tables show certain information with respect to incentive and
non-qualified stock options granted in 2001 to the Named Executives under
AdStar's 1999 Stock Option Plan who received options and the aggregate value at
March 20, 2002 of such options. The per share exercise price of all options is
equal to the fair market value of a share of Common Stock on the date of grant.
No options granted to any Named Executives have been exercised.

                              Option Grants in 2001
--------------------------------------------------------------------------------
                          Individual Grants of Options
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                        Number of
                        Shares of              Percent of
                         Common               Total Options
                          Stock                Granted to            Exercise
                       Underlying             Employees in            Price
     Name                Option #                 2001                ($/Sh)         Expiration Date
----------------       ----------                ------              -------         ---------------
<S>                      <C>                      <C>                 <C>             <C>
Leslie Bernhard          100,000                  25.8%               $0.810            June 2006
Eli Rousso               100,000                  25.8%               $0.810            June 2006
Jeffrey Baudo(1)         100,000                  25.8%               $1.250          February 2006
Cris Hopkins(1)           20,000                   5.1%               $0.875            March 2006
</TABLE>

-------------
     (1) The options vest in 1/3 increments on each of the 1st, 2nd and 3rd of
the employee's anniversary.


                     Aggregated 2001 Year End Options Values
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                   Number of Shares of
                                  Common Stock Underlying               Value of Unexercised
                                  Unexercised Options at                In-The-Money Options
                                         12/31/01                            At 12/31/01
    Name                      Exercisable(E)/Unexercisable(U)      Exercisable(E)/Unexercisable(U)
--------------                ----------------------------         ----------------------------
<S>                                 <C>                                        <C>
Leslie Bernhard                     100,000(E)/--0--(U)                        $--0--
Eli Rousso                          100,000(E)/--0--(U)                        $--0--
Jeffrey Baudo                        --0--(E)/ 100,000(U)                      $--0--
Jeffrey Diamond                      8,334(E)/ 16,666(U)                       $--0--
Cris Hopkins                        10,000(E)/ 20,000(U)                       $--0--
</TABLE>


Employment Contracts

     AdStar entered into three year employment agreements with each of Leslie
Bernhard and Eli Rousso, as of July 12, 1999. Pursuant to her employment
agreement, Leslie Bernhard was retained as our Chief Executive Officer. Pursuant
to his employment agreement, Eli Rousso was retained as our Executive Vice
President and Chief Technology Officer. Each agreement provides, among other
things, for participation in an equitable manner in any profit-sharing or
retirement, separation and disability plans for employees or executives and for
participation in other employee benefits applicable to employees and executives
of our company. Each agreement further provides for the use of an automobile and
other


                                       29
<PAGE>

fringe benefits commensurate with the executive's duties and responsibilities.
Under each agreement, employment may be terminated by us with cause or by the
executive with good reason. Termination by us without cause, or by the executive
for good reason, would subject us to liability for liquidated damages in an
amount equal to the terminated executive's base salary for the remaining term of
his or her employment agreement or 12 months, whichever is greater.

     In January 2001, AdStar entered into a 2 year employment contract with Mr.
Jeffrey Baudo. Pursuant to his employment agreement, Mr. Baudo was retained as
our Chief Operating Officer at an annual rate of $213,000 per year, and granted
options to purchase 100,000 shares of AdStar's common stock. Mr. Baudo is the
brother of Leslie Bernhard.

Item 11. Security Ownership of Certain Beneficial Owners and Management

         The following table, together with the accompanying footnotes, sets
forth information, as of March 20, 2002, regarding stock ownership of all
persons known by AdStar to own beneficially more than 5% of AdStar's outstanding
Common Stock, Named Executives , all directors, and all directors and officers
of AdStar as a group:

<TABLE>
<CAPTION>
                                                             Shares of
                                                            Common Stock
                                                            Beneficially      Percentage of
    Name of Beneficial Owner (1)                             Owned (2)          Ownership
-----------------------------------------                  --------------      -----------
<S>                                                          <C>                  <C>
Leslie Bernhard (3)                                            785,054             9.2%
Eli Rousso (3)                                                 812,976             9.5%
Jeffrey Baudo (4)                                              108,333             1.3%
Cris Hopkins(5)                                                 10,000               *
Jeffrey Diamond(6)                                               8,334               *
Stephen A. Zelnick (7)                                         128,636             1.6%
Corey E. Shaker (8)                                             25,000               *
Chester L. F. Paulson (9)                                    2,211,799            25.4%
Tribune Company (10)                                         1,443,457            14.9%
All Directors and Officers (7 persons) as a group            1,878,333            22.1%
</TABLE>

     * less than 1%

(1)  The addresses of the persons named in this table are as follows: Leslie
     Bernhard, Eli Rousso, Jeffrey Baudo, Cris Hopkins, and Jeffrey Diamond c/o
     AdStar, Inc., 4553 Glencoe Avenue, Suite 325, Marina del Rey, CA 90292;
     Stephen A. Zelnick c/o Morse Zelnick, Rose & Lander, 450 Park Avenue, New
     York, NY 10022; Corey E. Shaker 774 Straits Turnpike, Watertown Connecticut
     06795; Chester L. F. Paulson, c/o Paulson Capital Corp. 811 SW Naito
     Parkway, Suite 200, Portland, OR 97204, and Tribune Company, 435 N.
     Michigan Ave. Chicago IL, Attn: General Counsel.

(2)  A person is deemed to be a beneficial owner of securities that can be
     acquired by such person within 60 days from the filing of this report upon
     the exercise of options and warrants or conversion of convertible
     securities. Each beneficial owner's percentage ownership is determined by
     assuming that options, warrants and convertible securities that are held by
     such person (but not


                                       30
<PAGE>

     held by any other person) and that are exercisable or convertible within 60
     days from March 20, 2002 have been exercised or converted. Except as
     otherwise indicated, and subject to applicable community property and
     similar laws, each of the persons named has sole voting and investment
     power with respect to the shares shown as beneficially owned. On March 20,
     2002, 8,248,327 shares of Common Stock were outstanding.

(3)  Includes an aggregate of 110,054 shares in respect of which Ms. Bernhard
     and Mr. Rousso have voting power. Additionally, Ms. Bernhard and Mr. Rousso
     each have options to purchase 100,000 and 75,000 shares of AdStar common
     stock at $0.81 and $0.60 per share, respectively, exercisable within 60
     days.

(4)  Consists of options to purchase 33,333 and 75,000 shares of AdStar common
     stock, at $1.25 and $0.60 per share, exercisable within 60 days.

(5)  Consist of options to purchase 3,333 and 6,667 shares of common stock of
     AdStar, at $1.66 and $0.875 per share, respectively, exercisable within 60
     days.

(6)  Consist of options to purchase 8,334 shares of common stock of AdStar, at
     $1.66 per share, exercisable within 60 days.

(7)  Includes: (i) options to purchase 25,000 shares of common stock of AdStar,
     at $0.60 per share, and warrants to purchase 25,000 shares of AdStar common
     stock, at $1.07 per share, exercisable within 60 days; and (ii) 28,636
     shares of common stock of AdStar which represents Mr. Zelnick's
     proportionate interest in 114,545 shares beneficially owned by a nominee of
     Morse, Zelnick, Rose & Lander, LLP, of which Mr. Zelnick is a member. The
     filing of this report shall not be construed as an admission that Mr.
     Zelnick is the beneficial owner of any of the shares owned by the nominee
     for the purposes of Section 13(d) or 13(g) of the Securities Exchange Act
     of 1934, as amended.

(8)  Consists of options to purchase 25,000 shares of AdStar common stock at
     $.60 per share, exercisable within 60 days.

(9)  Includes currently exercisable warrants held by Mr. Paulson to purchase,
     1,979 and 59,000 shares of common stock at $0.75 and $9.00, respectively,
     as well as 205,200 shares of common stock. In addition, Mr. Paulson has
     control over currently exercisable warrants to purchase 22,137, 250,000 and
     140,500 shares of common stock at $0.75, $1.07 and $9.00, respectively, as
     well as, 1,532,983 shares of common stock, all held in the name of Paulson
     Investment Corp.

(10) Consists of 1,443,457 shares of Series A Preferred Stock, which currently
     convert into Common Stock on a 1 for 1 basis.

Item 12. Certain Relationships and Related Transactions

     In February 2001, AdStar satisfied the $1.1 million note bearing interest
annually at a rate of 6%, held by Paulson Capital Corporation, of which Chester
Paulson is the controlling shareholder, by issuing 593,483 shares of common
stock to Paulson Capital Corporation in payment of principal and accrued
interest totaling $1,186,966.


                                       31
<PAGE>

     In January 2002, AdStar issued to Morse, Zelnick, Rose and Lander LLP,
AdStar's legal counsel and of which Stephen Zelnick is a member, 114,545 shares
of restricted common stock, at fair market value in full settlement of a $62,500
liability included in the year-end financial statements. Additionally, AdStar
completed a private offering of 1,300,000 shares of its common stock to
accredited investors, raising $650,000 in capital. In connection with this
offering AdStar paid $65,000 to Paulson Investment Company, Inc., which Chester
Paulson is the controlling shareholder, as part of the placement agent fees.

     In March 2002, the Board of Directors approved the sale of 1,443,457 shares
of our Series A Preferred Stock to Tribune Company for an aggregate purchase
price of approximately $1.8 million. These shares carry a liquidation preference
that includes a dividend of 7% per year available only upon liquidation and
currently convert on a 1:1 basis. Shareholders of Series A Preferred Stock are
entitled to vote on all matters submitted to the stockholders for vote and vote
as a single class with the shareholders of our Common Stock. The holders of
Series A preferred stock are entitled to one vote for each share of common
issuable upon conversion.

Item 13. Exhibits and Reports on Form 8-K.

(a)Exhibit No.                       Description

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

      3.1   Certificate of Incorporation of AdStar (1)

      3.1a  Amendment to Certificate of Incorporation, as filed with the
            Secretary of State of Delaware on July 11, 2001 (5)

      3.1b  Certificate of Designation of Certificate of Incorporation as filed
            with the Secretary of State of Delaware on March 15, 2002 (8)

      3.2   By-Laws of AdStar (1)

      3.3   Agreement and Plan of Merger (1)

      4.1   Specimen Stock Certificate (1)

      4.2   Revised Form of Underwriter's Warrant (4)

      4.3   Form of 5-year warrant issued in the Private Placement of units on
            April 6, 2001 (6)

      4.4   Form of 5-year warrant issued in connection with the Private
            Placement of AdStar Common Stock during the period of October 2001
            through January 2002(7)

      4.5   Form of 3-year warrant issued to C.C.R.I. Corporation in connection
            with an agreement between it and AdStar, dated as of October 2,
            2001(7)

      10.1  1999 Stock Option Plan (1)

      10.4  Employment Agreement between AdStar and Leslie Bernhard (1)

      10.5  Employment Agreement between AdStar and Eli Rousso (1)

      10.6  Memorandum of Agreement between AdStar and CareerPath.com LLC dated
            March 11, 1999(1)

      10.7  Distribution and Service Agreement dated February 9, 1999 by and
            between the Company and PowerAdz (1)

      10.8  Distribution and Service Agreement dated November 19, 1998 by and
            between AdStar and AdOne Classified Network, Inc. (1)

      10.9  Agreement dated March 16, 1999 by and between James E. Mann and the
            Company (1)

      10.10 Form of warrant to purchase 16,667 shares of Common Stock issued to
            Jonathan Cohen and Ronald Posner (1)


                                       32
<PAGE>

      10.12 Loan and Subscription Agreement dated July 13, 1999 by and between
            the Company and Interequity Capital Partners L.P. (1)

      10.13 Form of Subscription Agreement for 12% Convertible Subordinated
            Unsecured Promissory Note (1)

      10.14 Form of 12% Convertible Subordinated Unsecured Promissory Note (1)

      10.15 Form of Shareholders' Agreement by and among AdStar, its principal
            stockholders and certain investors (1)

      10.16 Employment Agreement dated July 20, 1998 between Adam Left and the
            Company and amendment dated July 15, 1999(1)

      10.17 Employment Agreement dated as of April 12, 1999 between Michael
            Kline and AdStar (1)

      10.18 Promissory Note issued to Paulson Capital Corporation (1)

      10.19 Distribution and Service Agreement dated as of September 3, 1999 by
            and between AdStar and Landon Media Group, Inc. (2)

      10.20 Distribution and Service Agreement dated as of August 30, 1999 by
            and between AdStar and Career Engine (2)

      10.21 Distribution and Service Agreement dated as of August 27, 1999 by
            and between AdStar and CareerPath.com (2)

      10.22 INTENTIONALLY LEFT BLANK

      10.23 Engagement Agreement, dated March 7, 2000, between RCG Capital
            Markets Group and AdStar (3)

      10.24 First Amendment of Office Lease and Parking License Agreement, dated
            December 13, 1999, between TIAA Realty, Inc. and AdStar (4)

      10.25 Second Amendment of Office Lease and Parking License Agreement,
            dated March 24, 2000, between TIAA Realty, Inc. and AdStar (3)

      10.26 Employment Agreement between AdStar and Jeffrey Baudo.(9)

      10.27 Letter Agreement between Company and Paulson Capital Corporation for
            the satisfaction of outstanding principal and interest due on $1.1
            million note bearing interest at 6% per annum, dated October 21,
            1999.(9)

      10.28 Copy of Agreement, among Company and certain accredited investors,
            dated April 6, 2001 (9)

      10.29 Series A Preferred Stock Purchase Agreement, dated March 18, 2002,
            by and between AdStar, Inc. and Tribune Company.(8)

      10.30 Software Development and Deployment Agreement, dated March 18, 2002,
            by and between AdStar, Inc. and Tribune Company.(8)

      10.31 Registration Rights Agreement, dated March 18, 2002, by and between
            AdStar, Inc. and Tribune Company.(8)

      10.32 Governance Agreement, dated March 18, 2002, by and among AdStar,
            Inc., Leslie Bernhard, Eli Rousso and Tribune Company.(8)

      23.1  Consent of Independent Accountants *
-------------

      Notes to exhibits

* Filed herewith

     (1)  Filed as an exhibit with the same number to Registration Statement No.
          333-84209, and incorporated herein by reference.

     (2)  Filed as an exhibit with the same number to Registration Statement No.
          333-90649 and incorporated herein by reference.


                                       33
<PAGE>


     (3)  Filed as an exhibit with the same number to Quarterly Report on Form
          10QSB for the period ended March 31, 2000 and incorporated herein by
          reference.

     (4)  Filed as an exhibit with the same number to Registration Statement No.
          333-43408 and incorporated herein by reference.

     (5)  Filed as an exhibit to Quarterly Report on Form 10QSB for the period
          ended September 30, 2001 and incorporated herein by reference.

     (6)  Filed on May 10, 2001 as an exhibit to Registration Statement No.
          333-60664 and incorporated herein by reference.

     (7)  Filed on January 24, 2002 as an exhibit to Registration Statement No.
          333-81338 and incorporated herein by reference.

     (8)  Filed on March 25, 2002 as an exhibit to the Current Report on Form
          8-K filed and incorporated herein by reference.

     (9)  Filed as an exhibit to the Annual Report on Form 10KSB for the period
          ended December 31, 2000 and incorporated herein by reference.

(b)   AdStar filed a Current Report on Form 8-K on March 25, 2002 in accordance
      with Item 5 of such report.


                                       34
<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.

                                   AdStar, Inc.

                                   By:  /s/ Leslie Bernhard
                                        ------------------------------
                                        Leslie Bernhard,
                                        President and Chief Executive Officer

Date: April 19, 2002

     In accordance with the Exchange Act, this report has been signed below by
the following persons on behalf of the Registrant and in the capacities
indicated on April 19, 2002.

            Signature                            Title

Principal Executive Officer

  /s/ Leslie Bernhard            President and Chief Executive Officer
---------------------------      and Director
      Leslie Bernhard

Principal Financial Officer

  /s/ Cris Hopkins               Acting Chief Financial Officer
---------------------------
      Cris Hopkins

Directors

  /s/ Eli Rousso                            Director
---------------------
      Eli Rousso

  /s/ Jeffrey Baudo                         Director
---------------------
      Jeffrey Baudo


                                       35
<PAGE>


                          Index To Financial Statements
<TABLE>
<CAPTION>
                                                                                          Page
                                                                                          ----
<S>                                                                                       <C>
Report of Independent Accountants                                                         F-2

Financial Statements:

         Balance Sheets as of December 31, 2000 and 2001                                  F-3

         Statements of Operations for each of the three years in the period ended
              December 31, 2001                                                           F-4

         Statements of Stockholders' Equity (Deficit) for each of the three years
              in the period ended December 31, 2001                                       F-5

         Statements of Cash Flows for each of the three years in the period ended
              December 31, 2001                                                           F-6

         Notes to Financial Statements                                                    F-7
</TABLE>


                                      F-1
<PAGE>

                        Report of Independent Accountants

To the Board of Directors and Stockholders of AdStar, Inc.:

In our opinion, the accompanying balance sheets and the related statements of
operations, stockholders' equity and cash flows present fairly, in all material
respects, the financial position of AdStar, Inc. at December 31, 2001 and 2000,
and the results of its operations and its cash flows for each of the three years
in the period ended December 31, 2001 in conformity with accounting principles
generally accepted in the United States of America. These financial statements
are the responsibility of the Company's management; our responsibility is to
express an opinion on these financial statements based on our audits. We
conducted our audits of these statements in accordance with auditing standards
generally accepted in the United States of America, which require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements, assessing the accounting principles used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

/s/  PricewaterhouseCoopers LLP

Los Angeles, California
February 22, 2002 except for the subsequent events
       described in Note 9, as to which the
       date is March 15, 2002


                                      F-2
<PAGE>

AdStar, Inc.
Balance Sheets
As of December 31, 2000 and 2001
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                 2000              2001
                                                                             ------------      -----------
<S>                                                                          <C>               <C>
Assets

Current assets:
   Cash and cash equivalents                                                 $  1,606,999      $    411,539
   Restricted cash                                                                100,000            45,457
   Accounts receivable, net of allowance for doubtful
     accounts of $73,000 and $15,000                                              227,144           210,370
   Prepaid and other current assets                                               154,648           174,387
                                                                             ------------      ------------
     Total current assets                                                       2,088,791           841,753

Property and equipment, net                                                     1,616,163         1,917,778
Intangible assets, net                                                            124,383            86,835
Other assets                                                                       34,571            24,863
                                                                             ------------      ------------

     Total assets                                                            $  3,863,908      $  2,871,229
                                                                             ============      ============

Liabilities and Stockholders' Equity

Current liabilities:
   Accounts payable                                                          $    298,547      $    416,735
   Accrued expenses                                                               542,868           446,628
   Deferred revenue                                                               165,304           153,213
   Notes payable                                                                1,100,000                --
   Capital lease obligations                                                       15,009             5,162
                                                                             ------------      ------------

     Total current liabilities                                                  2,121,728         1,021,738

Capital lease obligations                                                          45,594             8,473
                                                                             ------------      ------------

     Total liabilities                                                          2,167,322         1,030,211
                                                                             ------------      ------------
Commitments and contingencies (Note 8)                                                 --                --

Stockholders' equity:
   Preferred stock, par value $0.0001; authorized 5,000,000 shares; none
     issued and outstanding                                                            --                --
   Common stock, par value $0.0001; authorized 20,000,000 shares; issued
        and outstanding 5,217,119 at December 31, 2000 and
      7,729,851 at December 31, 2001                                                  522               773
   Additional paid-in capital                                                   8,849,241        10,843,795
   Deferred compensation                                                          (28,239)               --
   Shareholder receivable                                                         (49,006)          (43,120)
   Accumulated deficit                                                         (7,075,932)       (8,960,430)
                                                                             ------------      ------------
     Total stockholders' equity                                                 1,696,586         1,841,018
                                                                             ------------      ------------
     Total liabilities and stockholders' equity                              $  3,863,908      $  2,871,229
                                                                             ============      ============
</TABLE>

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


                                      F-3
<PAGE>

AdStar, Inc.
Statements of Operations
For Each of the Three Years
in the Period Ended December 31, 2001
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                              1999             2000             2001
                                                              ----             ----             ----
<S>                                                       <C>              <C>              <C>
Net revenues                                              $ 1,453,821      $ 1,374,697      $ 2,080,612
Cost of revenues                                              881,803          972,679          805,964
                                                          -----------      -----------      -----------

   Gross profit                                               572,018          402,018        1,274,648

Selling expense                                               691,492        1,428,574          656,349
Administrative expense                                      1,335,121        2,269,331        1,881,957
Development costs                                             904,009        1,386,518          639,503
Abandoned offering expenses, net                              171,854               --               --
                                                          -----------      -----------      -----------

   Loss from operations                                    (2,530,458)      (4,682,405)      (1,903,161)

Interest income (expense), net                               (333,464)          58,763           23,871
                                                          -----------      -----------      -----------

   Loss before taxes                                       (2,863,922)      (4,623,642)      (1,879,290)

Provision for income taxes                                       (800)          (5,167)          (5,208)
                                                          -----------      -----------      -----------

   Net loss                                               $(2,864,722)     $(4,628,809)     $(1,884,498)
                                                          ===========      ===========      ===========

Loss per share - basic and diluted                        $     (1.90)     $     (1.34)     $     (0.30)
Weighted average number of shares - basic and diluted       1,510,093        3,452,619        6,373,037
</TABLE>

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


                                      F-4
<PAGE>

AdStar, Inc.
Statements of Stockholders' Equity
For Each of the Three Years
in the Period Ended December 31, 2001

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

<TABLE>
<CAPTION>

                                                      Common Stock               Additional
                                             ----------------------------          Paid-In           Shareholder          Deferred
                                              Shares               Amount          Capital            Receivable        Compensation
                                             ---------            -------        -----------         -----------        ------------
<S>                                          <C>                  <C>            <C>                 <C>                <C>
Balance, December 31, 1998                   1,479,664            $28,300                 --                 --                 --
   Net loss                                         --                 --                 --                 --                 --
   Repurchase of option                             --                 --                 --                 --                 --
   Reclassification of deficit due
     to termination of S corporation
     election                                       --                 --        $(1,094,611)                --                 --
   Warrants issued for services                     --                 --            146,600                 --                 --
   Contribution of common stock                (63,848)                (6)                 6                 --                 --
   Net proceeds from initial public
     offering                                1,150,000                115          5,390,526                 --                 --
   Re-incorporation in Delaware
     and change in par value                        --            (28,152)            28,152                 --                 --
   Dividends                                        --                 --                 --                 --                 --
   Conversion of redeemable
     common stock                               22,534                  2            137,534                 --                 --
   Conversion of convertible
     notes and accrued interest                231,914                 23          1,104,944                 --                 --
   Receivable from shareholder                      --                 --                 --           $(35,056)                --
                                          ------------       ------------       ------------       ------------       ------------

Balance, December 31, 1999                   2,820,264                282          5,713,151            (35,056)                --
   Net loss                                         --                 --                 --                 --                 --
   Net proceeds from secondary
     public offering                         2,300,000                230          2,750,251                 --                 --
   Common stock issued for
     license agreement                          67,796                  7             99,993                 --                 --
   Common stock issued for
     services                                   29,059                  3            128,439                 --           $(32,000)
   Stock options issued for
     service                                        --                 --            157,407                 --           (157,407)
   Amortization of deferred
     compensation                                   --                 --                 --                 --            161,168
   Loan to shareholder, net                         --                 --                 --            (13,950)                --
                                          ------------       ------------       ------------       ------------       ------------

Balance, December 31, 2000                   5,217,119                522          8,849,241            (49,006)           (28,239)
   Net loss                                         --                 --                 --                 --                 --
   Net proceeds from private
     offerings                               1,800,000                180            693,414                 --                 --
   Common stock issued for
     services                                  119,249                 12             89,508                 --                 --
    Warrants issued for services                    --                 --             24,725                 --                 --
   Amortization of deferred
     compensation                                   --                 --                 --                 --             28,239
   Conversion of debt
     to equity                                 593,483                 59          1,186,907                 --                 --
   Shareholder payment, net                         --                 --                 --              5,886                 --
                                          ------------       ------------       ------------       ------------       ------------

Balance, December 31, 2001                   7,729,851               $773        $10,843,795           ($43,120)      $         --
                                          ============       ============       ============       ============       ============

<CAPTION>

                                                                   Total
                                                               Stockholders'
                                            Accumulated           Equity
                                             (Deficit)           (Deficit)
                                             -----------         ----------
<S>                                          <C>                <C>
Balance, December 31, 1998                   $(224,304)         $(196,004)
   Net loss                                 (2,864,722)        (2,864,722)
   Repurchase of option                       (447,935)          (447,935)
   Reclassification of deficit due
     to termination of S corporation
     election                                1,094,611                 --
   Warrants issued for services                     --            146,600
   Contribution of common stock                     --                 --
   Net proceeds from initial public
     offering                                       --          5,390,641
   Re-incorporation in Delaware
     and change in par value                        --                 --
   Dividends                                    (4,773)            (4,773)
   Conversion of redeemable
     common stock                                   --            137,536
   Conversion of convertible
     notes and accrued interest                     --          1,104,967
   Receivable from shareholder                      --            (35,056)
                                          ------------       ------------

Balance, December 31, 1999                  (2,447,123)         3,231,254
   Net loss                                 (4,628,809)        (4,628,809)
   Net proceeds from secondary
     public offering                                --          2,750,481
   Common stock issued for
     license agreement                         100,000
   Common stock issued for
     services                                       --             96,442
   Stock options issued for
     service                                        --                 --
   Amortization of deferred
     compensation                                   --            161,168
   Loan to shareholder, net                         --            (13,950)
                                          ------------       ------------

Balance, December 31, 2000                  (7,075,932)         1,696,586
   Net loss                                 (1,884,498)        (1,884,498)
   Net proceeds from private
     offerings                                      --            693,594
   Common stock issued for
     services                                       --             89,520
    Warrants issued for services                    --             24,725
   Amortization of deferred
     compensation                                   --             28,239
   Conversion of debt
     to equity                                      --          1,186,966
   Shareholder payment, net                         --              5,886
                                          ------------       ------------

Balance, December 31, 2001                 ($8,960,430)        $1,841,018
                                          ============       ============
</TABLE>

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


                                      F-5
<PAGE>

AdStar, Inc.
Statements of Cash Flows
For Each of the Three Years
in the Period Ended December 31, 2001
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                           1999            2000            2001
                                                                           ----            ----            ----
<S>                                                                    <C>             <C>             <C>
Cash flows from operating activities:
   Net loss                                                            $(2,864,722)    $(4,628,809)    $(1,884,498)
   Adjustments to reconcile net loss to net cash
   used in operating activities:
     Depreciation and amortization                                          91,426         191,765         366,212
     Amortization of debt discount                                         137,536              --              --
     Amortization of license fees                                               --          16,666              --
     Stock based charges                                                   146,600         257,611         142,484
     Interest on convertible notes and shareholder receivable               54,967              --           5,320
     Loss (gain) on disposal of equipment                                       --          (1,882)         94,077
     Changes in assets and liabilities:
       Accounts receivable                                                (335,164)        233,333          16,774
       Prepaids and other assets                                          (104,376)         18,456         (10,031)
       Accounts payable                                                    950,886        (830,268)        118,188
       Accrued expenses                                                    286,830          89,451         (17,708)
       Deferred revenue                                                     72,344          58,304         (12,091)
                                                                       -----------     -----------     -----------

         Net cash used in operating activities                          (1,563,673)     (4,595,373)     (1,181,273)
                                                                       -----------     -----------     -----------
Cash flows from investing activities:

   Purchase of property and equipment                                     (406,126)     (1,354,799)       (751,017)
   Proceeds from disposal of equipment                                          --          11,974          26,661
   Shareholder note receivable                                             (35,036)        (13,950)          9,000
                                                                       -----------     -----------     -----------

         Net cash used in investing activities                            (441,182)     (1,356,775)       (715,356)
                                                                       -----------     -----------     -----------
Cash flows from financing activities:

   Proceeds from equipment lease                                                --          68,303              --
   (Increase) decrease to restricted cash                                       --        (100,000)         54,543
   Proceeds from issuance of notes payable                               3,000,000              --              --
   Proceeds from sale of stock                                              26,300              --         693,594
   Net proceeds from initial and secondary public offerings              5,390,641       2,750,481              --
    Proceeds from secured loan                                                  --              --         185,300
    Payments toward secured loan                                                --              --        (185,300)
   Repayment of note payable                                              (867,244)       (749,466)             --
   Principal repayments on capital leases                                   (6,833)        (12,664)        (46,968)
   Dividends paid                                                          (25,523)             --              --
                                                                       -----------     -----------     -----------

         Net cash from financing activities                              7,517,341       1,956,654         701,169
                                                                       -----------     -----------     -----------

         Net increase (decrease) in cash and cash equivalents            5,512,486      (3,995,494)     (1,195,460)
Cash and cash equivalents at beginning of period                            90,007       5,602,493       1,606,999
                                                                       -----------     -----------     -----------

Cash and cash equivalents at end of period                             $ 5,602,493     $ 1,606,999     $   411,539
                                                                       ===========     ===========     ===========

Supplemental cash flow disclosure:
   Taxes paid                                                          $     6,300     $    12,300     $     4,565
   Interest paid                                                       $   139,092     $    80,860     $     3,561
Noncash investing and financing activities:
   Purchase of intangible assets, cancellation of an option and
     repayment of accrued liability by issuance of note payable        $   751,710     $        --     $        --
   Issuance of redeemable shares in connection with note payable           137,536              --              --
   Conversion of notes payable and accrued interest to Common stock      1,104,967              --       1,186,966
   Purchase of license through issuance of Common stock                         --         100,000              --
</TABLE>

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


                                      F-6
<PAGE>

                                  AdStar, Inc.

                          NOTES TO FINANCIAL STATEMENTS

1.   Organization and Business

     AdStar, Inc. (the "Company" or "AdStar") (formerly AdStar.com, Inc. and
     AdStar-Services, Inc.) was incorporated in the State of New York on June
     29, 1991 as an S-Corporation under the Internal Revenue Code. On August 31,
     1999, the Company reincorporated in Delaware by merging the New York
     predecessor corporation into the Delaware corporation and issuing to each
     stockholder of the New York corporation, 25,303 common shares of the
     Delaware corporation with a par value of $0.0001 per share for each issued
     and outstanding share, no par value, of the New York corporation. On
     December 13, 1999, the Company authorized and implemented a five-for-nine
     reverse stock split. The share information in the accompanying financial
     statements has been retroactively restated to reflect the effect of the
     stock split. Effective July 1, 1999, the Company converted from an
     S-Corporation to a C-Corporation. Had the accompanying statements of
     operations reflected a pro forma tax provision for all periods presented,
     based upon pre-tax income (loss), as if the Company had been subject to
     C-Corporation federal and state income taxes, the net income or loss would
     not have been materially different from that shown.

     The Company's core business has been licensing proprietary software systems
     and supplying the related support and maintenance. This Professional
     software system allows large commercial advertising agencies and
     corporations to directly enter classified advertisements into the
     publishing systems at the Company's customers, through modems on a dial-up
     basis. The Company's customers are principally located in the United
     States. In June 1999, the Company commenced offering a one-stop marketplace
     on the World Wide Web for advertisers to buy classified ads. This service
     enables advertisers to plan, schedule, compose and purchase classified
     advertising from many print and on-line publishers, using one interface.

     In 2001, the Company formally introduced its new AdStar e-business
     application suite. This is an enterprise class, integrated software
     solution that allows print and on-line publications to electronically
     receive completed classified advertising copy using the Internet as the
     communication channel. These software solutions enable customers to expand
     the relationships with their customers using a single integrated platform,
     while increasing sales volumes at reduced costs. This suite includes an
     updated version of the Company's core Professional software product that
     utilizes the Internet as the communication channel. In addition, the
     Company has added an application service provider ("ASP") product that
     provides their customers an opportunity to generate incremental revenue
     from classified ad sale transactions completed on-line, while increasing
     the number of visitors to the customer's Web site.

2.   Basis of Presentation and Summary of Significant Accounting Policies

     Basis of Presentation and Management's Plan

     The accompanying financial statements have been prepared assuming the
     Company will have liquidity to maintain its present level of operations.
     The Company has incurred net losses of $2,865,000 in 1999, $4,629,000 in
     2000, and $1,884,000 in 2001, and has used cash in operations of $1,564,000
     in 1999, $4,595,000 in 2000 and $1,181,000 in 2001. Although the Company
     had cash and cash equivalents of $412,000 and an accumulated deficit of
     $8,960,000 as of December 31, 2001, during the first quarter of 2002, it
     raised $2,000,000 in equity financing arrangements, which the Company
     estimates will allow it to maintain its present level of operations (see
     Note 9).

     Based on the Company's current operating plans, management believes
     existing cash resources, including the proceeds from the sale of the
     preferred stock, and cash forecasted by management to be generated by
     operations will be sufficient to meet working capital and capital
     requirements


                                      F-7
<PAGE>

                                  AdStar, Inc.

                          NOTES TO FINANCIAL STATEMENTS

     through December 31, 2002. Also, management's plans to attain profitability
     and generate additional cash flows include expansion of services under
     existing and new contracts, while containing any increase to operating
     expenditures necessary to accommodate this expansion. There is no assurance
     that management will be successful with these plans. However, if events and
     circumstances occur such that the Company does not meet its current
     operating plan as expected, and the Company is unable to raise additional
     financing, the Company may be required to further reduce certain
     discretionary spending, which could have a material adverse effect on the
     Company's ability to achieve its intended business objectives.

     Use of Estimates

     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 those
     estimates.

     Cash and Cash Equivalents

     The Company considers all highly liquid investments purchased with an
     initial maturity of three months or less to be cash equivalents. Cash and
     cash equivalents are carried at cost, which approximates fair value. At
     times, cash balances held at financial institutions are in excess of FDIC
     insurance limits.

     Restricted Cash

     Restricted cash is comprised of an interest bearing certificate of deposit
     held by a financial institution as security against credit card
     transactions used to purchase classified ads at non-partner publications on
     behalf of our customers.

     Concentration of Credit Risk and Major Customers

     Financial instruments that potentially subject the Company to significant
     concentrations of credit risk are principally comprised of trade accounts
     receivable.

     For the year ended December 31, 1999, two different customers accounted for
     6% and 9% of the Company's net revenues. As of December 31, 1999, four
     customers, in the aggregate, accounted for 51% of the Company's accounts
     receivable.

     For the year ended December 31, 2000, two different customers accounted for
     10% and 11% of the Company's net revenues. As of December 31, 2000, six
     customers, in the aggregate, accounted for 59% of the Company's accounts
     receivable.

     For the year ended December 31, 2001, three different customers accounted
     for 9%, 6% and 6% respectively of the Company's net revenues. As of
     December 31, 2001, six customers, in the aggregate, accounted for 71% of
     the Company's accounts receivable.

     The majority of the Company's customers have historically consisted of
     newspapers and publishers of classified advertisements. The Company's
     customers on its Web site are the general public.


                                      F-8
<PAGE>

                                  AdStar, Inc.

                          NOTES TO FINANCIAL STATEMENTS

     In October 2000, CareerBuilder.com ("CareerBuilder") acquired
     CareerPath.com ("CareerPath"), then the Company's largest single source of
     revenue generated from Internet advertiser traffic. The Company had entered
     into an agreement with CareerPath in 1999, and for the years ended 1999 and
     2000, 1% and 11%, respectively, of the Company's net revenues were
     generated from ads posted by advertisers on CareerPath. In December 2000,
     CareerBuilder entered into an 18 month consulting arrangement with the
     Company that replaced the transaction revenues on the Company's Web site.

     Property and Equipment

     Property and equipment are stated at cost less accumulated depreciation and
     amortization. When such items are retired or otherwise disposed of, the
     cost and related accumulated depreciation and amortization are relieved
     from the accounts and the resulting gain or loss is reflected in
     operations. Depreciation and amortization are provided using the
     straight-line method over the estimated useful lives of the assets. The
     depreciation and amortization periods by asset category are as follows:

         Furniture and fixtures             7 years
         Computer equipment                 5 years
         Computer Software                  3 to 5 years
         Leasehold improvements             Shorter of useful life or lease term

     Maintenance and minor replacements are charged to expense as incurred while
     renewals and improvements are capitalized. Leasehold improvements are
     amortized over their estimated useful lives or the lives of the related
     leases, whichever is shorter.

     Web site Software Development Costs

     In March 2000, the Financial Accounting Standards Board's Emerging Issue
     Task Force ("EITF") issued EITF No. 00-2 "Accounting for Web Site
     Development Costs", which provides guidance with respect to capitalization
     of certain costs incurred in connection with Web development activities and
     references Statement of Financial Accounting Standards ("SFAS") No. 86
     "Accounting for the Cost of Computer Software to be Sold, Leased or
     Otherwise Marketed". In accordance with these pronouncements, costs to
     establish the technological feasibility of software applications developed
     by the Company are charged to expense as incurred. Certain costs incurred
     subsequent to achieving technological feasibility are capitalized.
     Accordingly, the Company capitalizes a portion of the internal labor costs
     and external consulting costs associated with essential Web site
     development and enhancement activities. Costs associated with conceptual
     design and feasibility assessments as well as maintenance and routine
     changes are expensed as incurred. Capitalized costs are amortized on a
     straight-line basis over the estimated useful lives of the applications. In
     accordance with this policy, the Company has capitalized expenditures
     incurred to develop the new AdStar e-business application suite. At
     December 31, 2000 and 2001, the Company has capitalized software
     development costs of $1,049,000 and $1,709,000, respectively, with
     associated accumulated amortization of $81,000 and $272,000, respectively.

     Intangible Assets

     Intangible assets comprise trademarks, license agreements and proprietary
     technology and are carried at cost less accumulated amortization.
     Amortization is calculated on a straight-line basis over the estimated
     useful lives of the intangible assets of 5 years.


                                      F-9
<PAGE>

                                  AdStar, Inc.

                          NOTES TO FINANCIAL STATEMENTS

     Long-Lived Assets

     The carrying value of long-lived assets is periodically reviewed by
     management and impairment losses, if any are recognized when the expected
     non-discounted future operating cash flows derived from such assets are
     less than their carrying value.

     Fair Value of Financial Instruments

     Cash and cash equivalents, accounts receivable, accounts payable, deferred
     revenue, notes payable and accrued expenses are carried at cost which
     approximates their fair value because of the short-term maturity of these
     instruments.

     Revenue Recognition

     The Company derives revenue from several products and services as follows:

     Technology services revenue - The Company receive revenue from technology
     service contracts that generally contain multiple elements such as software
     customization services, monthly fees and post-contract customer support
     (PCS). Revenue from these arrangements is recognized in accordance with
     Statement of Position ("SOP") 97-2, "Software Revenue Recognition", and SOP
     98-9, "Software Revenue Recognition with Respect to Certain Transactions".
     Accordingly, revenue is allocated to each element within the contract based
     on the relative fair values of those elements using vendor specific
     objective evidence. Revenue from monthly fees and PCS under software
     maintenance arrangements is based upon renewal rates and is recognized
     ratably over the term of the arrangement. Revenue from software
     customization services is recognized as the services are performed, using a
     percentage of completion methodology based on labor hours. The Company also
     provides customization services at the customers' request and recognizes
     revenue as the services are performed, using a percentage of completion
     methodology based on labor hours.

     Areas requiring management's judgment includes revenue recognition and cost
     estimation on the fixed fee software customization element of the
     contracts. Revenue is recognized on these contracts using a
     percentage-of-completion methodology, based upon labor input measures and
     an estimate of time to completion. Monthly, technical management reviews
     the estimate of labor hours required to complete the customization and the
     effect of any change in estimate is reflected in the period in which the
     change is first known. Such changes in estimates have not been material to
     our quarterly results of operation. The corresponding cost of revenue
     charge is derived based upon the same labor input measurements and our
     existing cost structure. If the Company does not accurately estimate the
     resources required under the contract or the scope of the work to be
     performed, or if the Company does not manage its projects properly within
     the prescribed timeframe, future margins may be significantly and adversely
     affected. If increases in projected costs-to-complete are sufficient to
     create a loss contract, the entire estimated loss is charged to operations
     in the period the loss first becomes known. The complexity of the
     estimation process and uncertainties inherent in software customization
     activities may affect the percentages derived under the
     percentage-of-completion accounting method, which in turn may affect the
     amounts reported in the financial statements.


                                      F-10
<PAGE>

                                  AdStar, Inc.

                          NOTES TO FINANCIAL STATEMENTS

     ASP revenue - The Company receives revenue from providing an application
     service provider ("ASP") product that allows customers to use the Company's
     software applications on a "shared system" over the Internet. This
     technology is a publisher-specific ad-taking Web site service that offers
     visitors to a newspaper's Web page the opportunity to buy classified ads,
     for both the print and/or on-line editions of the newspaper, in real-time,
     on a 24/7 basis. The Company receives monthly fees for hosting the
     transactions and providing customer support, and recognizes the fees
     ratably over the contract period.

     Web site revenue - The Company receives revenue from fees charged to
     customers who transact business on the Advertise123.com Web site. This site
     permits the general public to plan, schedule, compose and purchase
     advertising from many print and on-line publishers. Under the guidance
     provided by the Securities Exchange Commission Staff Accounting Bulletin
     ("SAB") No. 101, "Revenue Recognition" and the Emerging Issues Task Force
     ("EITF") Abstract No. 99-19 "Reporting Revenue Gross as a Principal versus
     Net as an Agent" ("EITF 99-19"), the Company is, in substance, acting as an
     agent for the publishers and therefore recognizes as revenue only the net
     fees realized on the transactions. The Company recognizes revenues on a
     per-transaction basis when the ad is placed through their system and
     collection from the customer is probable.

     Income Taxes

     The Company utilizes the liability method of accounting for income taxes.
     Under this method, deferred tax liabilities and assets are determined based
     on the difference between the financial statement and tax bases of assets
     and liabilities using enacted tax rates in effect for the period in which
     the differences are expected to reverse. Valuation allowances are
     established, when necessary, to reduce the deferred tax assets to the
     amounts expected to be realized.

     Advertising Costs

     The Company expenses the costs of advertising in the periods in which those
     costs are incurred. Advertising expense was approximately $73,000, $310,000
     and $76,000 for the years ended December 31, 1999, 2000 and 2001,
     respectively.

     Earnings (Loss) Per Share

     Basic earnings (loss) per share is computed by dividing the net income
     (loss) by the weighted average number of shares of common stock outstanding
     during the period. Diluted earnings (loss) per share is computed by
     dividing the net income (loss) by the weighted average number of common
     shares outstanding plus the number of additional common shares that would
     have been outstanding if all dilutive potential common shares had been
     issued, using the treasury stock method. Potential common shares are
     excluded from the computation when their effect is antidilutive.

     For the years ended December 31, 1999, 2000 and 2001, diluted earnings
     (loss) per share does not include 1,727,769, 2,053,505 and 2,643,461,
     respectively, of options and warrants to purchase common stock, as their
     inclusion is antidilutive.

     Comprehensive Income

     The Company discloses comprehensive income in accordance with the
     provisions of Statement of Financial Accounting Standards ("SFAS") No. 130,
     "Reporting Comprehensive Income". This statement establishes standards for
     reporting and disclosing comprehensive income and its


                                      F-11
<PAGE>

                                  AdStar, Inc.

                          NOTES TO FINANCIAL STATEMENTS

     components in a full set of general purpose financial statements.
     Comprehensive income generally represents all changes in stockholders'
     equity (deficit) during the period except those resulting from investments
     by, or distributions to, stockholders. The Company has no other
     comprehensive income items and, accordingly, net income (loss) equals
     comprehensive income (loss) for all periods presented.

     Segment Reporting

     The Company determines and discloses its segments in accordance with SFAS
     No. 131, "Disclosures about Segments of an Enterprise and Related
     Information," which uses a "management" approach for determining segments.
     The management approach designates the internal organization that is used
     by management for making operating decisions and assessing performance as
     the source of a company's reportable segments. SFAS No. 131 also requires
     disclosures about products or services, geographic areas and major
     customers. The Company's management reporting structure provides for only
     one reportable segment and accordingly, no separate segment information is
     presented.

     Accounting for Stock-Based Compensation

     The Company accounts for stock-based employee compensation arrangements in
     accordance with the provisions of Accounting Principles Board ("APB")
     Opinion No. 25, "Accounting for Stock Issued to Employees," and has elected
     the disclosure-only provisions of SFAS No. 123, "Accounting for Stock-Based
     Compensation." Under APB No. 25, compensation expense is based on the
     difference, if any, on the date of grant, between the fair value of the
     Company's stock for financial reporting purposes and the exercise price of
     the option. The Company accounts for equity instruments issued to
     non-employees in accordance with the provisions of SFAS No. 123 and
     Emerging Issues Task Force ("EITF") 96-18.

     Reclassifications

     Certain reclassifications have been made to prior year balances in order to
     conform to the current year presentation.

3.   Property and Equipment

     Property and equipment consisted of the following at December 31:

<TABLE>
<CAPTION>
                                                            2000            2001
                                                            ----            ----

     <S>                                                 <C>             <C>
     Computer equipment and software development         $1,798,788      $2,469,404
     Furniture and fixtures                                 108,574          56,106
     Leasehold improvements                                  27,848          30,187
                                                        -----------     -----------

                                                          1,935,210       2,555,697
     Less: Accumulated depreciation and amortization       (319,047)       (637,919)
                                                        -----------     -----------

     Net property and equipment                          $1,616,163      $1,917,778
                                                         ==========      ==========
</TABLE>

     Computer equipment and Furniture and Fixtures include equipment held under
     capital leases of $18,000 and $3,000, respectively. Furniture held under a
     capital lease with an original value of $47,000 was sold in March 2001,
     with proceeds paid toward the lease principal. Accumulated depreciation and
     amortization includes amortization of computer equipment and furniture and


                                      F-12
<PAGE>

                                  AdStar, Inc.

                          NOTES TO FINANCIAL STATEMENTS

     fixtures held under capital leases of approximately $10,000, $7,400, and
     $4,200 for the years ended December 31, 1999, 2000 and 2001, respectively.
     Depreciation and amortization expense for the years ended December 31,
     1999, 2000 and 2001 was approximately $59,000, $153,000 and $327,000,
     respectively.

4.   Intangible Assets

     Intangible assets are comprised of the following at December 31:

                                                       2000             2001
                                                       ----             ----

        Cost                                         $196,032         $197,858
        Less: Accumulated amortization                (71,649)        (111,023)
                                                     --------         --------

                                                     $124,383         $ 86,835
                                                     ========         ========

     In March 1999, the Company repurchased the technology, related intellectual
     property and software rights related to the AdStar technology for $752,000.
     The Company formerly licensed these assets from the seller. As part of the
     transaction, the seller also sold its option to purchase 15% of the
     Company's common stock back to the Company. The net purchase price of
     approximately $643,000 has been allocated to the technology, related
     intellectual property and software rights and the option based on their
     relative fair values. The amount ascribed to the option of approximately
     $447,000 has been recorded as an increase to stockholders' deficit. The
     amount ascribed to the technology, related intellectual property and
     software rights of approximately $196,000 is being amortized over the
     estimated useful economic life of 5 years.

5.   Notes Payable and Bank Debt

     On October 21, 1999, the parent company of Paulson Investment Company, the
     underwriter in the Company's initial public offering, Paulson Capital
     Corporation, lent the Company $1,100,000 evidenced by a promissory note due
     on October 21, 2001 bearing interest at 6% per annum payable at maturity.
     On February 16, 2001, the note and related accrued interest was converted
     to 593,483 shares of common stock.

     In September 1999, a proposed public offering of the Company's securities
     was declared effective but did not close. On October 21, 1999, in full
     settlement of the Company's claims, if any, against Paulson Investment
     Company, the representative of the underwriters in that offering, the
     Company received $500,000 for the reimbursement of expenses incurred in
     connection with the offering. During the year ended December 31, 1999, the
     Company incurred approximately $672,000 of expenses related to the
     abandoned offering. The actual expenses incurred have been recorded net of
     the reimbursement in the statement of operations for the year ended
     December 31, 1999.

     On October 23, 2001, the Company entered into a loan and security agreement
     with a financial institution to establish a line of credit. The maximum
     revolving credit line is $500,000 and is secured by the Company's accounts
     receivable. The Company was able to borrow up to 80% of the eligible
     accounts receivable as defined in the terms of the agreement. Interest was
     payable on the balance at a rate of 3 percentage points above the Prime
     Rate. As of December 31, 2001, there were no amounts outstanding under the
     line of credit, and this line of credit agreement was terminated effective
     February 27, 2002.


                                      F-13
<PAGE>

                                  AdStar, Inc.

                          NOTES TO FINANCIAL STATEMENTS

6.   Income Taxes

     Prior to June 30, 1999, the Company was taxed as an S-Corporation. Deferred
     taxes reflect the net tax effects of temporary differences between the
     carrying amounts of assets and liabilities for financial reporting purposes
     and the amounts used for income tax purposes. Significant components for
     the Company's deferred taxes at December 31, consisted of the following:

                                                    2000            2001
                                                    ----            ----
     Deferred tax assets:
            Net operating loss carryforwards     $2,385,000      $3,160,000
            Depreciation and amortization            19,000              --
            Deferred revenue                         34,000          58,000
            Other                                    87,000          35,000
            Less: Valuation allowance            (2,525,000)     (3,148,000)
                                                -----------     -----------
                Net deferred tax asset          $        --        $105,000

     Deferred tax liability
            Depreciation and amortization                --        (105,000)
                                                -----------     -----------
                Net deferred tax                $        --     $        --
                                                ===========     ===========

     In assessing the realizability of deferred tax assets, management considers
     whether it is more likely than not that some portion or all of the deferred
     tax assets will be realized. Based upon the level of historical losses and
     projections of future taxable income over the periods in which the deferred
     tax assets are deductible, a full valuation allowance has been provided as
     management believes that it is more likely than not, based upon available
     evidence, that the deferred tax assets will not be realized.

     As of December 31, 2000 and 2001, the Company has federal net operating
     loss carryforwards of approximately $6,212,000 and $8,225,000,
     respectively. As of December 31, 2000 and 2001, the Company has state net
     operating loss carryforwards of approximately $3,106,000 and $4,109,000,
     respectively. The federal and state net operating loss carryforwards will
     begin to expire in 2019 and 2004, respectively. The Company's ability to
     utilize net operating loss carryforwards may be limited in the event that a
     change in ownership, as defined in the Internal Revenue Code, occurs in the
     future.

     The provision for income taxes for the years ended December 31, 2000 and
     2001 differs from the amount that would result from applying the federal
     statutory rate as follows:

                                                   2000      2001
                                                   ----      ----

     Statutory regular federal income tax rate    (34.0%)   (34.0%)
     Change in valuation allowance                 34.6%     33.1%
     State taxes, net of federal benefit           (3.3%)    (3.0%)
     Other                                          2.6%      4.2%
                                                   ----      ----
                                                   (0.1%)    (0.3%)
                                                   ====      ====


                                      F-14
<PAGE>

                                  AdStar, Inc.

                          NOTES TO FINANCIAL STATEMENTS

7.   Capitalization

     Preferred Stock

     Under the Company's certificate of incorporation, the Board of Directors is
     authorized, subject to certain limitations, to issue up to an aggregate of
     5,000,000 shares of preferred stock. The preferred stock may be issued in
     one or more series, with each series having different rights, preferences
     and designations relating to dividends, conversion, voting, redemption and
     other features. No shares of preferred stock had been issued at December
     31, 2000 and 2001.

     Common Stock

     In June 2001, the shareholders approved an increase to the number of
     authorized shares of the Company's common stock from 10,000,000 to
     20,000,000.

     In December 1999, the Company established a vendor compensation plan
     whereby it may compensate vendors who are accredited investors, as defined
     under Rule 215 of the Securities Act of 1933, in shares of its common stock
     in lieu of cash. Under the plan, 400,000 shares are available for issuance.
     During 2000 and 2001, 97,000 and 119,000 shares, respectively, were issued
     to vendors under the plan relying upon the exemptions under Sections 4(2)
     and 4(6) of the Securities Act of 1933 and which represented compensation
     of $192,000 and $90,000, respectively. In addition, warrants to purchase
     50,000 shares at $1.50 per share and 50,000 shares at $2.00 per share were
     issued to a vendor. The Black-Scholes value of these warrants was $25,000.
     The vendors have taken the shares for investment.

     The Company completed its initial public offering in December 1999 and
     raised net proceeds of $5,391,000, through the issuance of 1,150,000 units,
     consisting of one share and one warrant to purchase one share of the
     Company's common stock. The units traded for 30 days, after which the
     shares and warrants traded separately. In September 2000, the Company
     completed a secondary public offering and raised net proceeds of
     approximately $2,750,000, through the issuance of 2,300,000 shares of
     common stock.

     In February 2001 the Company issued 593,483 common shares to satisfy a
     note, dated October 21, 1999, in full payment of principal and accrued
     interest totaling $1,186,966. In April 2001, the Company completed a
     private offering and raised net proceeds of approximately $328,000 through
     the issuance of 400,000 units comprising two shares of the Company's
     authorized but unregistered common stock and one warrant to purchase an
     additional share of common stock at a per share price of $1.07. In October
     2001, the Company initiated a private placement offering of up to 1,300,000
     shares of the Company's authorized but unregistered common stock at $0.50
     per share. Through December 31, 2001, the Company had raised gross proceeds
     of $500,000, of the planned $650,000, with the remaining investment raised
     in January 2002.

     Stock Options

     In 1999, the Board of Directors adopted the 1999 Stock Option Plan (the
     "Plan") in order to attract and retain officers, other key employees,
     consultants and non-employee directors of the Company. An aggregate of
     500,000 shares of common stock has been authorized for issuance under the
     Plan.

     The Plan provides for issuance of nonqualified and incentive stock options
     to officers, key employees, consultants and non-employee directors to the
     Company. Each nonqualified stock option shall have an exercise price not
     less than 100% of the fair value of the common stock on


                                      F-15
<PAGE>

                                  AdStar, Inc.

                          NOTES TO FINANCIAL STATEMENTS

     the date of grant, unless as otherwise determined by the committee that
     administers the Plan. Incentive stock options shall have an exercise price
     equal to or greater than the fair value of the common stock on the date of
     grant provided that incentive stock options granted to a 10% holder of the
     Company's voting stock shall have an exercise price equal to or greater
     than 110% of the fair market value of the common stock on the date of
     grant. Each option generally has a term of five to ten years from the date
     of grant unless otherwise determined by the committee that administers the
     Plan. All options granted in 1999, 2000 and 2001 have a five-year term.

     Upon the occurrence of a change in control, as defined in the Plan, each
     option granted under the Plan shall thereupon become fully vested and
     exercisable.

     The following table summarizes activity under the Plan for the years ended
     December 31, 1999, 2000 and 2001:

<TABLE>
<CAPTION>
                                                                             Weighted
                                                                              Average
                                                                             Exercise
                                                                Shares         Price
                                                                ------       --------
     <S>                                                        <C>            <C>
     Outstanding at December 31, 1998                                --           --
        Granted                                                 327,768        $5.73
                                                                -------
     Outstanding at December 31, 1999                           327,768        $5.73
        Granted                                                  83,044        $3.56
        Exercised                                                    --           --
        Forfeited                                               (30,642)       $6.28
                                                                 ------
     Outstanding at December 31, 2000                           380,170        $5.21
        Granted                                                 388,026        $0.94
        Exercised                                                    --           --
        Forfeited                                              (299,737)       $5.35
                                                                -------
     Outstanding at December 31, 2001                           468,459        $1.58
                                                                =======

     Options exercisable at December 31, 2001                   287,586        $1.60
     Options available for future grant                          31,541
     Weighted average fair value of options granted in 2001                    $0.87
     Weighted average fair value of options granted in 2000                    $2.01
</TABLE>


                                      F-16
<PAGE>
                                  AdStar, Inc.

                          NOTES TO FINANCIAL STATEMENTS


The following table summarizes information about stock options outstanding at
December 31, 2001:

<TABLE>
<CAPTION>
                                      Options Outstanding at                    Options Exercisable at
                                        December 31, 2001                          December 31, 2001
                                 --------------------------------                  ------------------
                                             Weighted
                                              Average          Weighted                         Weighted
                            Number of        Remaining          Average         Number of        Average
          Range of           Shares         Contractual        Exercise           Shares        Exercise
       Exercise Price      Outstanding     Life (years)          Price         Exercisable        Price
       --------------      -----------     -----------           -----         -----------        -----
       <S>                   <C>                <C>             <C>             <C>              <C>
       $0.00 - $0.99         276,288            4.41            $0.82           234,523          $0.82
       $1.00 - $2.99         141,500            3.99            $1.36            13,835          $1.53
       $3.00 - $5.99          12,075            2.59            $5.07            10,075          $4.91
       $6.00 - $7.20          38,596            2.76            $6.73            29,153          $6.75
                             -------                                            -------
                             468,459                                            287,586
                             =======                                            =======
</TABLE>

     In January 2002, options to purchase 450,000 shares of common stock,
     vesting 1/2 immediately and 1/2 vesting in January 2003, were granted
     outside the Plan to four employees. In March 2002, options to purchase
     5,000 shares of common stock included in the Plan were granted to one
     employee. In January 2002, options to purchase 20,931 shares of common
     stock were forfeited due to employment terminations.

     Fair Value Disclosures

     Prior to the Company's initial public offering, the fair value of each
     option grant was determined on the date of grant using the minimum value
     method. Subsequent to the Company's initial public offering, the fair value
     of each option grant was determined using the Black-Scholes option-pricing
     model. The Company calculated the fair value of each option granted on the
     date of grant using the minimum value method or Black-Scholes model as
     prescribed by SFAS No. 123 using the following assumptions:

                                Year Ended December 31,
                                  2000            2001
                                 -------        -------
     Risk-free interest rate      5.87%           1.75%
     Expected lives (years)        3.5             3.5
     Dividend yield                0.0%            0.0%
     Expected volatility          75.0%          190.0%



                                      F-17
<PAGE>
                                  AdStar, Inc.

                          NOTES TO FINANCIAL STATEMENTS


     The Company has adopted the disclosure only provisions of SFAS No. 123. If
     compensation cost associated with the Company's stock-based compensation
     plan had been determined using the fair value prescribed by SFAS No. 123,
     the Company's net loss for 2000 and 2001 would have increased to the pro
     forma amounts indicated below:

<TABLE>
<CAPTION>
                                                     Year Ended December 31,
                                             1999              2000              2001
                                         -----------       -----------       -----------
     <S>               <C>               <C>               <C>               <C>
     Net loss -        as reported       $(2,864,722)      $(4,628,809)      $(1,999,507)
                       pro forma         $(2,942,893)       (4,751,684)       (2,056,804)

     Loss per share -  as reported            $(1.90)           $(1.34)           $(0.30)
                       pro forma              $(1.95)           $(1.38)           $(0.31)
</TABLE>

     Because additional stock options are expected to be granted each year, the
     above pro forma disclosures are not representative of pro forma effects on
     reported financial results for future years.

     Warrants

     The following table summarizes the outstanding warrants to purchase common
     stock at December 31, 2001:

            Number            Exercise Price            Expiration Date
           --------           --------------           ----------------
            50,001                $6.00                June 2002 - December 2002
            50,000                $1.50                October 2004
            50,000                $2.00                October 2004
         1,150,000                $9.00                December 2004
           200,000                $7.20                December 2004
            25,000               $10.00                March 2005
            33,334                $1.66                September 2005
           200,000                $1.80                September 2005
            16,667                $0.87                March 2006
           400,000                $1.07                April 2006

     Shareholder receivable

     The Company has a loan outstanding to the President and Chief Executive
     Officer in the amount of $49,006, and $43,120 at December 31, 2000 and
     2001, respectively. The loan bears interest at the prime rate and is
     secured by shares of the Company's common stock.

8.   Commitments and Contingencies

     Operating and Capital Lease Commitments

     The Company has certain noncancelable operating lease obligations for
     office space and equipment, and capital lease obligations for computer
     equipment and office furniture. The operating leases are for office space
     located in New York, California, and New Jersey and expire through November
     2005. The leases contain certain escalation clauses based on certain
     charges that the landlords of the properties may incur over the base year,
     as defined in the lease agreements.


                                      F-18
<PAGE>
                                  AdStar, Inc.

                          NOTES TO FINANCIAL STATEMENTS


     In June 2001, the Company assigned the lease for its New Jersey office to a
     third party, whereby that party would be primarily responsible and the
     Company would be secondarily liable for lease payments through the end of
     the lease agreement.

     Future minimum lease payments under the noncancelable operating and capital
     leases as of December 31, 2001 are as follows:

<TABLE>
<CAPTION>
        Years Ending                                               Operating                Capital
        December 31,                                                 Leases                  Leases
        ------------                                               ---------                -------
           <S>                                                     <C>                       <C>
           2002                                                    $176,850                  $6,543
           2003                                                     253,088                   6,543
           2004                                                     250,696                   2,726
           2005                                                      73,828                      --
                                                                   --------                 -------

               Total minimum obligations                           $754,462                  15,812
                                                                   ========

      Less: Amounts representing interest                                                    (2,177)
                                                                                            -------
      Present value of minimum obligations                                                   13,635
      Less: Current portion                                                                  (5,162)
                                                                                            -------
      Non-current portion                                                                     8,473
                                                                                            =======
</TABLE>

     Rent expense for the years ended December 31, 1999, 2000 and 2001 was
     approximately $78,100, $223,700 and $181,100, respectively, including
     month-to-month rentals. Through June 1999, the Company subleased a portion
     of its office space to a third party on a month-to-month basis. Beginning
     in March 2001, the Company entered in an agreement to sub-lease a portion
     of its office space to a third party for $10,750 per month for an 18-month
     period. For the years ended December 31, 1999, 2000 and 2001, the Company
     received approximately $7,600, $0 and $107,500, respectively, of sublease
     income.

     Employment Agreements

     The Company entered into employment agreements with three officers of the
     Company. Under each agreement, employment may be terminated by the Company
     with cause or by the executive with good reason. Termination by the Company
     without cause, or by the executive for good reason, would subject the
     Company to liability for liquidated damages in an amount equal to the
     terminated executive's base salary for the remaining term of his or her
     employment agreement or 12 months, whichever is greater.

     License Agreement

     In April 1996, the Company entered into an exclusive license agreement with
     a software company that developed the facsimile technology available as a
     feature within the Company's historical software product. This agreement
     provides that the Company pays royalties of up to 50% of net revenues
     generated by the Company on license fees, implementation fees and
     maintenance fees. This agreement is for an initial term of 20 years, though
     it can be terminated by the Company upon six months' notice or by the
     software company in certain circumstances. For the year ended December 31,
     1999, 2000 and 2001, the Company paid royalties of approximately $17,000,
     $57,000 and $31,000, respectively.


                                      F-19
<PAGE>
                                  AdStar, Inc.

                          NOTES TO FINANCIAL STATEMENTS


9.   Subsequent Events

          In January 2002, AdStar issued to Morse, Zelnick, Rose and Lander LLP,
     AdStar's legal counsel, 114,545 shares of restricted common stock, at fair
     market value in full settlement of a $62,500 liability included in the
     year-end financial statements. In January 2002, the Company sold an
     additional 300,000 shares of common stock at a price of $0.50 per share.
     These shares were sold as part of a 1,300,000 share private placement made
     pursuant to Sections 4(2) and 4(6) of the Act, of which 1,000,000 were sold
     prior to December 31, 2001. In connection with this offering the Company
     issued warrants to purchase 130,000 shares of its common stock, at a per
     share price equal to 110% of the closing price of the stock on January 17,
     2002, as part of the placement agent fees. The warrants expire on January
     16, 2007.

          On February 1, 2002, AdStar sold to an accredited investor 100,000
     shares of its common stock at a price per share equal to 85% of its per
     share closing price on January 31, 2002 ($0.50). In connection with this
     sale the Company issued warrants to purchase 10,000 shares of its common
     stock, at a per share price equal to 110% of the closing price of the stock
     on January 17, 2002, as part of the placement agent fees. The warrants
     expire on January 31, 2007.

          In March 2002, the Board of Directors approved the sale of 1,443,457
     shares of Series A Preferred Stock to the Tribune Company for an aggregate
     purchase price of $1.795 million. These shares carry a liquidation
     preference that includes a dividend of 7% per year available only upon
     liquidation and currently convert on a 1:1 basis. Shareholders of Series A
     preferred stock are entitled to vote on all matters submitted to the
     stockholders for vote, voting as a single class with the Common. The
     holders of Series A preferred stock are entitled to one vote for each share
     of common issuable upon conversion. Simultaneously with the sale of Series
     A Preferred shares, the Company entered into a service agreement with
     CareerBuilder, Inc. (an affiliate of Tribune). Under this agreement, AdStar
     will customize its ASP software applications specifically to work in
     conjunction with Tribune owned and operated newspapers and the
     CareerBuilder.com Web site network, in exchange for future monthly hosting
     revenue and processing fees. Management is currently assessing the impact
     this transaction will have on the Company's financial statements.


                                      F-20
<PAGE>

                                  ADSTAR, INC.
                                   EXHIBITS TO
                         ANNUAL REPORT ON FORM 10-KSB/A
                               FOR THE YEAR ENDED
                                DECEMBER 31, 2001