As filed with the Securities and Exchange Commission on May 20, 2005
                                      An Exhibit List can be found on page II-7.
                                                           Registration No. 333-


                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                    FORM SB-2
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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

                              CYBERLUX CORPORATION
                 (Name of small business issuer in its charter)

          Nevada                         3674                    91-2048178
----------------------------  ----------------------------   ----------------
(State or other Jurisdiction  (Primary Standard Industrial   (I.R.S. Employer
     of Incorporation or       Classification Code Number)   Identification No.)
      Organization)

                        4625 Creekstone Drive, Suite 100
                             Research Triangle Park
                          Durham, North Carolina 27703
                                 (919) 474-9000
        (Address and telephone number of principal executive offices and
                          principal place of business)

                      Don F. Evans, Chief Executive Officer
                              CYBERLUX CORPORATION
                        4625 Creekstone Drive, Suite 100
                             Research Triangle Park
                          Durham, North Carolina 27703
                                 (919) 474-9000
            (Name, address and telephone number of agent for service)

                                   Copies to:
                             Gregory Sichenzia, Esq.
                       Sichenzia Ross Friedman Ference LLP
                     1065 Avenue of the Americas, 21st Flr.
                            New York, New York 10018
                                 (212) 930-9700
                              (212) 930-9725 (fax)

                APPROXIMATE DATE OF PROPOSED SALE TO THE PUBLIC:
     From time to time after this Registration Statement becomes effective.

If any securities  being  registered on this Form are to be offered on a delayed
or continuous basis pursuant to Rule 415 under the Securities Act of 1933, other
than   securities   offered  only  in  connection   with  dividend  or  interest
reinvestment plans, check the following box: [X]

If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the  Securities  Act,  check the following box and list the
Securities  Act  registration   statement   number  of  the  earlier   effective
registration statement for the same offering. ________

If this Form is a  post-effective  amendment filed pursuant to Rule 462(c) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration  statement number of the earlier effective  registration  statement
for the same offering. _________

If this Form is a  post-effective  amendment filed pursuant to Rule 462(d) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration  statement number of the earlier effective  registration  statement
for the same offering. _________

If delivery  of the  prospectus  is  expected  to be made  pursuant to Rule 434,
please check the following box. _________








                                        CALCULATION OF REGISTRATION FEE
------------------------------- -------------------- ---------------- ------------------ --------------------
   Title of each class of          Amount to be         Proposed          Proposed           Amount of
 securities to be registered      registered (1)        maximum           maximum         registration fee
                                                        offering         aggregate
                                                       price per       offering price
                                                       share (2)
------------------------------- -------------------- ---------------- ------------------ --------------------
                                                                                        
      Common stock, $.001 par      150,000,000 (3)        $.02              $3,000,000              $353.10
          value issuable upon
        conversion of Secured
            Convertible Notes
------------------------------- -------------------- ---------------- ------------------ --------------------
      Common Stock, $.001 par       25,000,000 (4)        $.03                $750,000               $88.28
 value issuable upon exercise
                  of Warrants
------------------------------- -------------------- ---------------- ------------------ --------------------
                        Total          175,000,000                       $3,750,000.00              $441.38
------------------------------- -------------------- ---------------- ------------------ --------------------


(1) Includes shares of our common stock,  par value $0.001 per share,  which may
be offered pursuant to this  registration  statement,  which shares are issuable
upon conversion of secured  convertible  notes and the exercise of warrants held
by the selling  stockholders.  In addition to the shares set forth in the table,
the amount to be registered includes an indeterminate  number of shares issuable
upon conversion of the secured  convertible  notes and exercise of the warrants,
as such number may be adjusted as a result of stock splits,  stock dividends and
similar transactions in accordance with Rule 416. The number of shares of common
stock registered  hereunder represents a good faith estimate by us of the number
of shares of common stock  issuable upon  conversion of the secured  convertible
notes and upon exercise of the warrants.  For purposes of estimating  the number
of shares of common  stock to be included  in this  registration  statement,  we
calculated  a good faith  estimate  of the number of shares of our common  stock
that we believe  will be issuable  upon  conversion  of the secured  convertible
notes and upon exercise of the warrants to account for market fluctuations,  and
antidilution  and  price  protection  adjustments,   respectively.   Should  the
conversion ratio result in our having insufficient shares, we will not rely upon
Rule 416, but will file a new registration statement to cover the resale of such
additional shares should that become necessary.  In addition,  should a decrease
in the  exercise  price as a result of an issuance  or sale of shares  below the
then current market price, result in our having insufficient shares, we will not
rely upon Rule 416,  but will  file a new  registration  statement  to cover the
resale of such additional shares should that become necessary.

(2)  Estimated  solely for  purposes  of  calculating  the  registration  fee in
accordance  with Rule 457(c) and Rule 457(g) under the  Securities  Act of 1933,
using the average of the high and low price as reported on the  Over-The-Counter
Bulletin Board on May 19, 2005, which was $.02 per share.

(3) Includes a good faith estimate of the shares underlying secured  convertible
notes to account for market fluctuations.

(4) Includes a good faith estimate of the shares underlying warrants exercisable
at $.03 per share to account for antidilution protection adjustments.

                                   ----------

         Pursuant to Rule 429 promulgated  under the Securities Act of 1933, the
enclosed  prospectus  constitutes  a combined  prospectus  also  relating  to an
aggregate of up to  64,567,319  shares of our common stock that were  previously
registered  for sale in a  Registration  Statement,  as  amended,  on Form SB-2,
Registration  No.   333-119716.   As  such,  this  prospectus  also  constitutes
post-effective  amendment  no. 1 to the  Registration  Statement  on Form  SB-2,
Registration No. 333-119716, which shall hereafter become effective concurrently
with the effectiveness of this Registration Statement on Form SB-2 in accordance
with Section 8(c) of the Securities Act of 1933.

                                   ----------




         The registrant hereby amends this  registration  statement on such date
or dates as may be necessary to delay its  effective  date until the  registrant
shall file a further amendment which specifically  states that this registration
statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  registration  statement  shall become
effective  on such  date  as the  Securities  and  Exchange  Commission,  acting
pursuant to said Section 8(a), may determine.




        PRELIMINARY PROSPECTUS SUBJECT TO COMPLETION, DATED MAY 20, 2005

                              CYBERLUX CORPORATION
                              175,000,000 SHARES OF
                                  COMMON STOCK

         This prospectus relates to the resale by the selling stockholders of up
to 175,000,000 shares of our common stock, including up to 150,000,000 shares of
common  stock  underlying  secured  convertible  notes in a principal  amount of
$1,500,000  and up to  25,000,000  issuable  upon the  exercise of common  stock
purchase warrants. The secured convertible notes are convertible into our common
stock at the lower of $0.03 or 50% of the average of the three  lowest  intraday
trading  prices for the common  stock on a  principal  market for the 20 trading
days before but not including the conversion date. The selling  stockholders may
sell common stock from time to time in the  principal  market on which the stock
is traded at the  prevailing  market price or in  negotiated  transactions.  The
selling  stockholders  may be deemed  underwriters of the shares of common stock
which they are offering. We will pay the expenses of registering these shares.

         Our common stock is registered  under  Section 12(g) of the  Securities
Exchange Act of 1934 and is listed on the Over-The-Counter  Bulletin Board under
the symbol  "CYBL".  The last reported sales price per share of our common stock
as reported by the Over-The-Counter Bulletin Board on May 19, 2005, was $.02.

         Investing in these  securities  involves  significant  risks. See "Risk
Factors" beginning on page 4.

         Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or determined if this
Prospectus  is truthful or  complete.  Any  representation  to the contrary is a
criminal offense.

                   The date of this prospectus is _____, 2005.

         The  information in this Prospectus is not complete and may be changed.
This  Prospectus  is included in the  Registration  Statement  that was filed by
Cyberlux  Corporation with the Securities and Exchange  Commission.  The selling
stockholders  may not sell these  securities  until the  registration  statement
becomes effective.  This Prospectus is not an offer to sell these securities and
is not  soliciting an offer to buy these  securities in any state where the sale
is not permitted.


                                        1


                               PROSPECTUS SUMMARY

         The following summary highlights selected information contained in this
prospectus.  This  summary  does not  contain  all the  information  you  should
consider  before  investing  in the  securities.  Before  making  an  investment
decision,  you should read the entire prospectus carefully,  including the "risk
factors" section,  the financial statements and the secured convertible notes to
the financial statements.

                              CYBERLUX CORPORATION

         We are in the development  stage and our efforts have been  principally
devoted to designing,  developing  manufacturing and marketing advanced lighting
systems that utilize  white (and other) light  emitting  diodes as  illumination
elements.  We are  developing and marketing new product  applications  of diodal
illumination(TM) that demonstrate added value over traditional lighting systems.
Using proprietary technology, we are creating a family of products for emergency
and security  lighting offer extended light life and greater cost  effectiveness
than other  existing  forms of  illumination.  We are  expanding  our  marketing
activity into channels of retail, commercial and institutional sales.

         For the year ended  December 31, 2004, we generated  $23,803 in revenue
and a net loss of $6,025,848. For the quarter ended March 31, 2005, we generated
$13,568 in revenue and a net loss of $423,660.  As a result of recurring  losses
from  operations  and a net deficit in both  working  capital and  stockholders'
equity,  our  auditors,  in their report dated March 17,  2005,  have  expressed
substantial doubt about our ability to continue as going concern.

         Our principal offices are located at 4625 Creekstone Drive,  Suite 100,
Research Triangle Park,  Durham,  North Carolina 27703, and our telephone number
is (919) 474-9000. We are a Nevada corporation.



The Offering

                                                                             
Common stock offered by selling stockholders .............................      Up to 175,000,000 shares, including the following:

                                                                                -    up  to  150,000,000   shares  of  common  stock
                                                                                     underlying  secured  convertible  notes  in the
                                                                                     principal amount of $1,500,000 (includes a good
                                                                                     faith estimate of the shares underlying secured
                                                                                     convertible   notes  to   account   for  market
                                                                                     fluctuations   and   antidilution    protection
                                                                                     adjustments, respectively), and

                                                                                -    up  to   25,000,000   shares  of  common  stock
                                                                                     issuable  upon the  exercise  of  common  stock
                                                                                     purchase  warrants at an exercise price of $.03
                                                                                     per share  (includes  a good faith  estimate of
                                                                                     the shares  underlying  warrants to account for
                                                                                     antidilution protection adjustments).

                                                                                     This  number  represents  83.74% of our current
                                                                                     outstanding stock.

Common stock to be outstanding after the offering ........................      Up to 208,991,780 shares




                                       2



                                                                             
Use of proceeds...........................................................      We will not  receive any  proceeds  from the sale of
                                                                                the common stock.  However, we will receive the sale
                                                                                price of any  common  stock  we sell to the  selling
                                                                                stockholders  upon  exercise  of  the  warrants.  We
                                                                                expect  to  use  the  proceeds   received  from  the
                                                                                exercise  of  the  warrants,  if  any,  for  general
                                                                                working  capital  purposes.  However,  AJW Partners,
                                                                                LLC, AJW  Qualified  Partners,  LLC,  AJW  Offshore,
                                                                                Ltd.,  and New  Millennium  Partners II, LLC will be
                                                                                entitled to exercise up to 18,333,334  warrants on a
                                                                                cashless   basis  if  the  shares  of  common  stock
                                                                                underlying  the  warrants  are not  then  registered
                                                                                pursuant to an effective registration  statement. In
                                                                                the event  that AJW  Partners,  LLC,  AJW  Qualified
                                                                                Partners, LLC, AJW Offshore, Ltd., or New Millennium
                                                                                Partners II, LLC exercise the warrants on a cashless
                                                                                basis,  then we will not receive any  proceeds  from
                                                                                the exercise of those warrants. In addition, we have
                                                                                received  gross  proceeds  $600,000 from the sale of
                                                                                the secured  convertible notes and the investors are
                                                                                obligated to provide us with an additional $900,000;
                                                                                $500,000  within  five  days of the  filing  of this
                                                                                registration  statement,  and  $400,000  within five
                                                                                days of this  prospectus  being declared  effective.
                                                                                The proceeds  received  from the sale of the secured
                                                                                convertible   notes   will  be  used  for   business
                                                                                development   purposes,   working   capital   needs,
                                                                                pre-payment  of interest,  payment of consulting and
                                                                                legal fees and purchasing inventory.

Over-The-Counter Bulletin Board Symbol....................................      CYBL


Explanatory  note:  On April 22, 2005,  we entered  into a  Securities  Purchase
Agreement with four accredited investors. Any issuance of shares of common stock
pursuant to this agreement that would require us to issue shares of common stock
in excess of our authorized capital is contingent upon us obtaining  shareholder
approval to increase our authorized  shares of common stock from  300,000,000 to
700,000,000  and filing the  certificate  of  amendment  to our  certificate  of
incorporation. On May 9, 2005, we filed a preliminary information statement with
the  Securities  and Exchange  Commission,  which is currently  being  reviewed,
stating that a majority of the  shareholders  of our company have authorized the
increase  in our  authorized  shares of common  stock.  We intend on filing  the
certificate of amendment to our certificate of  incorporation  20 days after the
mailing and filing of the definitive information  statement.  We are registering
175,000,000  shares  of  common  stock  pursuant  to this  prospectus  that  are
underlying the secured  convertible notes and warrants issued in connection with
the Securities Purchase Agreement.  Upon filing the certificate of amendment, we
will amend this prospectus to include additional shares of common stock that are
issuable pursuant to the Securities Purchase Agreement.

         The above  information  regarding common stock to be outstanding  after
the offering is based on 33,991,780 shares of common stock outstanding as of May
2, 2005 and assumes the subsequent  conversion of our issued secured convertible
notes and series A convertible  preferred  stock and exercise of warrants by our
selling stockholders.

         To  obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase Agreement with four accredited  investors on April 22, 2005
for the sale of (i) $1,500,000 in secured convertible notes and (ii) warrants to
buy 25,000,000 shares of our common stock.

         This  prospectus  relates to the resale of the common stock  underlying
these secured  convertible  notes and  warrants.  The investors are obligated to
provide us with an aggregate of $1,500,000 as follows:



                                       3


         o  $600,000 was disbursed on April 22, 2005;

         o  $500,000  will be  disbursed  within five days of the filing of this
            registration statement; and

         o  $400,000 will be disbursed within five days of the  effectiveness of
            this prospectus.

         Accordingly,  we have  received  a total of  $600,000  pursuant  to the
Securities Purchase Agreement.

         The secured  convertible notes bear interest at 10%, mature three years
from the date of issuance,  and are  convertible  into our common stock,  at the
selling  stockholders'  option,  at the  lower  of (i)  $0.03 or (ii) 50% of the
average of the three lowest  intraday  trading  prices for the common stock on a
principal market for the 20 trading days before but not including the conversion
date. Accordingly,  there is in fact no limit on the number of shares into which
the notes may be converted.  As of May 20, 2005, the average of the three lowest
intraday  trading  prices for our common stock  during the  preceding 20 trading
days as reported on the Over-The-Counter Bulletin Board was $.02 and, therefore,
the conversion price for the secured  convertible  notes was $.01. Based on this
conversion price, the $1,500,000 secured convertible notes,  excluding interest,
were convertible into 150,000,000 shares of our common stock.

         AJW Partners,  LLC, AJW Qualified Partners, LLC, AJW Offshore, Ltd. and
New  Millennium  Partners II, LLC have  contractually  agreed to restrict  their
ability to convert or exercise  their  warrants and receive shares of our common
stock  such that the  number of  shares of common  stock  held by them and their
affiliates  after such  conversion  or exercise does not exceed 4.9% of the then
issued and outstanding shares of common stock.

         See the  "Selling  Stockholders"  and  "Risk  Factors"  sections  for a
complete description of the secured convertible notes.


                                       4


                                  RISK FACTORS

         This investment has a high degree of risk. Before you invest you should
carefully  consider the risks and  uncertainties  described  below and the other
information in this  prospectus.  If any of the following  risks actually occur,
our business,  operating results and financial condition could be harmed and the
value of our stock  could go down.  This  means you could  lose all or a part of
your investment.

Risks Relating to Our Business:

We Have a History Of Losses Which May Continue,  Which May Negatively Impact Our
Ability to Achieve Our Business Objectives.

         We incurred net losses of  $6,025,848  for the year ended  December 31,
2004 and  $1,494,556  for the year ended December 31, 2003. For the three months
ended March 31, 2005,  we incurred a net loss of $423,660.  We cannot assure you
that we can achieve or sustain  profitability  on a quarterly or annual basis in
the future. Our operations are subject to the risks and competition  inherent in
the  establishment  of a business  enterprise.  There can be no  assurance  that
future operations will be profitable.  Revenues and profits, if any, will depend
upon various factors, including whether we will be able to continue expansion of
our  revenue.  We may not achieve  our  business  objectives  and the failure to
achieve such goals would have an adverse impact on us.

If We Are Unable to Obtain  Additional  Funding Our Business  Operations Will be
Harmed and If We Do Obtain Additional  Financing Our Then Existing  Shareholders
May Suffer Substantial Dilution.

         We will  require  additional  funds to sustain and expand our sales and
marketing  activities.  We anticipate  that we will require up to  approximately
$900,000 to fund our continued operations for the next twelve months,  depending
on revenue from operations.  Additional  capital will be required to effectively
support the operations and to otherwise implement our overall business strategy.
There can be no  assurance  that  financing  will be  available in amounts or on
terms  acceptable to us, if at all. The inability to obtain  additional  capital
will  restrict  our  ability to grow and may reduce our  ability to  continue to
conduct business operations. If we are unable to obtain additional financing, we
will  likely be  required to curtail our  marketing  and  development  plans and
possibly  cease our  operations.  Any  additional  equity  financing may involve
substantial dilution to our then existing shareholders.

Our Independent  Auditors Have Expressed  Substantial Doubt About Our Ability to
Continue  As a Going  Concern,  Which May  Hinder Our  Ability to Obtain  Future
Financing.

         In their report dated March 17, 2005, our  independent  auditors stated
that our financial statements for the year ended December 31, 2003 were prepared
assuming that we would continue as a going concern. Our ability to continue as a
going  concern  is an issue  raised as a result of  losses  for the years  ended
December  31,  2004  and  2003 in the  amounts  of  $6,025,848  and  $1,494,556,
respectively.  We continue to experience  net operating  losses.  Our ability to
continue  as a going  concern  is subject  to our  ability to  generate a profit
and/or  obtain  necessary  funding from  outside  sources,  including  obtaining
additional  funding  from  the  sale  of our  securities,  increasing  sales  or
obtaining loans and grants from various financial  institutions  where possible.
Our continued net operating losses increase the difficulty in meeting such goals
and there can be no assurances that such methods will prove successful.

If We Are Unable to Retain the Services of Messrs.  Evans,  Schmidt or Ringo, or
If We  Are  Unable  to  Successfully  Recruit  Qualified  Managerial  and  Sales
Personnel  Having  Experience  in  Business,  We May Not Be Able to Continue Our
Operations.

         Our success depends to a significant  extent upon the continued service
of Mr. Donald F. Evans, our Chief Executive  Officer,  Mr. Mark D. Schmidt,  our
President and Mr. John Ringo, our Secretary and Corporate  Counsel.  Loss of the
services of Messrs. Evans, Schmidt or Ringo could have a material adverse effect
on our growth,  revenues,  and prospective  business. We do not maintain key-man
insurance  on the life of  Messrs.  Evans or  Ringo.  In  addition,  in order to
successfully  implement and manage our business plan, we will be dependent upon,
among other  things,  successfully  recruiting  qualified  managerial  and sales
personnel having experience in business.  Competition for qualified  individuals
is intense.  There can be no assurance that we will be able to find, attract and
retain  existing  employees or that we will be able to find,  attract and retain
qualified personnel on acceptable terms.



                                       5


Many Of Our  Competitors  Are  Larger  and  Have  Greater  Financial  and  Other
Resources  Than We Do and Those  Advantages  Could Make It  Difficult  For Us to
Compete With Them.

         The lighting and  illumination  industry is extremely  competitive  and
includes  several  companies  that have achieved  substantially  greater  market
shares than we have, and have longer operating  histories,  have larger customer
bases,  and have  substantially  greater  financial,  development  and marketing
resources  than we do. If overall  demand for our  products  should  decrease it
could have a materially adverse affect on our operating results.

Our  Trademark  and Other  Intellectual  Property  Rights May Not be  Adequately
Protected Outside the United States, Resulting in Loss of Revenue.

         We believe that our  trademarks,  whether  licensed or owned by us, and
other  proprietary  rights are  important  to our  success  and our  competitive
position.  In the  course  of our  international  expansion,  we  may,  however,
experience  conflict with various  third parties who acquire or claim  ownership
rights in certain trademarks. We cannot assure that the actions we have taken to
establish  and protect these  trademarks  and other  proprietary  rights will be
adequate to prevent  imitation  of our  products by others or to prevent  others
from seeking to block sales of our products as a violation of the trademarks and
proprietary  rights of others.  Also,  we cannot assure you that others will not
assert rights in, or ownership of,  trademarks and other  proprietary  rights of
ours or that we will be able to successfully resolve these types of conflicts to
our  satisfaction.  In addition,  the laws of certain foreign  countries may not
protect  proprietary  rights to the same  extent,  as do the laws of the  United
States.

Risks Relating to Our Current Financing Arrangement:

There Are a Large Number of Shares Underlying Our Secured  Convertible Notes and
Warrants  That May be Available for Future Sale and the Sale of These Shares May
Depress the Market Price of Our Common Stock.

         As of May 2, 2005, we had 33,991,780  shares of common stock issued and
outstanding, secured convertible notes outstanding that may be converted into an
estimated  60,000,000  shares of  common  stock at  current  market  prices  and
outstanding   warrants  to   purchase   10,000,000   shares  of  common   stock.
Additionally,  we have an obligation to sell secured  convertible notes that may
be  converted  into an  estimated  90,000,000  shares of common stock at current
market prices and issue warrants to purchase  15,000,000  shares of common stock
in the near future. Additionally, pursuant to a prior financing with the selling
stockholders,  we still have outstanding  secured  convertible notes that may be
converted into an estimated 141,294,800 shares of common stock at current market
prices and outstanding warrants to purchase 2,250,000 shares of common stock. In
addition,  the number of shares of common stock issuable upon  conversion of the
outstanding  secured  convertible  notes may increase if the market price of our
stock  declines.  All of the shares,  including all of the shares  issuable upon
conversion of the secured  convertible  notes and upon exercise of our warrants,
may be sold without  restriction.  The sale of these shares may adversely affect
the market price of our common stock.

The Continuously  Adjustable Conversion Price Feature of Our Secured Convertible
Notes Could Require Us to Issue a Substantially  Greater Number of Shares, Which
Will Cause Dilution to Our Existing Stockholders.

         Our  obligation  to  issue  shares  upon   conversion  of  our  secured
convertible notes is essentially  limitless.  The following is an example of the
amount of shares of our common stock that are issuable,  upon  conversion of our
secured  convertible notes (excluding accrued interest),  based on market prices
25%, 50% and 75% below the market price, as of May 19, 2005 of $0.02.



                                                                          Number                          % of
% Below             Price Per                  With Discount             of Shares                     Outstanding
Market                 Share                     at 50%                  Issuable                         Stock
------                 -----                     ------                  --------                         -----
                                                                                              
25%                   $.015                      $.0075                  200,000,000                      85.47%
50%                   $.01                       $.005                   300,000,000                      89.82%
75%                   $.005                      $.0025                  600,000,000                      94.64%




                                       6


         As  illustrated,  the number of shares of common  stock  issuable  upon
conversion of our secured convertible notes will increase if the market price of
our stock declines, which will cause dilution to our existing stockholders.

The Continuously  Adjustable Conversion Price Feature of our Secured Convertible
Notes May Have a Depressive Effect on the Price of Our Common Stock.

         The secured convertible notes are convertible into shares of our common
stock at a 50%  discount to the trading  price of the common  stock prior to the
conversion.  The significant  downward pressure on the price of the common stock
as the selling  stockholders  convert and sell material  amounts of common stock
could have an adverse effect on our stock price. In addition,  not only the sale
of shares  issued upon  conversion  or exercise  of secured  convertible  notes,
series A convertible preferred stock and warrants,  but also the mere perception
that these sales  could  occur,  may  adversely  affect the market  price of the
common stock.

The  Issuance of Shares Upon  Conversion  of the Secured  Convertible  Notes and
Exercise of Outstanding Warrants May Cause Immediate and Substantial Dilution to
Our Existing Stockholders.

         The issuance of shares upon conversion of the secured convertible notes
and exercise of warrants may result in substantial  dilution to the interests of
other  stockholders  since the selling  stockholders may ultimately  convert and
sell the full amount  issuable on  conversion.  Although AJW Partners,  LLC, AJW
Qualified Partners, LLC, AJW Offshore, Ltd., and New Millennium Partners II, LLC
may not convert their secured  convertible  notes and/or exercise their warrants
if such  conversion  or  exercise  would cause them to own more than 4.9% of our
outstanding  common stock, this restriction does not prevent AJW Partners,  LLC,
AJW Qualified Partners, LLC, AJW Offshore, Ltd., and New Millennium Partners II,
LLC from converting and/or exercising some of their holdings and then converting
the rest of their  holdings.  In this way,  AJW  Partners,  LLC,  AJW  Qualified
Partners,  LLC, AJW Offshore,  Ltd., and New  Millennium  Partners II, LLC could
sell more than this limit while never holding more than this limit.  There is no
upper  limit on the  number of shares  that may be  issued  which  will have the
effect of further diluting the proportionate equity interest and voting power of
holders of our common stock, including investors in this offering.

In The Event That Our Stock Price Declines, The Shares Of Common Stock Allocated
For Conversion Of The Secured  Convertible Notes and Registered Pursuant To This
Prospectus  May Not Be  Adequate  And We May Be  Required  to File A  Subsequent
Registration  Statement  Covering  Additional  Shares.  If The  Shares  We  Have
Allocated And Are  Registering  Herewith Are Not Adequate And We Are Required To
File An Additional  Registration  Statement,  We May Incur  Substantial Costs In
Connection Therewith.

         Based on our current  market  price and the  potential  decrease in our
market  price as a result of the  issuance  of  shares  upon  conversion  of the
secured  convertible  notes, we have made a good faith estimate as to the amount
of shares of common  stock that we are  required to register  and  allocate  for
conversion of the secured convertible notes. Accordingly,  we have allocated and
registered 150,000,000 shares to cover the conversion of the secured convertible
notes. In the event that our stock price  decreases,  the shares of common stock
we have  allocated  for  conversion  of the  secured  convertible  notes and are
registering  hereunder may not be adequate.  If the shares we have  allocated to
the  registration  statement  are not  adequate  and we are  required to file an
additional  registration statement, we may incur substantial costs in connection
with the preparation and filing of such registration statement.

If We Are Required for any Reason to Repay Our Outstanding  Secured  Convertible
Notes,  We Would Be Required to Deplete Our Working  Capital,  If Available,  Or
Raise Additional Funds. Our Failure to Repay the Secured  Convertible  Notes, If
Required,  Could Result in Legal Action Against Us, Which Could Require the Sale
of Substantial Assets.

         In April 2005, we entered into a Securities  Purchase Agreement for the
sale of an  aggregate  of  $1,500,000  principal  amount of secured  convertible
notes.  The secured  convertible  notes are due and payable,  with 10% interest,
three years from the date of issuance,  unless sooner  converted  into shares of
our common stock.  Although we currently have $600,000 secured convertible notes
outstanding,   the  investors  are  obligated  to  purchase  additional  secured
convertible  notes in the  aggregate  of  $900,000.  In  addition,  any event of
default  such as our failure to repay the  principal  or interest  when due, our
failure to issue  shares of common  stock upon  conversion  by the  holder,  our
failure  to timely  file a  registration  statement  or have  such  registration
statement declared effective, breach of any covenant, representation or warranty
in the Securities Purchase Agreement or related convertible note, the assignment
or  appointment  of a receiver to control a substantial  part of our property or
business,  the filing of a money  judgment,  writ or similar process against our
company in excess of $50,000,  the  commencement  of a  bankruptcy,  insolvency,
reorganization or liquidation  proceeding  against our company and the delisting
of our common stock could require the early repayment of the secured convertible
notes,  including a default  interest rate of 15% on the  outstanding  principal
balance  of the notes if the  default  is not  cured  with the  specified  grace
period. We anticipate that the full amount of the secured convertible notes will
be converted  into shares of our common stock,  in accordance  with the terms of
the  secured  convertible  notes.  If we were  required  to  repay  the  secured
convertible  notes,  we would be required to use our limited working capital and
raise additional funds. If we were unable to repay the notes when required,  the
note holders could  commence legal action against us and foreclose on all of our
assets to recover the amounts due.  Any such action would  require us to curtail
or cease operations.



                                       7


Risks Relating to Our Common Stock:

If We Fail to Remain Current on Our Reporting Requirements,  We Could be Removed
From the OTC Bulletin Board Which Would Limit the Ability of  Broker-Dealers  to
Sell Our Securities and the Ability of Stockholders to Sell Their  Securities in
the Secondary Market.

         Companies  trading  on the OTC  Bulletin  Board,  such  as us,  must be
reporting  issuers under Section 12 of the  Securities  Exchange Act of 1934, as
amended,  and must be current in their  reports  under  Section  13, in order to
maintain price  quotation  privileges on the OTC Bulletin  Board.  If we fail to
remain current on our reporting  requirements,  we could be removed from the OTC
Bulletin Board. As a result,  the market  liquidity for our securities  could be
severely  adversely  affected by limiting the ability of  broker-dealers to sell
our securities and the ability of stockholders  to sell their  securities in the
secondary market.

Our  Common  Stock is  Subject  to the  "Penny  Stock"  Rules of the SEC and the
Trading Market in Our  Securities is Limited,  Which Makes  Transactions  in Our
Stock Cumbersome and May Reduce the Value of an Investment in Our Stock.

         The  Securities  and Exchange  Commission  has adopted Rule 15g-9 which
establishes the definition of a "penny stock," for the purposes  relevant to us,
as any equity  security  that has a market price of less than $5.00 per share or
with an  exercise  price of less  than  $5.00  per  share,  subject  to  certain
exceptions.  For any  transaction  involving a penny stock,  unless exempt,  the
rules require:

         o  that a broker or dealer approve a person's  account for transactions
            in penny stocks; and

         o  the broker or dealer  receive from the investor a written  agreement
            to the  transaction,  setting forth the identity and quantity of the
            penny stock to be purchased.

In order to approve a person's  account for  transactions  in penny stocks,  the
broker or dealer must:

         o  obtain financial information and investment experience objectives of
            the person; and

         o  make a  reasonable  determination  that  the  transactions  in penny
            stocks are  suitable  for that person and the person has  sufficient
            knowledge  and  experience  in  financial  matters  to be capable of
            evaluating the risks of transactions in penny stocks.

The broker or dealer  must also  deliver,  prior to any  transaction  in a penny
stock, a disclosure  schedule prescribed by the Commission relating to the penny
stock market, which, in highlight form:

         o  sets  forth  the  basis on  which  the  broker  or  dealer  made the
            suitability determination;  and

         o  that the broker or dealer received a signed,  written agreement from
            the investor prior to the transaction.

Generally,  brokers may be less willing to execute  transactions  in  securities
subject  to the  "penny  stock"  rules.  This  may  make it more  difficult  for
investors to dispose of our common stock and cause a decline in the market value
of our stock.

         Disclosure  also has to be made about the risks of  investing  in penny
stocks  in  both  public  offerings  and in  secondary  trading  and  about  the
commissions payable to both the broker-dealer and the registered representative,
current  quotations for the securities and the rights and remedies  available to
an  investor  in cases of fraud in penny stock  transactions.  Finally,  monthly
statements  have to be sent  disclosing  recent price  information for the penny
stock held in the account and information on the limited market in penny stocks.


                                       8


                                 USE OF PROCEEDS

         This  prospectus  relates  to shares of our  common  stock  that may be
offered  and sold from  time to time by the  selling  stockholders.  We will not
receive any proceeds  from the sale of shares of common stock in this  offering.
However,  we will  receive  the sale  price of any  common  stock we sell to the
selling  stockholders  upon  exercise  of the  warrants.  We  expect  to use the
proceeds received from the exercise of the warrants, if any, for general working
capital purposes.  However, AJW Partners,  LLC, AJW Qualified Partners, LLC, AJW
Offshore, Ltd., and New Millennium Partners II, LLC will be entitled to exercise
up to  18,333,334  warrants  on a cashless  basis if the shares of common  stock
underlying  the  warrants  are not  then  registered  pursuant  to an  effective
registration  statement.  In the event that AJW  Partners,  LLC,  AJW  Qualified
Partners,  LLC, AJW Offshore,  Ltd., or New Millennium Partners II, LLC exercise
the warrants on a cashless basis, then we will not receive any proceeds from the
exercise  of those  warrants.  In  addition,  we have  received  gross  proceeds
$600,000  from the sale of the secured  convertible  notes and the investors are
obligated to provide us with an additional  $900,000;  $500,000 within five days
of the filing of this registration  statement,  and $400,000 within five days of
this prospectus being declared effective. The proceeds received from the sale of
the secured  convertible notes will be used for business  development  purposes,
working capital needs, pre-payment of interest,  payment of consulting and legal
fees and purchasing inventory.

            MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

         Our common stock is quoted on the OTC  Bulletin  Board under the symbol
"CYBL".

         For the periods indicated,  the following table sets forth the high and
low bid prices per share of common stock.  These prices  represent  inter-dealer
quotations  without  retail  markup,   markdown,   or  commission  and  may  not
necessarily represent actual transactions.

                                   High($)   Low ($)
                                   ------    -------

  2003
  Third Quarter (1)                 1.05      0.10
  Fourth Quarter                    0.55      0.12

  2004
  First Quarter                     0.53      0.19
  Second Quarter                    0.85      0.27
  Third Quarter                     0.55      0.23
  Fourth Quarter                    0.35      0.06

  2004
  First Quarter                     0.07      0.02
  Second Quarter (2)                0.04      0.02

(1) Our stock first traded on July 13, 2003.
(2) As of May 19, 2005

HOLDERS

         As of May 2,  2005,  we had  approximately  224  holders  of our common
stock.  The number of record  holders  was  determined  from the  records of our
transfer  agent and does not  include  beneficial  owners of common  stock whose
shares  are  held  in the  names  of  various  security  brokers,  dealers,  and
registered clearing agencies.  The transfer agent of our common stock is Pacific
Stock Transfer Company,  500 E. Warm Springs Road, Suite 240, Las Vegas,  Nevada
89119.


                                       9


         We have never  declared or paid any cash dividends on our common stock.
We  do  not  anticipate  paying  any  cash  dividends  to  stockholders  in  the
foreseeable future. In addition,  any future determination to pay cash dividends
will be at the  discretion of the Board of Directors and will be dependent  upon
our financial condition, results of operations,  capital requirements,  and such
other factors as the Board of Directors deem relevant.



                                       10



         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

         Some of the  information  in this  Form SB-2  contains  forward-looking
statements that involve  substantial risks and  uncertainties.  You can identify
these  statements  by  forward-looking  words such as "may,"  "will,"  "expect,"
"anticipate," "believe," "estimate" and "continue," or similar words. You should
read statements that contain these words carefully because they:

         o  discuss our future expectations;

         o  contain  projections  of our future  results of operations or of our
            financial condition; and

         o  state other "forward-looking" information.

         We believe it is important to communicate  our  expectations.  However,
there may be events in the future that we are not able to accurately  predict or
over  which we have no  control.  Our actual  results  and the timing of certain
events could differ materially from those  anticipated in these  forward-looking
statements as a result of certain factors, including those set forth under "Risk
Factors," "Business" and elsewhere in this prospectus. See "Risk Factors."

Overview

         We are in the development  stage and our efforts have been  principally
devoted to designing,  developing  manufacturing and marketing advanced lighting
systems that utilize  white (and other) light  emitting  diodes as  illumination
elements.

         We are  developing  and  marketing new product  applications  of diodal
illumination  (TM)  that  demonstrate  added  value  over  traditional  lighting
systems. Using proprietary technology,  we are creating a family of products for
emergency  and  security  lighting  offer  extended  light life and greater cost
effectiveness  than other existing forms of  illumination.  We are expanding our
marketing activity into channels of retail, commercial and institutional sales.

         Our target markets include  long-term interim lighting needs in hotels,
hospitals,  nursing  homes,  airports,  shopping  centers  and  multiple  family
complexes;  long-term  evacuation  solutions  for  theaters,  office  and public
buildings;  reduced  maintenance cost solutions for property managers as applied
to walkway,  corridor or landscape lighting;  and certain sensitive applications
for the military.

         During the second quarter of 2004, we met with officials from the State
of New York who expressed interest in our long-term interim lighting  solutions.
We also met with security  administrators of the Metropolitan  Transit Authority
and the  Port  Authority  in the  City of New  York.  The  Metropolitan  Transit
Authority  requested  that we submit a  proposal  to provide  long term  interim
lighting  pilot  installations  in New York  City's  subway  system  to  include
passenger platforms, rail cars and tunnel accesses. In June 2004, we submitted a
proposal  to the MTA  for a pilot  program.  In  March  2005,  we  submitted  an
implementation  proposal  for  subway  cars  and  stairwells.  This  program  is
currently  being  reviewed by the MTA. As a result of our meeting  with the Port
Authority, we anticipate a similar proposal request related to Newark, LaGuardia
and JFK airports and the Holland Tunnel system,  although we have not received a
proposal  request as of the date of this  filing and no  assurance  can be given
that we will receive a proposal request.

Critical Accounting Policies

         The preparation of our consolidated  financial statements in conformity
with accounting  principles  generally accepted in the United States requires us
to make  estimates and judgments that affect our reported  assets,  liabilities,
revenues, and expenses, and the disclosure of contingent assets and liabilities.
We base our  estimates and  judgments on  historical  experience  and on various
other  assumptions we believe to be reasonable under the  circumstances.  Future
events,   however,  may  differ  markedly  from  our  current  expectations  and
assumptions.  While  there  are a  number  of  significant  accounting  policies
affecting  our  consolidated  financial  statements;  we believe  the  following
critical accounting policies involve the most complex,  difficult and subjective
estimates and judgments:

         o  stock-based compensation; and

         o  revenue recognition.



                                       11


Stock-Based Compensation

         In  December  2002,  the FASB  issued  SFAS No.  148 -  Accounting  for
Stock-Based Compensation - Transition and Disclosure. This statement amends SFAS
No. 123 - Accounting for Stock-Based Compensation, providing alternative methods
of voluntarily transitioning to the fair market value based method of accounting
for stock based employee  compensation.  FAS 148 also requires disclosure of the
method used to account for stock-based  employee  compensation and the effect of
the method in both the annual and interim financial  statements.  The provisions
of this statement  related to transition  methods are effective for fiscal years
ending  after  December  15,  2002,  while  provisions   related  to  disclosure
requirements  are effective in financial  reports for interim periods  beginning
after December 31, 2002.

         The Company elected to continue to account for stock-based compensation
plans using the intrinsic value-based method of accounting prescribed by APB No.
25,  "Accounting  for Stock Issued to Employees,"  and related  interpretations.
Under the  provisions  of APB No. 25,  compensation  expense is  measured at the
grant  date for the  difference  between  the fair  value of the  stock  and the
exercise price.

Revenue Recognition

         For revenue  from  product  sales,  the Company  recognizes  revenue in
accordance with SEC Staff Accounting  Bulletin No. 101, "Revenue  Recognition in
Financial  Statements"  ("SAB 101").  SAB 101 requires that four basic  criteria
must be met before  revenue can be  recognized:  (1)  persuasive  evidence of an
arrangement  exists;  (2) delivery has occurred;  (3) the selling price is fixed
and determinable; and (4) collectibility is reasonably assured. Determination of
criteria (3) and (4) are based on  management's  judgments  regarding  the fixed
nature of the selling prices of the products delivered and the collectibility of
those  amounts.  Provisions  for discounts  and rebates to customers,  estimated
returns and  allowances,  and other  adjustments  are  provided  for in the same
period the related sales are recorded.  The Company defers any revenue for which
the product has not been  delivered or is subject to refund until such time that
the  Company  and the  customer  jointly  determine  that the  product  has been
delivered or no refund will be required.

RESULTS OF OPERATIONS

Three months  ended March 31, 2005  compared to the three months ended March 31,
2004

REVENUES

         Revenues  for the three  months  ended March 31, 2005 were $ 13,568 and
compares to $9,968 for the same period ended March 31,  2004.  Included in sales
for the quarter is a $10,000  contract  with Kings Park School  District of Long
Island,  New York for the  installation  of our ELS  products in a local  middle
school.

COST OF SALES

         Cost of sales for the first  quarter  were $6,369 and  produced a gross
margin on sales of 53%. This compares to $8,395 in cost of sales for the quarter
ended March 31, 2004 which produced a gross margin of 16%.

OPERATING EXPENSES

         Operating  expenses for the quarter  ended March 31, 2005 were $388,153
and compares to $287,089 for the same period ended March, 31, 2004.  Included in
the Quarter ended March 31, 2005 are $21,323 in expenses for market  development
and literature. This compares to $0 for the first quarter of 2004.



                                       12


         As a result of limited  capital  resources  and minimal  revenues  from
operations  from  our  inception,  we have  relied  on the  issuance  of  equity
securities to non-employees in exchange for services. Our management enters into
equity compensation  agreements with non-employees if it is in our best interest
under  terms  and  conditions  consistent  with the  requirements  of  Financial
Accounting Standards No. 123, Accounting for Stock Based Compensation.  In order
to conserve our limited operating capital resources, we anticipate continuing to
compensate non-employees for services during the next twelve months. This policy
may have a material  effect on our results of operations  during the next twelve
months.

Results of Operations for the Years Ended December 31, 2004 and 2003 Compared.

         Revenues for the year ended  December 31, 2004 were $23,803 and include
the pilot  installation of our new ELS product for the City of Cleveland,  Ohio.
This compares to revenues of $74,238 for the year ended December 31, 2003.

         Cost of goods sold were  $160,260 for 2004  compared  with $161,984 for
2003.  Much of the design  effort on the ELS product was costed into the product
installation for the City of Cleveland.

         Operating expenses for the year ended December 31, 2004 were $4,098,444
compared  with  $1,268,802  for the year ended  December 31,  2003.  Included in
expenses for 2004 was $2,116,672 for consulting  services  compared with $95,935
for the previous  year.  Most of this  expense was the result of issuing  common
stock of the Company, recorded at the market price on the date of the awards, in
lieu of cash payments.  The services  provided  included product design,  market
development and capital fund-raising services.

         Operating  expenses for 2004 also include $296,008  representing  costs
incurred  in the design and  pre-production  of three  products  to be  marketed
during  the second  quarter  of 2005.  Accounting  practices  have  historically
attempted  to  match  revenues  and  costs;  however,  in  compliance  with  the
requirements  of FASB number 2, we have taken these costs to expense  during the
year 2004.

         Interest expense for 2004 was $1,600,087 compared to $138,008 for 2003.
Included  in  interest  expense  for 2004 is  $1,500,000  which  was  booked  to
recognize  the  imbedded   beneficial   conversion  feature  of  the  $1,500,000
convertible notes payable entered into during the 3rd and 4th quarters of 2004.

         The net loss realized for 2004 was $6,825,848, or $0.41 per share on an
average  of  16,701,174  shares  outstanding  and  compares  to a  net  loss  of
$2,230,806, or $0.29 per share on an average of 7,652,012 shares outstanding for
the year 2003.

Liquidity and Capital Resources

         As of March 31,  2005,  we had a working  capital  deficit of $875,666.
This compares to a working capital deficit of $ 442,303 as of December 31, 2004.
As a result of our  operating  losses for the first three months ended March 31,
2005,  we generated a cash flow deficit of $326,442 from  operating  activities.
Cash flows used in investing activities was $963 during the quarter.  Cash flows
used in financing activities were $77,510 on payment of short-term notes payable
for the first three months ended March 31, 2005.

         While we have raised capital to meet our working  capital and financing
needs in the past, additional financing is required in order to meet our current
and projected cash flow deficits from operations and development.

         By  adjusting  our   operations   and   development  to  the  level  of
capitalization,  we  believe  we  have  sufficient  capital  resources  to  meet
projected  cash flow  deficits  through  the next  twelve  months.  However,  if
thereafter,  we are not  successful  in  generating  sufficient  liquidity  from
operations or in raising sufficient  capital  resources,  on terms acceptable to
us,  this could  have a  material  adverse  effect on our  business,  results of
operations, liquidity and financial condition.

         Our independent certified public accountant has stated in their report,
dated as of March 17, 2005, that we have incurred  operating  losses in the last
two  years,  and that we are  dependent  upon  management's  ability  to develop
profitable  operations.  These factors among others may raise  substantial doubt
about our ability to continue as a going concern.



                                       13


September 2004 Securities Purchase Agreement

         To  obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase  Agreement with four accredited  investors on September 23,
2004  for the sale of (i)  $1,500,000  in  secured  convertible  notes  and (ii)
warrants to buy 2,250,000 shares of our common stock. The investors  provided us
with an aggregate of $1,500,000 as follows:

         o  $500,000 was disbursed on September 23, 2004;

         o  $500,000 was disbursed on October 20, 2004; and

         o  $500,000 was disbursed on November 18, 2004.

         The proceeds  received from the sale of the secured  convertible  notes
were used for business development purposes,  working capital needs, pre-payment
of interest,  payment of consulting and legal fees and purchasing inventory.  As
of May 18, 2005,  $295,829 of the convertible  debentures has been converted and
$1,204,171 remains outstanding.

         The secured  convertible  notes bear interest at 10%,  mature two years
from the date of issuance,  and are  convertible  into our common stock,  at the
investors'  option,  at the lower of (i) $0.72 or (ii) 50% of the average of the
three lowest intraday  trading prices for the common stock on a principal market
for the 20 trading days before but not including the  conversion  date. The full
principal amount of the secured  convertible notes is due upon default under the
terms of secured  convertible  notes.  The warrants are  exercisable  until five
years  from the date of  issuance  at a purchase  price of $0.50 per  share.  In
addition, the conversion price of the secured convertible notes and the exercise
price of the  warrants  will be adjusted in the event that we issue common stock
at a price  below the fixed  conversion  price,  below  market  price,  with the
exception of any securities  issued in connection  with the Securities  Purchase
Agreement.  The  conversion  price  of the  secured  convertible  notes  and the
exercise price of the warrants may be adjusted in certain  circumstances such as
if we pay a stock dividend,  subdivide or combine  outstanding  shares of common
stock into a greater or lesser  number of shares,  or take such other actions as
would otherwise result in dilution of the selling  stockholder's  position.  The
selling  stockholders  have  contractually  agreed to restrict  their ability to
convert or exercise  their  warrants and receive shares of our common stock such
that the  number of shares of  common  stock  held by them and their  affiliates
after such  conversion  or exercise  does not exceed 4.9% of the then issued and
outstanding shares of common stock. In addition, we have granted the investors a
security interest in substantially  all of our assets and intellectual  property
and registration rights.

         Since the conversion price was less than the market price of the common
stock at the time the secured  convertible  notes are issued,  we  recognized  a
charge relating to the beneficial  conversion feature of the secured convertible
notes during the quarter in which they are issued,  including  the third quarter
of fiscal 2004 when $1,500,000 of secured convertible notes were issued.

April 2005 Securities Purchase Agreement

         To  obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase Agreement with four accredited  investors on April 22, 2005
for the sale of (i) $1,500,000 in secured convertible notes and (ii) warrants to
buy  25,000,000  shares of our common  stock.  The  investors  are  obligated to
provide us with an aggregate of $1,500,000 as follows:

         o  $600,000 was disbursed on April 22, 2005;

         o  $500,000  will be  disbursed  within five days of the filing of this
            registration statement; and

         o  $400,000 will be disbursed within five days of the  effectiveness of
            this prospectus.

         The proceeds  received from the sale of the secured  convertible  notes
were used for business development purposes,  working capital needs, pre-payment
of interest, payment of consulting and legal fees and purchasing inventory.



                                       14


         The secured  convertible notes bear interest at 10%, mature three years
from the date of issuance,  and are  convertible  into our common stock,  at the
investors'  option,  at the lower of (i) $0.03 or (ii) 50% of the average of the
three lowest intraday  trading prices for the common stock on a principal market
for the 20 trading days before but not including the  conversion  date. The full
principal amount of the secured  convertible notes is due upon default under the
terms of secured  convertible  notes.  The warrants are  exercisable  until five
years  from the date of  issuance  at a purchase  price of $0.03 per  share.  In
addition, the conversion price of the secured convertible notes and the exercise
price of the  warrants  will be adjusted in the event that we issue common stock
at a price  below the fixed  conversion  price,  below  market  price,  with the
exception of any securities  issued in connection  with the Securities  Purchase
Agreement.  The  conversion  price  of the  secured  convertible  notes  and the
exercise price of the warrants may be adjusted in certain  circumstances such as
if we pay a stock dividend,  subdivide or combine  outstanding  shares of common
stock into a greater or lesser  number of shares,  or take such other actions as
would otherwise result in dilution of the selling  stockholder's  position.  The
selling  stockholders  have  contractually  agreed to restrict  their ability to
convert or exercise  their  warrants and receive shares of our common stock such
that the  number of shares of  common  stock  held by them and their  affiliates
after such  conversion  or exercise  does not exceed 4.9% of the then issued and
outstanding shares of common stock. In addition, we have granted the investors a
security interest in substantially  all of our assets and intellectual  property
and registration rights.

         Since the  conversion  price will be less than the market  price of the
common stock at the time the secured convertible notes are issued, we anticipate
recognizing  a charge  relating  to the  beneficial  conversion  feature  of the
secured convertible notes during the quarter in which they are issued, including
the second  quarter of fiscal 2005 when  $600,000 of secured  convertible  notes
were issued.

         We  will  still  need  additional  investments  in  order  to  continue
operations to cash flow break even. Additional investments are being sought, but
we cannot guarantee that we will be able to obtain such  investments.  Financing
transactions  may include the issuance of equity or debt  securities,  obtaining
credit facilities, or other financing mechanisms.  However, the trading price of
our common stock and the downturn in the U.S.  stock and debt markets could make
it more  difficult  to obtain  financing  through the issuance of equity or debt
securities. Even if we are able to raise the funds required, it is possible that
we could  incur  unexpected  costs and  expenses,  fail to  collect  significant
amounts owed to us, or experience  unexpected cash requirements that would force
us to seek alternative financing. Further, if we issue additional equity or debt
securities,  stockholders may experience  additional  dilution or the new equity
securities  may  have  rights,  preferences  or  privileges  senior  to those of
existing  holders of our common stock. If additional  financing is not available
or is not available on acceptable  terms, we will have to curtail our operations
again.

Recent Accounting Pronouncements

         Statement  of  Financial   Accounting   Standards  No.  141,  "Business
Combinations"  (SFAS No. 141), and Statement of Financial  Accounting  Standards
No. 142,  "Goodwill and Other  Intangible  Assets" (SFAS No. 142). The FASB also
issued  Statement of Financial  Accounting  Standards No. 143,  "Accounting  for
Obligations Associated with the Retirement of Long-Lived Assets" (SFAS No. 143),
and Statement of Financial  Accounting  Standards No. 144,  "Accounting  for the
Impairment  or  Disposal  of  Long-Lived  Assets"  (SFAS No.  144) in August and
October 2001, respectively.

         SFAS No. 141 requires the purchase  method of  accounting  for business
combinations    initiated    after   June   30,   2001   and    eliminates   the
pooling-of-interest  method. The adoption of SFAS No. 141 had no material impact
on the Company's consolidated financial statements.

         Effective  January 1, 2002, the Company adopted SFAS No. 142. Under the
new rules,  the Company will no longer  amortize  goodwill and other  intangible
assets  with  indefinite  lives,  but such  assets  will be subject to  periodic
testing for impairment.  On an annual basis, and when there is reason to suspect
that their values have been diminished or impaired,  these assets must be tested
for impairment, and write-downs to be included in results from operations may be
necessary.  SFAS No. 142 also  requires  the Company to complete a  transitional
goodwill impairment test six months from the date of adoption.



                                       15


         Any goodwill impairment loss recognized as a result of the transitional
goodwill  impairment test will be recorded as a cumulative effect of a change in
accounting  principle no later than the end of fiscal year 2002. The adoption of
SFAS No. 142 had no  material  impact on the  Company's  consolidated  financial
statements

         SFAS No. 143 establishes  accounting  standards for the recognition and
measurement  of  an  asset  retirement   obligation  and  its  associated  asset
retirement  cost. It also  provides  accounting  guidance for legal  obligations
associated with the retirement of tangible  long-lived  assets.  SFAS No. 143 is
effective in fiscal years  beginning  after June 15, 2002,  with early  adoption
permitted. The Company expects that the provisions of SFAS No. 143 will not have
a material  impact on its  consolidated  results  of  operations  and  financial
position  upon  adoption.  The  Company  plans to adopt SFAS No.  143  effective
January 1, 2003.

         SFAS No. 144 establishes a single  accounting  model for the impairment
or disposal of long-lived assets,  including discontinued  operations.  SFAS No.
144 superseded  Statement of Financial Accounting Standards No. 121, "Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed
Of" (SFAS No. 121), and APB Opinion No. 30, "Reporting the Results of Operations
-  Reporting  the  Effects  of  Disposal  of  a  Segment  of  a  Business,   and
Extraordinary,  Unusual and Infrequently Occurring Events and Transactions". The
Company adopted SFAS No. 144 effective January 1, 2002. The adoption of SFAS No.
144 had no material impact on Company's consolidated financial statements.

         In April 2002, the FASB issued  Statement No. 145,  "Rescission of FASB
Statements No. 4, 44, and 64,  Amendment of FASB Statement No. 13, and Technical
Corrections." This Statement rescinds FASB Statement No. 4, "Reporting Gains and
Losses from  Extinguishment  of Debt", and an amendment of that Statement,  FASB
Statement  No.  64,  "Extinguishments  of  Debt  Made  to  Satisfy  Sinking-Fund
Requirements"  and FASB Statement No. 44,  "Accounting for Intangible  Assets of
Motor Carriers".  This Statement  amends FASB Statement No. 13,  "Accounting for
Leases",  to eliminate an  inconsistency  between the  required  accounting  for
sale-leaseback  transactions  and the  required  accounting  for  certain  lease
modifications  that  have  economic  effects  that a similar  to  sale-leaseback
transactions. The Company does not expect the adoption to have a material impact
to the Company's financial position or results of operations.

         In June 2002, the FASB issued Statement No. 146,  "Accounting for Costs
Associated with Exit or Disposal Activities." This Statement addresses financial
accounting and reporting for costs  associated with exit or disposal  activities
and  nullifies  Emerging  Issues Task Force (EITF)  Issue No.  94-3,  "Liability
Recognition for Certain Employee Termination Benefits and Other Costs to Exit an
Activity (including Certain Costs Incurred in a Restructuring)."  The provisions
of this  Statement  are  effective  for  exit or  disposal  activities  that are
initiated  after  December  31, 2002,  with early  application  encouraged.  The
Company does not expect the adoption to have a material  impact to the Company's
financial position or results of operations.

         In October 2002, the FASB issued  Statement No. 147,  "Acquisitions  of
Certain  Financial  Institutions-an  amendment of FASB Statements No. 72 and 144
and  FASB  Interpretation  No.  9",  which  removes  acquisitions  of  financial
institutions  from  the  scope of both  Statement  72 and  Interpretation  9 and
requires that those  transactions be accounted for in accordance with Statements
No. 141,  Business  Combinations,  and No. 142,  Goodwill  and Other  Intangible
Assets.  In addition,  this  Statement  amends SFAS No. 144,  Accounting for the
Impairment or Disposal of

         Long-Lived   Assets,  to  include  in  its  scope  long-term   customer
relationship  intangible assets of financial institutions such as depositor- and
borrower-relationship intangible assets and credit cardholder intangible assets.
The  requirements  relating  to  acquisitions  of  financial   institutions  are
effective  for  acquisitions  for which the date of  acquisition  is on or after
October 1, 2002.  The  provisions  related to accounting  for the  impairment or
disposal  of  certain  long-term  customer-relationship  intangible  assets  are
effective  on October 1, 2002.  The  adoption of this  Statement  did not have a
material impact to the Company's  financial position or results of operations as
the Company has not engaged in either of these activities.

         In December 2002, the FASB issued  Statement No. 148,  "Accounting  for
Stock-Based Compensation-Transition and Disclosure", which amends FASB Statement
No. 123, Accounting for Stock-Based Compensation, to provide alternative methods
of  transition  for a  voluntary  change  to the  fair  value  based  method  of
accounting for stock-based employee  compensation.  In addition,  this Statement
amends  the  disclosure  requirements  of  Statement  123 to  require  prominent
disclosures in both annual and interim financial  statements about the method of
accounting for stock-based  employee  compensation  and the effect of the method
used  on  reported  results.  The  transition  guidance  and  annual  disclosure
provisions of Statement 148 are effective for fiscal years ending after December
15, 2002,  with earlier  application  permitted  in certain  circumstances.  The
interim  disclosure  provisions are effective for financial  reports  containing
financial  statements for interim periods beginning after December 15, 2002. The
adoption  of this  statement  did not have a  material  impact on the  Company's
financial  position or results of  operations  as the Company has not elected to
change to the fair value based method of  accounting  for  stock-based  employee
compensation.



                                       16


         In January 2003, the FASB issued  Interpretation No. 46, "Consolidation
of Variable Interest Entities."  Interpretation 46 changes the criteria by which
one company includes another entity in its  consolidated  financial  statements.
Previously,  the  criteria  were  based  on  control  through  voting  interest.
Interpretation  46 requires a variable  interest  entity to be consolidated by a
company if that  company  is subject to a majority  of the risk of loss from the
variable interest  entity's  activities or entitled to receive a majority of the
entity's  residual  returns  or both.  A company  that  consolidates  a variable
interest  entity  is  called  the  primary   beneficiary  of  that  entity.  The
consolidation  requirements of  Interpretation  46 apply immediately to variable
interest entities created after January 31, 2003. The consolidation requirements
apply to older  entities in the first  fiscal year or interim  period  beginning
after  June  15,  2003.  Certain  of the  disclosure  requirements  apply in all
financial  statements  issued  after  January 31, 2003,  regardless  of when the
variable  interest  entity  was  established.  The  Company  does not expect the
adoption  to have a  material  impact to the  Company's  financial  position  or
results of operations.

Product Research and Development

         We anticipate continuing to incur research and development expenditures
in connection  with the  development of our Wireless  Lighting System during the
next twelve months.

         These projected expenditures are dependent upon our generating revenues
and obtaining sources of financing in excess of our existing capital  resources.
There is no guarantee  that we will be successful in raising the funds  required
or generating  revenues  sufficient to fund the projected  costs of research and
development during the next twelve months.

Acquisition or Disposition of Plant and Equipment

         We do not anticipate  the sale of any  significant  property,  plant or
equipment during the next twelve months. We do not anticipate the acquisition of
any significant property, plant or equipment during the next 12 months.




                                       17


                                    BUSINESS

OVERVIEW

         We are a Nevada  corporation  that was incorporated on May 17, 2000. We
were founded to design, develop, manufacture,  market and sell advanced lighting
systems that utilize  Gallium  Nitride  light  emitting  diodes as  illumination
elements.  White  diodes are a  relatively  new  phenomenon  that  offers  major
advances in illumination technology. Our Gallium Nitride diodes consume 92% less
energy than incandescent or fluorescent counterparts to produce comparable light
output. In electrochemical  (battery powered)  applications,  this diminution of
energy consumption positions our lighting solutions as more durable and reliable
than other  interim  lighting  alternatives.  In  standard  alternating  current
electrical  applications,  the  calculated  life of  Gallium  Nitride  diodes as
lighting elements is over 20 years versus 750 hours for traditional incandescent
light bulbs. These exceptional  performance  characteristics,  diminutive energy
consumption   and  extended   life,   have   prompted   Gallium   Nitride  diode
implementation  in traffic lights and automotive brake lights,  but have not yet
significantly  occurred in our area of focus,  diodal  illumination (tm). Diodal
illumination  is the production of light through the use of white light emitting
diodes. A light emitting diode is a chemical  compound  (gallium  nitride,  GaN)
that  produces a visible  light when an  electrical  current  is  applied.  This
production  of light  through a diode is  contrasted  with  light from a typical
light bulb,  in which light is produced as a  by-product  of a burning  filament
contained  within a vacuum  globe.  The diode  uses 92% less  energy to  produce
comparable light to that of a traditional light bulb.

PRINCIPAL PRODUCTS AND PRINCIPAL MARKETS

         We have  introduced our first product,  the Cyberlux Home Safety Light.
Our  production  strategy  has required the  identification,  qualification  and
engagement  of a variety of talents in  industrial  design,  integrated  circuit
board production,  multi-cavity steel injection mold fabrication, component part
assembly, performance testing and packaging to fulfill the tasks associated with
finished goods  delivery..  We are now planning to broaden our product line into
optoelectronic  technology  and  expand  our  marketing  activity  into  various
channels of retail and institutional sales. Our product line,  consisting of the
Home Safety  Light,  the  Cyclone  PLP (Power  Light  Plant),  the  Power-Outage
Adapter,  the Task & Accent Light and the KeyCap  LockLight,  employ  single use
standard alkaline or lithium ion constant charge reusable batteries in different
applications.  These fixtures  express superior  characteristics  in brightness,
extended  light  life  and  durability  through  diodal(TM)   illumination,   an
optoelectronic descriptor trademarked by Cyberlux.

         During  the early  stages  of  research  for  long-term  interim  light
solutions, all experimentation was confined to incandescent, fluorescent and, to
a more limited  extent,  fiber optics as  illumination  sources.  The  recurring
problem with these  lighting  elements  was the  inefficient  use of  electrical
energy.  For example,  in an  incandescent  bulb, 95% of the  electrical  energy
consumed is dissipated as radiant heat,  not light.  The discovery of the bright
white  Gallium  Nitride  diode  provides  an  alternative  that can  produce the
long-term  interim  light  source  that was to be the  objective  of our product
development  activities.  Unlike  light  bulbs  that are  brittle  glass  globes
surrounding  a fragile  wire  filament in a vacuum,  light  emitting  diodes are
extraordinarily  efficient  solid  state  semiconductors  that  are  practically
indestructible.  Diodes are  manufactured  from  chemical  compounds  mixed with
phosphors, which transform electrical energy to visible light without heat. When
electrical  current is applied to a diode,  the energy  creates  electromagnetic
radiation, which occurs as light.

         The power  outage that struck the  Midwest to the  Northeastern  United
States and parts of Canada in August of 2003 dramatized the absence of realistic
emergency  lighting  solutions in North America.  This event was followed by the
hurricane  season of 2004 during  which  millions of property  owners in Florida
were without  conventional  power for days up to several  weeks.  The  recurring
power  losses  are  directly  attributable  to the grid  system  which  delivers
electrical power to the North American Continent. Storm activity or power surges
may cause  electrical  power line damage which then causes grid  collapse due to
the domino effect of failing systems. Typically, in the event of a power outage,
"emergency  lighting"  is utilized,  which is  short-term  evacuation  lights in
public and private  buildings  which  perform  for 60 to 90  minutes.  Long-term
electrical power grid failure is a far different  problem.  We have developed an
alternative  to typical  "emergency  lighting" for grid failure  blackouts  with
long-term  emergency lighting using its Reliabrighttm  family of battery powered
products that provide 60 hours (3,600  minutes) of bright light from one battery
charge.



                                       18


         Shortly  after the blackout of August 2003,  we were invited to propose
an emergency  lighting  redundancy system for the City of Cleveland,  Ohio where
the  power-outage  darkened most of the city's  buildings and homes. We reviewed
existing systems and then  demonstrated  our  Reliabrighttm  Emergency  Lighting
System (ELS) over a three-month period beginning in December,  2003. In March of
2004,  we were  awarded  a  non-competitive  bid  contract  by the City to begin
implementation of our  Reliabrighttm ELS and ELU products in Cleveland's  Public
Utilities  Building.  The nature and purpose of  Reliabrighttm is its ability to
provide 60 hours of light during blackouts in bathrooms, stairwells,  elevators,
corridors,   equipment  rooms  and  interior  offices  from  its  custom  sealed
constant-charge   battery  pack  and  expandable   diodaltm   lighting   element
configuration.  The  Reliabrighttm  ELS retrofits into existing ceiling tiles in
bathrooms,  elevators  or  offices  and the ELU is wall  mounted  in  corridors,
stairwells and equipment rooms.

         Our initial  product,  the Home Safety  Light  (HSL),  is an  efficient
portable fixture that provides a full week of light from one set of AA batteries
compared to over 20 sets of  replacement  batteries  required by other  portable
lights to produce comparable light life. A proprietary intelligent circuit board
provides three levels of light intensity controlled by a simple push button. The
parabolic reflector  broadcasts a blanket of light that can illuminate an entire
room,  corridor,  stairwell  or  other  strategic  location.  The  unit  may  be
hand-held,  placed on a level platform or suspended from a wall-mounted hook. At
the moderate  light  level,  it provides a full week of reliable  bright  light.
Because  the  patented   HSL's   performance   characteristics   are  ideal  for
recreational boating and camping as well as home safety,  certain  modifications
and package designs were  implemented to create the CampLamptm which address the
needs of outdoor markets.

         The Cyclone PLP (Power Light Plant) is a heavy-duty,  rugged,  portable
fixture that is actually a "perpetual  source of light".  The Cyclone is powered
by our proprietary sealed ConstaChargetm lead-acid battery that is maintained at
full charge by linkage to a standard  electrical  wall outlet or by linkage to a
vehicle's  charge  port or its  cigarette  lighter.  The  fixture  operates  its
articulated  lens head for 60 hours of light from one charge  session and can be
renewed  to full  charge in  approximately  4 hours.  The PLP has an  integrated
charge port to enable  recharge of a cell phone or other DC device and a reverse
current  flow  switch  that can  trickle  charge a disabled  automobile  battery
through  connection to the vehicle's  internal charge port. The articulated lens
head arm has the ability to rotate through  graduated  ratchet points to provide
rigid  focus of a  powerful  beam in task  related  applications.  A 180  degree
rotation  of the lens head when the  fixture is  upended  to a  vertical  stance
positions the light source as a useful table lamp.

         Our  Power-Outage  Adapter is a patented  "intelligent  electrical wall
outlet"  that  replaces  an existing  wall  outlet,  continues  to perform as an
electrical  outlet  used by a variety  of power  cords,  but now  provides a new
dimension of service as an emergency  lighting  system.  The Adapter  contains a
constant charge battery, three sensors and three diodaltm lighting elements. One
sensor detects motion in a darkened space and illuminates one diode in the lower
lens to provide a guide light for  movement;  a second  sensor  detects  loss of
power in the  building's  electrical  system and  illuminates  two  ultra-bright
diodes in the upper  lens to wash the  attendant  wall with  light;  and a third
sensor detects ambient light in the space and deactivates the system.  The Power
Outage Adapter will be marketed to hospitals, eldercare facilities and hotels in
the third quarter of 2005.

         The  "Heatless"  new  Task &  Accent  light  is a  fixture  of  several
different  lengths  which offer  alternatives  for its  application  in closets,
cabinets and under cabinet counter  lighting.  This product has the potential to
become the favorite of kitchen and interior  designers  owing to its  remarkable
performance  characteristics  of several  optional shades of white light,  three
levels of light intensity and its "cool to the touch" safety feature. The choice
of electrical connections as plug-in,  hard-wired or battery powered adds to the
fixture's  flexibility  and its light life of 75,000  hours  contributes  to its
leadership role in energy efficiency, durability and longevity.

         Our patented KeyCaptm LockLight provides an inexpensive  solution for a
key chain light source. This unique fixture is encased in an elastic fabric that
easily  fits over the head of any  variety of keys.  The  slender  circuitry  is
positioned  to reside at the side of the key with the diode  facing the  lockset
entry down the shaft of the key which brightly,  and precisely,  illuminates the
keyhole.  The KeyCaptm,  which will be marketed  three to a package  surrounding
plastic  facsimiles  of keys,  is a  practical,  lightweight,  addition to every
consumer's key chain.


                                       19


DISTRIBUTION METHODS OF OUR PRODUCTS

         Consistent  with our sales  objectives,  the  reliable  manufacture  of
proprietary  component parts and assembly of finished products required exacting
coordination  of  resources  to  provide   detailed  working  drawings  to  tool
manufacturers for injection molded parts and optics;  precise circuitry diagrams
to receive  diodes,  resistors and  capacitors  into the  electronics  platform;
source  identification  for volume  supplies of batteries and diodes;  packaging
considerations  for  presentation  of product and  corresponding  dimensions  of
containment's  for shipping and display;  and an experienced  contract  assembly
organization with an extensive infrastructure capable of collation and inventory
of all component parts.

         During  the  Fall  of  2000,  we  identified  Shelby  County  Community
Services,  Shelbyville,   Illinois,  as  a  contract  manufacture  and  assembly
organization  that  was  positioned  to meet  our  requirements.  Shelby  County
Community  Services  has over a decade of  successful  performance  on behalf of
Fortune 100 companies and represented the quality of management, performance and
fiscal stability that we sought to employ in the production process.

         We have a  Proprietary  Product  Manufacturing  Agreement  with  Shelby
County Community  Services that provides for Shelby County Community Services to
assemble, test, package,  warehouse finished good inventory,  palletize and ship
per  purchase  orders for shipment FOB  Shelbyville.  In the Summer of 2004,  we
renewed our relationship  with Shelby County Community  Services.  Shelby County
Community  Services will continue to serve as the warehousing  and  distribution
center for our  products,  which are to be  manufactured  abroad.  Shelby County
Community   Services   coordinates   customs   protocols  and  manages  incoming
inventories.

         Our  internet  site is serviced  by Shelby  County  Community  Services
through a fulfillment  operations  agreement  whereby  Shelby  County  Community
Services  receives a daily  batched  summary of internet  sales through an email
link  established by us and United Parcel  Service.  The software  validates the
address of the customer and advises shipping mode (next day, two day or ground),
computes  shipping and handling  charges then prints the appropriate  waybill at
the shipping office of Shelby County  Community  Services.  Packages are shipped
within 24 hours of receipt of the email  summary of business  for the  preceding
day's orders.  Shelby County Community Services coordinates  materials inventory
with our  approved  vendors  based upon  purchase  orders or blanket  orders for
products.

         Robrady Design,  Inc., our industrial  design firm,  provides  detailed
working drawings for injection molded parts to tool  manufacturers in the US and
abroad.  The initial  production  capacity at SCCS is 80,000  product  units per
month,  which can be  increased  by 50% with a four month lead time to undertake
expansion of facilities.

         We have engaged Forma Designs,  Inc. to produce,  coordinate and manage
our  corporate  and  product  marketing  activities.  Forma  Designs,  Inc.  has
broad-based  experience  in  developing  the  corporate  and  product  marketing
required to launch technology  companies.  The role of Forma Designs, Inc. is to
integrate marketing, sales, product and customer support activities and messages
to optimize customer  acquisition and retention.  Forma Designs,  Inc. serves as
the  liaison  for the  preparation  and  delivery  of selling  materials  to the
individual selling firms and an information conduit to management for production
and finished goods inventory issues.

         We  have  retained   Capstrat,   Inc.  as  our  public  relations  firm
responsible for the strategic and tactical communications for Cyberlux. Capstrat
is a marketing communications firm that assists Cyberlux in communicating to our
target audiences of customers,  prospects, the media,  policymakers,  employees,
opinion leaders and shareholders. Capstrat draws on a wide array of disciplines,
fueled by strategy and creativity, to aid Cyberlux in achieving our tactical and
strategic goals.



                                       20


         We have retained two technology  product sales firms,  Smart  Products,
Inc., Westwood,  NJ, and New Edison, LLC, Longmont, CO, to represent our product
line over the range of channels addressed for distribution. The individual firms
have been selected based upon established  relationships with certain commercial
and retail channels and proven track records of sales to those channels.

INDUSTRY BACKGROUND

         A  research  study   attempted  to  identify  a  new  approach  to  the
development of an electrochemical (battery powered),  portable, interim lighting
system capable of providing safe  illumination  for extended  periods of time to
property owners deprived of electrical service caused by power outages. Although
power  outages  have  come to be a  recurring  phenomenon  due to  anomalies  in
electrical service distribution  networks, the focus of the initial study was on
disruptions  caused by severe storm activity along the Atlantic and Gulf States'
coastlines and the corresponding  affected inland electrical grids. The National
Weather Service labels annual storm activity as the Hurricane  Season,  which is
officially  monitored from June 1st to November 30th each year. Other deficiency
outages  not  related  to  weather  have been  labeled  by the press as  rolling
blackouts.  The loss of  electrical  power  related to tropical and  subtropical
storms can be wide spread and cover extensive regional segments  surrounding the
matrix of the storm.  It is the incidence of power outages that  identified  the
need for a reliable,  durable,  safe and economical  interim lighting system for
property owners and the general population in areas affected by these seasonally
severe weather  systems.  The research  conducted to identify an optimum interim
lighting  system  led  to  the  discovery  of  a  new  illumination   technology
(optoelectronics).

REGULATION

         Our advertising  and sales  practices  concerning the Home Safety Light
and the Wireless  Interim  Lighting  Systems are  regulated by the Federal Trade
Commission  and  state  consumer   protection  laws.  Such  regulations  include
restrictions on the manner that we promote the sale of our products.  We believe
we are in material compliance with such regulations.  We believe that we will be
able to comply in all material respects with laws and regulations  governing the
conduct of  business  operations  in  general.  We are not aware of any  pending
government regulations that may adversely affect our business.

RESEARCH AND DEVELOPMENT ACTIVITIES

         We anticipate continuing to incur research and development expenditures
in connection  with the  development of our Wireless  Lighting System during the
next twelve months.

         These projected expenditures are dependent upon our generating revenues
and obtaining sources of financing in excess of our existing capital  resources.
There is no guarantee  that we will be successful in raising the funds  required
or generating  revenues  sufficient to fund the projected  costs of research and
development during the next twelve months.

                                    EMPLOYEES

         We currently  have eight (8) full time  employees.  Our  employees  are
primarily  at the  executive  level  based  upon  our  role in  coordination  of
outsource  contracts  for  manufacturing  and other  production  considerations.
Currently, there exist no organized labor agreements or union agreements between
us and our employees. We have employment agreements with the following executive
officers: Donald F. Evans, Chairman and CEO, Mark D. Schmidt, President and COO,
Alan H.  Ninneman,  Senior  Vice  President  and John W.  Ringo,  Secretary  and
Corporate Counsel. We believe that our relations with our employees are good.

                            DESCRIPTION OF PROPERTIES

         We maintain our principal office at 4625 Creekstone  Drive,  Suite 100,
Research  Triangle Park,  Durham,  North Carolina 27703. Our telephone number at
that office is (919)  474-9700 and our facsimile  number is (919)  474-9712.  We
lease 2,405 square feet of office space. The lease expires on December 31, 2008.
The monthly  rent is $3,457,  subject to an annual cost of living  increase.  We
believe that our current  office space and facilities are sufficient to meet our
present needs and do not  anticipate  any  difficulty  securing  alternative  or
additional space, as needed, on terms acceptable to us.


                                       21


                                LEGAL PROCEEDINGS

         From time to time, we may become involved in various lawsuits and legal
proceedings which arise in the ordinary course of business.  However, litigation
is subject to inherent  uncertainties,  and an adverse  result in these or other
matters  may  arise  from  time to time  that may harm our  business.  Except as
disclosed  below,  we are currently not aware of any such legal  proceedings  or
claims that we believe will have,  individually or in the aggregate,  a material
adverse affect on our business, financial condition or operating results.

         On April 18, 2001, we filed a civil complaint against Light Technology,
Inc., Ervin J. Rachwal, Safe-Light Industries, LLC a/k/a JFER Innovations Group,
LLC, James Meyer and John Fleming  alleging  fraud,  breach of contract,  monies
lent, misappropriation of trade secrets, conspiracy and sought injunctive relief
against the  defendants to prevent them from  misappropriating  trade secrets as
well as to  recover  monetary  damages  On May 11,  2001,  the  Court  granted a
temporary  injunction  against the  Defendants.  On June 5, 2001, the Defendants
filed  their  Answer  denying  the  allegations  of the  Complaint  and  filed a
counterclaim  alleging fraud,  violation of Trade Secret Act, breach of contract
and money lent.

         On January  18,  2002,  the Court  granted  the  Defendants'  Motion to
Dissolve the Injunction. On January 28, 2002, we filed a Motion for Rehearing or
Clarification  of the Motion to Dissolve.  A hearing on our Motion for Rehearing
or Clarification of the Motion to Dissolve was scheduled for March 18, 2002, but
was cancelled by the Court and has not been  rescheduled.  The injunction  still
remains in effect until the Court rules on this Motion.

         Background:

         We came into contact with Light  Technology,  Inc. and Rachwal in early
2000.  We were seeking  someone with the knowledge and expertise to assist us in
the development of an emergency light using white LEDs. Light  Technology,  Inc.
and Rachwal  represented  that they had such  knowledge  and expertise and could
finalize the development of our emergency light by September 30, 2000 so that we
could begin  manufacturing  and selling the  emergency  light by November  2000.
Rachwal and Light Technology, Inc. also advised us that we could acquire all the
assets of Light  Technology,  Inc.  and the rights to Light  Technology,  Inc.'s
flashlight  which also used white LEDs provided  Rachwal was made an officer and
director of our company as well as be in charge of design work.

         In order to evaluate this offer, we requested  accounting and financial
records to verify the representations of Light Technology,  Inc. and Rachwal and
to attempt to ascertain the value of Light  Technology,  Inc..  Despite repeated
attempts,  Light  Technology,  Inc. and Rachwal were unable to provide adequate,
verifiable financial records. Nonetheless, in order allow Light Technology, Inc.
and Rachwal to proceed with the  development of the emergency  light in order to
meet the  November  shipping  deadline,  we entered into a Letter of Intent with
Light Technology,  Inc. on June 12, 2000. This Letter of Intent also contained a
confidentiality  clause  protecting  our  interests.  Pursuant  to the Letter of
Intent we paid Light  Technology,  Inc.  $100,000 to develop a  prototype  of an
emergency  storm  light  and  possible   acquisition  of  the  assets  of  Light
Technology, Inc. based upon an independent evaluation of the of the worth of the
assets.  We  hired  the  Sarasota  CPA  firm,  Kerkering,   Barbario  &  Co.  to
independently do an evaluation of the Light Technology,  Inc. assets. Kerkering,
Barbario came to the conclusion  that Light  Technology,  Inc. had no verifiable
assets of any value.  Furthermore,  Light  Technology,  Inc. never developed and
produced a working model of the emergency storm light.  We incurred  meeting and
travel  expenses of $36,401  associated with Light  Technology,  Inc. during the
period June through December 2000. $43,699 was expended for marketing expense in
anticipation  of the  promised  delivery  of the  light.  We also made  loans to
defendant  Safe-Light  in the  amount of $13,188  to assist in  development  and
marketing  of  its  products  based  upon  representation  that  the  assets  of
Safe-Light would be acquired by us.

         We instituted  our complaint  against the  defendants  when we learned,
through a local newspaper article that Light Technology, Inc. and Safe-Light had
merged and had developed an emergency light. We had confidentiality  rights with
both   companies.   The  defendants   breached   their   contracts  with  us  by
misappropriating  trade  secrets  and we are  seeking  monetary  damages as well
injunctive relief to prevent them from capitalizing on the  misappropriation  of
trade  secrets.  Despite the news article in which Rachwal  announced that Light
Technology,  Inc. had  developed an  emergency  light,  he did not object to the
injunction stating that he did not have such a light.



                                       22


         There is no similarity between our product,  the Home Safety Light, and
Light  Technology,  Inc.'s product,  known as the Pal Light.  Our product has 10
diodes  and  provides  a  blanket  of light to light up a room in the event of a
power outage. The Light Technology, Inc. product is a small flashlight that uses
one diode.

         Light  Technology,  Inc.  claims that we breached the contract terms of
the  letter of  intent  and joint  venture  agreement  by  failing  to  maintain
confidential   disclosed  to  us  and  intentionally   disclosing   confidential
information to third parties.  Despite  receiving  $100,000 from us,  defendants
claim we failed to fund the  development of the light and claim that we owe them
in excess of  $100,000  by  breaching  the  letter of intent  and joint  venture
agreement.  Further,  defendants  claim we  failed  to pay fees set forth in the
licensing  agreement  notwithstanding  that the condition  precedent to pay said
fees  (the  successful  completion  of a  private  placement  by us,  which  was
subsequently  withdrawn due to market conditions).  Defendant Safe-Light alleges
that we  requested  that they  assist us in  raising  funding  for the  products
discussed in the complaint. We actually loaned them funds for the development of
their barricade light.

         We intend  to fully  prosecute  our  claims  and  actions  against  the
Defendants.  We deny the  Defendants  allegations  alleged  against  us in their
counterclaim.  This  litigation is still in the discovery stage and the ultimate
outcome cannot presently be determined.

         COURT:  Circuit  Court  of the  Twelfth  Judicial  District  In and For
Sarasota County, Florida.

         CASE NAME: Cyberlux Corporation,  Plaintiff v. Ervin J. Rachwal,  Light
Technology,  Inc., Safe-Light Industries, LLC a/k/a JFER Innovations Group, LLC,
James Meyer and John Fleming.

         CASE NUMBER: 2001 CA 005309 NC Div. C.


                                       23



                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

Name                 Age   Position
--------------------------------------------------------------------------------
Donald F. Evans      70    Chief Executive Officer and Chairman of the Board of
                           Directors
Mark D. Schmidt      40    President, Chief Operating Officer and Director
William P. Walker    42    Senior Vice President
John W. Ringo        60    Secretary, Corporate Counsel and Director
Alan H. Ninneman     61    Senior Vice President and Director
David D. Downing     55    Chief Financial Officer and Treasurer

         Directors  are  elected  to serve  until  the next  annual  meeting  of
stockholders  and until their  successors are elected and  qualified.  Currently
there are three seats on our board of directors.

         Currently,  our  Directors  are not  compensated  for  their  services.
Officers are elected by the Board of Directors and serve until their  successors
are  appointed by the Board of Directors.  Biographical  resumes of each officer
and director are set forth below.

         DONALD F. EVANS.  Mr.  Evans has been our Chief  Executive  Officer and
Chairman of the Board since May 2000.  Between 1979 and May 2000,  Mr. Evans was
the  Managing  Partner  of  Research   Econometrics,   a  North  Carolina  based
corporation,  where Mr.  Evans began an  investigative  research  study into the
feasibility of a long-term  electrochemical  interim lighting system.  From June
1996 until March 1999, Mr. Evans represented the investment interest of Research
Econometrics in Waste  Reduction  Products  Corporation,  a privately held North
Carolina  corporation  Mr.  Evans also served on the Board of Directors of Waste
Reduction Products Corporation. Mr. Evans graduated from the University of North
Carolina, Chapel Hill, NC with a BS Degree in Economics.

         MARK D. SCHMIDT.  Mr. Schmidt has been our President,  Chief  Operating
Officer and Director since May 2003. From December 1999 until December 2002, Mr.
Schmidt  was a  founder  and  executive  of Home  Director,  Inc.,  the IBM Home
Networking  Division  spin-off  company and a public  company.  Mr. Schmidt is a
former  IBM  executive  with  over 15  years  of  consumer  marketing,  business
management and venture startup experience. Mr. Schmidt graduated Summa Cum Laude
with a Bachelor  of Science  Degree in  Engineering  from North  Carolina  State
University  and earned an MBA Degree  from the Fuqua  School of Business at Duke
University.

         WILLIAM P.  WALKER.  Mr.  Walker has been our  Senior  Vice  President,
Business  Development & Sales since January 2005. From March 2004 until December
2004,  Mr.  Walker was the founding  principal  in New Edison,  LLC, a marketing
consulting  firm focused on the emerging  solid-state  lighting  industry.  From
October 2002 until February 2004, Mr. Walker was the Vice President of Sales for
CorAccess Systems, a Golden,  Colorado leading  residential  technology company.
From February  2001through October 2002, Mr. Walker was the Vice President at GE
Smart, a start-up joint venture between Microsoft and GE, where he developed and
implemented  the sales and marketing  strategies.  From May 1996 until  February
2001,  Mr.  Walker was the Founder and CEO of Wizer Home  Technologies,  a large
home technology  integrations  company. Mr. Walker graduated from the University
of Wyoming with a BS Degree in Business Administration.

         JOHN W. RINGO. Mr. Ringo has been our Secretary,  Corporate Counsel and
a Director since May 2000. Since 1990, Mr. Ringo has been in private practice in
Marietta,  GA specializing in corporate and securities law. He is a former Staff
Attorney with the U. S. Securities and Exchange Commission,  a member of the Bar
of the Supreme Court of the United States,  the Kentucky Bar Association and the
Georgia Bar Association.  Mr. Ringo graduated from the University of Kentucky in
Lexington, KY with a BA Degree in Journalism.  Subsequently, he received a Juris
Doctor Degree from the University of Kentucky College of Law.



                                       24


         ALAN H. NINNEMAN. Mr. Ninneman has been our Senior Vice President and a
Director since May 2000.  From 1992 until April 2000,  Mr.  Ninneman was a Chief
Executive  Officer of City Software,  Inc. based in Albuquerque,  New Mexico. He
was a senior support analyst for Tandem Computer, San Jose, California from 1982
to 1985; senior business analyst at Apple Computer,  Cupertino,  California from
1985 to 1987;  and Director of Operations at Scorpion  Technologies,  Inc.,  San
Jose, California.  Mr. Ninneman attended Elgin Community College,  Elgin, IL and
subsequently majored in business administration at Southern Illinois University,
Carbondale, IL.

         DAVID D. DOWNING.  Mr. Downing has been our Chief Financial Officer and
Treasurer  since May 2000. Mr. Downing joined Marietta  Industrial  Enterprises,
Inc.,  Marietta,  Ohio in November 1991 as its Chief Financial  Officer.  He was
elected to the Board of Directors of that Company in January 1994. He has been a
Director of American Business Parks, Inc.,  Belpre,  Ohio since January 1998 and
served as a director  of  Agri-Cycle  Products,  Inc.  from May 1998 until April
2001.  Mr. Downing  graduated from Grove City College,  Grove City, PA with a BA
Degree in Accounting.

                             EXECUTIVE COMPENSATION

         The following  tables set forth certain  information  regarding our CEO
and each of our most  highly-compensated  executive  officers whose total annual
salary and bonus for the fiscal year ending  December  31,  2004,  2003 and 2002
exceeded $100,000:




                                                 SUMMARY COMPENSATION TABLE

                                                     ANNUAL COMPENSATION

                                                             Other
                                                             Annual      Restricted     Options      LTIP
   Name & Principal                Salary        Bonus       Compen-       Stock         SARs       Payouts      All Other
       Position           Year       ($)          ($)        sation ($)   Awards($)       (#)         ($)      Compensation
------------------------ ------- ------------ ------------ ------------ ------------- ----------- ------------ --------------
                                                                                               
Donald F. Evans           2004    180,000          0            0            -         550,000         -             -
  CEO & Chairman          2003    180,000          0            0            -         700,000         -             -
                          2002     98,004          0            0            -            -            -             -
------------------------ ------- ------------ ------------ ------------ ------------- ----------- ------------ --------------
John W. Ringo             2004    102,000          0            0            -         400,000         -             -
  Secretary and           2003    102,000          0            0            -         250,000         -             -
  Corporate Counsel       2002     69,000          0            0            -            -            -             -
------------------------ ------- ------------ ------------ ------------ ------------- ----------- ------------ --------------
Alan H. Ninneman          2004    102,000          0            0            -         400,000         -             -
  Senior Vice President   2003    102,000          0            0            -         250,000         -             -
                          2002     78,000          0            0            -            -            -             -
------------------------ ------- ------------ ------------ ------------ ------------- ----------- ------------ --------------
Mark D. Schmidt           2004    180,000          0            0            -         650,000         -             -
  President & COO         2003    120,000          0            0            -         550,000         -             -
                          2002          -          -            -            -            -            -             -
------------------------ ------- ------------ ------------ ------------ ------------- ----------- ------------ --------------



Annual  compensation  began  accruing in the form of management  fees as of July
2000. The compensation indicated in the table is the annualized amount of salary
to  be  paid  the  respective  officers  in  accordance  with  their  employment
agreements.

Option/SAR Grants in Last Fiscal Year



-------------------------------------------------------------------------------
                  NUMBER OF       % OF TOTAL
                  SECURITIES      OPTIONS/SARS
                  UNDERLYING      GRANTED TO
                  OPTIONS/SARS    EMPLOYEES IN    EXERCISE OR BASE  EXPIRATION
NAME              GRANTED (#)     FISCAL YEAR     ($/SH)            DATE
-------------------------------------------------------------------------------
Donald F. Evans          550,000           %27.5       $0.2125 /Sh      2010
-------------------------------------------------------------------------------
John W. Ringo            400,000           %20.0       $0.2125 /Sh      2010
-------------------------------------------------------------------------------
Alan H. Ninneman         400,000           %20.0       $0.2125 /Sh      2010
-------------------------------------------------------------------------------
Mark D. Schmidt          650,000           %32.5       $0.2125 /Sh      2010
-------------------------------------------------------------------------------


                                       25


Stock Option Plans

         We have created an Employee  Stock Option Plan for  incentive/retention
of current key employees  and as an  inducement to employment of new  employees.
The 2003 plan, which sets aside 2,000,000 shares of common stock for purchase by
employees, was made effective by the Board of Directors.

         On September 2, 2003, our Board approved a 2004 Incentive  Stock Option
Plan, which will provide 2,000,000 shares to underwrite options.

         On April 8, 2004 our Board  approved  the 2005  Incentive  Stock Option
Plan that provides for  12,000,000  shares to underwrite  options and on January
10, 2005, the Board  approved the 2006 Plan that provides for 18,000,000  shares
to underwrite options.

         The  stock  option  plans  are  administered  directly  by our board of
directors.

         Subject to the  provisions  of the stock option  plans,  the board will
determine who shall receive stock options,  the number of shares of common stock
that may be  purchased  under the  options,  the time and manner of  exercise of
options and exercise prices.

         As of December 31, 2004,  there were  2,000,000  stock options  granted
under the 2003 plan that were outstanding.

Employment Agreements

Donald F. Evans

         On July 1, 2000, we entered into an eight-year employment contract with
Donald  F.  Evans to serve as Chief  Executive  Officer,  which was  amended  on
January 1, 2003. The base salary under the agreement is $180,000 per annum, plus
benefits.

Alan H. Ninneman

         On July 1, 2000, we entered into an eight-year employment contract with
Alan H. Ninneman to serve as Senior Vice President, which was amended on January
1, 2003.  The base  salary  under the  agreement  is  $102,000  per annum,  plus
benefits.

John W. Ringo

         On July 1, 2000, we entered into an eight-year employment contract with
John W. Ringo to serve as Secretary and Corporate Counsel,  which was amended on
January 1, 2003. The base salary under the agreement is $102,000 per annum, plus
benefits.

Mark D. Schmidt

         On May 1, 2003,  we entered into an  employment  contract  with Mark D.
Schmidt to serve as Executive Vice President and Chief  Operating  Officer until
June 30, 2008.  The base salary under the agreement is $180,000 per annum,  plus
benefits.


                                       26


                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         We issued certain  management fees, which were for accrued salaries for
Messrs. Evans,  Ninneman,  Ringo, Schmidt and Downing consistent with employment
agreements. These fees are in the form of non-interest bearing promissory notes.
$800,000  of these  management  fees  were  converted  to  Series B  Convertible
Preferred  stock with superior  voting  rights.  Salary  accruals in the form of
management  fees for  Messrs.  Evans,  Ninneman  and Ringo are still owed in the
amounts of $125,401.95, $82,347.82 and $76,085.63, respectively.

         Promissory  notes  were  issued to  certain  officers  for loans to the
Company for working  capital.  These Notes are listed as payable upon demand and
accrue  interest  at 12% per annum.  Don F.  Evans,  David D.  Downing,  Alan H.
Ninneman  loaned  $13,100,  $106,000  and  $3,745,  respectively.  The  terms of
transactions in this section are as fair to the Company as any transactions that
could have been made with unaffiliated parties.

         We have no policy regarding  entering into transactions with affiliated
parties.


                                       27



         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The following table sets forth certain information regarding beneficial
ownership of our common stock as of May 2, 2005:

         o  by each person who is known by us to  beneficially  own more than 5%
            of our common stock;

         o  by each of our officers and directors; and

         o  by all of our officers and directors as a group.



                                                                    PERCENTAGE OF      PERCENTAGE OF
                                                                       CLASS               CLASS
NAME AND ADDRESS                                   NUMBER OF          PRIOR TO             AFTER
OF OWNER                        TITLE OF CLASS     SHARES OWNED(1)   OFFERING(2)         OFFERING(3)
-----------------------------------------------------------------------------------------------------
                                                                            
Donald F. Evans                 Common Stock       28,965,300 (4)      47.10%             12.25%
4625 Creekstone Drive
Suite 100
Research Triangle Park
Durham, NC 27703

Mark D. Schmidt                 Common Stock       10,300,000 (5)      23.36%              4.70%
4625 Creekstone Drive
Suite 100
Research Triangle Park
Durham, NC 27703

Alan H. Ninneman                Common Stock       18,715,200 (6)      35.95%              8.24%
4625 Creekstone Drive
Suite 100
Research Triangle Park
Durham, NC 27703

John W. Ringo                   Common Stock       17,141,500 (7)      33.82%              7.60%
4625 Creekstone Drive
Suite 100
Research Triangle Park
Durham, NC 27703

David Downing                   Common Stock        8,133,000 (8)      19.54%              3.75%
4625 Creekstone Drive
Suite 100
Research Triangle Park
Durham, NC 27703

All Officers and Directors      Common Stock       83,255,000 (9)      70.18%             28.81%
As a Group (5 persons)

===============================================
Donald F. Evans                 Preferred B           275,103          34.39%             34.39%

Mark D. Schmidt                 Preferred B           101,000          12.63%             12.63%

Alan H. Ninneman                Preferred B           180,652          22.58%             22.58%

John W. Ringo                   Preferred B           166,915          20.86%             20.86%

David Downing                   Preferred B            76,330           9.54%              9.54%


(1)  Beneficial  Ownership is  determined  in  accordance  with the rules of the
Securities and Exchange  Commission and generally  includes voting or investment
power with respect to  securities.  Shares of common stock subject to options or
warrants  currently  exercisable or  convertible,  or exercisable or convertible
within  60  days  of May 2,  2005  are  deemed  outstanding  for  computing  the
percentage  of the person  holding  such  option or  warrant  but are not deemed
outstanding for computing the percentage of any other person.


                                       28


(2) Based upon 33,991,780 shares issued and outstanding on May 2, 2005.

(3) Percentage based on 208,991,780 shares of common stock outstanding.

(4) Includes 275,103 shares of Series B convertible  preferred stock convertible
into 27,510,300 shares of common stock.

(5) Includes 101,000 shares of Series B convertible  preferred stock convertible
into 10,100,000 shares of common stock.

(6) Includes 180,652 shares of Series B convertible  preferred stock convertible
into 18,065,200 shares of common stock.

(7) Includes 166,915 shares of Series B convertible  preferred stock convertible
into 16,691,500 shares of common stock.

(8) Includes 76,330 shares of Series B convertible  preferred stock  convertible
into 7,633,000 shares of common stock.

(9) Includes 800,000 shares of Series B convertible  preferred stock convertible
into 80,000,000 shares of common stock.



                                       29


                            DESCRIPTION OF SECURITIES

COMMON STOCK

         We are  authorized to issue up to  300,000,000  shares of common stock,
par value $.001. As of May 2, 2005, there were 33,991,780 shares of common stock
outstanding.  Holders of the common  stock are entitled to one vote per share on
all matters to be voted upon by the  stockholders.  Holders of common  stock are
entitled to receive  ratably such  dividends,  if any, as may be declared by the
Board  of  Directors  out  of  funds  legally  available  therefore.   Upon  the
liquidation,  dissolution,  or winding up of our company,  the holders of common
stock are  entitled  to share  ratably  in all of our assets  which are  legally
available for distribution  after payment of all debts and other liabilities and
liquidation  preference of any outstanding common stock. Holders of common stock
have  no  preemptive,   subscription,   redemption  or  conversion  rights.  The
outstanding  shares  of  common  stock  are  validly  issued,   fully  paid  and
nonassessable.

         We have engaged Pacific Stock Transfer  Company,  located in Las Vegas,
Nevada, as independent transfer agent or registrar.

PREFERRED STOCK

         We are authorized to issue up to 5,000,000  shares of Preferred  Stock,
par value $.001. As of May 2, 2005, there were 800,113.3606  shares of preferred
stock issued and outstanding.

OPTIONS

         There are currently  options  outstanding  that have been issued to our
officers  and  directors to purchase  2,000,000  shares of our common stock at a
purchase price of $0.001, which expire in 2010.

WARRANTS

         In connection with a Securities  Purchase Agreement dated September 23,
2004,  we issued  2,250,000  warrants to purchase  shares of common  stock.  The
warrants  are  exercisable  until  five  years  from the date of  issuance  at a
purchase price of $0.50 per share.

         In  connection  with a Securities  Purchase  Agreement  dated April 22,
2005, we issued  10,000,000  warrants to purchase shares of common stock and are
obligated to issue 15,000,000 additional warrants.  The warrants are exercisable
until  five  years from the date of  issuance  at a purchase  price of $0.03 per
share.

         In addition,  in connection with a private placement offering,  we have
issued 8,543,064 Series A and 8,543,064 Series B warrants. The Series A warrants
are  exercisable at $0.25 per share and the Series B warrants are exercisable at
$1.05 per share.  The Series A warrants expire in 2006 and the Series B warrants
expire in 2008. In addition, we issued Placement Agent warrants to the placement
agent in the private placement offering.  We issued a total of 100,000 placement
agents  warrants  exercisable  at $0.01 per  share,  1,550,000  placement  agent
warrants  exercisable  at $0.10 per share,  1,550,000  placement  agent warrants
exercisable  at  $0.25  per  share  and  1,550,000   placement   agent  warrants
exercisable at $1.05 per share. All placement agent warrants expire in 2008.

         In addition,  we have 58,500 warrants outstanding  exercisable at $0.10
per  share,  which  expire  in  2008.  We  have  605,000  warrants   outstanding
exercisable at $0.20 per share, which expire in 2006. We have 1,441,500 warrants
outstanding  exercisable at $0.25 per share, of which  1,350,000  expire in 2005
and 91,500 expire in 2008. We have 300,000 warrants  outstanding  exercisable at
$0.50 per share,  which  expire in 2006.  We have 605,000  warrants  outstanding
exercisable at $0.20 per share, which expire in 2006.



                                       30


CONVERTIBLE SECURITIES

         Not including approximately  27,453,064 shares of common stock issuable
upon exercise of outstanding  options and warrants and 15,000,000  warrants that
we are obligated to issue in the near future,  approximately  141,294,800 shares
of common stock are issuable upon conversion of outstanding  secured convertible
notes issued pursuant to the Securities  Purchase  Agreement dated September 23,
2004,  approximately  60,000,000  shares  of  common  stock  are  issuable  upon
conversion  of  outstanding  secured  convertible  notes issued  pursuant to the
Securities  Purchase Agreement dated April 22, 2005. The 15,000,000  warrants to
shares of common stock that we are  obligated to issue in the near future are to
be issued  pursuant to the Securities  Purchase  Agreement dated April 22, 2005,
which  requires  that  8,333,333  warrants be issued  together  with $500,000 in
secured  convertible  notes within five days of the filing of this  registration
statement  and  6,666,667  warrants be issued  together with $400,000 in secured
convertible notes within five days from the effective date of this prospectus.

         To  obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase Agreement with four accredited  investors on April 22, 2005
for the sale of (i) $1,500,000 in secured  convertible  notes, and (ii) warrants
to purchase 25,000,000 shares of our common stock.

         This  prospectus  relates to the resale of the common stock  underlying
these secured  convertible  notes and  warrants.  The investors are obligated to
provide us with an aggregate of $1,500,000 as follows:

         o  $600,000 was disbursed on April 22, 2005;

         o  $500,000  will be  disbursed  within five days of the filing of this
            registration statement; and

         o  $400,000 will be disbursed within five days of the  effectiveness of
            this prospectus.

         Accordingly,  we have  received  a total of  $500,000  pursuant  to the
Securities Purchase Agreement.

         The notes bear  interest  at 10%,  mature  three years from the date of
issuance,  and are convertible into our common stock, at the investors'  option,
at the lower of:

         o  $0.03; or

         o  50% of the average of the three lowest  intraday  trading prices for
            the common  stock on a  principal  market  for the 20  trading  days
            before but not including the conversion date.

         The full principal amount of the secured convertible notes are due upon
default  under  the  terms  of  secured  convertible  notes.  The  warrants  are
exercisable  until five years from the date of issuance  at a purchase  price of
$0.03 per share. In addition,  we have granted the investors a security interest
in substantially  all of our assets and  intellectual  property and registration
rights.

                 INDEMNIFICATION FOR SECURITIES ACT LIABILITIES

         Our  Articles  of  Incorporation,  as  amended,  provide to the fullest
extent  permitted  by  Nevada  law,  our  directors  or  officers  shall  not be
personally  liable to us or our  shareholders  for  damages  for  breach of such
director's  or officer's  fiduciary  duty.  The effect of this  provision of our
Articles  of  Incorporation,  as  amended,  is to  eliminate  our rights and our
shareholders (through  shareholders'  derivative suits on behalf of our company)
to recover  damages  against a director or officer  for breach of the  fiduciary
duty of  care as a  director  or  officer  (including  breaches  resulting  from
negligent  or grossly  negligent  behavior),  except  under  certain  situations
defined  by  statute.  We believe  that the  indemnification  provisions  in our
Articles of  Incorporation,  as  amended,  are  necessary  to attract and retain
qualified persons as directors and officers.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 (the  "Act" or  "Securities  Act") may be  permitted  to  directors,
officers or persons  controlling  us pursuant to the  foregoing  provisions,  or
otherwise,  we have been  advised  that in the  opinion  of the  Securities  and
Exchange Commission,  such indemnification is against public policy as expressed
in the Act and is, therefore, unenforceable.


                                       31



                              PLAN OF DISTRIBUTION

         The selling stockholders and any of their respective pledgees,  donees,
assignees and other  successors-in-interest  may, from time to time, sell any or
all of their  shares of common  stock on any stock  exchange,  market or trading
facility on which the shares are traded or in private transactions.  These sales
may be at fixed or negotiated prices.  The selling  stockholders may use any one
or more of the following methods when selling shares:

         o  ordinary  brokerage  transactions  and  transactions  in  which  the
            broker-dealer  solicits the  purchaser;

         o  block  trades in which the  broker-dealer  will  attempt to sell the
            shares as agent but may  position  and resell a portion of the block
            as  principal  to  facilitate  the  transaction;

         o  purchases  by  a  broker-dealer  as  principal  and  resale  by  the
            broker-dealer  for  its  account;

         o  an  exchange  distribution  in  accordance  with  the  rules  of the
            applicable exchange;

         o  privately-negotiated  transactions;

         o  short sales that are not  violations of the laws and  regulations of
            any state or the United States;

         o  broker-dealers  may agree with the  selling  stockholders  to sell a
            specified  number of such shares at a stipulated  price per share;

         o  through the writing of options on the shares;

         o  a  combination  of any such methods of sale;  and

         o  any other method permitted pursuant to applicable law.

         The selling  stockholders may also sell shares under Rule 144 under the
Securities  Act, if available,  rather than under this  prospectus.  The selling
stockholders  shall  have the sole and  absolute  discretion  not to accept  any
purchase  offer or make any sale of shares if they deem the purchase price to be
unsatisfactory at any particular time.

         The selling  stockholders  may also  engage in short sales  against the
box, puts and calls and other  transactions  in our securities or derivatives of
our securities and may sell or deliver shares in connection with these trades.



                                       32


         The  selling  stockholders  or  their  respective   pledgees,   donees,
transferees or other  successors in interest,  may also sell the shares directly
to market makers acting as principals and/or broker-dealers acting as agents for
themselves or their customers.  Such broker-dealers may receive  compensation in
the form of discounts,  concessions or commissions from the selling stockholders
and/or the purchasers of shares for whom such  broker-dealers  may act as agents
or to whom they sell as principal or both, which compensation as to a particular
broker-dealer  might be in excess of customary  commissions.  Market  makers and
block  purchasers  purchasing the shares will do so for their own account and at
their own risk. It is possible that a selling  stockholder  will attempt to sell
shares  of  common  stock  in  block  transactions  to  market  makers  or other
purchasers  at a price per share which may be below the then market  price.  The
selling stockholders cannot assure that all or any of the shares offered in this
prospectus will be issued to, or sold by, the selling stockholders.  The selling
stockholders and any brokers,  dealers or agents, upon effecting the sale of any
of the shares offered in this prospectus,  may be deemed to be "underwriters" as
that term is  defined  under the  Securities  Act of 1933,  as  amended,  or the
Securities  Exchange Act of 1934, as amended, or the rules and regulations under
such acts. In such event,  any commissions  received by such  broker-dealers  or
agents  and any  profit on the  resale of the  shares  purchased  by them may be
deemed to be underwriting commissions or discounts under the Securities Act.

         We  are  required  to  pay  all  fees  and  expenses  incident  to  the
registration of the shares,  including fees and  disbursements of counsel to the
selling  stockholders,   but  excluding  brokerage  commissions  or  underwriter
discounts.

         The selling  stockholders,  alternatively,  may sell all or any part of
the  shares  offered  in this  prospectus  through  an  underwriter.  No selling
stockholder  has entered into any agreement with a prospective  underwriter  and
there is no assurance that any such agreement will be entered into.

         The selling stockholders may pledge their shares to their brokers under
the margin provisions of customer agreements.  If a selling stockholder defaults
on a margin loan, the broker may, from time to time,  offer and sell the pledged
shares. The selling stockholders and any other persons participating in the sale
or  distribution  of the shares will be subject to applicable  provisions of the
Securities Exchange Act of 1934, as amended, and the rules and regulations under
such act,  including,  without  limitation,  Regulation M. These  provisions may
restrict  certain  activities of, and limit the timing of purchases and sales of
any of the shares by, the selling  stockholders or any other such person. In the
event  that  the  selling  stockholders  are  deemed  affiliated  purchasers  or
distribution  participants  within the meaning of Regulation M, then the selling
stockholders  will not be  permitted  to engage in short sales of common  stock.
Furthermore, under Regulation M, persons engaged in a distribution of securities
are prohibited from  simultaneously  engaging in market making and certain other
activities with respect to such securities for a specified  period of time prior
to the commencement of such  distributions,  subject to specified  exceptions or
exemptions.  In regards to short sells,  the selling  stockholder can only cover
its short position with the securities they receive from us upon conversion.  In
addition,  if such short sale is deemed to be a stabilizing  activity,  then the
selling  stockholder  will not be  permitted  to engage  in a short  sale of our
common  stock.  All of these  limitations  may affect the  marketability  of the
shares.

         We  have  agreed  to  indemnify  the  selling  stockholders,  or  their
transferees or assignees,  against certain  liabilities,  including  liabilities
under the Securities  Act of 1933, as amended,  or to contribute to payments the
selling stockholders or their respective pledgees,  donees, transferees or other
successors in interest, may be required to make in respect of such liabilities.

         If the  selling  stockholders  notify  us  that  they  have a  material
arrangement  with a  broker-dealer  for the resale of the common stock,  then we
would be required to amend the  registration  statement of which this prospectus
is a part, and file a prospectus  supplement to describe the agreements  between
the selling stockholders and the broker-dealer.

                                   PENNY STOCK

         The  Securities  and Exchange  Commission  has adopted Rule 15g-9 which
establishes the definition of a "penny stock," for the purposes  relevant to us,
as any equity  security  that has a market price of less than $5.00 per share or
with an  exercise  price of less  than  $5.00  per  share,  subject  to  certain
exceptions.  For any  transaction  involving a penny stock,  unless exempt,  the
rules require:

         o  that a broker or dealer approve a person's  account for transactions
            in penny stocks; and

         o  the broker or dealer  receive from the investor a written  agreement
            to the  transaction,  setting forth the identity and quantity of the
            penny stock to be purchased.

         In order to  approve  a  person's  account  for  transactions  in penny
stocks, the broker or dealer must

         o  obtain financial information and investment experience objectives of
            the person; and

         o  make a  reasonable  determination  that  the  transactions  in penny
            stocks are  suitable  for that person and the person has  sufficient
            knowledge  and  experience  in  financial  matters  to be capable of
            evaluating the risks of transactions in penny stocks.

         The broker or dealer must also deliver,  prior to any  transaction in a
penny stock, a disclosure  schedule prescribed by the Commission relating to the
penny stock market, which, in highlight form:

         o  sets  forth  the  basis on  which  the  broker  or  dealer  made the
            suitability determination;  and

         o  that the broker or dealer received a signed,  written agreement from
            the investor prior to the transaction.

         Disclosure  also has to be made about the risks of  investing  in penny
stocks  in  both  public  offerings  and in  secondary  trading  and  about  the
commissions payable to both the broker-dealer and the registered representative,
current  quotations for the securities and the rights and remedies  available to
an  investor  in cases of fraud in penny stock  transactions.  Finally,  monthly
statements  have to be sent  disclosing  recent price  information for the penny
stock held in the account and information on the limited market in penny stocks.


                                       33


                              SELLING STOCKHOLDERS

         The table  below sets forth  information  concerning  the resale of the
shares of common  stock by the  selling  stockholders.  We will not  receive any
proceeds  from the resale of the common  stock by the selling  stockholders.  We
will  receive  proceeds  from the  exercise of the  warrants  unless the selling
stockholders  exercise the warrants on a cashless basis. Assuming all the shares
registered  below  are sold by the  selling  stockholders,  none of the  selling
stockholders will continue to own any shares of our common stock.

         The  following  table  also sets  forth the name of each  person who is
offering the resale of shares of common stock by this prospectus,  the number of
shares of common stock  beneficially  owned by each person, the number of shares
of common  stock that may be sold in this  offering  and the number of shares of
common stock each person will own after the offering,  assuming they sell all of
the shares offered.



------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
                                          Total
                      Total Shares of   Percentage                                                           Percentage
                       Common Stock     of Common     Shares of                                 Beneficial   of Common
                       Issuable Upon      Stock,     Common Stock   Beneficial  Percentage of   Ownership   Stock Owned
                       Conversion of     Assuming     Included in   Ownership   Common Stock    After the      After
        Name            Notes              Full       Prospectus    Before the  Owned Before    Offering     Offering
                      and/or Warrants*   Conversion       (1)       Offering**   Offering**        (4)           (4)
------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
                                                                                         
AJW Offshore, Ltd.    91,000,000       72.80%         Up to         1,751,416 (2)  4.9%            --            --
(3)                                                   91,000,000
                                                      shares of
                                                      common stock
------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
AJW Qualified         63,000,000       64.95%         Up to         1,751,416 (2)  4.9%            --            --
Partners, LLC (3)                                     63,000,000
                                                      shares of
                                                      common stock
------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
AJW Partners, LLC     17,500,000       33.99%         Up to         1,751,416 (2)  4.9%            --            --
(3)                                                   17,500,000
                                                      shares of
                                                       common stock
------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
New Millennium         3,500,000        9.34%         Up to         1,751,416 (2)  4.9%            --            --
Capital Partners                                      3,500,000
II, LLC (3)                                           shares of
                                                      common stock


* This column represents an estimated number based on a conversion price as of a
recent date of May 20, 2005 of $.01, divided into the principal amount.

** These columns represent the aggregate maximum number and percentage of shares
that the  selling  stockholders  can own at one time (and  therefore,  offer for
resale at any one time) due to their 4.9% limitation.

         The number and percentage of shares beneficially owned is determined in
accordance  with Rule  13d-3 of the  Securities  Exchange  Act of 1934,  and the
information is not necessarily  indicative of beneficial ownership for any other
purpose.  Under such rule,  beneficial ownership includes any shares as to which
the selling stockholders has sole or shared voting power or investment power and
also any shares,  which the selling stockholders has the right to acquire within
60 days.  The  actual  number  of  shares  of  common  stock  issuable  upon the
conversion of the secured  convertible notes is subject to adjustment  depending
on, among other factors,  the future market price of the common stock, and could
be materially less or more than the number estimated in the table.

 (1) Includes a good faith  estimate of the shares  issuable upon  conversion of
the secured convertible notes and exercise of warrants,  based on current market
prices. Because the number of shares of common stock issuable upon conversion of
the secured  convertible notes is dependent in part upon the market price of the
common stock prior to a conversion,  the actual number of shares of common stock
that  will be  issued  upon  conversion  will  fluctuate  daily  and  cannot  be
determined at this time.  Under the terms of the secured  convertible  notes, if
the secured  convertible  notes had actually been converted on May 20, 2005, the
conversion price would have been $.01.



                                       34


(2) The actual number of shares of common stock offered in this prospectus,  and
included  in the  registration  statement  of which this  prospectus  is a part,
includes  such  additional  number of shares of common stock as may be issued or
issuable upon  conversion of the secured  convertible  notes and exercise of the
related  warrants  by reason of any  stock  split,  stock  dividend  or  similar
transaction  involving the common stock,  in accordance  with Rule 416 under the
Securities  Act of 1933.  However the selling  stockholders  have  contractually
agreed to restrict their ability to convert their secured  convertible  notes or
exercise  their  warrants  and receive  shares of our common stock such that the
number  of  shares  of  common  stock  held by them in the  aggregate  and their
affiliates  after such  conversion  or exercise does not exceed 4.9% of the then
issued and  outstanding  shares of common stock as determined in accordance with
Section 13(d) of the Exchange Act.  Accordingly,  the number of shares of common
stock set forth in the table for the selling  stockholders exceeds the number of
shares of common stock that the selling  stockholders  could own beneficially at
any given time through their ownership of the secured  convertible notes and the
warrants.  In that regard,  the beneficial  ownership of the common stock by the
selling  stockholder set forth in the table is not determined in accordance with
Rule 13d-3 under the Securities Exchange Act of 1934, as amended.

(3) The selling stockholders are affiliates of each other because they are under
common control. AJW Partners,  LLC is a private investment fund that is owned by
its investors and managed by SMS Group,  LLC. SMS Group, LLC, of which Mr. Corey
S.  Ribotsky is the fund  manager,  has voting and  investment  control over the
shares listed below owned by AJW Partners,  LLC. AJW Offshore, Ltd. is a private
investment  fund that is owned by its  investors  and  managed  by First  Street
Manager II, LLC. First Street Manager II, LLC, of which Corey S. Ribotsky is the
fund  manager,  has voting and  investment  control over the shares owned by AJW
Offshore,  Ltd. AJW Qualified Partners, LLC is a private investment fund that is
owned by its  investors  and  managed by AJW  Manager,  LLC,  of which  Corey S.
Ribotsky and Lloyd A. Groveman are the fund managers, have voting and investment
control over the shares listed below owned by AJW Qualified  Partners,  LLC. New
Millennium  Capital Partners II, LLC, is a private investment fund that is owned
by its  investors  and managed by First  Street  Manager II, LLC.  First  Street
Manager II, LLC, of which Corey S. Ribotsky is the fund manager,  has voting and
investment  control over the shares owned by New Millennium Capital Partners II,
LLC.  We have  been  notified  by the  selling  stockholders  that  they are not
broker-dealers  or affiliates of  broker-dealers  and that they believe they are
not required to be broker-dealers.

(4) Assumes that all securities registered will be sold.

                       TERMS OF SECURED CONVERTIBLE NOTES

         To  obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase Agreement with AJW Partners,  LLC, AJW Qualified  Partners,
LLC, AJW Offshore,  Ltd., and New Millennium  Partners II, LLC on April 22, 2005
for the sale of (i) $1,500,000 in secured  convertible notes and (ii) a warrants
to buy 25,000,000 shares of our common stock.

         The investors are obligated to provide us with the funds as follows:

         o  $600,000 was disbursed on April 22, 2005;

         o  $500,000  will be  disbursed  within five days of the filing of this
            registration statement; and

         o  $400,000 will be disbursed within five days of the  effectiveness of
            this prospectus.

         Accordingly,  we have  received  a total of  $600,000  pursuant  to the
Securities Purchase Agreement.

         The notes bear  interest  at 10%,  mature  three years from the date of
issuance,  and are convertible into our common stock, at the investors'  option,
at the lower of:

         o  $0.03; or

         o  50% of the average of the three lowest  intraday  trading prices for
            the common  stock on a  principal  market  for the 20  trading  days
            before but not including the conversion date.



                                       35


         The full principal amount of the secured convertible notes are due upon
default  under the terms of secured  convertible  notes.  In  addition,  we have
granted the investors a security interest in substantially all of our assets and
intellectual  property and registration  rights. We are liable for breach of any
covenant,  representation  or  warranty  contained  in the  Securities  Purchase
Agreement for a period of two years from the date that the investors  distribute
the final $500,000.  In the event that we breach any  representation or warranty
regarding the condition of our company as set forth in the  Securities  Purchase
Agreement,  we are liable to pay  liquidated  damages in shares or cash,  at the
election of the investors,  equal to three percent of the outstanding  amount of
the secured convertible notes per month plus accrued and unpaid interest. In the
event  that we  breach  any  covenant  as set forth in the  Securities  Purchase
Agreement,  including the failure to comply with blue sky laws,  timely file all
public reports,  use the proceeds from the sale of the secured convertible notes
in the  agreed  upon  manner,  obtain  written  consent  from the  investors  to
negotiate or contract with a party to for additional financing, reserve and have
authorized the required  number of shares of common stock or the  maintenance of
our shares of common stock on an exchange or automated quotation system, then we
are liable to pay  liquidated  damages in shares or cash, at the election of the
investors,  equal to three  percent  of the  outstanding  amount of the  secured
convertible notes per month plus accrued and unpaid interest.

         The warrants are exercisable until five years from the date of issuance
at a  purchase  price of $0.03  per  share.  The  selling  stockholders  will be
entitled to exercise  the  warrants on a cashless  basis if the shares of common
stock  underlying the warrants are not then registered  pursuant to an effective
registration  statement. In the event that the selling stockholder exercises the
warrants  on a  cashless  basis,  then we will  not  receive  any  proceeds.  In
addition,  the exercise  price of the warrants  will be adjusted in the event we
issue common stock at a price below market, with the exception of any securities
issued as of the date of this warrant or issued in  connection  with the secured
convertible notes issued pursuant to the Securities  Purchase  Agreement,  dated
April 22, 2005.

         Upon the issuance of shares of common stock below the market price, the
exercise price of the warrants will be reduced accordingly.  The market price is
determined  by averaging  the last reported sale prices for our shares of common
stock for the five trading days immediately preceding such issuance as set forth
on our  principal  trading  market.  The exercise  price shall be  determined by
multiplying  the  exercise  price in effect  immediately  prior to the  dilutive
issuance by a fraction. The numerator of the fraction is equal to the sum of the
number of shares outstanding immediately prior to the offering plus the quotient
of the amount of  consideration  received by us in connection  with the issuance
divided by the market price in effect  immediately  prior to the  issuance.  The
denominator of such issuance shall be equal to the number of shares  outstanding
after the dilutive issuance.

         The conversion price of the secured  convertible notes and the exercise
price of the warrants may be adjusted in certain circumstances such as if we pay
a stock dividend, subdivide or combine outstanding shares of common stock into a
greater  or  lesser  number  of  shares,  or take such  other  actions  as would
otherwise result in dilution of the selling stockholder's position.

         AJW Partners, LLC, AJW Qualified Partners, LLC, AJW Offshore, Ltd., and
New  Millennium  Partners II, LLC have  contractually  agreed to restrict  their
ability to convert their secured  convertible  notes or exercise  their warrants
and receive  shares of our common stock such that the number of shares of common
stock held by them in the aggregate and their  affiliates  after such conversion
or exercise  does not exceed 4.9% of the then issued and  outstanding  shares of
common stock.

         A  complete  copy of the  Securities  Purchase  Agreement  and  related
documents  are filed with the SEC as exhibits to our Form SB-2  relating to this
prospectus.

Sample Conversion Calculation

         The number of shares of common stock  issuable  upon  conversion of the
notes is determined by dividing that portion of the principal of the notes to be
converted and interest,  if any, by the conversion price. For example,  assuming
conversion of  $1,500,000 of notes on May 20, 2005, a conversion  price of $0.01
per share, the number of shares issuable upon conversion would be:

$1,500,000/$.01 = 150,000,000 shares



                                       36


         The following is an example of the amount of shares of our common stock
that are  issuable,  upon  conversion  of the  principal  amount of our  secured
convertible  notes,  based on market  prices  25%,  50% and 75% below the market
price, as of May 19, 2005 of $0.02.



                                                                          Number                          % of
% Below             Price Per                  With Discount             of Shares                     Outstanding
Market                 Share                     at 50%                  Issuable                         Stock
------                 -----                     ------                  --------                         -----
                                                                                              
25%                   $.015                      $.0075                  200,000,000                      85.47%
50%                   $.01                       $.005                   300,000,000                      89.82%
75%                   $.005                      $.0025                  600,000,000                      94.64%


                                  LEGAL MATTERS

         Sichenzia  Ross Friedman  Ference LLP, New York, New York will issue an
opinion with respect to the validity of the shares of common stock being offered
hereby.

                                     EXPERTS

         Russell Bedford Stefanou Mirchandani LLP, independent registered public
accounting  firm, have audited,  as set forth in their report thereon  appearing
elsewhere herein, our financial statements at December 31, 2004 and 2003 and for
the years then ended that appear in the  prospectus.  The  financial  statements
referred  to above  are  included  in this  prospectus  with  reliance  upon the
independent registered public accounting firm's opinion based on their expertise
in accounting and auditing.

                              AVAILABLE INFORMATION

         We  have  filed  a  registration  statement  on  Form  SB-2  under  the
Securities Act of 1933, as amended, relating to the shares of common stock being
offered  by  this  prospectus,  and  reference  is  made  to  such  registration
statement.  This prospectus  constitutes the prospectus of Cyberlux Corporation,
filed  as part  of the  registration  statement,  and it does  not  contain  all
information in the registration statement, as certain portions have been omitted
in accordance  with the rules and  regulations  of the  Securities  and Exchange
Commission.

         We are  subject to the  informational  requirements  of the  Securities
Exchange Act of 1934 which  requires us to file reports,  proxy  statements  and
other  information  with the Securities and Exchange  Commission.  Such reports,
proxy  statements  and other  information  may be inspected at public  reference
facilities of the SEC at Judiciary Plaza, 450 Fifth Street N.W., Washington D.C.
20549. Copies of such material can be obtained from the Public Reference Section
of the SEC at Judiciary Plaza, 450 Fifth Street N.W., Washington,  D.C. 20549 at
prescribed rates. Because we file documents electronically with the SEC, you may
also  obtain  this  information  by  visiting  the  SEC's  Internet  website  at
http://www.sec.gov.


                                       37



                          INDEX TO FINANCIAL STATEMENTS

                              CYBERLUX CORPORATION
                          INDEX TO FINANCIAL STATEMENTS

For the Years Ended December 31, 2004 and December 31, 2003

                                                                           Page
--------------------------------------------------------------------------------
Report of Independent Certified Public Accountants                           F-1
--------------------------------------------------------------------------------
Balance Sheet at December 31, 2004 and 2003                                  F-2
--------------------------------------------------------------------------------
Statements of Operations for the Years ended December 31, 2004               F-3
and 2003 and for the Period May 17, 2000 (Date of Inception)
through December 31, 2004
--------------------------------------------------------------------------------
Statement of Deficiency in Stockholders' Equity for the                F-4 - F-9
Period May 17, 2000 (Date of Inception) through December 31,
2004
--------------------------------------------------------------------------------
Statements of Cash Flows for the Years ended December 31,             F-10 - F11
2004 and 2003 and for the Period May 17, 2000 (Date of
Inception) through December 31, 2004
--------------------------------------------------------------------------------
Notes to Financial Statements                                        F-12 - F-21
--------------------------------------------------------------------------------



Condensed Consolidated Balance Sheets:                                      F-22
March 31, 2005 (Unaudited) and December 31, 2004 (Audited)
--------------------------------------------------------------------------------
Condensed Consolidated Statements of Losses:                                F-23
Three Months Ended March 31, 2005 and 2004 (Unaudited)
--------------------------------------------------------------------------------
Condensed Consolidated Statements of Cash Flows:                     F-24 - F-25
Three Months Ended March 31, 2005 and 2004 (Unaudited)
--------------------------------------------------------------------------------
Notes to Unaudited Condensed Consolidated Financial Statements       F-26 - F-27
--------------------------------------------------------------------------------




                                       38


                    RUSSELL BEDFORD STEFANOU MIRCHANDANI LLP
                          CERTIFIED PUBLIC ACCOUNTANTS

          REPORT OF INDEPENDENT REGISTERED CERTIFIED PUBLIC ACCOUNTANTS


To the Board of Directors
Cyberlux Corporation
North Carolina 28370-2010

         We  have  audited  the  accompanying  consolidated  balance  sheets  of
Cyberlux  Corporation (the "Company"),  as of December 31, 2004 and 2003 and the
related statements of losses, deficiency in stockholders' equity, and cash flows
for the two years then ended and for the period May 17, 2000 (Date of Inception)
through December 31, 2004. These financial  statements are the responsibility of
the company's  management.  Our responsibility is to express an opinion on these
financial statements based upon our audits.

         We  conducted  our audits in  accordance  with  standards of the Public
Company Accounting  Oversight Board (United States of America).  Those standards
require that we plan and perform the audit to obtain reasonable  assurance about
whether the financial  statements are free of material  misstatements.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the 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 our
audits provide a reasonable basis for our opinion.

         In our opinion,  the  financial  statements  referred to above  present
fairly, in all material  respects,  the financial  position of the Company as of
December  31, 2004 and 2003 and for the period May 17, 2000 (Date of  Inception)
through  December 31, 2004, and the results of its operations and its cash flows
for the two years then ended, in conformity with accounting principles generally
accepted in the United States of America.

         The accompanying  financial  statements have been prepared assuming the
Company  will  continue  as a  going  concern.  As  discussed  in  Note I to the
financial statements, the Company has suffered recurring losses from operations.
This raises  substantial doubt about its ability to continue as a going concern.
Management's  plans in regard to these matters are also described in Note I. The
financial  statements do not include any adjustments  that might result from the
outcome of this uncertainty.


                                /s/ RUSSELL BEDFORD STEFANOU MIRCHANDANI LLP
                                    ----------------------------------------
                                    Russell Bedford Stefanou Mirchandani LLP
                                    Certified Public Accountants



McLean, Virginia
March 17, 2005



                                      F-1



                              CYBERLUX CORPORATION
                          (A Development Stage Company)
                                 Balance Sheets




                                                                                December 31,      December 31,
                                                                                    2004            2003
                                                                                          
Assets

Current assets:

    Cash & cash equivalents                                                     $    415,375    $     16,247
    Prepaid expenses                                                                  68,404              --

                                                                                ------------    ------------
        Total current assets                                                         483,779          16,247

Property, plant and equipment, net of accumulated
depreciation of $ 92,335 and $44,649, respectively                                    43,018          68,845

Other Assets:

    Deposits - escrow                                                                     --         236,000
    Patents, at cost                                                                  30,544              --

                                                                                ------------    ------------
        Total other assets                                                            30,544         236,000

Total Assets                                                                    $    557,341    $    321,092
                                                                                ============    ============


Liabilities and Deficiency in Stockholders' Equity

Current liabilities:

    Accounts payable                                                            $    176,094    $    296,388
    Accrued liabilities                                                              323,408         104,976
    Management fees payable - related party (Note E)                                      --         996,508
    Short-term notes payable - shareholders (Note E)                                 399,080         207,845
    Short-term notes payable (Note B)                                                 27,500         320,000

                                                                                ------------    ------------
        Total current liabilities                                                    926,082       1,925,717

Long-term liabilities:

    Notes payable - (Note B)                                                       1,355,069              --
    Warrants payable convertible preferred                                                --         347,610

                                                                                ------------    ------------
        Total long-term liabilities                                                1,355,069         347,610


Stockholders' equity:

    Preferred stock, $0.001 par value, 5,000,000 shares authorized, Class A,
    151.8606 and 0 shares issued and
    outstanding as of December 31, 2004 and 2003 respective1y                              1               1
    Preferred stock, $0.001 par value, 8,000,000 shares authorized, Class B,
    800,000 and 0 shares issued and
    outstanding as of December 31, 2004 and 2003 respecti800y                            800              --

    Common stock, $0.001 par value, 300,000,000 shares authorized, 23,770,233
    and 8,049,141 shares issued and outstanding as of December 31, 2004 and
    December 31,
    2003 respectively                                                                 23,770           8,049

    Additional paid-in capital                                                     9,099,302       2,337,736
    Subscriptions receivable                                                              --        (276,186)
    Accumulated deficit                                                          (10,847,683)     (4,021,835)
                                                                                ------------    ------------

Deficiency in stockholders' equity                                                (1,723,810)     (1,952,235)
                                                                                ------------    ------------

Total liabilities and (deficiency) in stockholders'                             $    557,341    $    321,092
                                                                                ============    ============


   The accompanying notes are an integral part of these financial statements




                                      F-2


                              CYBERLUX CORPORATION
                          (A Development Stage Company)
                            STATEMENTS OF OPERATIONS



                                                                                      For the Period
                                                                                      May 17, 2000
                                                        For the       For the         (Inception) to
                                                       Year Ended     Year Ended       December 31
                                                      Dec. 31, 2004  Dec. 31, 2003        2004
                                                                             
Revenue                                               $     23,803    $     74,238    $     98,041

Cost of goods sold                                        (160,260)       (161,984)       (322,244)
                                                      ------------    ------------    ------------
    Gross (loss)                                          (136,457)        (87,746)       (224,203)

Operating Expenses:

Marketing and advertising                                  109,651          20,820         257,519
Depreciation and amortization                               47,686         246,598         386,086
Organization costs                                              --                          25,473
Research and development                                   391,421                         635,485
Management and consulting services - related party         445,997         504,000       1,717,319
General and administrative expenses                      3,103,689         497,384       3,992,767

Total operating expenses                                 4,098,444       1,268,802       7,014,649

(Loss) from operations                                  (4,234,901)     (1,356,548)     (7,238,852)

Other income/(expense)

    Interest income                                            282                             321
    Interest expense                                    (1,600,087)       (138,008)     (1,881,760)
    Debt acquisition costs                                (191,142)                       (191,142)

Net loss before preferred dividend                      (6,025,848)     (1,494,556)     (9,311,433)


Preferred dividend - Beneficial conversion discount
on convertible preferred                                   800,000         736,250       1,536,250

Net loss available to common stockholders             $ (6,825,848)   $ (2,230,806)   $(10,847,683)

Weighted average number of common shares
outstanding, basic and fully diluted                    16,701,174       7,652,012

Net loss per share - Basic and fully diluted          $      (0.41)   $      (0.29)

Preferred dividend                                    $     96,000


   The accompanying notes are an integral part of these financial statements


                                      F-3


                              Cyberlux Corporation
                          (A Development Stage Company)
        CONDENSED STATEMENT OF DEFICIENCY IN STOCKHOLDERS' EQUITY FOR THE
                    FROM INCEPTION THROUGH DECEMBER 31, 2004



                                                                                                       Deficiency
                                     Common Stock          Preferrd Stock                             Accumulated
                                --------------------     -----------------  Additional        Stock        During       Total In
                                                                               Paid-in Subscription   Development  Stockholders'
                                   Shares     Amount     Shares     Amount     Capital   Receivable         Stage         Equtiy
                                ---------    -------     ------    -------  ---------- ------------ -------------  -------------
                                                                                            
Common shares issued in
May 2000 to founders in
exchange for cash at $. 001
per share                       1,640,000     $1,640                              $560                                    $2,200
Common shares issued in May
2000 in exchange for
research and development
services valued at  $.09
per share                         750,000        750                            68,003                                    68,753
 Common shares issued in
May 2000 in exchange for
services valued @ $. 05 per
share                             875,000        875                            35,710                                    36,585
Common shares issued in
July 2000 in exchange for
convertible debt at $ .15
per share                         288,000        288                            39,712                                    40,000
Capital
contributed by principal
shareholders                            -          -                            16,000                                    16,000
Common shares issued in
November 2000 for cash in
connection with private
placement at $. 15 per
share                             640,171        640                            95,386                                    96,026
Common shares issued in
November 2000 in exchange
for services valued @ $. 15
per share hares issued for
consulting services               122,795        123                            18,296                                    18,419
Net (loss)
                                       -          -          -          -           -            -       (454,651)     (454,651)
                                ---------    -------     ------    -------  ---------- ------------ -------------  -------------
Balance, December 31, 2000
                                4,315,966     $4,316         -          -     $273,667            -     ($454,651)    ($176,668)
Common shares issued in
January, 2001 in exchange
for convertible debt at $
.15 per share                     698,782       $699                          $104,118                                  $104,817
Stock options issued in May
2001, valued at $. 15 per
option, in exchange for
services                                                                        52,500                                    52,500
Warrant issued in May 2001,
valued at $. 15 per
warrant, in exchange for
placement of debt                                                               75,000                                    75,000
Common shares issued in
September 2001 for cash in
connection with exercise of
warrant at  $.15 per share          3,000          3                               447                                       450
Common shares issued in
September 2001 for cash in
connection with exercise of
warrant at  $.10 per share        133,000        133                            13,167                                    13,300
Common shares issued in
November 2001 for cash in
connection with exercise of
warrant at  $.0001 per share      500,000        500                                 -                                       500
Common shares issued in
November 2001 for cash in
connection with exercise of
options at  $.0001 per share      350,000        350                                -                                        350
 Common shares issued in
December 2001 in exchange
for convertible debt at $
.50 per share                     133,961        134                            66,847                                    66,981
 Common shares
issued in December 2001 in
exchange for debt at $ .50
per share                          17,687         18                             8,825                                     8,843
Net (loss)
                                       -          -          -          -           -          -         (636,274)     (636,274)
                                ---------    -------     ------    -------  ---------- ------------ -------------  -------------
Balance, December 31, 2001      6,152,396     $6,152                           594,571            -    (1,090,925)     (490,202)


   The accompanying notes are an integral part of these financial statements


                                      F-4


                              Cyberlux Corporation
                          (A Development Stage Company)
        CONDENSED STATEMENT OF DEFICIENCY IN STOCKHOLDERS' EQUITY FOR THE
              FROM INCEPTION THROUGH DECEMBER 31, 2004 (Continued)



                                                                                                       Deficiency
                                     Common Stock          Preferrd Stock                             Accumulated
                                --------------------     -----------------  Additional        Stock        During       Total In
                                                                               Paid-in Subscription   Development  Stockholders'
                                   Shares     Amount     Shares     Amount     Capital   Receivable         Stage         Equity
                                ---------    -------     ------    -------  ---------- ------------ -------------  -------------
                                                                                            
Common shares issued in May
2002  in exchange for
services valued  at  $. 70
per share                          70,000        $70                           $49,930                           -    $  50,000
Common shares issued in
Nov, 2002 in exchange for
services valued at $0.25
per share                         150,000        150                            37,350                                    37,500
Common shares issued in
Dec. 2002 as rights
offering at $0.25 per share       256,000        256                            63,744                                    64,000
Subscription Receivable for
10,000 shares issued                                                                         -2,500                       -2,500
Net loss
                                        -          -          -          -           -         -          -700,104    ($700,104)
                                ---------    -------     ------    -------  ---------- ------------ -------------  -------------
Balance at December 31, 2002    6,628,396     $6,628                          $745,593     ($2,500)   ($1,791,029)  ($1,041,308)
Common shares issued in
March, 2003 for cash in
connection with exercise of
options at $0.001 per share       250,000       $250                                                                        $250
Funds received for stock
subscription                                                                                  2,500                        2,500
Common Shares issued to
Cornell Capital Partners in
March, 2003 in connection
with Loan Commitment valued
at $0.75 per share                300,000        300                           224,700                                   225,000
Common shares issues in
March, 2003 in exchange for
services valued at $0.75
per share                          13,333         14                             9,987                                    10,001
Robrady Design Note was
converted into 196,120
Shares @ .25 Per share.           196,120        196                            48,833                                    49,029


Common Shares issued to
Mark Schmidt for services
in June, 2003.  The 200,000
shares were issued at $0.25
per share.                        200,000        200                            49,800                                    50,000
Common Shares issued to
Capital Funding Solutions
September 2003. 450,000
shares were issued at $0.20
per share. Shares secure a
sales factoring agreement         450,000        450                            89,550                                    90,000
Common shares issued on
11/12/03 for consulting
services valued at .50 per
share to Tom & Cheryl Rose         11,292         11                             5,634                                     5,645

Preferred shares issued in
December 2003 valued at
$5,000 per share, Class A                      -            155          1    $774,999     (276,186)            -        498,814
Warrants on convertible
preferred shares                                                              -347,610                                  -347,610
Beneficial conversion
discount on convertible
preferred shares                                                               736,250                                   736,250
Net (Loss)


   The accompanying notes are an integral part of these financial statements




                                      F-5


                              Cyberlux Corporation
                          (A Development Stage Company)
        CONDENSED STATEMENT OF DEFICIENCY IN STOCKHOLDERS' EQUITY FOR THE
              FROM INCEPTION THROUGH DECEMBER 31, 2004 (Continued)



                                                                                                             Additional
                                                                                                              Paid in
                                                   Common Stock                          Preferred Stock      Capital
                                                                                                            -------------
                                                 Shares       Amount             Shares           Amount

                                                                                              
Balance, December 31, 2003                     8,049,141    $       8,049              155   $           1   $   2,337,736

Issuance of Convertible preferred shares                                           800,000             800         799,200
Class B in January, 2004 for accrued
management fees at $1 per share

Collected Balance of Stock Subscriptions
Receivable

Common Shares issued in January,
2004 in exchange for services valued
at $0.37 per share                               260,000              260                                           95,940

Common Shares issued in January,
2004 in exchange for services valued
at $0..37 per share                              225,000              225                                           83,025

Common Shares issued in January,
2004 in exchange for services valued
at $0.37 per share                             2,100,000            2,100                                          774,900

Shares issued for note payable @ $.25
in January, 2004                                 110,764              111                                           27,580

Shares issued for consulting services
@ $0.21 per share                              1,200,000            1,200                                          250,800

Beneficial conversion discount -
preferred stock dividend with respect
to convertible preferred shares Class B                                                                            800,000

Warrants issued in exchange for
services in April, 2004                                                                                            243,000

Common shares cancelled for return of           (450,000)            (450)                                         (89,550)
collateral deposit with factor

Common shares issued in May for
Private Placement at $0.10/Share               5,310,000            5,310                                          525,690

Class A preferred shares issued for
cash at $5,000 per share in May, 2004                                               15.861                          79,307

Warrants on convertible preferred
Class A Shares                                                                                                     (58,915)

Common shares issued in exchange for
note payable at $.10/share in June, 2004          50,000               50                                            4,950

Common Shares issued in June,                  1,560,000            1,560                                          154,440
2004 in exchange for services valued
at $0..10 per share

Common Shares issued in June,                    200,000              200                                           19,800
2004 in exchange for services valued
at $0.10 per share

Subscription received in advance for
shares to be issued

Common Shares issued in exchange for
services adjusted for issue prices                                                                                 (44,640)

Common Shares issued in July,
2004 in exchange for services valued
at $0.40 per share                               100,000              100                                           39,900

Common shares issued in July, 2004 for
private placement at $0.10/Share                 100,000              100                                            9,900




   The accompanying notes are an integral part of these financial statements


                                      F-6



                                                                                              
Common shares issued in August, 2004 for
Conversion of Preferred "A" Shares               200,000              200               (4)                           (200)

Common shares issued in August, 2004 for
Exercise of warrants at $0.25/Share              701,000              701                                          174,549

Warrants issued to consultants for
services                                                                                                           106,172

Beneficial conversion feature of
convertible debentures (Note D)
Common shares issued in September for
Exercise of warrants at $0..25/Share             200,000              200                                           49,800

Options issued to employees as
Incentive Compensation                                                                                             275,000

Common Shares issued in October,
2004 in exchange for services valued
at $0.25 per share                               690,000              690                                          171,810

Shares issued in October, 2004
for note payable at $0.15 pershare               140,019              140                                           20,863

Shares issued in November, 2004
for note payable at $0.105 pershare            1,035,221            1,035                                          107,663

Shares issued in December, 2004
for note payable at $0.035 pershare            1,035,221            1,035                                           35,197

Shares issued in December, 2004
as a penalty for late registration to
Preferred "A" shareholders                       203,867              204                                           89,498

Shares issued in December, 2004
for conversion of Preferred "A" shares           750,000              750              (15)             --            (750)

Beneficial conversion feature of
convertible debentures (Note D)                                                                                  1,000,000

Warrants issued for services                                                                                       516,637

Net (Loss)
                                           -------------    -------------    -------------   -------------   -------------
Balance, December 31, 2004                    23,770,233           23,770          800,152             801       9,099,302



   The accompanying notes are an integral part of these financial statements


                                      F-7




                                                             Deficiency
                                                            Accumulated
                                              Stock            During           Total in
                                            Subscription     Development    Stockholders'
                                             Receivable        Stage           Equity
                                           -------------   -------------    -------------
                                                                     
Balance, December 31, 2003                   $    (276,186)  $  (4,021,835)   $  (1,952,235)

Issuance of Convertible preferred shares                                            800,000
Class B in January, 2004 for accrued
management fees at $1 per share

Collected Balance of Stock Subscriptions
Receivable                                         276,186                          276,186

Common Shares issued in January,
2004 in exchange for services valued
at $0.37 per share                                                                   96,200

Common Shares issued in January,
2004 in exchange for services valued
at $0..37 per share                                                                  83,250

Common Shares issued in January,
2004 in exchange for services valued
at $0.37 per share                                                                  777,000

Shares issued for note payable @ $.25
in January, 2004                                                                     27,691

Shares issued for consulting services
@ $0.21 per share                                                                   252,000

Beneficial conversion discount -
preferred stock dividend with respect
to convertible preferred shares Class B                                             800,000

Warrants issued in exchange for
services in April, 2004                                                             243,000

Common shares cancelled for return of                                               (90,000)
collateral deposit with factor

Common shares issued in May for
Private Placement at $0.10/Share                                                    531,000

Class A preferred shares issued for
cash at $5,000 per share in May, 2004                                                79,307

Warrants on convertible preferred
Class A Shares                                                                      (58,915)

Common shares issued in exchange for
note payable at $.10/share in June, 2004                                              5,000

Common Shares issued in June,                                                       156,000
2004 in exchange for services valued
at $0..10 per share

Common Shares issued in June,                                                        20,000
2004 in exchange for services valued
at $0.10 per share


   The accompanying notes are an integral part of these financial statements


                                      F-8



                                                                     
Subscription received in advance for
shares to be issued                                 22,500                           22,500

Common Shares issued in exchange for
services adjusted for issue prices                                                  (44,640)

Common Shares issued in July,
2004 in exchange for services valued
at $0.40 per share                                                                   40,000

Common shares issued in July, 2004 for
private placement at $0.10/Share                   (10,000)                              --

Common shares issued in August, 2004 for
Conversion of Preferred "A" Shares                                                       --

Common shares issued in August, 2004 for
Exercise of warrants at $0.25/Share                (12,500)                         162,750

Warrants issued to consultants for
services                                                                            106,172

Beneficial conversion feature of
convertible debentures (Note D)                    500,000                          500,000


Common shares issued in September for
Exercise of warrants at $0..25/Share                                                 50,000

Options issued to employees as
Incentive Compensation                                                              275,000

Common Shares issued in October,
2004 in exchange for services valued
at $0.25 per share                                                                  172,500

Shares issued in October, 2004
for note payable at $0.15 pershare                                                   21,003

Shares issued in November, 2004
for note payable at $0.105 pershare                                                 108,698

Shares issued in December, 2004
for note payable at $0.035 pershare                                                  36,232

Shares issued in December, 2004
as a penalty for late registration to
Preferred "A" shareholders                                                           89,702

Shares issued in December, 2004
for conversion of Preferred "A" shares                                                   --

Beneficial conversion feature of
convertible debentures (Note D)                                                   1,000,000

Warrants issued for services                                                        516,637

Net (Loss)                                                      (6,825,848)      (6,825,848)

                                             -------------   -------------    -------------
Balance, December 31, 2004                              --     (10,847,683)      (1,723,810)




   The accompanying notes are an integral part of these financial statements

                                      F-9


                              Cyberlux Corporation
                          (A Development Stage Company)
                             Statement of Cash Flows



                                                                                                               For the Period
                                                                                                                May 17, 2000
                                                                                                               (Inception) to
                                                                  For theYear Ended      For theYear Ended      December 31,
                                                                  December 31, 2004      December 31, 2003          2004
                                                                                                        
Cash flows from operating activities

     Net (loss) available to common stockholders                    $ (6,825,848)          $ (2,230,806)         $ (10,847,683)

     Depreciation and amortization                                        47,686                246,598                386,086

     Beneficial conversion discount - preferred stock dividend           800,000                736,250              1,536,250

     Amortization of debt discount - beneficial conversion             1,500,000                                     1,500,000
     feature of convertible note (Note D)

     Stock options issued for consulting services                                                                      107,504

     Stock options issued as compensation                                275,000                                       275,000

     Shares issued for previously incurred debt                          288,326                 49,029                337,355

     Warrants issued to consultants for services                         516,637                                       516,637

     Shares issued/(cancelled) for factoring deposit                     (90,000)                90,000                      -

     Loan extension write off                                                                                                -

     Preferred shares issued for conversion of accrued
     management fees                                                     723,670                                       723,670

     Preferred shares issued for previously incurred debt                 76,330                                        76,330

     Accrued expenses relating to escrow deposits                                                23,814                 23,814

     Shares issued for consulting services                             1,494,955                 65,646              1,828,059

     Shares issued for research and development                                                                         68,753

     Decrease (increase) in deposits                                     236,000               (227,386)                     -

     (Increase) decrease in prepaid expenses                             (68,404)                                      (68,404)

     (Increase)/decrease in other assets                                 (30,544)                20,000                (30,544)

     Increase (decrease) in accurued liabilities                         218,432                 60,549                323,408

     (Decrease) increase in management fee payable-
     related party                                                      (996,508)               450,000                      -

     (Decrease) increase in other accounts payable                      (120,294)               200,417                176,094

Net cash used in operating activities                                 (1,954,562)              (515,889)            (3,067,671)


Cash flows from investing activities

     Payments for property, plant and equipment                          (21,859)               (11,000)              (135,353)

Cash used in investing activities                                        (21,859)               (11,000)              (135,353)

Cash flows from financing activities

     (Payments for )/proceeds from short-term notes payable, net        (292,500)               (45,000)                27,500

     Proceeds from short-term notes payable-shareholders (net)           191,235                 84,300                399,080

     Proceeds from issuance of preferred stock                            79,308                475,000                554,308

     Capital contributed by shareholders                                 276,186                                       292,186

     Proceeds from convertible long-term notes                         1,355,069                                     1,355,069

     Proceeds from issuance of common stock                              766,250                  2,750                990,256

Net cash provided by financing activities                              2,375,548                517,050              3,618,399
                                                                -----------------      -----------------      -----------------
Net increase (decrease) in cash                                          399,128                 (9,839)               415,375


   The accompanying notes are an integral part of these financial statements

                                      F-10



                                                                                                        
Cash - beginning                                                          16,247                 26,086                      -

Cash - ending                                                          $ 415,375               $ 16,247              $ 415,375

Supplemental disclosures:

     Interest Paid                                                        75,103                 18,425                143,003

     Income Taxes Paid                                                         -                      -                      -

Non-Cash investing and financing activities:

     Shares issued for research and development and consulting                                        -                 68,753

     Shares issued for conversion of debt                                288,326                 49,029                337,355

     Warrants issued in connection with financing                        406,525                      -                481,525

     Warrants issued to consultants for services                         349,173                                       349,173

     Options issued in connection with services                                -                      -                107,504

     Shares issued in connection with services                         1,494,955                 65,646              1,828,059

     Shares issued in connection with loan                                     -                225,000                225,000

     Shares issued in connection with factoring                          (90,000)                90,000                      -

     Amortization of debt discount - beneficial conversion             1,500,000                                     1,500,000
     feature of convertible note (Note D)

     Warrants payable (detachable) with convertible preferred
     shares                                                             (347,610)               347,610                     --

     Beneficial conversion discount on convertible preferred
     stock                                                               800,000                736,250              1,536,250

     Convertible preferred shares issued for previously incurred debt     76,330                                        76,330

     Convertible preferred shares issued for accrued management fees     723,670                                       723,670


   The accompanying notes are an integral part of these financial statements


                                      F-11



                              CYBERLUX CORPORATION
                          (A DEVELOPMENT STAGE COMPANY)
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 2004 AND 2003

NOTE A-SUMMARY OF ACCOUNTING POLICIES

A summary of the significant  accounting  policies applied in the preparation of
the accompanying financial statements follows.

Business and Basis of  Presentation  Cyberlux  Corporation  (the  "Company")  is
incorporated  under  the laws of the  State of  Nevada.  The  Company  is in the
development stage as defined under Statement on Financial  Accounting  Standards
No.7,  Development  Stage  Enterprises ("SF AS No.7") and is seeking to develop,
manufacture and market long-term  portable  lighting products for commercial and
industrial us. To date the Company has generated  little  revenue,  has incurred
expenses, and sustained losses. Consequently,  its operations are subject to all
risks inherent in the establishment of a new business enterprise. As of December
31, 2004, the Company has accumulated losses of $10,847,683.

The Company is in the  development  stage and its efforts have been  principally
devoted to designing,  developing  manufacturing and marketing advanced lighting
systems that utilize  white (and other) light  emitting  diodes as  illumination
elements.

The Company's common stock has been listed on the NASDAQ OTC Electronic Bulletin
Board sponsored by the National  Association of Securities  Dealers,  Inc. under
the symbol "CYBL" since July 11,2003.

Revenue Recognition

For revenue from product  sales,  the Company  recognizes  revenue in accordance
with SEC Staff Accounting  Bulletin No. 101,  "Revenue  Recognition in Financial
Statements"  ("SAB 101").  SAB 101 requires that four basic criteria must be met
before  revenue can be  recognized:  (1)  persuasive  evidence of an arrangement
exists;  (2)  delivery  has  occurred;  (3)  the  selling  price  is  fixed  and
determinable;  and (4)  collectibility is reasonably  assured.  Determination of
criteria (3) and (4) are based on  management's  judgments  regarding  the fixed
nature of the selling prices of the products delivered and the collectibility of
those  amounts.  Provisions  for discounts  and rebates to customers,  estimated
returns and  allowances,  and other  adjustments  are  provided  for in the same
period the related sales are recorded.  The Company defers any revenue for which
the product has not been  delivered or is subject to refund until such time that
the  Company  and the  customer  jointly  determine  that the  product  has been
delivered or no refund will be required.

SAB 104 incorporates  Emerging Issues Task Force 00-21 ("EITF 00-21"),  MULTIPLE
DELIVERABLE   REVENUE   ARRANGEMENTS.   EITF  00-21  addresses   accounting  for
arrangements that may involve the delivery or performance of multiple  products,
services and/or rights to use assets.  The effect of implementing  EITF 00-21 on
the Company's  consolidated financial position and results of operations was not
significant.

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

Cash and cash equivalents
For purposes of the Statements of Cash Flows,  the Company  considers all highly
liquid debt  instruments  purchased with a maturity date of three months or less
to be cash equivalents.

Property, plant and equipment
Property and  equipment are recorded at cost.  Minor  additions and renewals are
expensed in the year incurred.  Major additions and renewals are capitalized and
depreciated over their estimated useful lives.  Depreciation is calculated using
the straight-line method over the estimated useful lives

Advertising costs
The Company  expenses all costs of  advertising as incurred.  Advertising  costs
totaled $100,132 and $20,820 in 2004 and 2003 respectively.

Impairment of long lived assets

The Company has adopted  Statement of  Financial  Accounting  Standards  No. 144
(SFAS  144  ).  The  Statement  requires  that  long-lived  assets  and  certain
identifiable intangibles held and used by the Company be reviewed for impairment
whenever events or changes ill  circumstances  indicate that the carrying amount
of an asset  may not be  recoverable.  Events  relating  to  recoverability  may
include  significant  unfavorable  changes  in  business  conditions,  recurring
losses, or a forecasted  inability to achieve break-even  operating results over
an extended  period.  The Company  evaluates  the  recoverability  of long-lived
assets based upon forecasted  undercounted  cash flows.  Should an impairment in
value be indicated,  the carrying  value of intangible  assets will be adjusted,
based on estimates of future  discounted  cash flows  resulting from the use and
ultimate  disposition  of the asset.  SF AS No. 144 also  requires  assets to be
disposed of be reported  at the lower of the  carrying  amount or the fair value
less costs to sell.


                                      F-12


NOTE A-SUMMARY OF ACCOUNTING POLICIES (Continued)

Fair value of financial instruments

Fair value estimates  discussed herein are based upon certain market assumptions
and  pertinent  information  available to management as of December 31, 2004 and
2003.  The  respective  carrying  value of  certain  on-balance-sheet  financial
instruments  approximated their fair values. These financial instruments include
cash and  accounts  payable.  Fair values were assumed to  approximate  carrying
values  for cash and  payables  because  they are short term in nature and their
carrying amounts approximate fair values or they are payable on demand.

Concentrations of Credit Risk

Financial instruments and related items which potentially subject the Company to
concentrations  of credit risk consist  primarily of cash, cash  equivalents and
trade  receivables.  The Company places its cash and temporary cash  investments
with credit quality institutions. At times, such investments may be in excess of
the FDIC insurance limit.

Stock-Based Compensation:

In December  2002,  the FASB issued SFAS No. 148,  "Accounting  for  Stock-Based
Compensation-Transition and Disclosure-an amendment of SFAS 123." This statement
amends SFAS No.  123,  "Accounting  for  Stock-Based  Compensation,"  to provide
alternative methods of transition for a voluntary charge to the fair value based
method of accounting for stock-based employee  compensation.  In addition,  this
statement  amends  the  disclosure  requirements  of SF AS No.  123  to  require
prominent  disclosures in both armua1 and interim financial statements about the
method of accounting for stock-based employee compensation and the effect of the
method used on reported  results.  The Company has chosen to continue to account
for stock-based  compensation using the intrinsic value method prescribed in APB
Opinion No.25 and related interpretations. Accordingly, compensation expense for
stock options is measured as the excess, if any, of the fair market value of the
Company's  stock at the date of the grant over the exercise price of the related
option. The Company has adopted the annual disclosure  provisions of SFAS No.148
in its  financial  reports for the year ended  December  31,2002 and  subsequent
years.

Had compensation  costs for the Company's stock options been determined based on
the fair value at the grant dates for the  awards,  the  Company's  net loss and
losses  per share  would  have been as  follows  (transactions  involving  stock
options issued to employees and Black-Scholes model assumptions are presented in
Note D):



                                                                           For the year ended December 31,
                                                                          2004                      2003
                                                                       -----------               -----------
                                                                                           
Net loss attributable to common stockholders -as reported              $(6,825,848)              $(2,230,806)
Add. Total stock based employee compensation  expense as
reported under intrinsic value method (APB No. 25)                         105,000                      --
Deduct Total stock based employee compensation expense
as reported under fair value based method  (SFAS No. 123)                 (658,800)                 (106,800)
Net loss -Pro Forma                                                    $(7,379,648)              $(2,337,606)

Net loss attributable to common stockholders - Pro forma               $(7,379,648)              $(2,337,606)


Basic (and assuming dilution) loss per share -as reported              $     (0.41)              $     (0.29)

Basic (and assuming dilution) loss per share - Pro forma               $     (0.44)              $     (0.31)



Loss per share

Net loss per  share is  provided  in  accordance  with  Statement  of  Financial
Accounting  Standards  No.128 (SF AS #128)  Earnings  Per Share.  Basic loss per
share is computed by dividing  losses  available to common  stockholders  by the
weighted average number of common shares outstanding during the period.

Segment reporting

The  Company  follows  Statement  of  Financial   Accounting  Standards  No.130,
Disclosures About Segments of an Enterprise and Related Information. The Company
operates as a single  segment and will evaluate  additional  segment  disclosure
requirements as it expands its operations.



                                      F-13


NOTE A-SUMMARY OF ACCOUNTING POLICIES (Continued)

Income taxes

The  Company  follows  Statement  of  Financial   Accounting   Standard  No.109,
Accounting for Income Taxes (SFAS No.109) for recording the provision for income
taxes.  Deferred  tax  assets  and  liabilities  are  computed  based  upon  the
difference  between the  financial  statement and income tax basis of assets and
liabilities  using the enacted  marginal  tax rate  applicable  when the related
asset or  liability is expected to be realized or settled.  Deferred  income tax
expenses or benefits are based on the changes in the asset or  liability  during
each period. If available evidence suggests that it is more likely than not that
some portion or all of the deferred tax assets will not be realized, a valuation
allowance  is required to reduce the  deferred  tax assets to the amount that is
more likely than not to be realized.  Future changes in such valuation allowance
are included in the provision for deferred income taxes in the period of change.
Deferred income taxes may arise from temporary differences resulting from income
and  expense  items  reported  for  financial  accounting  and tax  purposes  in
different  periods.  Deferred  taxes are  classified as current or  non-current,
depending on the  classification of assets and liabilities to which they relate.
Deferred  taxes arising from  temporary  differences  that are not related to an
asset or liability  are  classified as current or  non-current  depending on the
periods in which the temporary differences are expected to reverse

Recent pronouncements

In November,  2004, the Financial  Accounting Standards Board (FASB) issued SFAS
151,  Inventory  Costs - an amendment of ARB No. 43,  Chapter 4. This  statement
amends the guidance in ARB No. 43, Chapter 4,  "Inventory  Pricing",  to clarify
the accounting for normal amounts of idle facility  expense,  freight,  handling
costs,  and  wasted  material  (spoilage).  Paragraph  5 of ARB 43,  Chapter  4,
previously  stated  that"...  under  certain  circumstances,  items such as idle
facility expense,  excessive spoilage,  double freight, and rehandling costs may
be so  abnormal  as to  require  treatment  as  current  period  charges.  "This
Statement  requires  that those items be recognized  as  current-period  charges
regardless  of whether they meet the  criterion of "so  abnormal".  In addition,
this Statement  requires that  allocation of fixed  production  overheads to the
costs  of  conversion  be  based  on  the  normal  capacity  of  the  production
facilities.  This Statement is effective for inventory costs incurred during the
fiscal  years  beginning  after June 15, 2005.  Management  does not believe the
adoption  of this  Statement  will  have any  immediate  material  impact on the
Company.

In December,  2004,  the FASB issued SFAS No. 152,  "Accounting  for Real Estate
Time-Sharing Transactions - an amendment of FASB Statements No. 66 and 67" (SFAS
152). The amendments made by Statement 152. This Statement amends FASB Statement
No.  66,  Accounting  for  Sales of Real  Estate,  to  reference  the  financial
accounting and reporting guidance for real estate time-sharing transactions that
is  provided in AICPA  Statement  of Position  (SOP 04-2),  Accounting  for Real
Estate Time-Sharing Transactions.  This Statement also amends FASB Statement No.
67,  Accounting for Costs and Initial Rental Operations of Real Estate Projects,
to state that the guidance for (a) incidental  operations and (b) costs incurred
to sell  real  estate  projects  does  not  apply  to real  estate  time-sharing
transactions.  The accounting  for those  operations and costs is subject to the
guidance of SOP 04-2.  This Statement id effective for financial  statements for
fiscal years beginning after June 15, 2005, with earlier application encouraged.
The Company does not anticipate  that the  implementation  of this standard will
have a material impact on its financial position, results of operations, or cash
flows.

On  December  16,  2004,  the  Financial  Accounting  Standards  Board  ("FASB")
published Statement of Financial Accounting  Standards No. 123 (Revised,  2004),
Share-Based  Payment ("SFAS 123R").  SFAS 123R requires that  compensation  cost
related to  share-based  payment  transactions  be  recognized  in the financial
statements.  Share-based  payment  transactions  within  the  scope of SFAS 123R
include stock options,  restricted stock plans,  performance-based awards, stock
appreciation  rights,  and employee share purchase plans. The provisions of SFAS
123R are  effective  as of the first  interim  period that begins after June 15,
2005. Accordingly,  the Company will implement the revised standard in the third
quarter of fiscal year, 2005. Currently the Company accounts for its share-based
payment  transactions  under the provisions of APB25, which does not necessarily
require the  recognition  of  compensation  costs in the  financial  statements.
Management is assessing the  implications  of this revised  standard,  which may
materially  impact the Company's  results of  ooperations in the tird quarter of
fiscal year 2005 and thereafter.

On  December  16,  2004,  the FASB  issued  Statement  of  Financial  Accounting
Standards No. 153, Exchanges of Nonmonetary  Assets, an amendment of APB Opinion
No. 29,  Accounting for Nonmonetary  Transactions  ("SFAS 153").  This Statement
amends APB Opinion 29 to eliminate the exception  for  nonmonetary  exchanges of
similar productive assets and replaces it with a general exception for exchanges
of nonmonetary assets that do not have commercial substance.  Under SFAS 153, if
a nonmonetary exchange of similar productive assets meets a commercial-substance
criterion and fair value if determinable,  the transaction must be accounted for
at fair  value  resulting  in  recognition  of any  gain or  loss.  SFAS  153 is
effective for  nonmonetary  transactions  in the fiscal periods that begin after
June 15, 2005. The Company does not anticipate that the  implementation  of this
standard  will have a  material  impact on its  financial  position,  results of
operations or cash flows.


                                      F-14



NOTE B-NOTES PAYABLE AND CONVERTIBLE DEBENTURES

Notes payable at December 31, 2004 and 2003 are as follows:



                                                                                                2004                     2003
                                                                                                               
10 % convertible note payable, unsecured and due September, 2003; accrued and
unpaid interest due at maturity ; Note holder has the option to convert unpaid
note principal together with accrued and unpaid interest to the Company's common
stock at a rate of $ .50 per share. The company was in violation of the loan
covenants.                                                                                       $2,500                   $2,500

10% convertible notes payable, unsecured and due March, 2003; accrued and unpaid
interest due at maturity; Note holder has the option to convert unpaid note
principal together with accrued and unpaid interest to the Company's common
stock at a rate of $ 1.00 per share. The Company is in violation of the loan
covenants.                                                                                          -0-                    7,500

10% convertible notes payable, unsecured and due March, 2003; accrued and unpaid
interest due at maturity; Note holder has the option to convert unpaid note
principal together with accrued and unpaid interest to the Company's common
stock at a rate of $ .50 per share. The Company is in violation of the loan
covenants.                                                                                       25,000                   25,000

10% notes payable, unsecured and due March, 2003; accrued and unpaid interest
due at maturity; Note holder has the option to convert unpaid note principal
together with accrued and unpaid interest to the Company's common stock at a
rate of $ 1.00 per share.                                                                           -0-                   10,000

18% note payable, interest payable monthly and due June, 2003; note secured by
Company's assets and pledge of 3,265,000 shares of the Company's common stock
owned by Company's principal shareholders and officers; Note holder has the
option to convert unpaid note principal together with accrued and unpaid
interest to the Company's common stock at the lower of $ .15 per share or a
price per share equal to 85 % of the average daily bid price over the ten
preceding days prior to the date of conversion. The Company is in violation of
the loan covenants. This note was paid off and settled subsequently in January
2004.                                                                                               -0-                  195,000

10% Convertible note payable, unsecured and due October 2003; accrued and unpaid
interest due at maturity. Note holder has the option to convert the unpaid note
principal together with accrued and unpaid interest to the Company's common
stock at $ .25 per share. The Note was redeemed in March, 2004 for a combination
of common stock and cash.                                                                           -0-                   75,000

10% convertible note payable, unsecured and due October 2003 ; accrued and
unpaid interest due at maturity; Note holder has the option to convert unpaid
note principal together with accrued and unpaid interest to the Company's common
stock at the rate of $ .10 per share. The Company is in violation of the loan
covenants. The note was converted to common stock in June, 2004                                     -0-                    5,000

10% convertible note payable in the original amount of $1,500,000, and due
September, 2006. Interest is payable quarterly during the life of the note. The
note is convertible into the Company's common stock at the lower of a) $0.72; b)
50% of the average of the three lowest intraday trading prices for the common
stock. The full principal amount of the secured convertible notes is due upon a
default under the terms of the secured convertible notes. The note is secured by
substantially all of the Company's assets, including the assets of wholly owned
subsidiaries and intellectual property. As of December 31, 2004 the Note holder
has converted $144,931 of the principal to common stock of the Company.                       1,355,069
                                                                                            ----------------------------------------
                                                                                              1,382,569                  320,000
Less: current portion                                                                           (27,500)                (320,000)
                                                                                            ----------------------------------------
                                                                                             $1,355,069                $      --




                                      F-15


NOTE B-NOTES PAYABLE AND CONVERTIBLE DEBENTURES (Continued)

In accordance  with the Emerging  Issues Task Force Issue 98-5,  Accounting  for
Convertible  Securities  with  Beneficial  Conversion  Features or  Contingently
Adjustable  Conversion Ratios ("EITF 98-5"),  the Company recognized an imbedded
beneficial  conversion  feature  present in the  convertible  note.  The Company
allocated a portion of the proceeds equal to the intrinsic value of that feature
to  additional  paid in capital.  During the year ended  December 31, 2004,  the
Company  recognized  and measured an aggregate of  $1,500,000  of the  proceeds,
which is equal to the  intrinsic  value of the  imbedded  beneficial  conversion
feature,  to additional  paid in capital as a discount  against the  convertible
note.  The debt discount  attributed  to the  beneficial  conversion  feature is
expensed  immediately  as interest  expense  since the note can be  converted to
common shares at any time.

In connection  with the placement of the  convertible  note,  the Company issued
non-detachable  warrants  granting  the holders  the right to acquire  2,250,000
shares of the Company's  common stock at $0.50 per share. The Company valued the
warrants in accordance with EITF 00-27 using the Black-Scholes pricing model and
the following  assumptions:  contractual  terms of 5 years, an average risk free
interest rate of 2.0%, a dividend yield of 0%, and a volatility of 149%.

NOTE C -STOCKHOLDER'S EQUITY

Common Stock

The Company has authorized  300,000,000 shares of common stock, with a par value
of $.001 per share.

During May, 2000, the Company issued 1,640,000 shares of its common stock to its
founders in exchange for cash of $2,200.

During May 2000,  the  Company  issued  750,000  shares of its  common  stock in
exchange for  research  and  development  and  organizational  costs paid for by
Research Econometrics,  LLP the totaling $68,753. The stock issued was valued at
approximately  $.09 per  share,  which  represents  the fair  value of the stock
issued, which did not differ materially from the value of the services rendered.

During May 2000,  the Company  issued  875,000  shares of its common stock to an
officer of the  Company for  consulting  services  valued at $36,585.  The stock
issued was valued at  approximately  $.05 per share,  which  represents the fair
value of the stock issued, which did not differ materially from the value of the
services rendered.

In May, 2000 the Company  issued $40,000 of notes payable  convertible  into the
Company's  common  stock at a price equal to $.15 per share.  In July 2000,  the
holders  of the notes  payable  elected to  convert  $40,000 of the notes,  plus
accrued interest, in exchange for 288,000 shares of the Company's common stock.

In November,  2000 the Company issued 640,171 shares of common stock in exchange
for $ 96,026 in connection With a private placement memorandum, net of costs.

During  November  2000, the Company issued 122,795 shares of its common stock in
exchange  for  services  totaling  $18,419.  The  stock  issued  was  valued  at
approximately  $0.15 per  share,  which  represents  the fair value of the stock
issued, which did not differ materially from the value of the services rendered.

In January 2001,  holders of the Company's  convertible notes payable elected to
convert  $104,817 of debt in exchange for 698,782 shares of the Company's common
stock.

In May, 2001, the Company  granted  certain  officers of the Company  options to
purchase 350,000 shares the Company's common stock at its par value for services
rendered..  The options issued were valued at $ .15 per share,  or $52,500 which
represents the fair value of the option issued,  which did not differ materially
from the value of the services received. In November, 2001, the officers elected
to exercise their options to purchase the stock for $350.

In connection with the placement of the Company's Note Payable in October, 2001,
the Company issued warrants to purchase  500,000 shares of the Company's  common
stock at par value to the  holders of the Note.  The warrant  agreement  expires
October 22, 2004,  and is callable  upon  election by the  Company.  The 500,000
warrants are valued at $0.15 per warrant, or $75,000,  which represents the fair
value of the warrants,  issued and is being amortized over the life of the loan.
The warrant was exercised in November,  2001.  Amortization  expense of $ 50,000
and $12,500 was charged to operations in 2002 and 2001,respectively.

During the year ended  December 31, 2001,  certain  warrant  holders  elected to
convert  their  warrants to 636,000  shares of the  Company's  $0.00 1 par value
common stock for cash of $ 14,250.



                                      F-16


NOTE C -STOCKHOLDER'S EQUITY (Continued)

In December 2001, holders of the Company's  convertible notes payable elected to
convert $ 75,824 of debt in exchange for 151,648 shares of the Company's  common
stock.

During  May 2002,  the  Company  issued  70,000  shares of its  common  stock in
exchange  for  services  totaling  $49,998.  The  stock  issued  was  valued  at
approximately  $.70 per  share,  which  represents  the fair  value of the stock
issued, which did not differ materially from the value of the services rendered.

During  November  2002, the Company issued 150,000 shares of its common stock in
exchange  for  services  totaling  $ 37,500.  The  stock  issued  was  valued at
approximately  $.25 per  share,  which  represents  the fair  value of the stock
issued, which did not differ materially from the value of the services rendered.

In December,  2002 the Company issued 256,000 shares of common stock in exchange
for $ 64,000 for cash in connection with a private placement memorandum,  net of
costs.

In May,  2003,  the  holder of a  $49,030  note  payable  exchanged  the  unpaid
principal  together  with accrued  interest for 196,120  shares of the Company's
common stock.

In June, 2003, the Company issued 200,000 shares of its common stock in exchange
for services  totaling $ 50,000.  The stock  issued was valued at  approximately
$.25 per share,  which represents the fair value of the stock issued,  which did
not differ materially from the value of the services rendered.

In September,  2003,  the Company  issued  450,000 shares of its common stock in
exchange  for  services  totaling  $ 90,000.  The  stock  issued  was  valued at
approximately  $.20 per  share,  which  represents  the fair  value of the stock
issued, which did not differ materially from the value of the services rendered.

In  November,  2003,  the Company  issued  11,292  shares of its common stock in
exchange  for  services  totaling  $ 5,645.  The  stock  issued  was  valued  at
approximately  $.50 per  share,  which  represents  the fair  value of the stock
issued, which did not differ materially from the value of the services rendered.

In  January,  2004,  the  Company  collected  the  balance of its  subscriptions
receivable of $276,186.

In January,  2004, the holders of $27,691 in notes payable  exchanged the unpaid
principal  together  with accrued  interest for 110,764  shares of the Company's
common stock.

In January,  2004,  the Company issued  2,585,000  shares of its common stock in
exchange  for  services  totaling  $  956,450.  The stock  issued  was valued at
approximately  $.37 per  share,  which  represents  the fair  value of the stock
issued, which did not differ materially from the value of the services rendered.

In January,  2004,  the Company issued  1,200,000  shares of its common stock in
exchange  for  services  totaling  $  252,000.  The stock  issued  was valued at
approximately  $.21 per  share,  which  represents  the fair  value of the stock
issued, which did not differ materially from the value of the services rendered.

In April,  2004, the Company  received back and cancelled  450,000 shares of its
common stock for return of collateral deposit with factor at $90,000.

In April,  2004,  the Company  issued  warrants to  consultants  for services of
$243,000 which represents the fair value of the warrants  issued,  which did not
differ materially from the value of the services rendered.

In April, 2004, the Company issued 2,000,000 options to purchase common stock at
$0.2125 per share to employees of the Company.  The company recognized  $275,000
as stock-based  compensation  and additional paid in capital,  which is equal to
the intrinsic value of the stock on the date of the award.

In May, 2004, the Company issued  5,310,000  shares of common stock at $0.10 per
share for private  placement  for cash. In  connection  with the  offering,  the
investors  received a warrant to purchase  the  Company's  common stock for each
share of common stock  purchased  ("Class A  Warrants").  The  warrants  have an
exercise price of $0.25 per share and expire on June 30, 2004.



                                      F-17


NOTE C -STOCKHOLDER'S EQUITY (Continued)

In May,  2004,  the Company  issued  50,000  shares of common stock at $0.10 per
share on conversion of notes payable.

In June,  2004,  the  Company  issued  1,760,000  shares of its common  stock in
exchange  for  services  totaling  $  176,000.  The stock  issued  was valued at
approximately  $.10 per  share,  which  represents  the fair  value of the stock
issued, which did not differ materially from the value of the services rendered.

In July,  2004 the Company issued 100,000 shares of common stock in exchange for
services  rendered to the Company  valued at $40,000.  The shares were issued at
$0.40 per share which  represents  the fair value of the stock  issued which did
not materially differ from the value of the services rendered.

In July,  2004 the Company  issued  100,000  shares of common stock at $0.10 for
private placement for cash.

In August  2004,  the Company  issued  651,000  shares of common  stock  against
exercise of warrants at $0.25 per share for $150,250 in cash and balance $12,500
was adjusted out of cash received in June 2004.

In August 2004,  the Company  issued 200,000 shares of common stock for exercise
of warrants at $0.25 per share for cash.

In August,  2004,  holders  converted 4 shares of preferred stock - Class A into
200,000 of common stock at $.10 per share.

In September 2004, the Company  recognized and measured an aggregate of $500,000
of  the  proceeds,  which  is  equal  to the  intrinsic  value  of the  imbedded
beneficial  conversion  feature,  to additional  paid in capital and expensed as
interest.

In September,  2004, the Company issued warrants to consultants for services for
$106,173 which represents the fair value of the warrants  issued,  which did not
differ materially from the value of the services rendered.

In October,  2004,  the Company  issued  690,000  shares of its common  stock in
exchange  for  services  totaling  $  172,500.  The stock  issued  was valued at
approximately  $.25 per  share,  which  represents  the fair  value of the stock
issued, which did not differ materially from the value of the services rendered.

In October, 2004, the Company issued 140,019 shares of its common stock at $0.15
per share on conversion of notes payable.

In October,  2004, the Company  recognized and measured an aggregate of $500,000
of  the  proceeds,  which  is  equal  to the  intrinsic  value  of the  imbedded
beneficial  conversion  feature,  to additional  paid in capital and expensed as
interest.

In November,  2004, the Company recognized and measured an aggregate of $500,000
of  the  proceeds,  which  is  equal  to the  intrinsic  value  of the  imbedded
beneficial  conversion  feature,  to additional  paid in capital and expensed as
interest.

In November,  2004, the Company issued  1,035,221  shares of its common stock at
$0.105 per share on conversion of notes payable.

In December,  2004, the Company issued  1,035,221  shares of its common stock at
$0.035 per share on conversion of notes payable.

In December, 2004, holders converted 15 shares of preferred stock - Class A into
750,000 shares of common stock at $.10 per share.

In December,  2004,  the Company  issued  203,867  shares of its common stock to
holders of preferred - Class A stock as a penalty for late  registration  of the
underlying common shares.  The Company recorded an expense of $0.44 per share in
the amount of $89,702.

Preferred Stock

The Company has also  authorized  5,000,000  shares of preferred  Class A stock,
with a par value of $.001 per share.

In December,  2003, the Company issued 155 shares of its  convertible  preferred
stock  -class A, valued at $5,000 per share.  This has a stated  value of $5,000
per share and a conversion  price of $0.10 per share and warrants to purchase an
aggregate  of  15,500,000  shares of our  common  stock.  The  Company  recorded
beneficial conversion discount for the year ended December 31, 2003 of $736,250.


In May,  2004,  the Company  issued 15.861 shares of its  convertible  preferred
stock - class A, valued at $5,000 per share.  This has a stated  value of $5,000
per share and a conversion  price of $0.10 per share and warrants to purchase an
aggregate of 1,600,000 shares of our common stock.

The Company has also  authorized  8,000,000  shares of preferred  Class B stock,
with a par value of $.001 per share.



                                      F-18


NOTE C -STOCKHOLDER'S EQUITY (Continued)

In January,  2004, the Company  issued  800,000 shares of its preferred  stock -
class B in lieu of certain  accrued  management  service  fees payable and notes
payable including  interest payable thereon totaling $800,000 to officers of the
company.  The stock issued was valued at $1.00 per share,  which  represents the
fair value of the stock.  The shares of  preferred  stock are  convertible  into
common  shares at $0.20 per share which was amended in April,  2004 to $0.10 per
share. In connection  with the  transaction,  the Company  recorded a beneficial
conversion discount of $800,000 - preferred dividend relating to the issuance of
the  convertible  preferred  stock.  The  preferred  stock - class B accumulates
interest,  payable as dividends at the rate of 12% per annum. For the year ended
December 31, 2004 $96,000 in dividends were accumulated. These dividends are not
recorded until declared by the Company.


NOTE D -STOCK OPTIONS

Class A Warrants

The  following  table  summarizes  the changes in warrants  outstanding  and the
related  prices  for  the  shares  of  the  Company's  common  stock  issued  to
shareholders at December 31,2004.



                                   Warrants Outstanding                        Warrants Exercisable
                                  ---------------------                        ---------------------
                                    Weighted Average       Weighted                                 Weighted
                     Number      Remaining Contractual      Average         Number                  Average
Exercise Prices   Outstanding         Life (years)      Exercise Price    Exercisable           Exercise Prices
---------------   -----------    ---------------------  --------------    -----------           ---------------
                                                                                  
       $ 0.10          91,500             5              $ 0.10                91,500              $ 0.10
         0.20       1,445,000             4                0.20             1,445,000                0.20
         0.25      10,101,564             3                0.25            10,101,164                0.25
         0.50       2,600,000             5                0.50             2,600,000                0.50
       $ 1.05       8,643,064             3                1.05             8,643,064                1.05

                   22,881,128          3.30              $ 0.58            22,881,128              $ 0.58




Transactions involving the Company's warrant issuance are summarized as follows:

                                           Number of Shares   Weighted Average
                                                              Price Per Share

Outstanding at December 31,2003                 15,895,000          $ 0.54
Granted                                         11,756,128            0.39
Exercised                                        ( 851,000)           0.25
Canceled or expired                             (3,919,000)           0.25
Outstanding at December 31, 2004                22,881,128          $0 .58

Employee Stock Options

The  following  table  summarizes  the  changes in options  outstanding  and the
related prices for the shares of the Company's  common stock issued to employees
of the Company under a non-qualified employee stock option plan.



                                   Options Outstanding                         Options Exercisable
                                  ---------------------                        ---------------------
                                    Weighted Average       Weighted                                 Weighted
                     Number      Remaining Contractual      Average         Number                  Average
Exercise Prices   Outstanding         Life (years)      Exercise Price    Exercisable           Exercise Prices
---------------   -----------    ---------------------  --------------    -----------           ---------------
                                                                                  

$ 0.2125           2,000,000              5               $ 0.2125          2,000,000               $ 0.2125
  0.2975           2,000,000              6                 0.2125          2,000,000                 0.2125
                   4.000.000            5.5               $ 0.2125          4.000.000               $ 0.2125



                                      F-19



NOTE D -STOCK OPTIONS (Continued)

Transactions  involving  stock  options  issued to employees  are  summarized as
follows:

                                                               Weighted Average
                                            Number of Shares    Price Per Share

Outstanding at December 31, 2003               2,000,000           $0.2125
Granted                                        2,000,000            0.2125
Exercised                                            -                 -
Canceled or expired                                  -                 -
Outstanding at December 31, 2004               4.000.000           $0.2125

The weighted-average fair value of stock options granted to employees during the
period  ended  December 31, 2004 and 2003 and the  weighted-average  significant
assumptions  used to determine those fair values,  using a Black-Scholes  option
pricing model are as follows:

                                                              2004        2003
Significant assumptions (weighted-average):
Risk-free interest rate at grant date                         2.0%       1.02%
Expected stock price volatility                               149%         26%
Expected dividend payout                                         -           -
Expected option life-years (a)                                   6           5

(a)The expected option life is based on contractual expiration dates.

If the Company  recognized  compensation cost for the stock options and warrants
for the  non-qualified  employee  stock  option  plan in  accordance  with SF AS
No.123,  the Company's pro forma net loss and net loss per share would have been
$(  7,379,648  )  and  $(  0.44  ) for  the  year  ended  December  31,2004  and
$(2,337,606) and $(0.31) for the year ended December 31, 2003, respectively.

NOTE E -RELATED PARTY TRANSACTIONS

The Company entered into a sub-lease agreement with Research Econometrics,  LLP,
which provides the Company the ability to continue the research and  development
efforts of the  Electrochemical  Portable Power Plant and Lighting  System.  The
agreement  is on a  month-to-month  basis.  Total  rental  expense for the years
ending December 31, 2004 and 2003 was $ 0 and $8,814, respectively.

The Company  incurred  management  fees to its  officers  totaling  $445,997 and
$504,000  during the years  ended  December  31,  2004 and  December  31,  2003,
respectively.  Unpaid  management fees aggregate $ 0 and $996,508 as of December
31, 2004 and 2003,  respectively.  In May, 2004 the Board of Directors converted
$723,670 in unpaid management fees to Preferred Class B shares of the Company at
a rate of $1.00 per  preferred  share.  The Company also issued notes payable to
officers  in the amount of  $283,835  for the  balance of the unpaid  management
fees.
From time to time, the Company's  principal  officers have advanced funds to the
Company for working capital purposes in the form of unsecured  promissory notes,
accruing  interest  at 12% per annum.  As of  December  31,  2004 and 2003,  the
balance due to the officers was $ 399,080 and $207,845, respectively.

NOTE F -COMMITMENTS AND CONTINGENCIES


Consulting Agreements
The Company has consulting agreements with outside contractors,  certain of whom
are also Company  stockholders.  The  Agreements  are generally for a term of 12
months  from  inception  and  renewable  automatically  from year to year unless
either the Company or Consultant terminates such engagement by written notice.

NOTE G- LOSSES PER SHARE

The following  table  presents the  computation  of basic and diluted losses per
share:

                                                      2004            2003

Net loss available to Common stockholders         $(6,825,848)   $(2,230,806)
Basic and diluted loss per share                        (0.41)         (0.29)
Weighted average common shares outstanding         16,701,174      7,652,012



                                      F-20


NOTE H- INCOME TAXES

The Company has adopted Financial  Accounting  Standards No.109,  which requires
the  recognition of deferred tax  liabilities and assets for the expected future
tax consequences of events that have been included in the financial statement or
tax returns.

Under this method,  deferred tax liabilities and assets are determined  based on
the  difference  between  financial  statements  and tax  bases  of  assets  and
liabilities  using  enacted  tax  rates in  effect  for the  year in  which  the
differences  are  expected to reverse.  Temporary  differences  between  taxable
income  reported for  financial  reporting  purposes and income tax purposes are
insignificant.  At December  31,2004 and 2003,  the  Company has  available  for
federal income tax purposes a net operating loss carry forward of  approximately
$  8,500,000,  expiring  in the year  2023,  that may be used to  offset  future
taxable  income.  The Company has provided a valuation  reserve against the full
amount of the net  operating  loss  benefit,  since in the opinion of management
based upon the earnings history of the Company,  it is more likely than not that
the benefits will not be realized.

Components of deferred tax assets as of December 31,2004 are as follows:

       Non current:
       Net operating loss carry forward                      $ 2,900,000
       Valuation allowance                                   $(2,900,000)
       Net deferred tax asset                                         -

The  realization  of these net operating  loss carry  forwards is dependent upon
generating taxable income prior to the related year of expiration. The amount of
carry forward that may be utilized in any future tax year may also be subject to
certain  limitations,  including  limitations as a result of certain stockholder
ownership changes in which may be beyond the control of the Company.

NOTE I- GOING CONCERN MATTERS

The accompanying  statements have been prepared on a going concern basis,  which
contemplates  the  realization of assets and the  satisfaction of liabilities in
the normal course of business. As shown in the accompanying financial statements
during the years ended December  31,2004 and 2003, the Company  incurred  losses
from operations of $(6,025,848) and  $(1,494,556),  respectively.  These factors
among others may indicate that the Company will be unable to continue as a going
concern for a reasonable period of time.

The Company is actively pursuing additional equity financing through discussions
with  investment  bankers and private  investors.  There can be no assurance the
Company will be successful in its effort to secure additional equity financing.

If  operations  and cash  flows  continue  to  improve  through  these  efforts,
management  believes  that the Company can  continue  to  operate.  However,  no
assurance  can be given that  management's  actions  will  result in  profitable
operations or the resolution of its liquidity problems.

The  Company's  existence  is  dependent  upon  management's  ability to develop
profitable   operations   and  resolve  it's  liquidity   problems.   Management
anticipates the Company will attain  profitable status and improve its liquidity
through the  continued  developing,  marketing  and selling of its  services and
additional  equity  investment  in  the  Company.  The  accompanying   financial
statements do not include any  adjustments  that might result should the Company
be unable to continue as a going concern.

NOTE J-SUBSEQUENT EVENTS

In January,  2005,  the Company issued  1,035,221  shares of its common stock at
$0.0248 per share on conversion of notes payable.

In January,  2005,  the Company issued  1,035,221  shares of its common stock at
$0.0135 per share on conversion of notes payable.

In February,  2005, the Company issued  1,035,221  shares of its common stock at
$0.00883 per share on conversion of notes payable.

In March,  2005,  the Company  issued  1,035,221  shares of its common  stock at
$0.01358 per share on conversion of notes payable.

In March,  2005,  the Company  issued  1,035,221  shares of its common  stock at
$0.00983 per share on conversion of notes payable.


                                      F-21




                              CYBERLUX CORPORATION
                          (A Development Stage Company)
                                 Balance Sheets



                                                                                      March 31, 2005               December 31, 2004
                                                                                         Unaudited                       Audited
                                                                                        ------------                   ------------
Assets

                                                                                                                 
Current assets:

    Cash & cash equivalents                                                             $     10,460                   $    415,375
    Accounts Receivable                                                                       13,429                             --
    Prepaid expenses                                                                          36,235                         68,404
                                                                                        ------------                   ------------
        Total current assets                                                                  60,124                        483,779

Property, plant and equipment, net of accumulated
depreciation of $ 100,629 and $92,335, respectively                                           35,687                         43,018

Other Assets:

    Patents                                                                                   61,739                         30,544
                                                                                        ------------                   ------------
        Total other assets                                                                    61,739                         30,544

Total Assets                                                                            $    157,550                   $    557,341
                                                                                        ============                   ============


Liabilities and Deficiency in Stockholders' Equity

Current liabilities:

    Accounts payable                                                                    $    166,376                   $    176,094
    Accrued liabilities                                                                      347,320                        323,408
    Short-term notes payable - shareholders                                                  394,595                        399,080
    Short-term notes payable                                                                  27,500                         27,500
                                                                                        ------------                   ------------
        Total current liabilities                                                            935,791                        926,082

Long-term liabilities:

    Notes payable                                                                          1,282,045                      1,355,069
                                                                                        ------------                   ------------
        Total long-term liabilities                                                        1,282,045                      1,355,069


Deficiency Stockholders' equity:

    Preferred stock,  $0.001 par value,  5,000,000 shares  authorized,  Class A,
    113.3606 and 151.8606 shares issued and
    outstanding as of March 31, 2005 and December 31, 2004 respectively                            1                              1

    Preferred stock,  $0.001 par value,  8,000,000 shares  authorized,  Class B,
    800,000 and 0 shares issued and
    outstanding as of March 31, 2005 and December 31, 2004 respectively                          800                            800

    Common stock,  $0.001 par value,  300,000,000 shares authorized,  30,871,338
    and  23,770,233  shares  issued  and  outstanding  as of March 31,  2005 and
    December 31,
    2004 respectively                                                                         30,871                         23,770

    Additional paid-in capital                                                             9,179,386                      9,099,302
    Accumulated deficit                                                                  (11,271,344)                   (10,847,683)
                                                                                        ------------                   ------------

Deficiency in stockholders' equity                                                        (2,060,285)                    (1,723,810)
                                                                                        ------------                   ------------

Total liabilities and (deficiency) in stockholders' equity                              $    157,550                   $    557,341
                                                                                        ============                   ============


    The accompanying notes are an integral part of these financial statements


                                      F-22


                              CYBERLUX CORPORATION
                            STATEMENTS OF OPERATIONS
                                   (UNAUDITED)



                                                                                               For the Three Months Ended
                                                                                      March 31, 2005                 March 31, 2004

                                                                                                               
Revenue                                                                                 $     13,568                 $      9,968

Cost of goods sold                                                                            (6,369)                      (8,395)
                                                                                        ------------                 ------------
    Gross margin (loss)                                                                        7,199                        1,573

Operating Expenses:

Marketing and advertising                                                                     21,323                           --
Depreciation and amortization                                                                  8,294                       18,291
Research and development                                                                      18,696
General and administrative expenses                                                          339,840                      268,798
                                                                                        ------------                 ------------
Total operating expenses                                                                     388,153                      287,089
                                                                                        ------------                 ------------

(Loss) from operations                                                                      (380,954)                    (285,516)

Other income/(expense)

    Other Income                                                                              15,000                           --
    Interest income                                                                              300                           --
    Interest expense                                                                         (43,006)                     (49,193)
                                                                                        ------------                 ------------
Net Loss before provision for income taxes
and preferred dividend                                                                      (423,660)                    (319,709)

Income taxes (benefit)                                                                            --                           --
                                                                                        ------------                 ------------

Net loss                                                                                    (423,660)                    (319,709)

Preferred dividend - Beneficial conversion discount
on convertible preferred                                                                          --                      400,000
                                                                                        ------------                 ------------
Net loss available to common stockholders                                               $   (423,660)                $   (719,709)
                                                                                        ============                 ============
Weighted average number of common shares
outstanding, basic and fully diluted                                                      27,919,776                   11,907,762

Net loss per share - Basic and fully diluted                                            $      (0.02)                $      (0.06)

Preferred dividend                                                                      $     24,000                 $     24,000


    The accompanying notes are an integral part of these financial statements


                                      F-23


                              CYBERLUX CORPORATION
                        CONDENSED STATEMENT OF CASH FLOWS
                                   (UNAUDITED)




                                                                                               For the Three Months Ended
                                                                                      March 31, 2005               March 31, 2004

                                                                                                              
Cash flows provided by (from-used in) operating activities

     Net (loss) available to common stockholders                                        $   (423,660)               $   (719,709)

     Depreciation and amortization                                                             8,294                      18,291

     Beneficial conversion discount - preferred stock dividend                                    --                     400,000


     Shares issued for previously incurred debt                                               73,024                      27,692

     Warrants issued to consultants for services                                              14,160                          --

     Preferred shares issued for conversion of accrued
     management fees                                                                              --                     723,670

     Preferred shares issued for previously incurred debt                                     76,330

     Shares issued for consulting services                                                    47,225

     Shares issued for research and development

     Decrease (increase) in accounts receivable                                              (13,429)                     (9,816)

     Decrease (increase) in deposits                                                         236,000

     (Increase) decrease in prepaid expenses                                                  32,169                          --

     (Increase)/decrease in other assets                                                     (31,195)                         --

     Increase (decrease) in accrued liabilities                                               23,912                    (142,442)

     (Decrease) increase in management fee payable-
     related party                                                                                --                    (684,670)

     (Decrease) increase in other accounts payable                                            (9,718)                         --
                                                                                        ------------                ------------
Net cash (used in) operating activities                                                     (326,442)                    (27,429)


Cash flows provided by (used in) investing activities

     Payments for property, plant and equipment                                                 (963)                     (5,174)
                                                                                        ------------                ------------
Cash (used in) investing activities                                                             (963)                     (5,174)

Cash flows provide by (used in) financing activities

     (Payments for )/proceeds from short-term notes payable, net                                  --                          --

     (Payments for )/proceeds from short-term notes
     payable-shareholders (net)                                                               (4,485)                    (85,000)

     Proceeds from advance deposits                                                               --                      32,403

     (Payments for)/Proceeds from convertible long-term notes                                (73,024)                         --

     Proceeds from issuance of common stock                                                       --                      88,186

Net cash provided by (used in)financing activities                                           (77,510)                     35,589

                                                                                        ------------                ------------
Net increase (decrease) in cash                                                             (404,915)                      2,986
                                                                                        ============                ============
Cash - beginning                                                                             415,375                      16,247

Cash - ending                                                                           $     10,460                $     19,233

Supplemental disclosures:

     Interest Paid                                                                      $         --                $     66,314

     Income Taxes Paid                                                                            --                          --

Non-Cash investing and financing activities:

     Shares issued for research and development and consulting                                    --                      47,225

     Shares issued for conversion of debt                                                     73,024                      27,692

     Warrants issued in connection with financing                                                 --                          --

     Warrants issued to consultants for services                                              14,160                          --

     Shares issued in connection with loan                                                        --                     225,000

     Beneficial conversion discount on convertible preferred stock                                --                     400,000

     Convertible preferred shares issued for note payable and accrued interest -                  --                      76,330

     Convertible preferred shares issued for accrued management fees                              --                     723,670


    The accompanying notes are an integral part of these financial statements


                                      F-24


                              CYBERLUX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2005
                                   (Unaudited)

NOTE A-SUMMARY OF ACCOUNTING POLICIES

General

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States of America for interim financial  information and the instructions
to Form  10-QSB.  Accordingly,  they do not include all of the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial statements.

In the opinion of management,  all adjustments  (consisting of normal  recurring
accruals)  considered  necessary  for a fair  presentation  have been  included.
Accordingly,  the results from operations for the three-month period ended March
31, 2005, are not necessarily indicative of the results that may be expected for
the year ended December 31, 2005. The unaudited condensed consolidated financial
statements should be read in conjunction with the consolidated December 31, 2004
financial statements and footnotes thereto included in the Company's Form 10-KSB
for the year ended December 31, 2004.

Business and Basis of Presentation

Cyberlux Corporation (the "Company") is incorporated under the laws of the State
of  Nevada.  The  Company,  which  has  transitioned  from a  development  state
enterprise,  develops,  manufactures  and markets  long-term  portable  lighting
products for commercial and  industrial  users.  While the Company has generated
revenues  from its sale of  products,  the Company has  incurred  expenses,  and
sustained losses. Consequently, its operations are subject to all risks inherent
in the  establishment  of a new business  enterprise.  As of March 31, 2005, the
Company has accumulated losses of $11,271,344.

Estimates

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

Reclassification

Certain  reclassifications  have been made to conform prior periods' data to the
current presentation. These reclassifications had no effect on reported losses.

Stock-Based Compensation:

In December  2002,  the FASB issued SFAS No. 148,  "Accounting  for  Stock-Based
Compensation-Transition and Disclosure-an amendment of SFAS 123." This statement
amends SFAS No.  123,  "Accounting  for  Stock-Based  Compensation,"  to provide
alternative methods of transition for a voluntary charge to the fair value based
method of accounting for stock-based employee  compensation.  In addition,  this
statement  amends  the  disclosure  requirements  of SF AS No.  123  to  require
prominent  disclosures in both armua1 and interim financial statements about the
method of accounting for stock-based employee compensation and the effect of the
method used on reported  results.  The Company has chosen to continue to account
for stock-based  compensation using the intrinsic value method prescribed in APB
Opinion No.25 and related interpretations. Accordingly, compensation expense for
stock options is measured as the excess, if any, of the fair market value of the
Company's  stock at the date of the grant over the exercise price of the related
option. The Company has adopted the annual disclosure  provisions of SFAS No.148
in its  financial  reports for the year ended  December  31,2002 and  subsequent
years.

Had compensation  costs for the Company's stock options been determined based on
the fair value at the grant dates for the  awards,  the  Company's  net loss and
losses  per share  would  have been as  follows  (transactions  involving  stock
options issued to employees and Black-Scholes model assumptions are presented in
Note D):


                                      F-25


                              CYBERLUX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                                 MARCH 31, 2005
                                   (Unaudited)

NOTE A-SUMMARY OF ACCOUNTING POLICIES (Continued)



                                                                For the three months ended March 31,

                                                                      2004                2003
                                                                   ---------           ---------
                                                                                 
Net loss attributable to common stockholders -as reported          $(423,660)          $(719,709)
Add. Total stock based employee compensation  expense as
reported under intrinsic value method (APB No. 25)                        --                  --
Deduct Total stock based employee compensation expense
as reported under fair value based method  (SFAS No. 123)                 --                  --
                                                                   ---------           ---------
Net loss -Pro Forma                                                $(423,660)          $(719,709)
                                                                   ---------           ---------
Net loss attributable to common stockholders - Pro forma           $(423,660)          $(719,709)
                                                                   =========           =========

Basic (and assuming dilution) loss per share - as reported         $   (0.02)          $   (0.06)

Basic (and assuming dilution) loss per share - Pro forma           $   (0.02)          $   (0.06)


NOTE B -RELATED PARTY TRANSACTIONS

From time to time, the Company's  principal  officers have advanced funds to the
Company for working capital purposes in the form of unsecured  promissory notes,
accruing  interest at 12% per annum. As of March 31, 2005 and December 31, 2004,
the balance due to the officers was $ 394,595 and $399,080, respectively.

NOTE C-SUBSEQUENT EVENTS

In April,  2005,  the Company  issued  1,035,221  shares of its common  stock at
$0.0118 per share on conversion of notes payable.

In April,  2005,  the Company  issued  1,035,221  shares of its common  stock at
$0.011 per share on conversion of notes payable.

In May, 2005, the Company issued 1,035,221 shares of its common stock at $0.0108
per share on conversion of notes payable.




                                      F-26


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

         Our  Articles  of  Incorporation,  as  amended,  provide to the fullest
extent  permitted  by  Nevada  law,  our  directors  or  officers  shall  not be
personally  liable to us or our  shareholders  for  damages  for  breach of such
director's  or officer's  fiduciary  duty.  The effect of this  provision of our
Articles  of  Incorporation,  as  amended,  is to  eliminate  our  right and our
shareholders (through  shareholders'  derivative suits on behalf of our company)
to recover  damages  against a director or officer  for breach of the  fiduciary
duty of  care as a  director  or  officer  (including  breaches  resulting  from
negligent  or grossly  negligent  behavior),  except  under  certain  situations
defined  by  statute.  We believe  that the  indemnification  provisions  in its
Articles of  Incorporation,  as  amended,  are  necessary  to attract and retain
qualified persons as directors and officers.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the  registrant  pursuant  to  the  foregoing  provisions,   or  otherwise,  the
registrant  has been advised that in the opinion of the  Securities and Exchange
Commission  such  indemnification  is against  public policy as expressed in the
Securities Act and is, therefore,  unenforceable.  In the event that a claim for
indemnification  against  such  liabilities  (other  than  the  payment  by  the
registrant of expenses  incurred or paid by a director,  officer or  controlling
person of the  registrant  in the  successful  defense  of any  action,  suit or
proceeding)  is  asserted by such  director,  officer or  controlling  person in
connection with the securities being registered,  the registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against  public policy as expressed in the  Securities
Act and will be governed by the final adjudication of such issue.

ITEM 25. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

         The  following  table  sets  forth  an  itemization  of  all  estimated
expenses,  all of  which we will  pay,  in  connection  with  the  issuance  and
distribution of the securities being registered:

NATURE OF EXPENSE AMOUNT


SEC Registration fee                    $   441.38
Accounting fees and expenses             10,000.00*
Legal fees and expenses                  40,000.00*
Miscellaneous                             4,558.62
                                        ----------
    TOTAL                               $55,000.00*
                                        ==========

* Estimated.


                                      II-1



ITEM 26. RECENT SALES OF UNREGISTERED SECURITIES.

         On May 29,  2002,  we issued  70,000  shares of our common  stock to an
individual for services  rendered  valued at $49,000.  The shares were issued in
accordance  with  Section  4(2) of the  Securities  Act. No broker or dealer was
involved in the transaction and no discounts or commissions were paid.

         During  November  2002, we issued 150,000 shares of our common stock in
exchange for services totaling $37,500. The stock issued was valued at $0.25 per
share, which represents the fair value of the stock issued, which did not differ
materially from the value of the services rendered.

         In December  2002, we issued 256,000 shares of common stock for $64,000
in connection with a private placement memorandum, net of costs.

         On October 1, 2003, we entered into an agreement  with  Consulting  for
Strategic  Growth 1, Ltd.  ("CFSG"),  in which  CFSG  would  provide  consulting
services in the form of investor relations and public relations.  On January 27,
2004, in consideration for services rendered,  Stanley  Wunderlich,  Chairman of
CFSG was  issued  125,000  shares of our  common  stock at $0.001  per share and
Bonnie Stretch, pubic relations for CFSG, was issued 25,000 shares of our Common
stock at $0.001 per share. This issuance was a private  transaction  pursuant to
Section 4(2) of the Securities Act.

         On October 30, 2003, we entered into an agreement  with Roccus  Capital
Partners,  LLC ("RCP") and  Alliance  Advisors  (`AA") in which RCP and AA would
provide  strategic  advisement to us. On January 27, 2004, as an engagement fee,
Richard L. Berkley and Marc A. Heskell,  principals  of RCP and Alan  Sheinwald,
principal of AA were each issued 75,000 shares of our common stock at $0.001 per
share. These issuances were private transactions pursuant to Section 4(2) of the
Securities Act.

         On December 1, 2003,  we entered into an agreement  with CFSG, in which
CFSG would  provide  consulting  services in the form of investor  relations and
public relations.  In consideration for services to be rendered,  on January 27,
2004,  Stanley Wunderlich was issued 60,000 shares of our common stock at $0.001
per share with 10,000 shares issued each month based upon  performance  criteria
satisfactory to both parties.  This issuance was a private transaction  pursuant
to Section 4(2) of the Securities Act.

         On January 27, 2004,  we issued  700,000  shares of our Common stock at
$0.01 per share to Titan  Entertainment  Group pursuant to a consulting services
agreement in which Titan  Entertainment  Group would create  strategic  business
relationships  for us.  This  issuance  was a private  transaction  pursuant  to
Section 4(2) of the Securities Act.

         On January 27, 2004,  we issued  600,000  shares of our Common stock at
$0.01 per share to Michael J. Stern pursuant to a consulting  services agreement
in which Michael J. Stern would create strategic business  relationships for us.
This  issuance  was a  private  transaction  pursuant  to  Section  4(2)  of the
Securities Act.

         On January 27, 2004,  we issued  600,000  shares of our Common stock at
$0.01  per  share  to KBK  Ventures,  Inc.  pursuant  to a  consulting  services
agreement in which KBK Ventures would create  strategic  business  relationships
for us. This issuance was a private transaction  pursuant to Section 4(2) of the
Securities Act.

         On January 27, 2004,  we issued  800,000  shares of our Common stock at
$0.01  per  share to 3CD  Consulting,  LLC  pursuant  to a  consulting  services
agreement in which 3CD Consulting would create strategic business  relationships
for us. This issuance was a private transaction  pursuant to Section 4(2) of the
Securities Act.

         On January  27,2004,  we issued  600,000  shares of our Common stock at
$0.01 per share to Ronald E. Gee pursuant to a consulting  services agreement in
which  Ronald E. Gee would  create  strategic  business  relationships  us. This
issuance was a private  transaction  pursuant to Section 4(2) of the  Securities
Act.

         On January 27, 2004,  we issued 155 shares of Series A Preferred  Stock
(with a stated  value of $5,000  per share and a  conversion  price of $0.10 per
share) and warrants to purchase an aggregate of  15,500,000 of our common stock.
This private placement was exempt from registration  pursuant to Section 4(2) of
the Securities Act.



                                      II-2


         On January 27,  2004,  we issued  40,000  shares of our Common stock at
$0.001  per share to Donald F.  Huffman  in  consideration  of  services  on our
behalf. This issuance was a private transaction  pursuant to Section 4(2) of the
Securities Act.

         On January 27,  2004,  we issued  10,000  shares of our common stock at
$0.001 per share to Robert  Rubin in  consideration  of  services on our behalf.
This  issuance  was a  private  transaction  pursuant  to  Section  4(2)  of the
Securities Act.

         On January 27, 2004,  Brian Scott  converted a $20,000  promissory note
dated  April 1, 2003 in the  amount of  $20,000  into  80,000  shares of the our
common  stock at $0.25  per  share.  This  issuance  was a  private  transaction
pursuant to Section 4(2) of the Securities Act.

         On April 5, 2004, we issued  450,000  shares of our common stock issued
to Capital  Funding  Solutions as collateral  pursuant to a factoring  agreement
were cancelled.

         In May 2004,  we issued  5,310,000  shares of our common stock at $0.10
per share and 5,310,000  warrants  exercisable at $0.25 per share. This issuance
was a private transaction pursuant to Section 4(2) of the Securities Act

         On May 25, 2004, we issued  15.861  shares of Series A Preferred  Stock
(with a stated  value of $5,000  per share and a  conversion  price of $0.10 per
share) and  warrants to purchase an  aggregate  of 793,065 of our common  stock.
This private placement was exempt from registration  pursuant to Section 4(2) of
the Securities Act.

         On June 4, 2004, we issued 30,500 stock purchase  warrants  exercisable
at $0.25 per share and 19,500 stock purchase  warrants  exercisable at $0.10 per
share each to Marc Haskell,  Richard  Berkley and Alan  Sheinwald  pursuant to a
consulting  agreement.  This  issuance  was a private  transaction  pursuant  to
Section 4(2) of the Securities Act.

         On June 4, 2004,  Michael  Kelly  converted  a  promissory  note in the
amount of $5.000 into 50,000 shares of our common stock at $0.10 per share. This
issuance was a private  transaction  pursuant to Section 4(2) of the  Securities
Act.

         On June 4, 2004,  we issued 30,000 shares of our common stock valued at
$.10 per share to Forma Designs, Inc. for services rendered. This issuance was a
private transaction pursuant to Section 4(2) of the Securities Act.

         On June 4, 2004, we issued  310,000 stock  purchase  warrants to Dennis
Oon, Gary Murphy, Brian Kramen and Ed English exercisable at $0.20 per share for
services rendered.  This issuance was a private transaction  pursuant to Section
4(2) of the Securities Act.

         On June 8, 2004, we issued 975,000 shares of our common stock valued at
$.10 per share and 975,000  stock  purchase  warrants  exercisable  at $0.25 per
share pursuant to an agreement in which Current  Capital would provide  investor
relation services for us. This issuance was exempt from registration pursuant to
Section 4(2) of the Securities Act.

         On June 8, 2004, we issued 375,000 shares of our common stock valued at
$.10 per share and 375,000  stock  purchase  warrants  exercisable  at $0.25 per
share to Advisory  Group Ltd.  pursuant to an agreement in which  Advisory Group
Ltd. would provide investor  relation  services for us. This issuance was exempt
from registration pursuant to Section 4(2) of the Securities Act.

         On June 8, 2004, we issued 200,000 shares of our common stock valued at
$.10 per share to Phil  Snowden  and C. Clark  Burns  pursuant  to a  consulting
agreement.  This issuance was a private transaction  pursuant to Section 4(2) of
the Securities Act.

         On June 16, 2004, we issued 60,000 shares of our common stock valued at
$.10 per share and 100,000 stock purchase warrants  exercisable at $0.50 each to
Frank Maresca Associate,  Inc., William Schnell & Associates,  Inc. and Bruce W.
Geiger & Associates,  Inc. pursuant to a consulting agreement. This issuance was
a private transaction pursuant to Section 4(2) of the Securities Act.



                                      II-3


         On July 14, 2004, we issued  100,000 shares of our Common Stock to John
Hanemaayer  at $0.10 per  share.  This  issuance  was exempt  from  registration
pursuant to Section 4(2) of the Securities Act.

         On July 15, 2004, we issued 100,000 stock purchase warrants exercisable
at $0.20 per share to Michael G. Konicek for services  rendered.  This  issuance
was exempt from registration pursuant to Section 4(2) of the Securities Act.

         On July 30, 2004, we issued 100,000 shares of our Common Stock to David
Bomberg  pursuant  to a  consulting  agreement.  This  issuance  was  a  private
transaction pursuant to Section 4(2) of the Securities Act.

         On August  24,  2004,  we issued  701,000  shares of our  Common  Stock
against  exercise of warrants at $0.25 per share.  This issuance was exempt from
registration pursuant to Section 4(2) of the Securities Act.

         On August 24,  2004,  holders  of 4 shares of our Series A  Convertible
Preferred  Stock  exercised  their rights to convert into 200,000  shares of our
Common  Stock.  This issuance was exempt from  registration  pursuant to Section
4(2) of the Securities Act.

         On September  17, 2004,  we issued  200,000  shares of our Common Stock
against  exercise of warrants at $0.25 per share.  This issuance was exempt from
registration pursuant to Section 4(2) of the Securities Act.

         On September 17, 2004, we issued  150,000  stock  purchase  warrants to
Donald B. Hutton for  services  rendered at $0.25 per share.  This  issuance was
exempt from registration pursuant to Section 4(2) of the Securities Act.

         To  obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase Agreement with AJW Partners,  LLC, AJW Qualified  Partners,
LLC, AJW Offshore,  Ltd., and New  Millennium  Partners II, LLC on September 23,
2004 for the sale of (i)  $1,500,000  in  secured  convertible  notes and (ii) a
warrants to buy 2,250,000 shares of our common stock.

         The investors provided us with the funds as follows:

         o  $500,000 was disbursed on September 23, 2004;

         o  $500,000 was disbursed on October 20, 2004; and

         o  $500,000 was disbursed on November 18, 2004.

         The secured  convertible  notes bear interest at 10%,  mature two years
from the date of issuance,  and are  convertible  into our common stock,  at the
investors'  option,  at the lower of (i) $0.72 or (ii) 50% of the average of the
three lowest intraday  trading prices for the common stock on a principal market
for the 20 trading days before but not including the  conversion  date. The full
principal amount of the secured convertible notes are due upon default under the
terms of secured convertible notes. In addition, we have granted the investors a
security interest in substantially  all of our assets and intellectual  property
and registration  rights. The warrants are exercisable until five years from the
date of  issuance  at a  purchase  price of $0.50 per  share.  In  addition  the
warrants  exercise  price gets  adjusted in the event we issue common stock at a
price below market,  with the exception of any securities  issued as of the date
of this warrant.

         On  October  11,  2004,  we  issued  50,000  stock  purchase   warrants
exercisable at $0.20 per share to Fleetwood  Associates  for services  rendered.
This  issuance  was exempt from  registration  pursuant  to Section  4(2) of the
Securities Act.

         On October 18, 2004,  we issued  500,000  shares of our Common Stock to
Greenfield Capital,  LLC pursuant to a placement agent agreement.  This issuance
was exempt from registration pursuant to Section 4(2) of the Securities Act.



                                      II-4


         On October 18, 2004, Dolores and Ray L. Jennings converted a promissory
note in the amount of  $21,002.85  into  140,019  shares of our Common  Stock at
$0.15 per share.  This  issuance was a private  transaction  pursuant to Section
4(2) of the Securities Act.

         On October 18,  2004,  we issued  90,000  shares of our Common Stock to
Dolores and Ray L. Jennings for services rendered. This issuance was exempt from
registration pursuant to Section 4(2) of the Securities Act.

         On October 18, 2004,  we issued  100,000  shares of our Common Stock to
Sichenzia Ross Friedman Ference LLP for legal services  rendered.  This issuance
was exempt from registration pursuant to Section 4(2) of the Securities Act.

 On November 8, 2004, we issued 250,000 stock purchase  warrants  exercisable at
$0.20 per share to RoBrady Capital, LLC for services rendered. This issuance was
exempt from registration pursuant to Section 4(2) of the Securities Act.

         On  November  8,  2004,  we  issued  50,000  stock  purchase   warrants
exercisable at $0.20 per share to Stephen W. Gropp for services  rendered.  This
issuance was exempt from registration pursuant to Section 4(2) of the Securities
Act.

         On  November  8,  2004,  we  issued  50,000  stock  purchase   warrants
exercisable at $0.20 per share to Timothy C. Dudgeon for services rendered. This
issuance was exempt from registration pursuant to Section 4(2) of the Securities
Act.

         On  November  8,  2004,  we  issued  200,000  stock  purchase  warrants
exercisable  at $0.20 per share to William  Walker for services  rendered.  This
issuance was exempt from registration pursuant to Section 4(2) of the Securities
Act.

         On December 10, 2004, we issued  203,867  shares of our Common Stock to
our Series A  Preferred  Shareholders  at $0.44 per share as a penalty  for late
registration of the underlying stock. This issuance was exempt from registration
pursuant to Section 4(2) of the Securities Act.

         On  December  14,  2004,  we issued  200,000  stock  purchase  warrants
exercisable  at $0.20 per share to William  Walker for services  rendered.  This
issuance was exempt from registration pursuant to Section 4(2) of the Securities
Act.

         On  December  14,  2004,  we issued  200,000  stock  purchase  warrants
exercisable  at $0.20 per share to Hunter H.  Bostfor  services  rendered.  This
issuance was exempt from registration pursuant to Section 4(2) of the Securities
Act.

         In December 2004, holders converted 15 shares of our Series A Preferred
Stock into 750,000  shares of our Common Stock at $.10 per share.  This issuance
was exempt from registration pursuant to Section 4(2) of the Securities Act.

         In  January  2005,  holders  converted  33.5  shares  of our  Series  A
Preferred  Stock into  1,425,000  shares of our Common  Stock at $.10 per share.
This  issuance  was exempt from  registration  pursuant  to Section  4(2) of the
Securities Act.

         In February 2005,  holders converted 5 shares of our Series A Preferred
Stock into 250,000  shares of our Common Stock at $.10 per share.  This issuance
was exempt from registration pursuant to Section 4(2) of the Securities Act.

         To  obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase Agreement with AJW Partners,  LLC, AJW Qualified  Partners,
LLC, AJW Offshore,  Ltd., and New Millennium  Partners II, LLC on April 22, 2005
for the sale of (i) $1,500,000 in secured  convertible notes and (ii) a warrants
to buy 25,000,000 shares of our common stock.



                                      II-5


         The  investors  are  obligated  to  provide  us  with an  aggregate  of
$1,500,000 as follows:

         o  $600,000 was disbursed on April 22, 2005;

         o  $500,000  will be  disbursed  within five days of the filing of this
            registration statement; and

         o  $400,000 will be disbursed within five days of the  effectiveness of
            this prospectus.

         The secured  convertible notes bear interest at 10%, mature three years
from the date of issuance,  and are  convertible  into our common stock,  at the
investors'  option,  at the lower of (i) $0.03 or (ii) 50% of the average of the
three lowest intraday  trading prices for the common stock on a principal market
for the 20 trading days before but not including the  conversion  date. The full
principal amount of the secured convertible notes are due upon default under the
terms of secured convertible notes. In addition, we have granted the investors a
security interest in substantially  all of our assets and intellectual  property
and registration  rights. The warrants are exercisable until five years from the
date of  issuance  at a  purchase  price of $0.03 per  share.  In  addition  the
warrants  exercise  price gets  adjusted in the event we issue common stock at a
price below market,  with the exception of any securities  issued as of the date
of this warrant.

         * All of the above  offerings  and sales were deemed to be exempt under
rule 506 of  Regulation D and Section  4(2) of the  Securities  Act of 1933,  as
amended.  No  advertising or general  solicitation  was employed in offering the
securities.  The offerings  and sales were made to a limited  number of persons,
all of whom were  accredited  investors,  business  associates  of  Cyberlux  or
executive  officers  of  Cyberlux,  and  transfer  was  restricted  by  Cyberlux
Corporation in accordance  with the  requirements of the Securities Act of 1933.
In addition to representations  by the  above-referenced  persons,  we have made
independent  determinations  that  all  of  the  above-referenced  persons  were
accredited or sophisticated  investors,  and that they were capable of analyzing
the  merits  and  risks  of  their  investment,  and that  they  understood  the
speculative nature of their investment. Furthermore, all of the above-referenced
persons were  provided  with access to our  Securities  and Exchange  Commission
filings.

         Except as expressly set forth above,  the  individuals  and entities to
whom we issued  securities  as  indicated  in this  section of the  registration
statement are unaffiliated with us.



                                      II-6



         ITEM 27. EXHIBITS.

         The  following  exhibits  are  included  as  part of  this  Form  SB-2.
References to "the Company" in this Exhibit List mean  Cyberlux  Corporation,  a
Nevada corporation.

Exhibit No.        Description

3.1                Articles of Incorporation, dated as of May 17, 2000, filed as
                   an exhibit to the registration  statement on Form 10-SB filed
                   with the  Commission  on December  17, 2001 and  incorporated
                   herein by reference.

3.2                Certificate  of Amendment  to the Articles of  Incorporation,
                   dated  as of  April  3,  2003,  filed  as an  exhibit  to the
                   registration statement on Form SB-2 filed with the Commission
                   on April 30, 2003 and incorporated herein by reference.

3.3                Bylaws of  Cyberlux  Corporation,  filed as an exhibit to the
                   registration   statement   on  Form  10-SB   filed  with  the
                   Commission  on December 17, 2001 and  incorporated  herein by
                   reference.

3.4                Certificate of Designation of Series A Preferred Stock, filed
                   as an  exhibit to the  current  report on Form 8-K filed with
                   the Commission on January 8, 2004 and incorporated  herein by
                   reference.

4.1                Securities  Purchase  Agreement,  dated as of  September  23,
                   2004, by and among Cyberlux Corporation,  AJW Partners,  LLC,
                   AJW  Qualified  Partners,  LLC,  AJW  Offshore,  Ltd. and New
                   Millennium  Capital Partners II, LLC, filed as Exhibit 4.1 to
                   the current  report on Form 8-K filed with the  Commission on
                   September 29, 2004 and incorporated herein by reference.

4.2                Secured Convertible Note issued to AJW Offshore,  Ltd., dated
                   September  23,  2004,  filed as  Exhibit  4.2 to the  current
                   report on Form 8-K filed with the Commission on September 29,
                   2004 and incorporated herein by reference.

4.3                Secured  Convertible  Note issued to AJW Qualified  Partners,
                   LLC,  dated  September 23, 2004,  filed as Exhibit 4.3 to the
                   current  report  on Form 8-K  filed  with the  Commission  on
                   September 29, 2004 and incorporated herein by reference.

4.4                Secured  Convertible Note issued to AJW Partners,  LLC, dated
                   September  23,  2004,  filed as  Exhibit  4.4 to the  current
                   report on Form 8-K filed with the Commission on September 29,
                   2004 and incorporated herein by reference.

4.5                Secured  Convertible  Note issued to New  Millennium  Capital
                   Partners II, LLC, dated September 23, 2004,  filed as Exhibit
                   4.5  to the  current  report  on  Form  8-K  filed  with  the
                   Commission on September 29, 2004 and  incorporated  herein by
                   reference.

4.6                Common Stock Purchase  Warrant issued to AJW Offshore,  Ltd.,
                   dated September 23, 2004, filed as Exhibit 4.6 to the current
                   report on Form 8-K filed with the Commission on September 29,
                   2004 and incorporated herein by reference.

4.7                Common Stock  Purchase  Warrant with AJW Qualified  Partners,
                   LLC,  dated  September 23, 2004,  filed as Exhibit 4.7 to the
                   current  report  on Form 8-K  filed  with the  Commission  on
                   September 29, 2004 and incorporated herein by reference.

4.8                Common Stock Purchase  Warrant with AJW Partners,  LLC, dated
                   September  23,  2004,  filed as  Exhibit  4.8 to the  current
                   report on Form 8-K filed with the Commission on September 29,
                   2004 and incorporated herein by reference.

4.9                Common Stock  Purchase  Warrant with New  Millennium  Capital
                   Partners II, LLC, dated September 23, 2004,  filed as Exhibit
                   4.9  to the  current  report  on  Form  8-K  filed  with  the
                   Commission on September 29, 2004 and  incorporated  herein by
                   reference.



                                      II-7


4.10               Registration  Rights  Agreement,  dated as of  September  23,
                   2004, by and among Cyberlux Corporation,  AJW Partners,  LLC,
                   AJW  Qualified  Partners,  LLC,  AJW  Offshore,  Ltd. and New
                   Millennium Capital Partners II, LLC, filed as Exhibit 4.10 to
                   the current  report on Form 8-K filed with the  Commission on
                   September 29, 2004 and incorporated herein by reference.

4.11               Security  Agreement,  dated as of September  23, 2004, by and
                   among Cyberlux Corporation,  AJW Partners, LLC, AJW Qualified
                   Partners,  LLC, AJW Offshore, Ltd. and New Millennium Capital
                   Partners II, LLC, filed as Exhibit 4.11 to the current report
                   on Form 8-K filed with the  Commission  on September 29, 2004
                   and incorporated herein by reference.

4.12               Intellectual   Property  Security  Agreement,   dated  as  of
                   September 23, 2004, by and among  Cyberlux  Corporation,  AJW
                   Partners,  LLC, AJW  Qualified  Partners,  LLC, AJW Offshore,
                   Ltd. and New  Millennium  Capital  Partners II, LLC, filed as
                   Exhibit 4.12 to the current report on Form 8-K filed with the
                   Commission on September 29, 2004 and  incorporated  herein by
                   reference.

4.13               Guaranty  and Pledge  Agreement,  dated as of  September  23,
                   2004, by and among Cyberlux Corporation,  AJW Partners,  LLC,
                   AJW  Qualified  Partners,   LLC,  AJW  Offshore,   Ltd.,  New
                   Millennium  Capital  Partners  II, LLC and  Donald F.  Evans,
                   filed as Exhibit 4.13 to the current report on Form 8-K filed
                   with the  Commission on September  29, 2004 and  incorporated
                   herein by reference.

4.14               Secured Convertible Note issued to AJW Offshore,  Ltd., dated
                   October 20, 2004.

4.15               Secured  Convertible  Note issued to AJW Qualified  Partners,
                   LLC, dated October 20, 2004.

4.16               Secured  Convertible Note issued to AJW Partners,  LLC, dated
                   October 20, 2004.

4.17               Secured  Convertible  Note issued to New  Millennium  Capital
                   Partners II, LLC, dated October 20, 2004.

4.18               Common Stock Purchase  Warrant issued to AJW Offshore,  Ltd.,
                   dated October 20, 2004.

4.19               Common Stock  Purchase  Warrant with AJW Qualified  Partners,
                   LLC, dated October 20, 2004.

4.20               Common Stock Purchase  Warrant with AJW Partners,  LLC, dated
                   October 20, 2004.

4.21               Common Stock  Purchase  Warrant with New  Millennium  Capital
                   Partners II, LLC, dated October 20, 2004.

4.22               Secured Convertible Note issued to AJW Offshore,  Ltd., dated
                   November 18, 2004.

4.23               Secured  Convertible  Note issued to AJW Qualified  Partners,
                   LLC, dated November 18, 2004.

4.24               Secured  Convertible Note issued to AJW Partners,  LLC, dated
                   November 18, 2004.

4.25               Secured  Convertible  Note issued to New  Millennium  Capital
                   Partners II, LLC, dated November 18, 2004.

4.26               Common Stock Purchase  Warrant issued to AJW Offshore,  Ltd.,
                   dated November 18, 2004.

4.27               Common Stock  Purchase  Warrant with AJW Qualified  Partners,
                   LLC, dated November 18, 2004.

4.28               Common Stock Purchase  Warrant with AJW Partners,  LLC, dated
                   November 18, 2004.



                                      II-8


4.29               Common Stock  Purchase  Warrant with New  Millennium  Capital
                   Partners II, LLC, dated November 18, 2004.

4.30               Securities Purchase Agreement, dated as of April 22, 2005, by
                   and  among  Cyberlux  Corporation,  AJW  Partners,  LLC,  AJW
                   Qualified   Partners,   LLC,  AJW  Offshore,   Ltd.  and  New
                   Millennium  Capital  Partners II, LLC, filed as an exhibit to
                   the current  report on Form 8-K filed with the  Commission on
                   April 28, 2005 and incorporated herein by reference.

4.31               Secured Convertible Note issued to AJW Offshore,  Ltd., dated
                   April 22, 2005,  filed as an exhibit to the current report on
                   Form 8-K filed  with the  Commission  on April  28,  2005 and
                   incorporated herein by reference.

4.32               Secured  Convertible  Note issued to AJW Qualified  Partners,
                   LLC, dated April 22, 2005, filed as an exhibit to the current
                   report on Form 8-K  filed  with the  Commission  on April 28,
                   2005 and incorporated herein by reference.

4.33               Secured  Convertible Note issued to AJW Partners,  LLC, dated
                   April 22, 2005,  filed as an exhibit to the current report on
                   Form 8-K filed  with the  Commission  on April  28,  2005 and
                   incorporated herein by reference.

4.34               Secured  Convertible  Note issued to New  Millennium  Capital
                   Partners II, LLC,  dated April 22, 2005,  filed as an exhibit
                   to the current  report on Form 8-K filed with the  Commission
                   on April 28, 2005 and incorporated herein by reference.

4.35               Common Stock Purchase  Warrant issued to AJW Offshore,  Ltd.,
                   dated  April 22,  2005,  filed as an exhibit  to the  current
                   report on Form 8-K  filed  with the  Commission  on April 28,
                   2005 and incorporated herein by reference.

4.36               Common Stock  Purchase  Warrant with AJW Qualified  Partners,
                   LLC, dated April 22, 2005, filed as an exhibit to the current
                   report on Form 8-K  filed  with the  Commission  on April 28,
                   2005 and incorporated herein by reference.

4.37               Common Stock Purchase  Warrant with AJW Partners,  LLC, dated
                   April 22, 2005,  filed as an exhibit to the current report on
                   Form 8-K filed  with the  Commission  on April  28,  2005 and
                   incorporated herein by reference.

4.38               Common Stock  Purchase  Warrant with New  Millennium  Capital
                   Partners II, LLC,  dated April 22, 2005,  filed as an exhibit
                   to the current  report on Form 8-K filed with the  Commission
                   on April 28, 2005 and incorporated herein by reference.

4.39               Registration Rights Agreement, dated as of April 22, 2005, by
                   and  among  Cyberlux  Corporation,  AJW  Partners,  LLC,  AJW
                   Qualified   Partners,   LLC,  AJW  Offshore,   Ltd.  and  New
                   Millennium  Capital  Partners II, LLC, filed as an exhibit to
                   the current  report on Form 8-K filed with the  Commission on
                   April 28, 2005 and incorporated herein by reference.

4.40               Security Agreement,  dated as of April 22, 2005, by and among
                   Cyberlux  Corporation,   AJW  Partners,  LLC,  AJW  Qualified
                   Partners,  LLC, AJW Offshore, Ltd. and New Millennium Capital
                   Partners II, LLC,  filed as an exhibit to the current  report
                   on Form 8-K filed with the  Commission  on April 28, 2005 and
                   incorporated herein by reference.

4.41               Intellectual  Property Security Agreement,  dated as of April
                   22, 2005, by and among  Cyberlux  Corporation,  AJW Partners,
                   LLC, AJW Qualified Partners,  LLC, AJW Offshore, Ltd. and New
                   Millennium  Capital  Partners II, LLC, filed as an exhibit to
                   the current  report on Form 8-K filed with the  Commission on
                   April 28, 2005 and incorporated herein by reference.



                                      II-9


4.42               Guaranty and Pledge Agreement, dated as of April 22, 2005, by
                   and  among  Cyberlux  Corporation,  AJW  Partners,  LLC,  AJW
                   Qualified Partners,  LLC, AJW Offshore,  Ltd., New Millennium
                   Capital  Partners  II, LLC and Donald F.  Evans,  filed as an
                   exhibit  to the  current  report on Form 8-K  filed  with the
                   Commission  on April  28,  2005 and  incorporated  herein  by
                   reference.

5.1                Sichenzia  Ross  Friedman  Ference  LLP  Opinion  and Consent
                   (filed herewith)

10.1               Donald F.  Evans  Employment  Agreement,  dated as of July 1,
                   2000,  filed as an exhibit to the  registration  statement on
                   Form 10-SB filed with the Commission on December 17, 2001 and
                   incorporated herein by reference.

10.2               Alan H. Ninneman  Employment  Agreement,  dated as of July 1,
                   2000,  filed as an exhibit to the  registration  statement on
                   Form 10-SB filed with the Commission on December 17, 2001 and
                   incorporated herein by reference.

10.3               John W. Ringo Employment Agreement, dated as of July 1, 2000,
                   filed as an exhibit  to the  registration  statement  on Form
                   10-SB  filed with the  Commission  on  December  17, 2001 and
                   incorporated herein by reference.

10.4               Donald F. Evans  Amended  Employment  Agreement,  dated as of
                   January  1, 2003,  filed as an  exhibit  to the  registration
                   statement on Form SB-2 filed with the Commission on April 30,
                   2003 and incorporated herein by reference.

10.5               Alan H. Ninneman Amended  Employment  Agreement,  dated as of
                   January  1, 2003,  filed as an  exhibit  to the  registration
                   statement on Form SB-2 filed with the Commission on April 30,
                   2003 and incorporated herein by reference.

10.6               John W.  Ringo  Amended  Employment  Agreement,  dated  as of
                   January  1, 2003,  filed as an  exhibit  to the  registration
                   statement on Form SB-2 filed with the Commission on April 30,
                   2003 and incorporated herein by reference.

10.7               Mark D.  Schmidt  Employment  Agreement,  dated  as of May 1,
                   2003,  filed as an  exhibit to the  quarterly  report on Form
                   10-QSB  filed  with the  Commission  on August  19,  2003 and
                   incorporated herein by reference.

10.8               Proprietary Product Manufacturing  Agreement,  dated as April
                   24,  2001,  by and between  Cyberlux  Corporation  and Shelby
                   County Community  Services,  Inc., filed as an exhibit to the
                   registration   statement   on  Form  10-SB   filed  with  the
                   Commission  on December 17, 2001 and  incorporated  herein by
                   reference.

10.9               Design  Agreement,  dated as of March 2, 2001, by and between
                   Cyberlux  Corporation and ROBRADY Design, filed as an exhibit
                   to the registration  statement on Form 10-SB/A filed with the
                   Commission  on  February 4, 2001 and  incorporated  herein by
                   reference.

10.10              Series A  Convertible  Preferred  Stock  Purchase  Agreement,
                   dated  as  of  December  31,  2003,  by  and  among  Cyberlux
                   Corporation and the purchasers set forth therein, filed as an
                   exhibit  to the  current  report on Form 8-K  filed  with the
                   Commission  on  January  8, 2004 and  incorporated  herein by
                   reference.

10.11              Registration Rights Agreement, dated as of December 31, 2003,
                   by and  among  Cyberlux  Corporation  and the  purchasers  of
                   Series A Convertible Preferred Stock set forth therein, filed
                   as an  exhibit to the  current  report on Form 8-K filed with
                   the Commission on January 8, 2004 and incorporated  herein by
                   reference.

10.12              Form of Series A Warrant  issued in connection  with the sale
                   of Series A Convertible  Preferred Stock, filed as an exhibit
                   to the current  report on Form 8-K filed with the  Commission
                   on January 8, 2004 and incorporated herein by reference.



                                     II-10


10.13              Form of Series B Warrant  issued in connection  with the sale
                   of Series A Convertible  Preferred Stock, filed as an exhibit
                   to the current  report on Form 8-K filed with the  Commission
                   on January 8, 2004 and incorporated herein by reference.

10.14              Lock-up  Agreement,  dated as of December  31,  2003,  by and
                   among Cyberlux Corporation and certain officers and directors
                   of Cyberlux  Corporation,  filed as an exhibit to the current
                   report on Form 8-K filed  with the  Commission  on January 8,
                   2004 and incorporated herein by reference.

14.1               Code of Conduct,  filed as an exhibit to the annual report on
                   Form 10-KSB filed with the  Commission  on April 15, 2005 and
                   incorporated herein by reference.

23.1               Consent of Russell  Bedford  Stefanou  Mirchandani LLP (filed
                   herewith).

23.2               Consent of legal counsel (see Exhibit 5.1).

ITEM 28. UNDERTAKINGS.

The undersigned registrant hereby undertakes to:

(1) File,  during  any  period  in which  offers  or sales  are  being  made,  a
post-effective amendment to this registration statement to:

(i) Include any prospectus required by Section 10(a)(3) of the Securities Act of
1933, as amended (the "Securities Act");

(ii)  Reflect  in the  prospectus  any facts or events  which,  individually  or
together,  represent a fundamental change in the information in the registration
statement.  Notwithstanding the foregoing, any increase or decrease in volume of
securities  offered (if the total dollar value of the  securities  offered would
not exceed that which was registered) and any deviation from the low or high end
of the  estimated  maximum  offering  range  may be  reflected  in the  form  of
prospectus  filed  with  the  Commission  pursuant  to  Rule  424(b)  under  the
Securities Act if, in the aggregate,  the changes in volume and price  represent
no more than a 20% change in the maximum  aggregate  offering price set forth in
the  "Calculation  of  Registration  Fee"  table in the  effective  registration
statement, and

(iii) Include any  additional  or changed  material  information  on the plan of
distribution.

(2)  For   determining   liability   under  the   Securities   Act,  treat  each
post-effective  amendment  as a new  registration  statement  of the  securities
offered,  and the offering of the securities at that time to be the initial bona
fide offering.

(3) File a  post-effective  amendment  to remove  from  registration  any of the
securities that remain unsold at the end of the offering.

(4) For purposes of determining  any liability  under the Securities  Act, treat
the  information  omitted  from  the  form of  prospectus  filed as part of this
registration  statement  in reliance  upon Rule 430A and  contained in a form of
prospectus  filed by the registrant  pursuant to Rule 424(b)(1) or (4) or 497(h)
under the Securities Act as part of this  registration  statement as of the time
it was declared effective.

(5)  For  determining  any  liability  under  the  Securities  Act,  treat  each
post-effective   amendment   that  contains  a  form  of  prospectus  as  a  new
registration statement for the securities offered in the registration statement,
and that  offering  of the  securities  at that  time as the  initial  bona fide
offering of those securities.

         Insofar as indemnification for liabilities arising under the Securities
Act may be  permitted to  directors,  officers  and  controlling  persons of the
registrant pursuant to the foregoing  provisions,  or otherwise,  the registrant
has been advised that in the opinion of the Securities  and Exchange  Commission
such indemnification is against public policy as expressed in the Securities Act
and is, therefore, unenforceable.



                                     II-11


         In the event that a claim for indemnification  against such liabilities
(other than the  payment by the  registrant  of  expenses  incurred or paid by a
director,  officer or  controlling  person of the  registrant in the  successful
defense of any action, suit or proceeding) is asserted by such director, officer
or controlling  person in connection with the securities being  registered,  the
registrant  will,  unless in the  opinion  of its  counsel  the  matter has been
settled by controlling precedent,  submit to a court of appropriate jurisdiction
the question  whether such  indemnification  by it is against  public  policy as
expressed in the Securities  Act and will be governed by the final  adjudication
of such issue.



                                     II-12



                                   SIGNATURES

         In accordance with the  requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  of filing on Form SB-2 and  authorizes  this  registration
statement to be signed on its behalf by the undersigned,  in the City of Durham,
State of North Carolina, on May 20, 2005.

                              CYBERLUX CORPORATION




By: /s/ DONALD F. EVANS
    ---------------------------------------
    Donald F. Evans, Chief Executive Officer, Principal
    Executive Officer and Chairman of the Board of Directors

By: /s/ DAVID D. DOWNING
    ---------------------------------------
    David D. Downing, Chief Financial Officer, Principal
    Financial Officer and Principal Accounting Officer


         In accordance with the requirements of the Securities Act of 1933, this
registration statement was signed by the following persons in the capacities and
on the dates stated.





SIGNATURE                                            TITLE                            DATE
---------                                            -----                            ----
                                                                            
/s/ DONALD F. EVANS                    Chief Executive Officer and                 May 20, 2005
--------------------------------       Chairman of the Board of Directors
    Donald F. Evans

/s/ MARK D. SCHMIDT                    President, Chief Operating Officer          May 20, 2005
--------------------------------       and Director
    Mark D. Schmidt

/s/ JOHN W. RINGO                      Secretary, Corporate Counsel                May 20, 2005
--------------------------------       and Director
    John W. Ringo

/s/ ALAN H. NINNEMAN                   Senior Vice President and Director          May 20, 2005
--------------------------------
    Alan H. Ninneman





                                     II-13