##### Table of Contents



SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-KSB

|  |  |                                                                                          
|- |  | -----------------------------------------------------------------------------------------
|x |  | Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.    
|  |  |                                                                                          
|o |  | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.

For the fiscal year ended March 31, 2002

Commission File Number: 0-06334

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

|                                         |  |                    
|---------------------------------------- |  | -------------------
|NEVADA                                   |  | 87-0281240         
|                                         |  |                    
|(State or other Jurisdiction of          |  | (I.R.S. Employer   
|Incorporation or Organization)           |  | Identification No.)
|                                         |  |                    
|101 MARIETTA STREET, SUITE 3450          |  |                    
|ATLANTA, GEORGIA                         |  | 30303              
|                                         |  |                    
|(Address of Principal Executive Offices) |  | (Zip Code)         

Registrants Telephone Number including Area Code: (404) 524-1667

Securities Registered Pursuant to Section 12(b) of the Exchange Act:

|                    |  |                      
|------------------- |  | ---------------------
|                    |  | Name of Each Exchange
|Title of Each Class |  | on which Registered  
|                    |  |                      
|NONE                |  | NONE                 

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

COMMON STOCK, PAR VALUE $0.01
(Title of Class)

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

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

State issuers revenues for its most recent fiscal year: $610,000.

The aggregate market value of the voting and non-voting common equity held
by non-affiliates computed by reference to the price at which the common equity
was sold in the over-the-counter market on June 26, 2002, was approximately
$1,265,684.

APPLICABLE ONLY TO CORPORATE REGISTRANTS

As of June 26, 2002, the Registrant had outstanding 2,562,120 shares of
its common stock, par value $.01 per share.

Transitional Small Business Issuer Disclosure format (check one):

Yes
o       No
x


DOCUMENTS INCORPORATED BY REFERENCE

If the following documents are incorporated by reference, briefly describe
them and identify the Part of the Form 10-KSB (e.g., Part I, Part II, etc.)
into which the document is incorporated: (1) any annual report to security
holders; (2) any proxy or information statement; and (3) any prospectus filed
pursuant to Rule 424(b) or (c) under the Securities Act of 1933.

Part III of this Annual Report on Form 10-KSB incorporates by reference
information (to the extent specific sections are referred to herein) from the
issuers definitive proxy statement for its annual meeting of stockholders,
which shall be filed with the Securities and Exchange Commission not later than
July 28, 2002. If such definitive proxy statement is not filed by such date,
then the issuer shall file by such date an amendment to this report setting
forth the information required by Part III of Form 10-KSB.





---

TABLE OF CONTENTS



|                                    |                                                                                                                         |  |  |  |  |  |  | 
|----------------------------------- | ----------------------------------------------------------------------------------------------------------------------- |  |  |  |  |  |  | 
|PART I                             
|                                    | Item 1. DESCRIPTION OF BUSINESS                                                                                        
|                                    | Item 2. DESCRIPTION OF PROPERTY                                                                                        
|                                    | Item 3. LEGAL PROCEEDINGS                                                                                              
|                                    | Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                                                            
|PART II                            
|                                    | Item 5. MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS                                                       
|                                    | Item 6. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS                          
|                                    | Item 7. FINANCIAL STATEMENTS                                                                                           
|                                    | Item 8. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE                           
|PART III                           
|                                    | Item 9. DIRECTORS, EXECUTIVE OFFICERS, PROMOTORS AND CONTROL PERSONS; COMPLIANCE WITH SECTION 16(a) OF THE EXCHANGE ACT
|                                    | Item 10. EXECUTIVE COMPENSATION                                                                                        
|                                    | Item 11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT                                                
|                                    | Item 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS                                                                
|                                    | Item 13. EXHIBITS, LIST AND REPORTS ON FORM 8-K                                                                        
|SIGNATURES                         
|EXHIBIT INDEX                      
|EX-21.1 SUBSIDIARIES OF THE COMPANY



---



##### Table of Contents



TABLE OF CONTENTS

|                        |     |             |   |                                                                                                                 |  |  |   | 
|----------------------- | --- | ----------- | - | --------------------------------------------------------------------------------------------------------------- |  |  | - | 
|ITEM NUMBER AND CAPTION |     | PAGE NUMBER
|                        |     |            
|PART I                  |     |             |   |                                                                                                                
|                        | 1.  |             |   | Description of Business                                                                                         |  |  | 1 | 
|                        | 2.  |             |   | Description of Property                                                                                         |  |  | 3 | 
|                        | 3.  |             |   | Legal Proceedings                                                                                               |  |  | 3 | 
|                        | 4.  |             |   | Submission of Matters to a Vote of Security Holders                                                             |  |  | 3 | 
|PART II                 |     |             |   |                                                                                                                
|                        | 5.  |             |   | Market for Common Equity and Related Stockholder Matters                                                        |  |  | 3 | 
|                        | 6.  |             |   | Managements Discussion and Analysis of Financial Condition and Results of Operations                           |  |  | 4 | 
|                        | 7.  |             |   | Financial Statements                                                                                            |  |  | 6 | 
|                        | 8.  |             |   | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                            |  |  | 6 | 
|PART III                |     |             |   |                                                                                                                
|                        | 9.  |             |   | Directors, Executive Officers, Promoters and Control Persons; Compliance with
Section 16(a) of the Exchange Act |  |  | 6 | 
|                        | 10. |             |   | Executive Compensation                                                                                          |  |  | 6 | 
|                        | 11. |             |   | Security Ownership of Certain Beneficial Owners and Management                                                  |  |  | 7 | 
|                        | 12. |             |   | Certain Relationships and Related Transactions                                                                  |  |  | 7 | 
|                        | 13. |             |   | Exhibits, List and Reports on Form 8-K                                                                          |  |  | 7 | 
|Signatures              |     |             | 9 |                                                                                                                





---



##### Table of Contents






PART I




Item 1.       DESCRIPTION OF BUSINESS

Overview

Brainworks Ventures, Inc., a Nevada corporation (the Company), provides
funding and business consulting services to early-stage technology companies by
developing, investing in, acquiring or acquiring interests in, and operating
such companies. The Company also seeks to work with universities,
corporations, research laboratories, government economic authorities and
individual investors to foster the commercialization of new concepts and
technologies. During the past year, the Company provided consulting services
related to the development and commercialization of existing assets to four
clients including two national research laboratories.

On February 14, 2001, the Company acquired all the outstanding capital
stock of eBusinessLabs, Inc., a privately-held Georgia corporation now known as
Brainworks Ventures Labs, Inc. (BVL), for approximately 800,000 shares of the
Companys common stock. BVL seeks to develop university affiliated venture
development labs designed to assist the launch of business ventures.

On May 8, 2001, the Company acquired all the outstanding capital stock of
Executive Venture Partners, Ltd., a privately held Massachusetts company
(EVP), for 500,000 shares of the Companys common stock. EVP provides
consulting services to develop and implement corporate venturing strategies for
Fortune 2,000 companies by offering advice and recommendations related to asset
development and value maximization. EVP holds a non-exclusive license to use an
asset commercialization methodology. This license may be revoked upon the
happening of certain events specified in the Amended and Restated License
Agreement between EVP and Robert H. Cawly dated March 6, 2001.

On March 31, 2002, the Company has three wholly-owned subsidiaries: Auric
Minerals Corporation, a Nevada corporation (Auric Minerals), EVP and BVL.

History

The Company originally incorporated in 1969 under the laws of the state of
Utah. In 1985, the Company became a Nevada corporation by merging with a
Nevada corporation that was a wholly-owned subsidiary of the Company created
solely for the purpose of changing the Companys state of domicile. Prior to
May 2000, the Company was principally engaged in the acquisition, exploration
and development of interests in various natural resource properties, primarily
through participation with other parties in natural resource joint ventures or
other arrangements. During the fiscal year ended March 31, 2001, the Company
sold its ownership interests in all natural resource properties held by the
Company as described below.

Disposition and Termination of Interest in Natural Resource Properties

Hillcrest Claims

In 1981, the Company leased forty-five (45) unpatented mining claims (the
Hillcrest Claims) covering approximately 600 acres northwest of Elko, Nevada
from Hillcrest Mining Company (Hillcrest) under a lease the initial term of
which expired on August 31, 1984. The lease granted to the Company the option
to extend the lease for twenty (20) additional one-year terms by making advance
royalty payments of $6,000 per year to Hillcrest. The lease further provided
that the Company will pay to Hillcrest a royalty equal to fifty percent (50%)
of the Companys earnings from the property, after deducting all direct costs
incurred by the Company in the development of the property, exclusive of the
Companys overhead. Pursuant to the terms of a modification to the lease which
provided the Company and Hillcrest with equal interests under the lease, the
Company and Hillcrest each became entitled to receive a one percent (1%)
royalty interest for gold and a three percent (3%) royalty interest on other
metals extracted from the Hillcrest Claims.

In 1981, the Company subleased its interest in the Hillcrest Claims to
USX, formerly known as United States Steel Corporation, under a sublease the
initial term of which expired on December 31, 1983. Pursuant to the sublease,
USX had the right to renew the sublease for 20 additional one-year terms by
paying an advance royalty of $50,000 per year for the term of the lease or as
long as there was production. USX paid the advance royalty for each year
through the fiscal year ended March 31, 1998.

1



---



##### Table of Contents



In August 1997, the Company agreed to an assignment of the sublease to
Great Basin Gold, Inc. and an amendment to said sublease (the Sublease
Amendment). Under the terms of the Sublease Amendment, the Company and
Hillcrest agreed to extend the
sublease for up to four 20-year periods commencing on December 31, 1997,
provided that the $50,000 annual advance royalty payment is paid for each year
for which there are no mining operations on the leased property. For each
20-year renewal period, the annual minimum advance royalty increases $5,000 per
year.

In October 2000, the Company sold its entire leasehold interest in the
Hillcrest Claims to James Fouts, a former president of the Company, for
$22,000.

Disposition of Interest in Ivanho Property

The Company also held a leasehold interest in 85,000 acres of property
located near Elko, Nevada (the Ivanho Property). In October 2000, the
Company sold its entire leasehold interest in the Ivanho Property to Mr. Fouts
for $200,000.

Disposition of Investment in Dynamic Oil Limited

As of March 31, 2000, the Company held 129,600 shares of restricted common
stock of Dynamic Oil Limited, an unaffiliated publicly-held British Columbia
corporation (Dynamic) engaged in oil and gas exploration. In June 2000, the
Company sold 79,600 shares of Dynamic for $107,000. In August 2000, the
Company sold the remaining 50,000 shares of Dynamic for $56,000.

Disposition of Interest in Robbie Claims

In September 1995, the Company entered into a partnership agreement with
Hi-Tech Exploration, Ltd. (Hi-Tech), Hillcrest, and Mr. Fouts, who then
served as the Companys president, pursuant to which the Company, Hillcrest and
Mr. Fouts each purchased from Hi-Tech a twenty-five percent (25%) interest in
107 unpatented lode mining claims (the Robbie Claims) for the sum of $3,567.
The Robbie Claims are located near Elko, Nevada, on land controlled by the
Bureau of Land Management (BLM).

During the fiscal year ended March 31, 2000, the parties leased the Robbie
Claims to Great Basin Gold, Inc., for the sum of $4,000 per year, together with
a royalty of two percent (2%) of net smelter returns and an obligation by the
leaseholder to cover the annual fee payable to BLM of $100 per claim, payable
by September 1 of each year. Pursuant to such lease, the Company was entitled
to receive one-fourth of the annual payment and one-fourth of the net smelter
returns, if any. In July 2000, the Company sold its interest in these claims
to Mr. Fouts for $4,000.

Sale of Investment in La Fonda

In addition to the natural resource investments previously held by the
Company, Auric Minerals owned a minority interest in the outstanding capital
stock (the La Fonda Stock) of Corporacion de La Fonda, Inc., a closely-held
corporation that owns and operates the La Fonda Hotel in Santa Fe, New Mexico
(La Fonda).

During the fiscal year ended March 31, 2000, the Company sold to La Fonda
a total of 800 shares of La Fonda Stock at a price of $141.00 per share,
resulting in a net pre-tax gain of $103,000. In May 2000, the Company sold to
La Fonda its remaining 9,200 shares of La Fonda Stock at a price of $141.00 per
share for a total of $1,304,000 in cash. The Company realized a gain of
approximately $1,188,000 from the sales of the La Fonda Stock.

Employees

The Company currently has seven full time and two part-time employees.
None of the employees are represented by a labor union.

2



---



##### Table of Contents






Item 2.       DESCRIPTION OF PROPERTY

Since February 2001, the Company maintains its principal office at 101
Marietta Street, Suite 3450, Atlanta, Georgia at which location BVL leases
7,600 square feet of office space at a current annual rent of approximately
$180,000 under a lease which expires December 31, 2005. In the opinion of the
Companys management, the leased property discussed above is adequately
insured, is adequate and suitable for the Companys immediate needs and
additional or substitute space is available to accommodate growth and
expansion.

As discussed in Item 1  Description of Business above, the Company no
longer holds interests in any natural resource properties.




Item 3.       LEGAL PROCEEDINGS

The Company is not a party to any pending legal proceedings.




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

The Company did not submit any matters to a vote of security holders
during the quarter ended March 31, 2002.




PART II




Item 5.       MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

The Companys common stock is quoted on the Over-the-Counter Bulletin
Board (OTC-BB) under the symbol BRAV. There is currently a very limited
trading market for the Companys common stock. The following sets forth, for
the respective periods indicated, the high and low sales prices of the
Companys common stock in the over-the-counter market, as reported and
summarized by the OTC-BB. Such prices are based on inter-dealer bid and asked
prices, without markup, markdown, commissions or adjustments, and may not
represent actual transactions.

|                  |                    |      |   |        |  |  |   |       | 
|----------------- | ------------------ | ---- | - | ------ |  |  | - | ----- | 
|QUARTER ENDED     |                    | HIGH |   | LOW   
|                  |                    |      |   |       
|2001 Fiscal Year: |                    |      |   |        |  |  |   |      
|                  | June 30, 2000      |      | $ | 7.125  |  |  | $ | 1.016 | 
|                  | September 30, 2000 |      |   | 10.000 |  |  |   | 5.000 | 
|                  | December 31, 2000  |      |   | 11.875 |  |  |   | 3.500 | 
|                  | March 31, 2001     |      |   | 7.125  |  |  |   | 4.125 | 
|2002 Fiscal Year: |                    |      |   |        |  |  |   |      
|                  | June 30, 2001      |      | $ | 8.00   |  |  | $ | 3.85  | 
|                  | September 30, 2001 |      |   | 7.50   |  |  |   | 3.52  | 
|                  | December 31, 2001  |      |   | 4.50   |  |  |   | 2.00  | 
|                  | March 31, 2002     |      |   | 1.50   |  |  |   | 1.15  | 

On June 26, 2002, the high and low bid prices quoted by broker-dealer
firms effecting transactions in the Companys common stock were $0.55 and $0.55, respectively.

The Company has never declared or paid cash dividends on its common stock
and currently intends to retain any future earnings for the operation and
expansion of its business. Any determination to pay cash dividends on the
Companys common stock will be at the discretion of the Board of Directors of
the Company (the Board) and will be dependent on the Companys financial
condition,
results of operations, contractual restrictions, capital requirements,
business prospects and such other factors as the Board deems relevant.

3



---



##### Table of Contents



At June 26, 2002, there were approximately 770 holders of record of the
Companys common stock.

The following table sets forth information regarding compensation plans
under which the Companys common stock is authorized for issuance as of March
31, 2002. The Companys stockholders approved the Brainworks Ventures Inc.
Stock Option Plan (the Plan) at the Companys 2000 annual meeting of
stockholders. The Plan is the Companys only equity compensation plan approved
by the Companys stockholders.

|                                                             |  |                            |           |                              |  |                         |  |  |           | 
|------------------------------------------------------------ |  | -------------------------- | --------- | ---------------------------- |  | ----------------------- |  |  | --------- | 
|                                                             |  | Number of securities to be |           |                              |  | Number of securities   
|                                                             |  | issued upon exercise of    |           | Weighted-average exercise    |  | remaining available for
|                                                             |  | outstanding options and    |           | price of outstanding options |  | issuance under equity  
|                                                             |  | warrants                   |           | and warrants                 |  | compensation plans     
|                                                            
|Equity compensation plan approved by securities holders      |  |                            | 1,297,000 |                              |  | $5.64 per share         |  |  | 3,703,000 | 
|                                                            
|Equity compensation
plans not approved
by securities
holders |  |                            | 255,000   | (1)                          |  | $2.30 per share         |  |  | N/A       | 
|                                                            
|TOTAL                                                        |  |                            | 1,552,000 |                              |  | $5.09 per share         |  |  | 3,703,000 | 
|                                                            



---

|(1) |  | Represents (i) warrants and options to purchase 250,000 shares of the
Companys common stock granted in April and May 2000 to current officers
and directors of the Company for consulting services rendered before
such grantees became officers and directors of the Company and (ii) an
option to purchase 5,000 shares of the Companys common stock granted to
Weberize, Inc. in October 2000 in exchange for services.
|--- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------




|        |  |                                                                                      
|------- |  | -------------------------------------------------------------------------------------
|Item 6. |  | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Certain statements contained in this Annual Report on Form 10-KSB are
forward-looking statements within the meaning of the Private Securities
Litigation Reform Act of 1995, and are thus prospective in nature. The words
believe, expect, anticipate, predict, potential, seek, continue,
will, may, could, intend, plan, estimate, and the negative thereof
and other similar expressions are intended to identify forward-looking
statements. Such forward-looking statements reflect managements beliefs and
assumptions and are based on information currently available to management. The
forward-looking statements involve known and unknown risks, uncertainties and
other factors that may cause actual results, performance or achievements of the
Company to differ materially from those expressed or implied in such
statements. There can be no assurance that such factors or other factors will
not affect the accuracy of such forward-looking statements. The Company does
not assume any duty to publicly update these forward-looking statements. The
Company strongly recommends that the discussion and analysis set forth below be
read in conjunction with the Companys consolidated financial statements and
notes thereto contained elsewhere herein.

Overview

The Company provides funding and business consulting services to early
stage development companies by developing, investing in, acquiring or acquiring
interest in and operating such companies. The Company has made equity
investments in three start up companies. The Company also provides consulting
services to commercialize new concepts and intellectual property developed by
universities, research laboratories and other large commercial companies.

During the past two years, the Company has incurred significant losses
from operations and such losses are expected to continue. Most of the expenses
to date have been for general and administrative expenses, including non-cash
charges related to amortization of options and warrants granted for consulting
services totaling $1,159,000 and $2,007,000 for the years ended March 31, 2002
and 2001, respectively. In addition, in March 2002, the Company recorded an
impairment charge of $1,630,000 on its long-lived intangible assets and also
wrote down the carrying value of investments by $238,000.

4



---



##### Table of Contents



Revenues

The Companys revenues consists primarily of consulting fees generated
through the provision of consulting services. Revenue from consulting fees is
recognized when the Company performs services. Other income includes dividend
and interest income.

Operating Expenses

Selling, general and administrative expenses consist primarily of
consulting expenses, administrative and management personnel and related
expenses, and depreciation and amortization expense.

Results of Operations

In the year ended March 31, 2002, the Company had revenues of $610,000,
operating expenses of $3,190,000, an asset impairment charge of $1,868,000
related to the write down of unamortized intangible assets related to
acquisitions of BVL and EVP and a write down of investments to their estimated
net realizable values, resulting in a net loss of $4,979,000, and a net loss
per common share of $2.01. In the fiscal year ended March 31, 2001, the
Company had revenues of $1,000, realized a net gain of $1,320,000 from the
sales of La Fonda Stock and the sale of mineral lease properties, $63,000 of
interest and dividend income and operating expenses of $3,347,000, resulting in
net loss of $1,963,000 or a loss per common share of $1.84.

Management does not believe that the Companys operations have been
impacted by inflation.

Liquidity and Capital Resources

In the year ended March 31, 2002, net cash used in operating activities
was $801,000. Net cash used in operating activities includes the net loss for
the year ended March 31, 2002 of $4,979,000 offset by non-cash charges related
to depreciation and amortization of $1,224,000, amortization of deferred
compensation for warrants and options issued to advisors and consultants of
$1,159,000 and asset impairment charges of $1,868,000. Net cash used in
investing activities resulted primarily from transaction costs related to the
acquisition of EVP. The Company raised net proceeds of $425,000 in a private
placement issuance of its common stock and warrants to purchase its common
stock.

As of March 31, 2002, the Company had working capital of $284,000.

Going concern

The Company has incurred significant losses from operations for the year
ended March 31, 2002, and such losses are expected to continue. In addition,
working capital has decreased by $369,000 from the year ended March 31, 2001.
The foregoing raises substantial doubt about the Companys ability to continue
as a going concern. Managements plans include seeking additional capital
and/or debt financing or the possible sale of the Company. There is no
guarantee that additional capital and/or debt financing will be available when
and to the extent required, or that if available, it will be on terms
acceptable to the Company. The consolidated financial statements do not
include any adjustments that might result from the outcome of this uncertainty.

The Company has received an opinion from its independent auditors
containing an explanatory paragraph that describes such auditors uncertainty
as to the Companys ability to continue as a going concern due to the Companys
negative cash flow. As of the date the independent auditors rendered this
opinion, the Company did not have access to sufficient committed capital to
meet the Companys projected operating needs for at least the next twelve
months. If the Company does not achieve positive operating results within the
next few months, then it will require additional financing. If positive
operating results are not achieved in the short term, then the Company intends
to take measures to reduce expenditures so as to minimize its requirements for
additional financing, which financing may not be available on terms acceptable
to the Company, if at all. Such measures may include reduction of the
Companys cost of operations and restructuring employee compensation packages.
There can be no assurance that the Company will be able to generate internally
or raise sufficient funds to continue the Companys operations, or that the
Companys independent auditors will not issue another opinion with a going
concern qualification. The Companys consolidated financial statements do not
include any adjustments to reflect the possible future affects on the
recoverability and classification of assets or the amounts and classification
of liabilities that may result from the Companys possible inability to
continue its operations.

5



---



##### Table of Contents



The Company believes its survival is contingent upon increasing its BVL
and EVP customer base and investing in further development of its services.
This will require significant expenditures for sales, marketing, personal and
professional fees and, to a lesser extent, support infrastructure. The
Company, therefore, expects to continue to incur substantial operating losses
for the foreseeable future.

Recent Accounting Pronouncements

In July 2001, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards (SFAS) No. 141, Business
Combinations and No. 142, Accounting for Goodwill and Other Intangibles
(SFAS 141 and SFAS 142, respectively). Under these new standards, all
acquisitions subsequent to June 30, 2001, must be accounted for under the
purchase method of accounting and goodwill is no longer amortized but is
reviewed annually (or more frequently if impairment indicators arise) for
impairment. Separable intangible assets acquired in a business combination that
are not deemed to have an indefinite life will continue to be amortized over
their useful lives. With respect to goodwill and intangible assets acquired
prior to July 1, 2001, companies are required to adopt SFAS 142 in their fiscal
year beginning after December 15, 2001.

In August 2001, FASB issued SFAS No. 143, Accounting for Asset Retirement
Obligations (SFAS 143). SFAS 143 establishes accounting standards for
recognition and measurement of a liability for the costs of asset retirement
obligations. Under SFAS 143, the costs of retiring an asset will be recorded as
a liability when the retirement obligation arises, and will be amortized to
expense over the life of the asset.

In October 2001, FASB issued SFAS No. 144. Accounting for the Impairment
or Disposal of Long-Lived Assets (SFAS 144). SFAS 144 addresses financial
accounting and reporting for the impairment or disposal of long-lived assets
and discontinued operations.

The Company is currently evaluating the impact of these pronouncements to
determine the effect, if any, they may have on the consolidated financial
position and results of operations. The Company is required to adopt each of
these standards in the first quarter of fiscal year 2003.




Item 7.         FINANCIAL STATEMENTS

The Companys consolidated financial statements (see Index to Financial
Statements attached hereto) for the years ended March 31, 2002 and 2001,
together with the notes thereto, have been audited by the independent
accounting firm of Eisner LLP, whose opinion thereto is included herein, are
included in this Report beginning at page F-1 hereof.




|        |  |                                                                                     
|------- |  | ------------------------------------------------------------------------------------
|Item 8. |  | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

During the fiscal year ended March 31, 2002, there has been no
disagreement with the Companys accountants on any matter of accounting
principles or practices or financial statement disclosure required to be
disclosed pursuant to Item 304 of Regulation S-B.




PART III




|        |  |                                                                                                                
|------- |  | ---------------------------------------------------------------------------------------------------------------
|Item 9. |  | DIRECTORS, EXECUTIVE OFFICERS, PROMOTORS AND CONTROL PERSONS;
COMPLIANCE WITH SECTION 16(a) OF THE EXCHANGE ACT

The information required under this item is incorporated herein by
reference to the Companys definitive proxy statement to be filed with the
Securities and Exchange Commission in connection with the Companys 2002 Annual
Meeting of Stockholders (the 2002 Proxy Statement).




Item 10.       EXECUTIVE COMPENSATION

The information required by this item is incorporated by reference to the
2002 Proxy Statement.

6



---



##### Table of Contents






Item 11.          SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The information required by this item is incorporated by reference to the
2002 Proxy Statement.




Item 12.          CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information required by this item is incorporated by reference to the
2002 Proxy Statement.




Item 13.          EXHIBITS, LIST AND REPORTS ON FORM 8-K

(A)  EXHIBITS

|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|------ |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|2.1    |  | Agreement and Plan of Merger dated December 29, 2000, by and among the Company,
BVL, EBL Acquisition Corporation and certain stockholders of BVL signatory thereto
(the BVL Merger Agreement). (Incorporated by reference to Exhibit 2.1 to the
Quarterly Report on Form 10-QSB for the quarter ended December 31, 2000, filed by
the Company on February 20, 2001.)
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|2.2    |  | Agreement and Plan of Merger dated May 8, 2001, by and among the Company, EVP, EVP
Acquisition and the stockholders of EVP signatory thereto (the EVP Merger
Agreement). (Incorporated by reference to Exhibit 2.1 to the Current Report on
Form 8-K filed by the Company on May 23, 2001.)                                                                         
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|3i(1)  |  | Articles of Incorporation. (Incorporated by reference to the Companys Form 10
filed on May 30, 1972.)                                                                                                                                                                                                                                                                
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|3i(2)  |  | Certificate of Amendment to the Articles of Incorporation. (Incorporated by
reference to Exhibit 3i to the Quarterly Report on Form 10-QSB for the quarter
ended September 30, 2000, filed by the Company on November 20, 2000.)                                                                                                                                      
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|3ii(1) |  | Bylaws. (Incorporated by reference to the Companys Form 10 filed on May 30, 1972.)                                                                                                                                                                                                                                                                                   
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|3ii(2) |  | Amendment to the Companys Bylaws. (Incorporated by reference to Exhibit 3ii to
the Quarterly Report on Form 10-QSB for the quarter ended December 31, 2000, filed
by the Company on February 20, 2001.)                                                                                                                                                              
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|4.1    |  | Registration Rights Agreement entered into in connection with the BVL Merger
Agreement. (Incorporated by reference to Exhibit 4.1 to the Quarterly Report on
Form 10-QSB for the quarter ended December 31, 2000, filed by the Company on
February 20, 2001.)                                                                                                         
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|4.2    |  | Registration Rights Agreement entered into in connection with the EVP Merger
Agreement. (Incorporated by reference to Exhibit 4.1 to the Current Report on Form
8-K filed by the Company on May 23, 2001.)                                                                                                                                                            
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|4.3    |  | Escrow Agreement entered into in connection with the BVL Merger Agreement.
(Incorporated by reference to Exhibit 4.2 to the Quarterly Report on Form 10-QSB
for the quarter ended December 31, 2000, filed by the Company on February 20,
2001.)                                                                                                                      
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|4.4    |  | Escrow Agreement entered into in connection with the EVP Merger Agreement.
(Incorporated by reference to Exhibit 4.2 to the Current Report on Form 8-K filed
by the Company on May 23, 2001.)                                                                                                                                                                         
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|4.5    |  | Brainworks Ventures, Inc. Stock Option Plan. (Incorporated by reference to Exhibit
A to the Definitive Proxy Statement filed by the Company on October 20, 2000.)                                                                                                                                                                                                     

7



---



##### Table of Contents



|     |  |                                                                                                                                                                                                                                                      
|---- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.1 |  | Employment Agreement between the Company and John P. Cayce dated November 22, 2000.
(Incorporated by reference to Exhibit 10.1 to the Annual Report on Form 10-KSB for
the year ended March 31, 2001, filed by the Company on July 16, 2001.)        
|     |  |                                                                                                                                                                                                                                                      
|10.2 |  | Amended and Restated License Agreement between EVP and Robert H. Cawly dated March
6, 2001. (Incorporated by reference to Exhibit 10.2 to the Annual Report on Form
10-KSB for the year ended March 31, 2001, filed by the Company on July 16, 2001.)
|     |  |                                                                                                                                                                                                                                                      
|21.1 |  | Subsidiaries of the Company.                                                                                                                                                                                                                         

(B)  REPORTS ON FORM 8-K

During the quarter ended March 31, 2002, the Company did not file any
Current Reports on Form 8-K.

8



---



##### Table of Contents






SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, as amended, the Registrant has caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

|                   |  |                           |  |                                         | 
|------------------ |  | ------------------------- |  | --------------------------------------- | 
|                   |  | REGISTRANT:              
|                   |  |                           |  |                                        
|                   |  | BRAINWORKS VENTURES, INC.
|                   |  |                           |  |                                        
|Date: July 1, 2002 |  | By:                       |  | /s/ Donald Ratajczak                   
|                   |  |                           |  |                                        
|                   |  |                           |  | Donald Ratajczak, Chairman of the Board
|                   |  |                           |  | and Chief Executive Officer            

Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.

|                                         |  |                                                                                                         |  |                    
|---------------------------------------- |  | ------------------------------------------------------------------------------------------------------- |  | -------------------
|/s/     Donald RatajczakDonald Ratajczak |  | Chairman of the Board,
Chief Executive Officer
and Director
(Principal Executive Officer)               |  | Date: July 1, 2002 
|                                        
|/s/     Marc J. SchwartzMarc J. Schwartz |  | President,
Chief Financial Officer,
Treasurer and Director
(Principal Financial and Accounting Officer) |  | Date:  July 1, 2002
|                                        
|/s/    Cole F. WalkerCole F. Walker      |  | Chief Operating Officer
and Director                                                                    |  | Date: July 1, 2002 

9



---



##### Table of Contents






EXHIBIT INDEX

|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|------ |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|2.1    |  | Agreement and Plan of Merger dated December 29, 2000, by and among the Company,
BVL, EBL Acquisition Corporation and certain stockholders of BVL signatory thereto
(the BVL Merger Agreement). (Incorporated by reference to Exhibit 2.1 to the
Quarterly Report on Form 10-QSB for the quarter ended December 31, 2000, filed by
the Company on February 20, 2001.)
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|2.2    |  | Agreement and Plan of Merger dated May 8, 2001, by and among the Company, EVP, EVP
Acquisition and the stockholders of EVP signatory thereto (the EVP Merger
Agreement). (Incorporated by reference to Exhibit 2.1 to the Current Report on
Form 8-K filed by the Company on May 23, 2001.)                                                                         
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|3i(1)  |  | Articles of Incorporation. (Incorporated by reference to the Companys Form 10
filed on May 30, 1972.)                                                                                                                                                                                                                                                                
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|3i(2)  |  | Certificate of Amendment to the Articles of Incorporation. (Incorporated by
reference to Exhibit 3i to the Quarterly Report on Form 10-QSB for the quarter
ended September 30, 2000, filed by the
Company on November 20, 2000.)                                                                                                                                      
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|3ii(1) |  | Bylaws. (Incorporated by reference to the Companys Form 10 filed on May 30, 1972.)                                                                                                                                                                                                                                                                                   
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|3ii(2) |  | Amendment to the Companys Bylaws. (Incorporated by reference to Exhibit 3ii to
the Quarterly Report on Form 10-QSB for the quarter ended December 31, 2000, filed
by the Company on February 20, 2001.)                                                                                                                                                              
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|4.1    |  | Registration Rights Agreement entered into in connection with the BVL Merger
Agreement. (Incorporated by reference to Exhibit 4.1 to the Quarterly Report on
Form 10-QSB for the quarter ended December 31, 2000, filed by the Company on
February 20, 2001.)                                                                                                         
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|4.2    |  | Registration Rights Agreement entered into in connection with the EVP Merger
Agreement. (Incorporated by reference to Exhibit 4.1 to the Current Report on Form
8-K filed by the Company on May 23, 2001.)                                                                                                                                                            
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|4.3    |  | Escrow Agreement entered into in connection with the BVL Merger Agreement.
(Incorporated by reference to Exhibit 4.2 to the Quarterly Report on Form 10-QSB
for the quarter ended December 31, 2000, filed by the Company on February 20,
2001.)                                                                                                                      
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|4.4    |  | Escrow Agreement entered into in connection with the EVP Merger Agreement.
(Incorporated by reference to Exhibit 4.2 to the Current Report on Form 8-K filed
by the Company on May 23, 2001.)                                                                                                                                                                         
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|4.5    |  | Brainworks Ventures, Inc. Stock Option Plan. (Incorporated by reference to Exhibit
A to the Definitive Proxy Statement filed by the Company on October 20, 2000.)                                                                                                                                                                                                     
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|10.1   |  | Employment Agreement between the Company and John P. Cayce dated November 22, 2001.
(Incorporated by reference to Exhibit 10.1 to the Annual Report on Form 10-KSB for
the year ended March 31, 2001, filed by the Company on July 16, 2001.)                                                                                                                         
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|10.2   |  | Amended and Restated License Agreement between EVP and Robert H. Cawly dated March
6, 2001. (Incorporated by reference to Exhibit 10.2 to the Annual Report on Form
10-KSB for the year ended March 31, 2001, filed by the Company on July 16, 2001.)                                                                                                                 
|       |  |                                                                                                                                                                                                                                                                                                                                                                       
|21.1   |  | Subsidiaries of the Company.                                                                                                                                                                                                                                                                                                                                          

10



---



##### Table of Contents



BRAINWORKS VENTURES, INC. AND SUBSIDIARIES

Index to Financial Statements

|                             |                                                                                                        |  |      |     | 
|---------------------------- | ------------------------------------------------------------------------------------------------------ |  | ---- | --- | 
|                             |                                                                                                        |  | PAGE
|Independent auditors report |                                                                                                        |  | F-1  |    
|Financial statements:        |                                                                                                        |  |      |    
|                             | Consolidated balance sheet as of March 31, 2002                                                        |  |      | F-2 | 
|                             | Consolidated statements of operations for the years ended March 31, 2002 and 2001                      |  |      | F-3 | 
|                             | Consolidated statements of comprehensive loss                                                          |  |      | F-3 | 
|                             | Consolidated statements of changes in stockholders equity for the years ended March 31, 2002 and 2001 |  |      | F-4 | 
|                             | Consolidated statements of cash flows for the years ended March 31, 2002 and 2001                      |  |      | F-5 | 
|                             | Notes to consolidated financial statements                                                             |  |      | F-6 | 





---



##### Table of Contents



INDEPENDENT AUDITORS REPORT

To the Board of Directors and Stockholders of
     Brainworks Ventures, Inc.

We have audited the accompanying consolidated balance sheet of Brainworks
Ventures, Inc. and subsidiaries as of March 31, 2002, and the related
consolidated statements of operations, comprehensive loss, changes in
stockholders equity, and cash flows for the years ended March 31, 2002 and
2001. These consolidated financial statements are the responsibility of the
Companys management. Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.

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

In our opinion, the financial statements enumerated above present fairly, in
all material respects, the consolidated financial position of Brainworks
Ventures, Inc. and subsidiaries as of March 31, 2002, and the consolidated
results of their operations and their consolidated cash flows for the years
ended March 31, 2002 and 2001, in conformity with accounting principles
generally accepted in the United States of America.

The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. As discussed in Note A to the
financial statements, the Company has incurred a significant net loss from
operations and has generated net cash outflows from operations for the years
ended March 31, 2002 and 2001, and such losses are expected to continue. These
factors raise substantial doubt about the Companys ability to continue as a
going concern. Managements plans in regard to this matter are also described
in Note A. The financial statements do not include any adjustments that might
result from the outcome of this uncertainty.

Eisner LLP
(formerly Richard A. Eisner & Company, LLP )

New York, New York
June 12, 2002

F-1



---



##### Table of Contents



BRAINWORKS VENTURES, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEET
MARCH 31, 2002

|                                                |                                                                                               |                                            |         |            |           | 
|----------------------------------------------- | --------------------------------------------------------------------------------------------- | ------------------------------------------ | ------- | ---------- | --------- | 
|ASSETS                                          |                                                                                               |                                            |         |           
|Current assets:                                 |                                                                                               |                                            |         |           
|                                                | Cash                                                                                          |                                            | $       | 397,000    |          
|                                                | Accounts Receivable                                                                           |                                            |         | 6,000      |          
|                                                | Due from employees                                                                            |                                            |         | 11,000     |          
|                                                | Prepaid expenses and other current assets                                                     |                                            |         | 38,000     |          
|                                                |                                                                                               |                                            |         |           
|                                                |                                                                                               | Total current assets                       |         |            | 452,000   | 
|Fixed assets, net                               |                                                                                               |                                            | 294,000 |           
|Investments in non-marketable equity securities |                                                                                               |                                            | 43,000  |           
|Intangible assets, net                          |                                                                                               |                                            | 267,000 |           
|                                                |                                                                                               |                                            |         |           
|                                                |                                                                                               | Total assets                               |         | $          | 1,056,000 | 
|                                                |                                                                                               |                                            |         |            |          
|LIABILITIES AND STOCKHOLDERS EQUITY            |                                                                                               |                                            |         |           
|Current liabilities:                            |                                                                                               |                                            |         |           
|                                                | Accounts payable and accrued expenses                                                         |                                            | $       | 168,000    |          
|                                                |                                                                                               |                                            |         |            |          
|Stockholders equity                            |                                                                                               |                                            |         |           
|                                                | Common stock, $0.01 par value; authorized 25,000,000 shares;
2,561,186 issued and outstanding |                                            |         | 26,000     |          
|                                                | Additional paid-in capital                                                                    |                                            |         | 7,884,000  |          
|                                                | Accumulated deficit                                                                           |                                            |         | (6,637,000 | )        
|                                                | Deferred compensation                                                                         |                                            |         | (375,000   | )        
|                                                | Receivables for stock                                                                         |                                            |         | (10,000    | )        
|                                                |                                                                                               |                                            |         |           
|                                                | Total stockholders equity                                                                    |                                            |         | 888,000    |          
|                                                |                                                                                               |                                            |         |           
|                                                |                                                                                               | Total liabilities and stockholders equity |         | $          | 1,056,000 | 
|                                                |                                                                                               |                                            |         |            |          

See accompanying independent auditors report and notes to consolidated financial statements

F-2



---



##### Table of Contents



BRAINWORKS VENTURES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS

|                                                                |                                                  |                                     |            |                       |           |      |            |        |           | 
|--------------------------------------------------------------- | ------------------------------------------------ | ----------------------------------- | ---------- | --------------------- | --------- | ---- | ---------- | ------ | --------- | 
|                                                                |                                                  |                                     |            | YEARS ENDED MARCH 31,
|                                                                |                                                  |                                     |            |                      
|                                                                |                                                  |                                     |            | 2002                  |           | 2001
|                                                                |                                                  |                                     |            |                       |           |     
|Revenue                                                         |                                                  | $                                   | 610,000    |                       |           | $    | 1,000      |       
|                                                                |                                                  |                                     |            |                       |           |      |            |       
|Operating Costs and Expenses:                                   |                                                  |                                     |            |                       |           |      |            |       
|                                                                |                                                  | Cost of Revenue                     |            |                       | 549,000   |      |            |        |           | 
|                                                                |                                                  | Selling, general and administrative |            |                       | 3,190,000 |      |            |        | 3,347,000 | 
|                                                                |                                                  | Impairment of long lived assets     |            |                       | 1,630,000 |      |            |        |           | 
|                                                                |                                                  |                                     |            |                       |           |      |            |       
|Loss from operations                                            |                                                  |                                     | (4,759,000 | )                     |           |      | (3,346,000 | )     
|Gain on sale of securities                                      |                                                  |                                     |            |                       |           |      | 1,120,000  |       
|Interest and dividends                                          |                                                  |                                     | 18,000     |                       |           |      | 63,000     |       
|Sale of mineral lease properties                                |                                                  |                                     |            |                       |           |      | 200,000    |       
|Realized loss on investments                                    |                                                  |                                     | (238,000   | )                     |           |      |            |       
|                                                                |                                                  |                                     |            |                       |           |      |            |       
|Net loss                                                        |                                                  | $                                   | (4,979,000 | )                     |           | $    | (1,963,000 | )     
|                                                                |                                                  |                                     |            |                       |           |      |            |       
|Net loss per common share-basic and diluted                     |                                                  | $                                   | (2.01      | )                     |           | $    | (1.84      | )     
|                                                                |                                                  |                                     |            |                       |           |      |            |       
|Weighted average number of shares outstanding-basic and diluted |                                                  |                                     | 2,475,000  |                       |           |      | 1,066,000  |       
|                                                                |                                                  |                                     |            |                       |           |      |            |       
|CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS                   |                                                  |                                     |            |                       |           |      |            |       
|Net loss                                                        |                                                  | $                                   | (4,979,000 | )                     |           | $    | (1,963,000 | )     
|Other comprehensive gain:                                       |                                                  |                                     |            |                       |           |      |            |       
|                                                                | Unrealized gain on available for sale securities |                                     |            |                       |           |      |            | 77,000 |          
|                                                                |                                                  |                                     |            |                       |           |      |            |       
|Total comprehensive loss                                        |                                                  | $                                   | (4,979,000 | )                     |           | $    | (1,886,000 | )     
|                                                                |                                                  |                                     |            |                       |           |      |            |       

See accompanying independent auditors report and notes to consolidated financial statements

F-3



---



##### Table of Contents



BRAINWORKS VENTURES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY

|                                                               |  |              |           |         |  |             |        |          |  |              |           |        |  |                |            |        |  |        |            |               |  |             |         |   |  |   |         |   |  |  |        |   |  |   |        |   |  |   |            |  
|-------------------------------------------------------------- |  | ------------ | --------- | ------- |  | ----------- | ------ | -------- |  | ------------ | --------- | ------ |  | -------------- | ---------- | ------ |  | ------ | ---------- | ------------- |  | ----------- | ------- | - |  | - | ------- | - |  |  | ------ | - |  | - | ------ | - |  | - | ---------- | -
|                                                               |  |              |           |         |  |             |        |          |  |              |           |        |  |                |            |        |  |        |            |               |  | Accumulated |         |   |  |   |         |   |  |  |        |   |  |   |        |   |  |  
|                                                               |  |              |           |         |  |             |        |          |  |              |           |        |  |                |            |        |  |        |            |               |  | Other       |         |   |  |   |         |   |  |  |        |   |  |   |        |   |  |  
|                                                               |  |              |           |         |  |             |        |          |  | Additional   |           |        |  |                |            |        |  |        |            | Comprehensive |  | Receivables |         |   |  |   |         |   |  |  |        |   |  |  
|                                                               |  | Common Stock |           | Paid in |  | Accumulated |        | Deferred |  | Income       |           | for    |  | Treasury Stock |            |        |  |       
|                                                               |  | Shares       |           | Amount  |  | Capital     |        | Deficit  |  | Compensation |           | (Loss) |  | Stock          |            | Shares |  | Amount |            | Total        
|                                                               |  |              |           |         |  |             |        |          |  |              |           |        |  |                |            |        |  |        |            |              
|Balance-April 1, 2000                                          |  |              | 1,000,000 |         |  | $           | 10,000 |          |  | $            | 335,000   |        |  | $              | 305,000    |        |  |        |            |               |  | $           | (77,000 | ) |  |   |         |   |  |  | 5,000  |   |  | $ | (4,000 | ) |  | $ | 569,000    |  
|Cancellation of
contributed
common stock                       |  |              | (50,000   | )       |  |             | (1,000 | )        |  |              | 1,000     |        |  |                |            |        |  |        |            |               |  |             |         |   |  |   |         |   |  |  |        |   |  |   |        |   |  |   |            |  
|Sale of treasury stock                                         |  |              |           |         |  |             |        |          |  |              | 4,000     |        |  |                |            |        |  |        |            |               |  |             |         |   |  |   |         |   |  |  | (5,000 | ) |  |   | 4,000  |   |  |   | 8,000      |  
|Issuance of common stock
in BVL merger                         |  |              | 800,000   |         |  |             | 8,000  |          |  |              | 2,792,000 |        |  |                |            |        |  |        |            |               |  |             |         |   |  |   |         |   |  |  |        |   |  |   |        |   |  |   | 2,800,000  |  
|Fair value of options
granted to
consultants
and advisors      |  |              |           |         |  |             |        |          |  |              | 2,924,000 |        |  |                |            |        |  | $      | (2,924,000 | )             |  |             |         |   |  |   |         |   |  |  |        |   |  |   |        |   |  |   |            |  
|Receivables for stock
acquired in BVL
merger                   |  |              |           |         |  |             |        |          |  |              |           |        |  |                |            |        |  |        |            |               |  |             |         |   |  | $ | (62,000 | ) |  |  |        |   |  |   |        |   |  |   | (62,000    | )
|Options exercised                                              |  |              | 200,000   |         |  |             | 2,000  |          |  |              | 223,000   |        |  |                |            |        |  |        |            |               |  |             |         |   |  |   |         |   |  |  |        |   |  |   |        |   |  |   | 225,000    |  
|Amortization of deferred
compensation                          |  |              |           |         |  |             |        |          |  |              |           |        |  |                |            |        |  |        | 2,007,000  |               |  |             |         |   |  |   |         |   |  |  |        |   |  |   |        |   |  |   | 2,007,000  |  
|Net change in unrealized
loss on securities
available for sale |  |              |           |         |  |             |        |          |  |              |           |        |  |                |            |        |  |        |            |               |  |             | 77,000  |   |  |   |         |   |  |  |        |   |  |   |        |   |  |   | 77,000     |  
|Net loss                                                       |  |              |           |         |  |             |        |          |  |              |           |        |  |                | (1,963,000 | )      |  |        |            |               |  |             |         |   |  |   |         |   |  |  |        |   |  |   |        |   |  |   | (1,963,000 | )
|                                                               |  |              |           |         |  |             |        |          |  |              |           |        |  |                |            |        |  |        |            |               |  |             |         |   |  |   |         |   |  |  |        |   |  |   |        |   |  |   |            |  
|Balance March 31, 2001                                         |  |              | 1,950,000 |         |  |             | 19,000 |          |  |              | 6,279,000 |        |  |                | (1,658,000 | )      |  |        | (917,000   | )             |  |             |        |   |  |   | (62,000 | ) |  |  |       |   |  |   |       |   |  |   | 3,661,000  |  
|Issuance of common stock
In a Private Placement                |  |              | 144,918   |         |  |             | 2,000  |          |  |              | 423,000   |        |  |                |            |        |  |        |            |               |  |             |         |   |  |   |         |   |  |  |        |   |  |   |        |   |  |   | 425,000    |  
|Issuance of common stock
in EVP merger                         |  |              | 500,000   |         |  |             | 5,000  |          |  |              | 549,000   |        |  |                |            |        |  |        |            |               |  |             |         |   |  |   |         |   |  |  |        |   |  |   |        |   |  |   | 554,000    |  
|Fair value of options
granted to
consultants
and advisors      |  |              |           |         |  |             |        |          |  |              | 617,000   |        |  |                |            |        |  |        | (617,000   | )             |  |             |         |   |  |   |         |   |  |  |        |   |  |   |        |   |  |   |            |  
|Collection on
subscription
receivable                          |  |              |           |         |  |             |        |          |  |              |           |        |  |                |            |        |  |        |            |               |  |             |         |   |  |   | 14,000  |   |  |  |        |   |  |   |        |   |  |   | 14,000     |  
|Cancellation of
subscription                                   |  |              | (42,732   | )       |  |             |        |          |  |              | (38,000   | )      |  |                |            |        |  |        |            |               |  |             |         |   |  |   | 38,000  |   |  |  |        |   |  |   |        |   |  |   |            |  
|Shares issued
for services
and equipment                       |  |              | 9,000     |         |  |             |        |          |  |              | 54,000    |        |  |                |            |        |  |        |            |               |  |             |         |   |  |   |         |   |  |  |        |   |  |   |        |   |  |   | 54,000     |  
|Amortization of deferred
compensation                          |  |              |           |         |  |             |        |          |  |              |           |        |  |                |            |        |  |        | 1,159,000  |               |  |             |         |   |  |   |         |   |  |  |        |   |  |   |        |   |  |   | 1,159,000  |  
|Net loss                                                       |  |              |           |         |  |             |        |          |  |              |           |        |  |                | (4,979,000 | )      |  |        |            |               |  |             |         |   |  |   |         |   |  |  |        |   |  |   |        |   |  |   | (4,979,000 | )
|                                                               |  |              |           |         |  |             |        |          |  |              |           |        |  |                |            |        |  |        |            |               |  |             |         |   |  |   |         |   |  |  |        |   |  |   |        |   |  |   |            |  
|Balance March 31, 2002                                         |  |              | 2,561,186 |         |  | $           | 26,000 |          |  | $            | 7,884,000 |        |  | $              | (6,637,000 | )      |  | $      | (375,000   | )             |  |             |        |   |  | $ | (10,000 | ) |  |  |       |   |  |   |       |   |  | $ | 888,000    |  
|                                                               |  |              |           |         |  |             |        |          |  |              |           |        |  |                |            |        |  |        |            |               |  |             |         |   |  |   |         |   |  |  |        |   |  |   |        |   |  |   |            |  

See accompanying independent auditors report and notes to consolidated financial statements

F-4



---



##### Table of Contents



BRAINWORKS VENTURES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS

|                                                 |                                                                                          |                                                                         |                                           |                                                     |           |                      |          |            |            |         |           |  
|------------------------------------------------ | ---------------------------------------------------------------------------------------- | ----------------------------------------------------------------------- | ----------------------------------------- | --------------------------------------------------- | --------- | -------------------- | -------- | ---------- | ---------- | ------- | --------- | -
|                                                 |                                                                                          |                                                                         |                                           |                                                     |           | YEAR ENDED MARCH 31,
|                                                 |                                                                                          |                                                                         |                                           |                                                     |           |                     
|                                                 |                                                                                          |                                                                         |                                           |                                                     |           | 2002                 |          | 2001      
|                                                 |                                                                                          |                                                                         |                                           |                                                     |           |                      |          |           
|CASH FLOWS FROM OPERATING ACTIVITIES:            |                                                                                          |                                                                         |                                           |                                                     |           |                      |          |           
|                                                 | Net loss                                                                                 |                                                                         | $                                         | (4,979,000                                          | )         |                      | $        | (1,963,000 | )         
|                                                 | Adjustments to reconcile net loss to net
cash used in operating activities:              |                                                                         |                                           |                                                     |           |                      |          |            |           
|                                                 |                                                                                          | Depreciation                                                            |                                           |                                                     | 87,000    |                      |          |            | 12,000     |        
|                                                 |                                                                                          | Amortization                                                            |                                           |                                                     | 1,137,000 |                      |          |            | 120,000    |        
|                                                 |                                                                                          | Stock issued for services                                               |                                           |                                                     | 21,000    |                      |          |            |            |        
|                                                 |                                                                                          | Gain on sale of securities                                              |                                           |                                                     |           |                      |          |            | (1,120,000 | )      
|                                                 |                                                                                          | Impairment losses on intangible assets and
realized loss on investments |                                           |                                                     | 1,868,000 |                      |          |            |            |        
|                                                 |                                                                                          | Deferred compensation amortization                                      |                                           |                                                     | 1,159,000 |                      |          |            | 2,007,000  |        
|                                                 |                                                                                          | Changes in assets and liabilities                                       |                                           |                                                     |           |                      |          |            |            |        
|                                                 |                                                                                          |                                                                         | Accounts Receivable                       |                                                     |           | 86,000               |          |            |            |         |          
|                                                 |                                                                                          |                                                                         | Due from employees                        |                                                     |           | 3,000                |          |            |            |         |          
|                                                 |                                                                                          |                                                                         | Prepaid expenses and other current assets |                                                     |           | (11,000              | )        |            |            | (27,000 | )        
|                                                 |                                                                                          |                                                                         | Accounts payable and accrued expenses     |                                                     |           | (172,000             | )        |            |            | 33,000  |          
|                                                 |                                                                                          |                                                                         |                                           |                                                     |           |                      |          |           
|                                                 |                                                                                          |                                                                         |                                           | Net cash used in operating activities               |           |                      | (801,000 | )          |            |         | (938,000  | )
|                                                 |                                                                                          |                                                                         |                                           |                                                     |           |                      |          |           
|CASH FLOWS FROM INVESTING ACTIVITIES:            |                                                                                          |                                                                         |                                           |                                                     |           |                      |          |           
|                                                 | Purchase of equipment                                                                    |                                                                         |                                           | (5,000                                              | )         |                      |          | (110,000   | )         
|                                                 | Proceeds from sale of equipment                                                          |                                                                         |                                           | 5,000                                               |           |                      |          | 90,000     |           
|                                                 | Loans made                                                                               |                                                                         |                                           |                                                     |           |                      |          | (50,000    | )         
|                                                 | Purchase of investments                                                                  |                                                                         |                                           |                                                     |           |                      |          | (205,000   | )         
|                                                 | Proceeds from sale of investments                                                        |                                                                         |                                           |                                                     |           |                      |          | 1,525,000  |           
|                                                 | Net cash (paid) received on acquisitions                                                 |                                                                         |                                           | (77,000                                             | )         |                      |          | 29,000     |           
|                                                 |                                                                                          |                                                                         |                                           |                                                     |           |                      |          |           
|                                                 |                                                                                          |                                                                         |                                           | Net cash (used in) provided by investing activities |           |                      | (77,000  | )          |            |         | 1,279,000 |  
|                                                 |                                                                                          |                                                                         |                                           |                                                     |           |                      |          |           
|CASH FLOWS FROM FINANCING ACTIVITIES:            |                                                                                          |                                                                         |                                           |                                                     |           |                      |          |           
|                                                 | Collection of note receivable from officer                                               |                                                                         |                                           | 225,000                                             |           |                      |          |            |           
|                                                 | Proceeds from sale of common stock                                                       |                                                                         |                                           | 425,000                                             |           |                      |          |            |           
|                                                 | Collection of subscriptions receivable                                                   |                                                                         |                                           | 14,000                                              |           |                      |          | 14,000     |           
|                                                 | Proceeds from the sale of treasury stock                                                 |                                                                         |                                           |                                                     |           |                      |          | 8,000      |           
|                                                 |                                                                                          |                                                                         |                                           |                                                     |           |                      |          |            |           
|                                                 |                                                                                          |                                                                         |                                           | Net cash provided by financing activities           |           |                      | 664,000  |            |            |         | 22,000    |  
|                                                 |                                                                                          |                                                                         |                                           |                                                     |           |                      |          |           
|NET (DECREASE) INCREASE IN CASH                  |                                                                                          |                                                                         | (214,000                                  | )                                                   |           |                      | 363,000  |           
|CASH, BEGINNING OF YEAR                          |                                                                                          |                                                                         | 611,000                                   |                                                     |           |                      | 248,000  |           
|                                                 |                                                                                          |                                                                         |                                           |                                                     |           |                      |          |           
|CASH, END OF YEAR                                |                                                                                          | $                                                                       | 397,000                                   |                                                     |           | $                    | 611,000  |           
|                                                 |                                                                                          |                                                                         |                                           |                                                     |           |                      |          |            |           
|SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION |                                                                                          |                                                                         |                                           |                                                     |           |                      |          |           
|CASH PAID FOR:                                   |                                                                                          |                                                                         |                                           |                                                     |           |                      |          |           
|                                                 |                                                                                          | Income taxes                                                            |                                           |                                                     |           |                      |          | $          | 7,000      |        
|NON-CASH INVESTING AND FINANCING ACTIVITIES:     |                                                                                          |                                                                         |                                           |                                                     |           |                      |          |           
|                                                 | Issuance of options and warrants                                                         |                                                                         | $                                         | 617,000                                             |           |                      | $        | 2,924,000  |           
|                                                 | Retirement of treasury stock                                                             |                                                                         |                                           |                                                     |           |                      | $        | 1,000      |           
|                                                 | Issuance of stock for acquisition                                                        |                                                                         | $                                         | 554,000                                             |           |                      | $        | 2,800,000  |           
|                                                 | Note received on exercise of stock options                                               |                                                                         |                                           |                                                     |           |                      | $        | 225,000    |           
|                                                 | Cancellation of stock subscription receivable                                            |                                                                         | $                                         | 38,000                                              |           |                      |          |            |           
|                                                 | Note and accounts receivable converted to investment in
non-marketable equity securities |                                                                         | $                                         | 76,000                                              |           |                      |          |            |           
|                                                 | Issuance of stock for equipment                                                          |                                                                         | $                                         | 33,000                                              |           |                      |          |            |           

See accompanying independent auditors report and notes to consolidated financial statements

F-5



---



##### Table of Contents



BRAINWORKS VENTURES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 2002

NOTE A  THE COMPANY, BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES

THE COMPANY

Brainworks Ventures, Inc. (Brainworks), together with its subsidiaries,
referred to as the Company, is a Nevada corporation which provides funding
and business consulting services to early stage technology companies by
developing, investing in and acquiring interests in, and operating such
companies. The Company also seeks to work with universities, large
corporations, research laboratories, government economic authorities and
individual investors to foster the commercialization of new concepts and
technologies.

On February 14, 2001, Brainworks acquired Brainworks Ventures Labs, Inc.,
formerly known as eBusinessLabs, Inc. (BVL), which is a venture development
company that provides business-consulting services to early stage technology
companies.

On May 8, 2001, the Company acquired Executive Venture Partners, Ltd. (EVP),
which provides consulting services to develop and implement corporate venturing
strategies to corporations and research laboratories.

The acquisitions were accounted for under the purchase method of accounting.

The consolidated financial statements include the accounts of its wholly-owned
subsidiaries, BVL, EVP (from May 8, 2001) and Auric Minerals Corporation (which
is currently inactive). All intercompany balances and transactions have been
eliminated.

BASIS OF PRESENTATION

The Company has sustained significant operating losses in each of the years
ended March 31, 2002 and 2001, and such losses are expected to continue.
Further, the Companys operations have generated net cash outflows. These
factors raise substantial doubt about the Companys ability to continue as a
going concern. Managements plans include raising additional capital and/or
debt financing or the sale of the Company. There is no assurance of a
purchaser being identified or capital and/or debt financing will be available
on terms acceptable to the Company, if at all. The consolidated financial
statements do not include any adjustments that might result from the outcome of
these uncertainties.

SIGNIFICANT ACCOUNTING POLICIES

[1] INVESTMENTS:

Investments consist of equity securities classified as available for sale.
Marketable equity securities, which are publicly traded, are carried at fair
market value based on quoted market prices, with unrealized gains and losses
reported as a separate component of stockholders equity. Declines in fair
value that are determined to be other than temporary are charged to earnings.
Realized gains and losses on sales of investments are included in earnings and
are determined on the specific identification method.

Investments in non-marketable securities are carried at cost as adjusted for
declines in value which are other then temporary in accordance with Statement
of Financial Accounting Standards (SFAS) No. 115, Accounting for Certain
Investments in Debt and Equity Securities.

F-6



---



##### Table of Contents



BRAINWORKS VENTURES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 2002

[2] FIXED ASSETS:

Fixed assets, consisting of office equipment, furniture and fixtures and
leasehold improvements, are stated at cost. Depreciation is provided using the
straight-line method over the estimated useful lives of the assets. Leasehold
improvements are amortized over the shorter of the term of the lease or useful
life of the improvements.

[3] INTANGIBLE ASSETS:

Intangible assets acquired consist of business systems, methodologies and know
how for use in the Companys consulting services and are amortized on a
straight-line basis over their estimated useful life of 3 years.

[4] LONG-LIVED ASSETS:

In accordance with SFAS No.121, Accounting for the Impairment of Long-Lived
Assets and for Long-Lived Assets to be Disposed of, the Company reviews
long-lived assets for impairment whenever changes in business circumstances
indicate that the carrying amount of the assets may not be fully recoverable.
The Company performs undiscounted cash flows analysis to determine if an
impairment exists. If an impairment is determined to exist, then any related
impairment loss is calculated based on the present value of the expected future
cash flows. In March 2002, the Company recognized an impairment loss of
$1,630,000 related to intangible assets.

[5] REVENUE RECOGNITION:

Revenue is generated from consulting fees and is recognized when services are
performed by the Company.

[6] INCOME TAXES:

The Company accounts for income taxes in accordance with SFAS No. 109,
Accounting for Income Taxes, which requires recognition of deferred tax
liabilities and assets for expected future tax consequences attributable to
differences between the financial statement carrying amounts of the existing
assets and liabilities and their respective tax basis. Deferred tax liabilities
and assets are measured using enacted tax rates expected to apply to taxable
income in the years in which those temporary differences are expected to be
recovered or settled. Valuation allowances are established, when necessary, to
reduce deferred tax assets to the amounts expected to be realized.

[7] STOCK-BASED COMPENSATION:

The Company has adopted SFAS No. 123, Accounting for Stock-Based Compensation
(SFAS 123). The provisions of SFAS 123 allow companies to either expense the
estimated fair value of employee stock options or to continue to follow the
intrinsic value method set forth in Accounting Principles Board (APB) Opinion
No. 25, Accounting for Stock Issued to Employees (APB No. 25), but disclose
the pro forma effects on net income had the fair value of the options been
expensed. The Company has elected to apply APB No. 25 in accounting for its
employee stock option grants.

[8] NET LOSS PER SHARE:

Basic and diluted loss per common share is computed using the weighted average
number of common shares outstanding during the period. Stock options and
warrants have not been included in the diluted loss per share calculation as
their inclusion would have been antidilutive. Potential common shares not
included in the calculation of net loss per share for the year ended March 31,
2002, are as follows:

|              |  |  |           | 
|------------- |  |  | --------- | 
|Warrants      |  |  | 535,000   | 
|Stock options |  |  | 1,452,000 | 
|              |  |  |           | 
|              |  |  | 1,987,000 | 
|              |  |  |           | 

F-7



---



##### Table of Contents



BRAINWORKS VENTURES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 2002

[9] FINANCIAL INSTRUMENTS:

The carrying amounts of cash, accounts receivable, amounts due from employees,
investments in non-marketable equity securities, and accounts payable and
accrued expenses approximate their fair value based on the nature of those
items.

Estimated fair values of financial instruments are determined using available
market information. In evaluating the fair value information, considerable
judgment is required to interpret the market data used to develop the
estimates. The use of different market assumptions and/or different valuation
techniques may have a material effect on the estimated fair value amounts.
Accordingly, the estimates of fair value presented herein may not be indicative
of the amounts that could be realized in a current market exchange.

[10] USE OF ESTIMATES:

The preparation of financial statements in conformity with accounting
principles generally accepted in United States of America requires management
to make estimates and assumptions that affect the reported amounts of assets
and liabilities and disclosure of contingent assets and liabilities at the date
of the financial statements, and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.

[11] RECENT ACCOUNTING PRONOUNCEMENTS:

In July 2001, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards (SFAS) No. 141, Business
Combinations and No. 142, Accounting for Goodwill and Other Intangibles
(SFAS 141 and SFAS 142, respectively). Under these new standards, all
acquisitions subsequent to June 30, 2001, must be accounted for under the
purchase method of accounting and good will is no longer amortized but is
reviewed annually (or more frequently if impairment indicators arise) for
impairment. Separable intangible assets acquired in a business combination that
are not deemed to have an indefinite life will continue to be amortized over
their useful lives. With respect to goodwill and intangible assets acquired
prior to July 1, 2001, companies are required to adopt SFAS 142 in their fiscal
year beginning after December 15, 2001.

In August 2001, FASB issued SFAS No. 143, Accounting for Asset Retirement
Obligations (SFAS 143). SFAS 143 establishes accounting standards for
recognition and measurement of a liability for the costs of asset retirement
obligations. Under SFAS 143, the costs of retiring an asset will be recorded as
a liability when the retirement obligation arises, and will be amortized to
expense over the life of the asset.

In October 2001, FASB issued SFAS No. 144. Accounting for the Impairment or
Disposal of Long-Lived Assets (SFAS 144). SFAS 144 addresses financial
accounting and reporting for the impairment or disposal of long-lived assets
and discontinued operations.

The Company is currently evaluating the impact of these pronouncements to
determine the effect, if any, they may have on the consolidated financial
position and results of operations. The Company is required to adopt each of
these standards in the first quarter of fiscal year 2003.

[12] SIGNIFICANT CUSTOMERS:

In the year ended March 31, 2002, revenue from two customers was 62% and 20% of
total revenue.

F-8



---



##### Table of Contents



BRAINWORKS VENTURES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 2002

NOTE B  ACQUISITIONS

On February 14, 2001 and May 8, 2001, Brainworks consummated its acquisitions
of BVL and EVP, respectively. The transactions were accounted for under the
purchase method of accounting. BVL was acquired for 800,000 shares of
Brainworks common stock with a fair value of $2,800,000. EVP was acquired for
500,000 shares of Brainworks common stock with a fair value of $554,000.

The fair values were based on independent appraisals and the purchase prices
were substantially attributed to intangible assets. The stock issued in the
acquisitions is entitled to piggy-back registration rights. Certain
shareholders of BVL and EVP were also shareholders or directors of Brainworks
prior to the acquisitions and such shareholders or directors received 175,000
and 390,000 shares of the total shares exchanged in the acquisitions of BVL and
EVP, respectively.

The assets acquired, liabilities assumed and the cost of the acquisitions were
as follows:

|                                                              |                      |   |           |           |     |   |         |         | 
|------------------------------------------------------------- | -------------------- | - | --------- | --------- | --- | - | ------- | ------- | 
|                                                              |                      |   | BVL       |           | EVP
|                                                              |                      |   |           |           |    
|Assets acquired:                                              |                      |   |           |           |     |   |         |        
|                                                              | Cash                 |   | $         | 61,000    |     |   |         |         | 
|                                                              | Other current assets |   |           | 208,000   |     |   | $       | 51,000  | 
|                                                              | Fixed assets         |   |           | 246,000   |     |   |         | 6,000   | 
|                                                              | Intangible assets    |   |           | 2,580,000 |     |   |         | 575,000 | 
|                                                              |                      |   |           |           |     |   |         |        
|                                                              |                      | $ | 3,095,000 |           |     | $ | 632,000 |        
|                                                              |                      |   |           |           |     |   |         |         | 
|Liabilities assumed acquisition costs:                        |                      |   |           |           |     |   |         |        
|Assumption of liabilities                                     |                      | $ | 108,000   |           |     |   |         |        
|Due to Brainworks                                             |                      |   | 155,000   |           |     |   |         |        
|Common stock issued to
BVL and EVP stockholders at
fair value |                      |   | 2,800,000 |           |     | $ | 554,000 |        
|Transaction costs                                             |                      |   | 32,000    |           |     |   | 78,000  |        
|                                                              |                      |   |           |           |     |   |         |        
|                                                              |                      | $ | 3,095,000 |           |     | $ | 632,000 |        
|                                                              |                      |   |           |           |     |   |         |         | 

The following unaudited pro forma condensed consolidated operating information
assume the BVL and EVP acquisitions occurred on April 1, 2000. In the opinion
of management, all adjustments necessary to present fairly such unaudited pro
forma information have been made.

|                   |  |      |            |      |  |   |            |  
|------------------ |  | ---- | ---------- | ---- |  | - | ---------- | -
|                   |  | 2002 |            | 2001
|                   |  |      |            |     
|Revenue            |  | $    | 693,000    |      |  | $ | 146,000    |  
|Net loss           |  | $    | (4,930,000 | )    |  | $ | (3,785,000 | )
|Net loss per share |  | $    | (1.96      | )    |  | $ | (1.66      | )

NOTE C  RELATED PARTY TRANSACTIONS

In May 2000, the Company sold certain non-marketable equity securities and a
partnership interest in a mining claim to its former President for $26,000,
which was the Companys carrying cost. In addition, in October 2000, the
Company also sold to its former President mineral lease interest in property
located in Nevada for $200,000. Its carrying value had been written down to $0
in earlier years.

The Company owned a minority interest in Corporacion de La Fonda, Inc. (La
Fonda), a closely held corporation which owns and operates the La Fonda Hotel
in Santa Fe, New Mexico. The Companys former President has an equity interest
and is a director of La Fonda. In May 2000, the Company sold its minority
interest back to La Fonda for $1,304,000 and realized a net gain of $1,188,000.

Brainworks former President agreed to perform certain administrative services
by a specified date or return 50,000 shares of Brainworks common stock held by
him. These services were not provided and the 50,000 shares were returned and
cancelled during the year ended March 31, 2001.

F-9



---



##### Table of Contents



BRAINWORKS VENTURES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 2002

NOTE D  FIXED ASSETS

Fixed assets at March 31, 2002, are as follows:

|                                               |  |   |         |   |  |                   |   | 
|---------------------------------------------- |  | - | ------- | - |  | ----------------- | - | 
|                                               |  |   |         |   |  | Estimated        
|                                               |  |   |         |   |  | Useful Life-Years
|                                               |  |   |         |   |  |                  
|Computer equipment                             |  | $ | 97,000  |   |  |                   | 3 | 
|Furniture and fixtures                         |  |   | 81,000  |   |  |                   | 7 | 
|Leasehold improvements                         |  |   | 215,000 |   |  |                   | 5 | 
|                                               |  |   |         |   |  |                   |   | 
|                                               |  |   | 393,000 |   |  |                   |   | 
|Less accumulated depreciation
and amortization |  |   | (99,000 | ) |  |                   |   | 
|                                               |  |   |         |   |  |                   |   | 
|                                               |  | $ | 294,000 |   |  |                   |   | 
|                                               |  |   |         |   |  |                   |   | 

Depreciation and amortization expense on fixed assets for the years ended March
31, 2002 and 2001 was $87,000 and $12,000, respectively.

NOTE E  INVESTMENTS

The investments consist of non-marketable equity securities and are carried at
cost as adjusted for declines in value which are other then temporary. The
Company determined the decline in the fair value of the non-marketable
securities to be other than temporary and recorded a realized loss of $238,000.

NOTE F  INTANGIBLE ASSETS

Intangible assets acquired in the acquisitions of BVL and EVP consist primarily
of business tools, methodologies and know how which were recorded at the fair
value at the date of acquisitions of approximately $2,580,000 and $575,000,
respectively. The intangible assets are being amortized over their estimated
useful life of three years. Amortization expense related to the intangible
assets was $1,137,000 and $120,000 for the years ended March 31, 2002 and 2001,
respectively.

In March 2002, the Company recognized an impairment loss of $1,630,000 related
to these assets.

NOTE G  STOCK OPTIONS AND WARRANTS

STOCK OPTIONS PLAN

Options to purchase common stock under the Companys 2000 Stock Option Plan
(the Plan) can be granted to employees and directors. Under the Plan, up to
5,000,000 shares may be granted. The Plan is administered by the Board of
Directors, which determines the terms of the options granted, including the
exercise price, the number of shares subject to option, and the option vesting
period. The exercise price of all options granted under the plan must be at
least 100% of the fair market value on the date of grant. Options generally
have a maximum term of five to six years and vest over two years.

F-10



---



##### Table of Contents



BRAINWORKS VENTURES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 2002

VALUE OF OPTIONS GRANTED TO EMPLOYEES

For disclosure purposes, the fair value of all stock options granted is
estimated using the Black-Scholes option-pricing model. The following weighted
average assumptions were used for stock options granted by the Company during
the years ended March 31, 2002 and 2001 as follows:

|                         |  |      |      |      |  |  |      |  
|------------------------ |  | ---- | ---- | ---- |  |  | ---- | -
|                         |  | 2002 |      | 2001
|                         |  |      |      |     
|Annual dividends         |  |      | 0    | %    |  |  | 0    | %
|Expected Volatility      |  |      | 186  | %    |  |  | 182  | %
|Risk-free interest rate  |  |      | 4.59 | %    |  |  | 5.24 | %
|Expected life (in years) |  |      | 5.37 |      |  |  | 5    |  

If compensation cost had been determined on the basis of fair value pursuant to
SFAS 123, then net loss attributable to common stockholders and net loss per
share attributable to common stockholders would have increased for the years
ended March 31, 2002 and 2001 as follows:

|                                      |             |  |                                       |        |      |  |   |        |  
|------------------------------------- | ----------- |  | ------------------------------------- | ------ | ---- |  | - | ------ | -
|                                      |             |  | (In thousands, except per share data)
|                                      |             |  | 2002                                  |        | 2001
|                                      |             |  |                                       |        |     
|Net loss:                             |             |  |                                       |        |      |  |   |       
|                                      | As reported |  | $                                     | (4,979 | )    |  | $ | (1,963 | )
|                                      | Pro forma   |  | $                                     | (6,874 | )    |  | $ | (3,081 | )
|Basic and diluted net loss per share: |             |  |                                       |        |      |  |   |       
|                                      | As reported |  | $                                     | (2.01  | )    |  | $ | (1.84  | )
|                                      | Pro forma   |  | $                                     | (2.78  | )    |  | $ | (2.89  | )

WARRANTS

In April 2000, the Company issued to an individual warrants to purchase 300,000
shares of Brainworks common stock at $1.125 per share for consulting services.
In May 2000, this individual became an officer of the Company. Warrants to
purchase 100,000 shares of the Brainworks common stock vested at the grant
date and the remaining warrants vested when the Companys stock price reached
specified prices for specified periods of time during the year ended March 31,
2001.

The warrants were valued at an aggregate of $1,234,000, on the dates each
tranche vested, using the Black-Scholes option-pricing model and were charged
to operations.

Following is a summary of stock option and warrant activity during each of the
years ended March 31:

|                                 |  |          |               |        |  |       |           |          |  |             |      |          |  |           |  |      |               |          |                |             |           |          |           |         |      |   |       |           |  |  |  | 
|-------------------------------- |  | -------- | ------------- | ------ |  | ----- | --------- | -------- |  | ----------- | ---- | -------- |  | --------- |  | ---- | ------------- | -------- | -------------- | ----------- | --------- | -------- | --------- | ------- | ---- | - | ----- | --------- |  |  |  | 
|                                 |  | 2002     |               | 2001  
|                                 |  |          |               |       
|                                 |  |          |               |        |  |       |           |          |  |             |      |          |  | Weighted  |  |      |               |          |                |             |           |          |           |         |      |   |       | Weighted 
|                                 |  |          |               |        |  |       |           |          |  | Weighted    |      | Average  |  |           |  |      |               |          |                |             |           | Weighted |           | Average
|                                 |  | Range of |               |        |  |       |           | Average  |  | Remaining   |      | Range of |  |           |  |      |               | Average  |                | Remaining  
|                                 |  | Exercise |               |        |  |       |           | Exercise |  | Contractual |      | Exercise |  |           |  |      |               | Exercise |                | Contractual
|                                 |  | Prices   |               | Shares |  | Price |           | Life     |  | Prices      |      | Shares   |  | Price     |  | Life
|                                 |  |          |               |        |  |       |           |          |  |             |      |          |  |           |  |     
|Outstanding
at beginning of year |  | $        | 1.125 - $7.75 |        |  |       | 1,391,000 |          |  | $           | 5.10 |          |  | 4.5 years |  |      |               |          |                |             |           |          |           |         |      |   |       |           |  | 
|Granted during the year          |  | $        | 4.25 - $6.50  |        |  |       | 321,000   |          |  | $           | 5.19 |          |  |           |  |      |               | $        | 1.125 - $7.75  |             |           |          | 1,591,000 |         |      | $ | 4.60  |           |  |  |  | 
|Expired                          |  | $        | 5.25 - $5.25  |        |  |       | (160,000  | )        |  | $           | 5.25 |          |  |           |  |      |               |          |                |             |           |          |           |         |      |   |       |           |  |  |  | 
|Exercised                        |  |          |               |        |  |       |           |          |  |             |      |          |  |           |  |      |               | $        | 1.125 - $1.125 |             |           |          | (200,000  | )       |      | $ | 1.125 |           |  |  |  | 
|                                 |  |          |               |        |  |       |           |          |  |             |      |          |  |           |  |      |               |          |                |             |           |          |           |         |      |   |       |           |  |  |  | 
|Outstanding
at end of year       |  | $        | 1.125 - $7.75 |        |  |       | 1,552,000 |          |  | $           | 5.10 |          |  | 3.8 years |  | $    | 1.125 - $7.75 |          |                |             | 1,391,000 |          |           | $       | 5.10 |   |       | 4.5 years
|                                 |  |          |               |        |  |       |           |          |  |             |      |          |  |           |  |      |               |          |                |             |           |          |           |         |      |   |       |           |  |  |  | 
|Exercisable
at end of year       |  | $        | 1.125 - $7.75 |        |  |       | 1,057,000 |          |  | $           | 4.90 |          |  | 3.2 years |  | $    | 1.125 - $7.75 |          |                |             | 305,000   |          |           | $       | 5.86 |   |       | 4.3 years
|                                 |  |          |               |        |  |       |           |          |  |             |      |          |  |           |  |      |               |          |                |             |           |          |           |         |      |   |       |           |  |  |  | 

F-11



---



##### Table of Contents



BRAINWORKS VENTURES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 2002

Following is a summary of options and warrants outstanding as of March 31,
2002:

|                |  |                                  |           |                                  |  |                  |      |                  |  |          |      |  |  |         |         |  |  |           |      | 
|--------------- |  | -------------------------------- | --------- | -------------------------------- |  | ---------------- | ---- | ---------------- |  | -------- | ---- |  |  | ------- | ------- |  |  | --------- | ---- | 
|                |  | Options and Warrants Outstanding |           | Options and Warrants Exercisable
|                |  |                                  |           |                                 
|                |  |                                  |           |                                  |  |                  |      |                  |  |          |      |  |  |         |         |  |  | Weighted-
|Range of        |  |                                  |           |                                  |  | Weighted-Average |      | Weighted-Average |  |          |      |  |  | Average
|Exercise        |  | Number                           |           | Remaining                        |  | Exercise         |      | Number           |  | Exercise
|Prices          |  | Outstanding                      |           | Contractual Life                 |  | Price            |      | Exercisable      |  | Price   
|                |  |                                  |           |                                  |  |                  |      |                  |  |         
|$1.125 - $3.00  |  |                                  | 250,000   |                                  |  |                  | 3.00 |                  |  | $        | 2.25 |  |  |         | 250,000 |  |  | $         | 2.25 | 
|$3.90   - $5.00 |  |                                  | 185,000   |                                  |  |                  | 3.15 |                  |  | $        | 4.33 |  |  |         | 132,000 |  |  | $         | 4.29 | 
|$5.25   - $7.75 |  |                                  | 1,117,000 |                                  |  |                  | 3.20 |                  |  | $        | 5.86 |  |  |         | 675,000 |  |  | $         | 6.01 | 

NOTE H  INCOME TAXES

The following table summarizes the significant differences between the U.S.
Federal statutory tax rate and the Companys effective tax rate:

|                                  |  |                      |     |      |  |  |     |   
|--------------------------------- |  | -------------------- | --- | ---- |  |  | --- | --
|                                  |  | Year Ended March 31,
|                                  |  | 2002                 |     | 2001
|                                  |  |                      |     |     
|Federal statutory rate            |  |                      | (34 | )%   |  |  | (34 | )%
|State statutory rate              |  |                      | (4  | )    |  |  | (4  | ) 
|Permanent differences             |  |                      | 19  |      |  |  | 6   |   
|Net change to valuation allowance |  |                      | 19  |      |  |  | 32  |   
|                                  |  |                      |     |      |  |  |     |   
|Effective tax rate                |  |                      | 0   | %    |  |  | 0   | % 
|                                  |  |                      |     |      |  |  |     |   

Deferred tax assets and liabilities are determined based on the difference
between the financial accounting and tax bases of assets and liabilities.
Significant components of the Companys deferred tax assets as of March 31,
2002 are as follows:

|                     |                                                                           |                         |           |            |   | 
|-------------------- | ------------------------------------------------------------------------- | ----------------------- | --------- | ---------- | - | 
|Deferred tax assets: |                                                                           |                         |           |           
|                     | Net operating loss and research and
experimentation credit carry forwards |                         | $         | 870,000    |  
|                     | Non qualified stock options and warrants granted                          |                         |           | 940,000    |  
|                     | Loss recorded on investments                                              |                         |           | 90,000     |  
|                     | Depreciation                                                              |                         |           | 11,000     |  
|                     |                                                                           |                         |           |           
|                     |                                                                           |                         | 1,911,000 |           
|                     | Valuation allowance for deferred tax assets                               |                         |           | (1,911,000 | )
|                     |                                                                           |                         |           |           
|                     |                                                                           | Net deferred tax assets |           | $          | 0 | 
|                     |                                                                           |                         |           |            |  

The net increase in the valuation allowance for deferred tax assets in 2002 was
$943,000. 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 income tax assets will not be realized. The ultimate realization of
deferred tax assets is dependent upon the generation of future taxable income
during the periods in which those differences become deductible. Management
considers the scheduled reversal of deferred income tax liabilities, projected
future taxable income, and tax planning strategies in making this assessment.

At March 31, 2002, the Company has net operating loss carry forwards for U.S.
federal and state income tax purposes of approximately $2,274,000 which expire
in varying amounts beginning in the year 2020. Utilization of the net operating
losses carried forward will be limited under Section 382 of the Internal
Revenue Code as the Company experienced an ownership change greater than 50%.
Accordingly, certain net operating losses may not be realizable in future years
due to this limitation.

F-12



---



##### Table of Contents



BRAINWORKS VENTURES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 2002

NOTE I  PRIVATE PLACEMENT

Between September 2001 and January 2002, the Company raised net proceeds of
$425,000 (net of expenses of approximately $9,000) in a private placement
offering of its securities. Pursuant to the offering, the Company sold 144,918
shares of its common stock for $3.00 per share and issued 144,918 warrants to
buy the Companys common stock at an exercise price of $5.50 per share
(Warrant I). Each Warrant I is exercisable over a five-year period from the
date of issuance, and when exercised, the holder receives one share of common
stock and another warrant to buy the Companys common stock at an exercise
price of $8.25 per share (Warrant II). Each Warrant II is exercisable over a
five-year period from the date of issuance, and when exercised the holder
receives one share of common stock and a third warrant to buy the Companys
common stock at an exercise of $12.375 per share.

NOTE J  COMMITMENTS AND CONTINGENCIES

LEASES

BVL leases office space which is utilized by the Company, which lease expires
in December 2005.

Rent expense pursuant to such lease for the years ended March 31, 2002 and 2001
was $174,000 and $22,000, respectively.

Minimum future rental payments under such lease are as follows:

|                    |  |   |         | 
|------------------- |  | - | ------- | 
|Year ended March 31 |  |   |         | 
|                    |  |   |         | 
|2003                |  |   | 178,000 | 
|2004                |  |   | 182,000 | 
|2005                |  |   | 185,000 | 
|2006                |  |   | 141,000 | 
|                    |  |   |         | 
|                    |  | $ | 686,000 | 
|                    |  |   |         | 

F-13