As filed with the Securities and Exchange Commission on May 28, 2003
                                           Registration Statement No. 333-104668





                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                ----------------
                                    FORM SB-2

             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                          PRE-EFFECTIVE AMENDMENT NO. 3

                                 ---------------
                               CIRTRAN CORPORATION
                         (Name of issuer in its charter)
                                 ---------------
           Nevada                   3672                      68-0121636
(State of incorporation) (Primary Standard Industrial      (I.R.S. Employer
                         Classification Code Number)     Identification No.)

                              4125 SOUTH 6000 WEST
                          WEST VALLEY CITY, UTAH 84128
                                 (801) 963-5112
    (Address and telephone number of registrant's principal executive offices
                        and principal place of business)
                                ----------------
                                 IEHAB HAWATMEH
                              4125 SOUTH 6000 WEST
                          WEST VALLEY CITY, UTAH 84128
                                 (801) 963-5112
            (Name, Address and telephone number of agent for service)
                                ----------------
                                   Copies to:

                             JEFFREY M. JONES, ESQ.
                            C. PARKINSON LLOYD, ESQ.
                             DURHAM JONES & PINEGAR
                          111 EAST BROADWAY, SUITE 900
                           SALT LAKE CITY, UTAH 84111
                                 (801) 415-3000

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

If the securities being registered on this Form are being offered on a delayed
or continuous basis pursuant to Rule 415 under the Securities Act of 1933 check
the following box. [ x ]

                                       -i-





If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, please check the following boxes 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 boxes 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

======================================================================================================================
                                                                  Proposed           Proposed
                                                                  Maximum            Maximum
                                         Amount                   Aggregate          Aggregate          Amount of
Title of Class of Securities             To be                    Price              Offering           Registration
to be Registered                         Registered (1)           Per Share          Price              Fee
----------------------------------------------------------------------------------------------------------------------

                                                                                         
Common Stock,                           252,562,500 shares (2)    $0.02(3)       $ 5,051,250  (3)   $     409 (3)
$0.001 par value per share
                                        -------------------                      --------------     ---------
    Totals                              252,562,500 shares                       $ 5,051,250        $     409 (4)
                                        ===================                      ==============     =========
-------------------------------------------------------------------------------------------------------------------------


(1)        All shares offered for resale by the Selling Shareholders.

(2)        Consisting of (i) up to 250,000,000 shares of common stock issuable
           to the Equity Line Investor under the Equity Line of Credit
           Agreement; and (ii) 2,562,500 shares issued to the Equity Line
           Investor and two other selling shareholders in connection with the
           Equity Line of Credit Agreement.

(3)        The fee was estimated pursuant to Rule 457(c) under the Act on the
           basis of the average of the bid and asked price of CirTran's common
           stock as reported on the OTC Bulletin Board on April 16, 2003.

(4)        Fee paid with initial filing.  No additional fee due.

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 THIS REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.



                                      -ii-





PRELIMINARY PROSPECTUS                 SUBJECT TO COMPLETION, DATED ______, 2003
--------------------------------------------------------------------------------





                               CIRTRAN CORPORATION
                              A Nevada Corporation

                           [CirTran Corporation Logo]

                       252,562,500 Shares of Common Stock
                                $0.001 per share

This prospectus relates to the resale of up to 252,562,500 shares (the "Shares")
of common stock of CirTran Corporation, a Nevada corporation. Three of our
shareholders, Cornell Capital Partners, LP (the "Equity Line Investor"),
Westrock Advisors, Inc., and Butler Gonzalez LLP (collectively with the Equity
Line Investor, the "Selling Shareholders") are offering all of the Shares
covered by this prospectus. The Selling Shareholders will receive all of the
proceeds from the sale of the Shares and we will receive none of those proceeds.
The Equity Line Investor is an underwriter of the Shares.

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

           Investment in the Shares involves a high degree of risk. You should
consider carefully the risk factors beginning on page 4 of this prospectus
before purchasing any of the Shares offered by this prospectus.

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


           CirTran Corporation common stock is quoted on the OTC Bulletin Board
and trades under the symbol "CIRT". The last reported sale price of our common
stock on the OTC Bulletin Board on May 23, 2003, was approximately $0.03 per
share. Nevertheless, the Selling Shareholder does not have to sell the Shares in
transactions reported on the OTC Bulletin Board, and may offer its Shares
through any type of public or private transactions.


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

Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities, or passed upon the
adequacy or accuracy of this prospectus. Any representation to the contrary is a
criminal offense.

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

                          ______________________, 2003



                                       -1-





           CirTran has not registered the Shares for sale by the Selling
Shareholders under the securities laws of any state. Brokers or dealers
effecting transactions in the Shares should confirm that the Shares have been
registered under the securities laws of the state or states in which sales of
the Shares occur as of the time of such sales, or that there is an available
exemption from the registration requirements of the securities laws of such
states.

           This prospectus is not an offer to sell any securities other than the
Shares. This prospectus is not an offer to sell securities in any circumstances
in which such an offer is unlawful.

           CirTran has not authorized anyone, including any salesperson or
broker, to give oral or written information about this offering, CirTran, or the
Shares that is different from the information included or incorporated by
reference in this prospectus. You should not assume that the information in this
prospectus, or any supplement to this prospectus, is accurate at any date other
than the date indicated on the cover page of this prospectus or any supplement
to it. In this prospectus, references to "CirTran," "the Company," "we," "us,"
and "our," refer to CirTran Corporation and its subsidiaries.

                                                           TABLE OF CONTENTS

Summary about CirTran Corporation and this offering............................2
Risk factors...................................................................4
Use of proceeds...............................................................10
Determination of offering price...............................................10
Description of business.......................................................11
Management's discussion and analysis or plan of operation.....................18
Forward-looking statements....................................................22
Selling Shareholders..........................................................23
Plan of distribution..........................................................24
Regulation M..................................................................26
Legal Proceedings.............................................................26
Directors, executive officers, promoters and control persons..................30
Commission's position on indemnification for Securities Act liabilities.......31
Security ownership of certain beneficial owners and management................32
Description of common stock...................................................33
Certain relationships and related transactions................................34
Market for common equity and related stockholder matters......................35
Executive compensation........................................................36
Changes in and disagreements with accountants on accounting
and financial disclosure......................................................38
Index to financial statements ................................................38
Experts.......................................................................39
Legal matters.................................................................39

               Summary about CirTran Corporation and this offering

CirTran Corporation

           CirTran Corporation is a Nevada corporation engaged in providing a
mixture of high and medium size volume turnkey manufacturing services for
electronics original equipment manufacturers ("OEMs") in the communications,
networking, peripherals, gaming, consumer products, telecommunications,
automotive, medical, and semiconductor industries. These services include
providing design and new product introduction services, just-in-time delivery on
low-volume to medium-volume turnkey and consignment projects, and other
value-added manufacturing services. Our manufacturing processes include the
following: surface mount technology, ball-grid array assembly and
pin-through-hole technology, which are all methods of attaching electronic
components to circuit boards; manufacturing and test engineering support and
design for manufacturability; and in-circuit and functional

                                       -2-





test and full-system mechanical assembly. We also design and manufacture
Ethernet cards that are used to connect computers through fiber optic networks
and market these cards through an international network of distributors,
value-added resellers and system integrators.

           We incorporated in Nevada in 1987 under the name Vermillion Ventures,
Inc., for the purpose of acquiring other operating corporate entities. We were
largely inactive until the year 2000, when we effected a reverse split in our
common stock, reducing our issued and outstanding shares to 116,004. In July
2000, we issued 10,000,000 shares of common stock to acquire, through our
wholly-owned subsidiary, CirTran Corporation (Utah), substantially all of the
assets and certain liabilities of Circuit Technology, Inc., a Utah corporation.
The shares we issued to Circuit Technology in connection with the acquisition
represented approximately 98.6% of our issued and outstanding common stock
immediately following the acquisition.

           Effective August 6, 2001, we effected a 1:15 forward split and stock
distribution which increased the number of our issued and outstanding shares of
common stock from 10,420,067 to 156,301,005. We also increased our authorized
capital from 500,000,000 to 750,000,000 shares of common stock.

           Our address is 4125 South 6000 West, West Valley City, Utah 84128,
and our phone number is (801) 963-5112.

This offering

           On November 5, 2002, we entered into an Equity Line of Credit
Agreement (the "Equity Line Agreement") with Cornell Capital Partners, LP, a
private investor (the "Equity Line Investor"). Subsequently, as of March 31,
2003, we agreed with the Equity Line Investor to terminate the Equity Line
Agreement and to negotiate a new agreement.

           We entered into a second equity line of credit agreement (the "Second
Equity Line Agreement") with the Equity Line Investor as of April 8, 2003. Under
the Second Equity Line Agreement, we have the right to draw up to $5,000,000
from the Equity Line Investor against an equity line of credit (the "Equity
Line"), and to put to the Equity Line Investor shares of our common stock in
lieu of repayment of the draws. The number of shares to be issued is determined
by dividing the amount of the draw by the lowest closing bid price of our common
stock over the five trading days after the advance notice is tendered. The
Equity Line Investor is required under the Second Equity Line Agreement to
tender the funds requested by us within two trading days after the
five-trading-day period used to determine the market price.

           Our right to make draws under the Second Equity Line Agreement
terminates on the earlier of our having drawn an aggregate of $5,000,000 or
April 8, 2005. The maximum amount that we can draw under the Equity Line in a
single draw is $85,000, although we are not required to draw the maximum amount
each time. We are entitled to make draws on the Equity Line every seven trading
days. In connection with each draw, we have agreed to pay to the Equity Line
Investor four percent of the amount of the draw as consideration for providing
the Equity Line.


           Despite our contractual right to make draws on the equity line and
put shares of our stock to the Equity Line Investor, we are also prohibited by
the Second Equity Line Agreement from putting shares to the Equity Line Investor
which would cause the Equity Line Investor to own in excess of 9.9% of our
then-outstanding common stock. Because the volume of trading in our stock has
been volatile, there can be no assurance that the Equity Line Investor will be
able to sell a sufficient number of shares put to it to allow us to take full
advantage of the draws. For example, as of May 23, 2003, we had approximately
250,000,000 shares of our common stock outstanding. Nine and nine-tenths percent
of 250,000,000 shares is 24,750,000 shares. If the Equity Line Investor is
unable to sell all of the shares we put to it in connection with draws under the
Equity Line, once the number of unsold shares retained by the Equity Line
Investor reaches 24,750,000, we would be unable to make draws on the Equity Line
or put shares to the Equity Line Investor until it had sold additional shares
into the market.



                                       -3-





           In connection with the Second Equity Line Agreement, we granted
registration rights to the Equity Line Investor, in connection with which we
filed this prospectus and the registration statement of which it is a part. We
are required to use our best efforts to have this registration statement and
prospectus declared effective by the SEC, and we are unable to draw on the
Equity Line until this registration statement has been declared effective.

           Additionally, in connection with the Second Equity Line Agreement, we
issued 2,375,000 shares of common stock to the Equity Line Investor as further
consideration for entering into the Second Equity Line Agreement; 125,000 shares
of common stock to Westrock Advisors, Inc., ("Westrock"), who acted as a finder
in connection with the Second Equity Line Agreement as compensation for its
services; and 62,500 shares to Butler Gonzalez, LLP ("Butler Gonzalez"), as
partial payment of legal fees in connection with the Second Equity Line
Agreement.

           The Equity Line Investor, Westrock, and Butler Gonzalez are the
Selling Shareholders who will be selling the shares covered by this prospectus
and the registration statement of which it is a part.



                                       -4-





                                  Risk Factors

           In addition to the other information in this prospectus, the
following risk factors should be considered carefully in evaluating our business
before purchasing any of our shares of common stock. A purchase of our common
stock is speculative and involves significant and substantial risks. Any person
who is not in a position to lose the entire amount of his investment should
forego purchasing our common stock.

Risks Related to Our Operations

We have a history of operating losses and we expect to continue to generate
losses, which could have a material adverse impact on our ability to operate
profitably.

           Our expenses are currently greater than our revenues. Our accumulated
deficit was $15,885,041 and $15,230,302 at March 31, 2003, and December 31,
2002, respectively. Our net loss from operations for the three months ended
March 31, 2003, and the year ending December 31, 2002, $654,739 and $2,149,810,
respectively. Although our gross profit margin has improved over the last two
years, and our level of sales has increased during the last year, our ability to
operate profitably depends on our ability to increase our sales further and
achieve sufficient gross profit margins for sustained growth. We can give no
assurance that we will be able to increase our sales sufficiently to enable us
to operate profitably, which could have a material adverse impact on our
business.

Our current liabilities exceed our current assets by a significant amount, and
we may not continue as a going concern.

           Our financial statements indicate a trend of an increasingly larger
excess of current liabilities over current assets. Our current liabilities
exceeded our current assets by the following amounts as of the dates indicated:
$3,323,654 as of December 31, 1999; $5,664,395 as of December 31, 2000;
$7,832,259 as of December 31, 2001; $4,490,623 at December 31 2002; and by
$4,892,221 at March 31, 2003. This trend raises substantial doubt about our
ability to continue as a going concern. Unless we obtain additional financing
through operations, investment capital or otherwise, there is significant doubt
we will be able to meet our obligations as they come due and will be unable to
execute our long-term business plans.

The "going concern" paragraph in the reports of our independent public
accountants for the years ended December 31, 2002, 2001, 2000, and 1999 raises
doubts about our ability to continue as a going concern.

           The independent public accountants' reports for our financial
statements for the years ended December 31, 2002, 2001, 2000, and 1999 include
an explanatory paragraph regarding substantial doubt about our ability to
continue as a going concern. This may have an adverse effect on our ability to
obtain financing for our operations and to further develop and market our
products.

Our volume of sales has decreased significantly over the last two years, and
there is no guarantee that we will be able to increase sales. This decrease in
sales volume could have a material adverse impact on our ability to operate our
business profitably.

           Our sales volume has increased in year ending 2002 as compared to the
year ending 2001. Our sales volumes for the last three years have changed as
indicated by the following levels of net sales for the periods indicated:
$6,373,096 for the year ending December 31, 2000; $1,870,848 for the year ended
December 31, 2001; and $2,299,668 for the year ended December 31, 2002. On an
annualized basis, this trend indicates a 64% decrease in sales from 2000 through
the year ended December 31, 2002. Even though our gross profit has improved
substantially during the same period, unless we are successful in increasing
both sales and net profit margins, there is significant doubt that we will be
able to continue as a going concern.

We need to raise additional capital but, due to our current financial situation,
we may not be able to do so. If we

                                       -5-





are unable to raise sufficient capital to finance our operations, we may not be
able to continue as a going concern.

           As of March 31, 2003, our monthly operating costs and interest
expenses averaged approximately $245,000 per month. As income from operations is
not sufficient to meet these expenses, we must depend on other sources of
capital to fund our operations. We have operated without a line of credit since
February 2000, and it is unlikely that we will be able, in our current financial
condition, to obtain additional debt financing; and if we did acquire more debt,
we would have to devote additional cash flow to pay the debt and secure the debt
with assets. Therefore, we likely will have to rely on equity financing to meet
our anticipated capital needs. We recently entered into a private equity line of
credit to provide financing, but the funds available may not be sufficient to
sustain our operations beyond June 30, 2005. There can be no assurances that we
will be successful in obtaining additional capital. If we issue additional
shares in connection with debt or equity financing, this will serve to dilute
the value of our common stock and existing shareholders' positions. If we are
unsuccessful in obtaining additional funding to finance our operations, there is
serious doubt that we will be able to continue as a going concern, and we may be
forced to seek the protection of the bankruptcy laws.

We have significant short-term debt which we are not currently able to fully
service, which could impair our ability to continue as a going concern.

           As of March 31, 2003, we have significant short-term debt, including
approximately $1.44 million in accounts payable, $827,032 in demand notes due
certain of our shareholders, and $3.12 million in accrued liabilities, over half
of which consist of delinquent federal and state payroll taxes (see "Legal
Proceedings"). We are currently not able to fully service this debt. We are
attempting to negotiate forbearance agreements with many of our creditors and to
restructure our short-term debt. There can be no assurance that we will be
successful in these efforts.

           There is substantial risk, therefore, that the existence and extent
of the debt obligations could adversely affect our business, operations and
financial condition, and we may be forced to curtail our operations, sell part
or all of our assets, or seek protection under bankruptcy laws. Additionally,
there is substantial risk that our vendors could bring lawsuits to collect the
unpaid amounts. In the event of lawsuits of this type, if we are unable to
negotiate settlements or satisfy our obligations, we could be forced into
bankruptcy.

We have accrued delinquent payroll tax liabilities that we are currently not
able to fully pay, which could result in the Internal Revenue Service's pursuing
statutory foreclosure proceedings against us.

           We have accrued delinquent payroll tax liabilities of approximately
$2.04 million and have not yet come to a final resolution of a payment schedule
with respect to most of this amount. Though we are attempting to negotiate
settlement with respect to this amount, there can be no assurance that we will
be successful in those negotiations or that, if successful, we will be able to
service any payment obligations which may result from such settlement. If we are
unsuccessful, the Internal Revenue Service could instigate foreclosure
proceedings against us pursuant to the Service's rules and regulations.

We are involved in numerous legal proceedings that may give rise to significant
liabilities, which could impair our ability to continue as a going concern.

           We are involved in numerous legal proceedings, many of which have
filed lawsuits and have obtained judgments against us. (See "Legal
Proceedings.") We are currently attempting to negotiate with each of these
claimants to settle the claims against CirTran, although in many cases, we have
not yet reached final settlements. There can be no assurance that we will be
successful in those negotiations or that, if successful, we will be able to
service any payment obligations which may result from such settlements.

           There is substantial risk, therefore, that the existence and extent
of these liabilities could adversely affect our business, operations and
financial condition, and we may be forced to curtail our operations, sell part
or all of

                                       -6-





our assets, or seek protection under bankruptcy laws. Additionally, there is
substantial risk that our vendors could expand their collection efforts to
collect the unpaid amounts. If they undertake significant collection efforts, if
we are unable to negotiate settlements or satisfy our obligations, we could be
forced into bankruptcy.

We are dependent on the continued services of our President, and the untimely
death or disability of Iehab Hawatmeh could have a serious adverse effect upon
our company.

           We view the continued services of our president, Iehab Hawatmeh, as
critical to the success of our company. Though we have an employment agreement
with Mr. Hawatmeh (see "Executive Compensation"), and a key-man life insurance
policy, the untimely death or disability of Mr. Hawatmeh could have a serious
adverse affect on our operations.

We have a limited product offering, and some of our key technologies are still
in the product development stage, which could have a material adverse impact on
our ability to generate revenues from operations.

           We are a full-service contract electronics manufacturer servicing
OEMs in the following industries: communications, networking, peripherals,
gaming, law enforcement, consumer products, telecommunications, automotive,
medical and semi-conductor. We conduct our operations through two main
divisions: circuit board manufacturing and assembly, and Ethernet card design
and manufacture. Presently, there are a limited number of commercially available
applications or products incorporating our technologies. For us to be ultimately
successful, sales from these product offerings must be substantially greater. An
additional element of our business strategy is to achieve revenues through
appropriate strategic alliances, co-development arrangements, and license
arrangements with third parties. There can be no assurance that these
collaboration and license agreements will generate material revenues for our
business in the future.

Risks Related to Our Industry

The variability of customer requirements in the electronics industry could
adversely affect our results of operations.

           Electronic manufacturing service providers must provide increasingly
rapid turnaround time for their OEM customers. We do not obtain firm, long-term
purchase commitments from our customers and have experienced a demand for
reduced lead-times in customer orders. Our customers may cancel their orders,
change production quantities or delay design and production for several factors.
Cancellations, reductions or delays by a customer or group of customers could
adversely affect our results of operations. Additional factors that affect the
electronics industry and that could have a material adverse effect on our
business include the inability of our customers to adapt to rapidly changing
technology and evolving industry standards and the inability of our customers to
develop and market their products. If our customers' products become obsolete or
fail to gain commercial acceptance, our results of operations may be materially
and adversely affected.

Our customer mix and base fluctuates significantly, and responding to these
fluctuations could cause us to lose business or have delayed revenues, which
could have a material adverse impact on our business.

           The majority of our revenue is generated from our contract
manufacturing services. Our customers include electronics, telecommunications,
networking, automotive, gaming and medical device OEMs that contract with us for
the manufacture of specified quantities of products at a particular price and
during a relatively short period of time. As a result, the mix and number of our
clients varies significantly from time to time. Responding to the fluctuations
and variations in the mix and number of our clients can cause significant time
delays in the operation of our business and the realization of revenues from our
clients. These delays could have a material adverse impact on our business.

Our industry is subject to rapid technological change. If we are not able to
adequately respond to changes, our services may become obsolete or less
competitive and our operating results may suffer.

                                       -7-





           We may not be able, especially given our lack of financial resources,
to effectively respond to the technological requirements of a changing market,
including the need for substantial additional capital expenditures that may be
required as a result of these changes. The electronics manufacturing services
industry is characterized by rapidly changing technology and continuing process
development. The future success of our business will depend in large part upon
our ability to maintain and enhance our technological capabilities and
successfully anticipate or respond to technological changes on a cost-effective
and timely basis. In addition, our industry could in the future encounter
competition from new or revised technologies that render existing technology
less competitive or obsolete.

There may be shortages of required components which could cause us to curtail
our manufacturing or incur higher than expected costs.

           Component shortages or price fluctuations in such components could
have an adverse effect on our results of operations. We purchase the components
we use in producing circuit board assemblies and other electronic manufacturing
services and we may be required to bear the risk of component price
fluctuations. In addition, shortages of electronic components have occurred in
the past and may occur in the future. These shortages and price fluctuations
could potentially have an adverse effect on our results of operations.

Risks Related to the Offering

Holders of CirTran common stock are subject to the risk of additional and
substantial dilution to their interests as a result of the issuances of common
stock in connection with the Equity Line.

           The following table describes the number of shares of common stock
that would be issuable, assuming that the full amounts of the Equity Line had
been put to the Equity Line Investor (irrespective of the availability of
registered shares), and further assuming that the applicable conversion or
exercise prices at the time of such conversion or exercise were the following
amounts:

                                                   Shares
    Hypothetical Conversion                 issuable upon puts
             Price                        aggregating $5,000,000


            $0.01                              500,000,000
            $0.02                              250,000,000
            $0.03                              166,666,667
            $0.04                              125,000,000
            $0.05                              100,000,000
            $0.10                               50,000,000
            $0.15                               33,333,333
            $0.25                               20,000,000
            $0.50                               10,000,000


           Given the formulas for calculating the shares to be issued under the
Equity Line, there effectively is no limitation on the number of shares of
common stock which may be issued in connection with a put under the Equity Line,
except for the number of shares registered under this prospectus and the
registration statement of which it is a part. If the market price of the common
stock decreases, the number of shares of common stock issuable in connection
with the Equity Line will increase and, accordingly, the aggregate amount of
draws under the Equity Line will decrease. Accordingly, despite our right to
draw up to $5,000,000 under the Second Equity Line Agreement, we may run out of
shares registered under this prospectus and the registration statement of which
it is a part to issue to the Equity Line Investor in connection with our draws.
The following table demonstrates the correlation between

                                       -8-





share price decline and decreases in aggregate draw amounts available, given the
maximum 250,000,000 shares of Class A common stock registered under this
prospectus and the registration statement of which it is a part:




                                         Shares issuable upon puts, up to a      Maximum draws available, up to
    Hypothetical Conversion Price              maximum of 250,000,000                      $5,000,000

                                                                                  
                $0.01                               250,000,000                            $2,500,000
                $0.02                               250,000,000                            $5,000,000
                $0.03                               166,666,667                            $5,000,000
                $0.04                               125,000,000                            $5,000,000
                $0.05                               100,000,000                            $5,000,000
                $0.10                                50,000,000                            $5,000,000
                $0.15                                33,333,333                            $5,000,000
                $0.25                                20,000,000                            $5,000,000
                $0.50                                10,000,000                            $5,000,000



Our issuances of shares under the Equity Line likely will result in overall
dilution to market value and relative voting power of previously issued common
stock, which could result in substantial dilution to the value of shares held by
shareholders prior to sales under this prospectus.

           The issuance of common stock in connection with the draws under the
Equity Line may result in substantial dilution to the equity interests of
holders of CirTran common stock other than the Equity Line Investor.
Specifically, the issuance of a significant amount of additional common stock
will result in a decrease of the relative voting control of our common stock
issued and outstanding prior to the issuance of common stock in connection with
the Equity Line. Furthermore, public resales of our common stock by the Equity
Line Investor following the issuance of common stock in connection with the
Equity Line likely will depress the prevailing market price of our common stock.
Even prior to the time of actual conversions, exercises and public resales, the
market "overhang" resulting from the mere existence of our obligation to honor
such conversions or exercises could depress the market price of our common
stock.

Existing shareholders likely will experience increased dilution with decreases
in market value of common stock in relation to our issuances of shares under the
Equity Line, which could have a material adverse impact on the value of their
shares.

           The formula for determining the number of shares of common stock to
be issued under the Equity Line is based, in part, on the market price of the
common stock and is equal to the lowest closing bid price of our common stock
over the five trading days after the put notice is tendered by us to the Equity
Line Investor. As a result, the lower the market price of our common stock at
and around the time we put shares under the Equity Line, the more shares of our
common stock the Equity Line Investor receives. Any increase in the number of
shares of our common stock issued upon puts of shares as a result of decreases
in the prevailing market price would compound the risks of dilution described in
the preceding paragraph.

As a result of our net tangible book deficit, the Equity Line Investor will
experience immediate and substantial dilution to its holdings as a result of the
issuances of common stock in connection with the Equity Line.

           The net proceeds from the Equity Line could potentially exceed our
net tangible book deficit of $4,278,836 at March 31, 2003. Accordingly, the
Equity Line Investor will experience immediate and substantial dilution

                                       -9-





between approximately $0.009 to $0.248 per share, or approximately 93.09% to
99.24% of the estimated average conversion price of $0.01 to $0.25. The dilution
at various estimated average conversion prices is as follows:





     Estimated Average Conversion
                Price                            Dilution Per Share                Percent Dilution Per Share

                                                                                 
                $0.01 (1)                              $0.009                                93.09%
                $0.02                                  $0.019                                94.84%
                $0.03                                  $0.029                                95.88%
                $0.04                                  $0.039                                96.57%
                $0.05                                  $0.049                                97.06%
                $0.10                                  $0.098                                98.29%
                $0.15                                  $0.148                                98.79%
                $0.25                                  $0.248                                99.24%


               (1)  At this conversion  price,  the Company would be required to
                    register  additional  shares to receive the maximum proceeds
                    available under the Equity Line.

There is an increased potential for short sales of our common stock due to the
sales of shares put to the Equity Line Investor in connection with the Equity
Line, which could materially effect the market price of our stock.

           Downward pressure on the market price of our common stock that likely
will result from sales of our common stock by the Equity Line Investor issued in
connection with a put under the Equity Line could encourage short sales of
common stock by the Equity Line Investor. A "short sale" is defined as the sale
of stock by an investor that the investor does not own. Typically, investors who
sell short believe that the price of the stock will fall, and anticipate selling
at a price higher than the price at which they will buy the stock. Significant
amounts of such short selling could place further downward pressure on the
market price of our common stock.

The restrictions on the extent of puts may have little if any effect on the
adverse impact of our issuance of shares under the Equity Line, and as such, the
Equity Line Investor may sell a large number of shares, resulting in substantial
dilution to the value of shares held by our existing shareholders.

           We are prohibited from putting shares to the Equity Line Investor
under the Equity Line if such put would result in that investor holding more
than 9.9% of the then outstanding common stock. These restrictions, however, do
not prevent the Equity Line Investor from selling shares of common stock
received in connection with a put, and then receiving additional shares of
common stock in connection with a subsequent put. In this way, the Equity Line
Investor could sell more than 9.9% of the outstanding common stock in a
relatively short time frame while never holding more than 9.9% at one time.

The trading market for our common stock is limited, and investors who purchase
shares from the Equity Line Investor may have difficulty selling their shares.

           The public trading market for our common stock is limited. On July
15, 2002, our common stock was listed on the OTC Bulletin Board. Nevertheless,
an established public trading market for our common stock may never develop or,
if developed, it may not be able to be sustained. The OTCBB is an unorganized,
inter-dealer, over-the-counter market that provides significantly less liquidity
than other markets. Purchasers of our common stock therefore may have difficulty
selling their shares should they desire to do so.


                                      -10-





The selling shareholders may sell common stock at any price or time, which could
result in a decrease in the market price of our common stock and a resulting
decrease in the value of shares held by existing shareholders.

           Upon effectiveness of this registration statement, the Equity Line
Investor may offer and sell the shares of common stock received in connection
with puts under the Second Equity Line Agreement at a price and time determined
by the Equity Line Investor. The other Selling Shareholders similarly may sell
the shares they received in connection with the Second Equity Line Agreement at
prices and times determined by them. The timing of sales and the price at which
the shares are sold by the Selling Shareholders could have an adverse effect
upon the public market for our common stock. Although the Equity Line Investor
is a statutory underwriter, there is no independent or third-party underwriter
involved in the offering of the shares held by or to be received by the Equity
Line Investor, and there can be no guarantee that the disposition of those
shares will be completed in a manner that is not disruptive to the market for
our common stock.

We may be unable to continue to make draws or put shares to the Equity Line
Investor if the trading volume in our stock is not sufficient to allow the
Equity Line Investor to sell the shares put to it.

           Despite our contractual right to make draws on the equity line and
sell shares of our stock to the Equity Line Investor, we are also prohibited by
the Second Equity Line Agreement from drawing down on the Equity Line to the
extent any put would cause the Equity Line Investor to own in excess of 9.9% of
our then-outstanding common stock. Because the volume of trading in our stock
has been volatile, there can be no assurance that the Equity Line Investor will
be able to sell a sufficient number of shares put to it to allow us to take full
advantage of the draws.


           For example, as of May 23, 2003, we had approximately 250,000,000
shares of our common stock outstanding. Nine and nine-tenths percent of
250,000,000 shares is 24,750,000 shares. As of May 23, 2003, our average daily
trading volume was approximately 328,000 shares traded per day. A hypothetical
draw of $85,000, the maximum amount we are entitled to draw under the Second
Equity Line Agreement, as of May 23, 2003, would result in the issuance of
approximately 4,250,000 shares of our common stock. It likely would take the
Equity Line Investor longer than the 7 trading days we are required to wait
between puts to sell 4,250,000 shares.


           If the Equity Line Investor is unable to sell all of the shares it
receives in connection with draws under the Equity Line, once the number of
unsold shares retained by the Equity Line Investor reaches 9.9% of the then
outstanding shares of our common stock, we would be unable to make draws on the
Equity Line until the Equity Line Investor had sold additional shares into the
market. Alternatively, our waiting to make subsequent draws on the Equity Line
until the Equity Line Investor has sold all the shares it receives pursuant to
puts will result in a delay in our access to the capital available under the
Second Equity Line Agreement. These restrictions on our access to the capital
available under the Second Equity Line Agreement could have a material adverse
effect on our operations.

It may be more difficult for us to raise funds in subsequent stock offerings as
a result of the sales of our common stock by the Equity Line Investor in this
offering.

           As noted above, sales by the Equity Line Investor likely will result
in substantial dilution to the holdings and interest of current and new
shareholders. Additionally, as noted above, the volume of shares sold by the
Equity Line Investor could depress the market price of our stock. These factors
could make it more difficult for us to raise additional capital through
subsequent offerings of our common stock, which could have a material adverse
effect on our operations.

Our common stock is considered a penny stock. Penny stocks are subject to
special regulations, which may make them more difficult to trade on the open
market.

           Securities in the OTC market are generally more difficult to trade
than those on the Nasdaq National Market, the Nasdaq SmallCap Market or the
major stock exchanges. In addition, accurate price quotations are also

                                      -11-





more difficult to obtain. The trading market for our common stock is subject to
special regulations governing the sale of penny stock.

           A "penny stock," is defined by regulations of the Securities and
Exchange Commission as an equity security with a market price of less than $5.00
per share. However, an equity security with a market price under $5.00 will not
be considered a penny stock if it fits within any of the following exceptions:

               o    the  equity  security  is listed  on  Nasdaq  or a  national
                    securities exchange;

               o    the issuer of the  equity  security  has been in  continuous
                    operation for less than three years,  and either has (a) net
                    tangible  assets  of at  least  $5,000,000,  or (b)  average
                    annual revenue of at least $6,000,000; or

               o    the issuer of the  equity  security  has been in  continuous
                    operation  for more than three  years,  and has net tangible
                    assets of at least $2,000,000.

           If you buy or sell a penny stock, these regulations require that you
receive, prior to the transaction, a disclosure explaining the penny stock
market and associated risks. Furthermore, trading in our common stock would be
subject to Rule 15g-9 of the Exchange Act, which relates to non-Nasdaq and
non-exchange listed securities. Under this rule, broker-dealers who recommend
our securities to persons other than established customers and accredited
investors must make a special written suitability determination for the
purchaser and receive the purchaser's written agreement to a transaction prior
to sale. Securities are exempt from this rule if their market price is at least
$5.00 per share.

           Penny stock regulations will tend to reduce market liquidity of our
common stock, because they limit the broker-dealers' ability to trade, and a
purchaser's ability to sell the stock in the secondary market. The low price of
our common stock will have a negative effect on the amount and percentage of
transaction costs paid by individual shareholders. The low price of our common
stock may also limit our ability to raise additional capital by issuing
additional shares. There are several reasons for these effects. First, the
internal policies of many institutional investors prohibit the purchase of
low-priced stocks. Second, many brokerage houses do not permit low-priced stocks
to be used as collateral for margin accounts or to be purchased on margin.
Third, some brokerage house policies and practices tend to discourage individual
brokers from dealing in low-priced stocks. Finally, broker's commissions on
low-priced stocks usually represent a higher percentage of the stock price than
commissions on higher priced stocks. As a result, our shareholders will pay
transaction costs that are a higher percentage of their total share value than
if our share price were substantially higher.

The price of our common stock is volatile, and an investor may not be able to
resell our shares at or above the purchase price.

           In recent years, the stock market in general, and the OTC Bulletin
Board and the securities of technology companies in particular, has experienced
extreme price and trading volume fluctuations. These fluctuations have often
been unrelated or disproportionate to the operating performance of individual
companies. These broad market fluctuations may materially adversely affect our
stock price, regardless of operating results.

There may be additional unknown risks which could have a negative effect on us
and our business.

           The risks and uncertainties described in this section are not the
only ones facing CirTran. Additional risks and uncertainties not presently known
to us or that we currently deem immaterial may also impair our business
operations. If any of the foregoing risks actually occur, our business,
financial condition, or results of operations could be materially adversely
affected. In such case, the trading price of our common stock could decline.

                                 Use of Proceeds

           All of the shares of common stock issued in connection with the
Equity Line, if and when sold, are being

                                      -12-





offered and sold by the Selling Shareholders or their pledgees, donnees,
transferees, or other successors in interest. We will not receive any proceeds
from those sales.

           We intend to use the proceeds from our draws on the Equity Line for
funding the acquisition of raw materials needed for increased production,
repayment of a portion of our outstanding indebtedness, and general corporate
purposes and working capital.

                         Determination of Offering Price

           The Selling Shareholders may sell our common stock at prices then
prevailing or related to the then current market price, or at negotiated prices.
The offering price may have no relationship to any established criteria or
value, such as book value or earnings per share. Additionally, because we have
not generated any profits for several years, the price of our common stock is
not based on past earnings, nor is the price of the shares of our common stock
indicative of current market value for the assets we own. No valuation or
appraisal has been prepared for our business or possible business expansion.

                             DESCRIPTION OF BUSINESS

           We are a full-service contract electronics manufacturer servicing
OEMs in the following industries: communications, networking, peripherals,
gaming, law enforcement, consumer products, telecommunications, automotive,
medical and semi-conductor. We conduct our operations through two main
divisions: circuit board manufacturing and assembly and Ethernet card design and
manufacture.

Industry Background

           The contract electronics manufacturing industry specializes in
providing the program management, technical and administrative support and
manufacturing expertise required to take an electronic product from the early
design and prototype stages through volume production and distribution. The goal
is to provide a quality product, delivered on time and at the lowest cost, to
the OEM. This full range of services gives the OEM an opportunity to avoid large
capital investments in plant, inventory, equipment and staffing and to
concentrate instead on innovation, design and marketing. By using our contract
electronics manufacturing services, our customers have the ability to improve
the return on their investment with greater flexibility in responding to market
demands and exploiting new market opportunities.

           We believe two important trends have developed in the contract
electronics manufacturing industry. First, we believe OEMs increasingly require
contract manufacturers to provide complete turnkey manufacturing and material
handling services, rather than working on a consignment basis where the OEM
supplies all materials and the contract manufacturer supplies only labor.
Turnkey contracts involve design, manufacturing and engineering support, the
procurement of all materials, and sophisticated in-circuit and functional
testing and distribution. The manufacturing partnership between OEMs and
contract manufacturers involves an increased use of "just-in-time" inventory
management techniques that minimize the OEM's investment in component
inventories, personnel and related facilities, thereby reducing costs.

           We believe a second trend in the industry has been the increasing
shift from pin-through-hole, or PTH, to surface mount technology, or SMT,
interconnection technologies. Surface mount and pin-through-hole printed circuit
board assemblies are printed circuit boards on which various electronic
components, such as integrated circuits, capacitors, microprocessors and
resistors are mounted. These assemblies are key functional elements of many
types of electronic products. PTH technology involves the attachment of
electronic components to printed circuit boards with leads or pins that are
inserted into pre-drilled holes in the boards. The pins are then soldered to the
electronic circuits. The drive for increasingly greater functional density has
resulted in the emergence of SMT, which eliminates the need for holes and allows
components to be placed on both sides of a printed circuit. SMT requires
expensive, highly automated assembly equipment and significantly more
operational expertise than PTH technology. We believe the shift

                                      -13-





to SMT from PTH technology has increased the use of contract manufacturers by
OEMs seeking to avoid the significant capital investment required for
development and maintenance of SMT expertise.

Electronics Assembly and Manufacture

           Approximately 80% of our revenues are generated by our electronics
assembly activities, which consist primarily of the placement and attachment of
electronic and mechanical components on printed circuit boards and flexible
(i.e., bendable) cables. We also assemble higher-level sub-systems and systems
incorporating printed circuit boards and complex electromechanical components
that convert electrical energy to mechanical energy, in some cases manufacturing
and packaging products for shipment directly to our customers' distributors. In
addition, we provide other manufacturing services, including refurbishment and
remanufacturing. We manufacture on a turnkey basis, directly procuring any of
the components necessary for production where the OEM customer does not supply
all of the components that are required for assembly. We also provide design and
new product introduction services, just-in-time delivery on low to medium volume
turnkey and consignment projects and projects that require more value-added
services, and price-sensitive, high-volume production. Our goal is to offer
customers significant competitive advantages that can be obtained from
manufacturing outsourcing, such as access to advanced manufacturing
technologies, shortened product time-to-market, reduced cost of production, more
effective asset utilization, improved inventory management and increased
purchasing power.

Ethernet Technology

           Through our subsidiary, Racore Technology Corporation ("Racore"), we
design, manufacture, and distribute Ethernet cards. These components are used to
connect computers through fiber optic networks. In addition, we produce private
label, custom designed networking products and technologies on an OEM basis. Our
products serve major industrial, financial, and telecommunications companies
worldwide. We market our products through an international network of
distributors, value added resellers, and systems integrators who sell, install,
and support our entire product catalogue.

           Additionally, we have established, and continue to seek to establish,
key business alliances with major multinational companies in the computing and
data communications industries for which we produce private label, custom
designed networking products and technologies on an OEM basis. These alliances
generally require that Racore either develop custom products or adapt existing
Racore products to become part of the OEM customer's product line. Under a
typical contract, Racore provides a product with the customer's logo, packaging,
documentation, and custom software and drivers to allow the product to appear
unique and proprietary to the OEM customer. Contract terms generally provide for
a non-recurring engineering charge for the development and customization
charges, together with a contractual commitment for a specific quantity of
product over a given term.

           In June 2001, Racore received a $225,000 order for specially-designed
Ethernet cards for a federal law enforcement agency. In September 2001, Racore
submitted a bid for business with the same agency that, if accepted, would have
resulted in a contract valued at over $2.0 million over three years. This bid
was ultimately not accepted, but Racore remains committed to actively pursuing
government contracts for its Ethernet card technology. These contracts are
generally awarded in September of each year, the last month of the government's
fiscal year. In February of 2003, Racore received additional orders from GTSI
for another government agency in the amount of $40,000. The final part of this
order was shipped the first week in April 2003 and finally payment is expected
in May 2003. Further, Racore expects to receive additional orders through 2003.

Market and Business Strategy

           Our goal is to benefit from the increased market acceptance of, and
reliance upon, the use of manufacturing specialists by many electronics OEMs. We
believe the trend towards outsourcing manufacturing will continue. OEMs utilize
manufacturing specialists for many reasons including the following:


                                      -14-





               o    To  Reduce  Time  to  Market.  Due  to  intense  competitive
                    pressures in the electronics  industry,  OEMs are faced with
                    increasingly  shorter product  life-cycles  and,  therefore,
                    have a growing  need to reduce the time  required to bring a
                    product to market.  We believe OEMs can reduce their time to
                    market by using a manufacturing  specialist's  manufacturing
                    expertise and infrastructure.

               o    To Reduce Investment.  The investment  required for internal
                    manufacturing  has  increased  significantly  as  electronic
                    products have become more  technologically  advanced and are
                    shipped  in  greater  unit   volumes.   We  believe  use  of
                    manufacturing  specialists  allows  OEMs to gain  access  to
                    advanced  manufacturing   capabilities  while  substantially
                    reducing their overall resource requirements.

               o    To Focus  Resources.  Because  the  electronics  industry is
                    experiencing  greater levels of  competition  and more rapid
                    technological change, many OEMs are focusing their resources
                    on activities and technologies  which add the greatest value
                    to their operations.  By offering comprehensive  electronics
                    assembly  and  related  manufacturing  services,  we believe
                    manufacturing  specialists  allow OEMs to focus on their own
                    core competencies such as product development and marketing.

               o    To  Access  Leading  Manufacturing  Technology.   Electronic
                    products  and  electronics   manufacturing  technology  have
                    become  increasingly  sophisticated  and complex,  making it
                    difficult for OEMs to maintain the  necessary  technological
                    expertise to  manufacture  products  internally.  We believe
                    OEMs are motivated to work with a  manufacturing  specialist
                    to   gain   access   to  the   specialist's   expertise   in
                    interconnect, test and process technologies.

               o    To  Improve  Inventory   Management  and  Purchasing  Power.
                    Electronics   industry   OEMs  are  faced  with   increasing
                    difficulties  in  planning,  procuring  and  managing  their
                    inventories  efficiently  due to  frequent  design  changes,
                    short product  life-cycles,  large  required  investments in
                    electronic components,  component price fluctuations and the
                    need to achieve economies of scale in materials procurement.
                    OEMs can reduce  production  costs by using a  manufacturing
                    specialist's volume procurement capabilities. In addition, a
                    manufacturing specialist's expertise in inventory management
                    can  provide  better  control  over  inventory   levels  and
                    increase the OEM's return on assets.

           An important element of our strategy is to establish partnerships
with major and emerging OEM leaders in diverse segments across the electronics
industry. Due to the costs inherent in supporting customer relationships, we
focus our efforts on customers with which the opportunity exists to develop
long-term business partnerships. Our goal is to provide our customers with total
manufacturing solutions for both new and more mature products, as well as across
product generations.

           Another element of our strategy is to provide a complete range of
manufacturing management and value- added services, including materials
management, board design, concurrent engineering, assembly of complex printed
circuit boards and other electronic assemblies, test engineering, software
manufacturing, accessory packaging and post-manufacturing services. We believe
that as manufacturing technologies become more complex and as product life
cycles shorten, OEMs will increasingly contract for manufacturing on a turnkey
basis as they seek to reduce their time to market and capital asset and
inventory costs. We believe that the ability to manage and support large turnkey
projects is a critical success factor and a significant barrier to entry for the
market it serves. In addition, we believe that due to the difficulty and long
lead-time required to change manufacturers, turnkey projects generally increase
an OEM's dependence on its manufacturing specialist, which can result in a more
stable customer base.

Suppliers; Raw Materials


                                      -15-





           Our sources of components for our electronics assembly business are
either manufacturers or distributors of electronic components. These components
include passive components, such as resisters, capacitors and diodes, and active
components, such as integrated circuits and semi-conductors. Our suppliers
include Siemens, Muriata-Erie, Texas Instruments, Fairchild, Harris and
Motorola. Distributors from whom we obtain materials include Avnet, Future
Electronics, Arrow Electronics, Digi-key and Force Electronics. Although we have
experienced shortages of various components used in our assembly and
manufacturing processes, we typically hedge against such shortages by using a
variety of sources and, to the extent possible, by projecting our customer's
needs.

Research and Development

           During 2002 and 2001, CirTran Corporation spent approximately $43,272
and $159,271, respectively, on research and development of new products and
services. The costs of that research and development were paid for by our
customers. In addition, during the same periods, our subsidiary, Racore, spent
approximately $45,000 and $148,287, respectively. None of Racore's expenses were
paid for by its customers. We remain committed, particularly in the case of
Racore, to continuing to develop and enhance our product line as part of our
overall business strategy.

Sales and Marketing

           Historically, we have had substantial recurring sales from existing
customers, though we continue to seek out new customers to generate increased
sales. We treat sales and marketing as an integrated process involving direct
salespersons and project managers, as well as senior executives. We also use
independent sales representatives in certain geographic areas.

           During the sale process, a customer provides us with specifications
for the product it wants, and we develop a bid price for manufacturing a minimum
quantity that includes manufacture engineering, parts, labor, testing, and
shipping. If the bid is accepted, the customer is required to purchase the
minimum quantity and additional product is sold through purchase orders issued
under the original contract. Special engineering services are provided at either
an hourly rate or at a fixed contract price for a specified task.

           In 2002, 94% of our net sales were derived from pre-existing
customers, whereas during the year ended December 31, 2001, over 97% of our net
sales were derived from customers that were also customers during 2000.
Historically, a small number of customers accounted for a significant portion of
our net sales. In 2002 our three largest customers accounted for approximately
45% of our total sales. However in 2001 no single customer accounted for more
than 10% of our total sales. During the year ended December 31, 2000, our
largest customer, Osicom Technology and its successor, Entrada Networks, Inc.,
accounted for 30% of consolidated net sales. We no longer do business with
Entrada Networks, Inc.

           During 2001 and 2002, we operated without a line of credit and many
of our vendors stopped credit sales of components used by us in the
manufacturing of products, thus hampering our ability to attract and retain
turnkey customer business. In addition, although our sales in 2002 were higher
than 2001, financial constraints experienced in 2001 and 2002 mandated a
reduction in our general work force, which experienced a 50% reduction in size.
These factors, as well as general economic conditions during the second half of
2002, resulted in a significant decrease in sales during 2002.

           Backlog consists of contracts or purchase orders with delivery dates
scheduled within the next twelve months. At December 31, 2002, our backlog was
approximately $450,000. At December 31, 2001, our backlog was approximately
$1,750,000. As of March 31, 2003, our backlog has increased to $800,000.

           In September and October 2001, we issued several press releases
relating to:

               -    Our  "partnership  with an offshore  Malaysian  entity . . .
                    expects  to  commence  bidding  for  multi-  million  dollar
                    contracts  through  this entity in the very near  future" in
                    our September 19, 2001 press release;

               -    InterMotive Products and the "two contracts for new products
                    and the vehicle orders that are "projected to blossom into a
                    million  dollar  contract  manufacturing   opportunity"  for
                    CirTran in our October 10, 2001 press release; and

               -    The  "implementation  of . . .  [new]  software  . . . bring
                    CirTran the  potential  for multi-  million  dollar  revenue
                    relationships" in our October 16, 2001 press release.

           We entered into the partnership with the Malaysian entity outlined in
the September 19, 2001, press release, to enable us to submit more competitive
bids for larger production contracts. The Company also implemented the software
referenced in the October 16, 2001, press release to enable us to bid more
competitively for larger contracts. Through December 31, 2002, in connection
with the relationship with the Malaysian entity, we bid on large-scale contracts
ranging from approximately $2 million to $4 million. Although we feel that our
relationship with the Malaysian entity will enable us to continue to bid
competitively for the larger contracts, to date we have been unsuccessful at
being selected as a supplier on any of the larger bids we submitted.

           Nevertheless, management feels that the Company's continued
involvement in these relationships enables the Company to continue to bid
competitively for these larger bids.

           In December 2002, CirTran and SVI, an independent electronic
manufacturing service company based in Thailand, announced a manufacturing
accord. The two companies will work together to support mutual customers from
product design to volume manufacturing. Under the agreement, both parties will
work jointly as each other's respective vendor and/or partner on pursuing
business contracts in the United States utilizing both parties' resources
providing the contract manufacturing of electronics.

           With respect to the contracts with Intermotive, Inc. ("Intermotive"),
referenced in the October 10, 2001, press release, through December 31, 2002, we
had entered into purchase orders with Intermotive ranging from approximately
$4,607 to $34,077. The Company's relationship with Intermotive remains
productive, and management believes that this relationship should continue to
produce revenue for the Company, although there can be no guarantee that
Intermotive will continue to order from us or that any future orders will be
substantial.

           In the last quarter of 2001 and into 2002, we also took steps to
increase our sales volume by adding three new sales representatives, hiring a
sales manager, implementing software to access databases containing potential
new customers and sales opportunities, and continuing our efforts to improve our
competitive position by installing additional surface-mount technology equipment
that had previously been at our Colorado location and by seeking ISO
(International Organization for Standardization) 9002 certification, which we
hope to obtain by the end of 2003. This certification would allow us to ensure
to prospective customers that we comply with internationally-recognized quality
production standards.

           In February 2003, CirTran received Certification Approval under the
Joint Certification Program ("JCP") from the United States/Canada Joint
Certification Office, Defense Logistics Information Service. Certification under
the JCP establishes the eligibility of a U.S. or Canadian contractor to receive
technical data governed, in the U.S. by Department of Defense ("DoD") directive
5230.25 and, in Canada, by the Technical Data Control Regulations ("TDCR"). We
feel JCP benefits the U.S. and Canadian defense and high technology industries
by facilitating their continued access to unclassified technical data disclosing
critical technology in the possession of, or under the control of the U.S. DoD
or the Canadian Department of National Defense ("DND"). This is an important
recognition for CirTran and is consistent with our efforts to expand our revenue
opportunities. Our approved access to technologies in the U.S. Department of
Defense and the Canadian Department of National Defense will allow us to support
the commercial activities of the broad range of manufacturers working with both
governments.


                                      -16-





Material Contracts and Relationships

           We generally use form agreements with standard industry terms as the
basis for our contracts with our customers. The form agreements typically
specify the general terms of our economic arrangement with the customer (number
of units to be manufactured, price per unit and delivery schedule) and contain
additional provisions that are generally accepted in the industry regarding
payment terms, risk of loss and other matters. We also use a form agreement with
our independent marketing representatives that features standard terms typically
found in such agreements.

Competition

           The electronic manufacturing services industry is large and diverse
and is serviced by many companies, including several that have achieved
significant market share. Because of our market's size and diversity, we do not
typically compete for contracts with a discreet group of competitors. We compete
with different companies depending on the type of service or geographic area.
Certain of our competitors may have greater manufacturing, financial, research
and development and marketing resources. We also face competition from current
and prospective customers that evaluate our capabilities against the merits of
manufacturing products internally.

           We believe that the primary basis of competition in our targeted
markets is manufacturing technology, quality, responsiveness, the provision of
value-added services and price. To remain competitive, we must continue to
provide technologically advanced manufacturing services, maintain quality
levels, offer flexible delivery schedules, deliver finished products on a
reliable basis and compete favorably on the basis of price.

Regulation

           We are subject to typical federal, state and local regulations and
laws governing the operations of manufacturing concerns, including environmental
disposal, storage and discharge regulations and laws, employee safety laws and
regulations and labor practices laws and regulations. We are not required under
current laws and regulations to obtain or maintain any specialized or
agency-specific licenses, permits, or authorizations to conduct our
manufacturing services. Other than as discussed in "Legal Proceedings"
concerning delinquent payroll taxes, we believe we are in substantial compliance
with all relevant regulations applicable to our business and operations.

Employees

           We employ 47 persons, 4 in administrative positions, 3 in engineering
and design, 38 in clerical and manufacturing, and 2 in sales.

Corporate Background

           Our core business was commenced by Circuit Technology, Inc.
("Circuit"), in 1993 by our president, Iehab Hawatmeh. Circuit enjoyed
increasing sales and growth in the subsequent five years, going from $2.0
million in sales in 1994 to $15.4 million in 1998, leading to the purchase of
two additional SMT assembly lines in 1998 and the acquisition of Racore Computer
Products, Inc., in 1997. During that period, Circuit hired additional management
personnel to assist in managing its growth, and Circuit executed plans to expand
its operations by acquiring a second manufacturing facility in Colorado. Circuit
subsequently determined in early 1999, however, that certain large contracts
that accounted for significant portions of our total revenues provided
insufficient profit margins to sustain the growth and resulting increased
overhead. Furthermore, internal accounting controls then in place failed to
apprise management on a timely basis of our deteriorating financial position.
During the last several years, we have experienced significant losses, including
$4,179,654 in 2000, $2,933,084 in 2001, and $2,149,810 in 2002.

           We were incorporated in Nevada in 1987, under the name Vermillion
Ventures, Inc., for the purpose of acquiring other operating corporate entities.
We were largely inactive until July 1, 2000, when we issued a total of

                                      -17-





10,000,000 shares of our common stock (150,000,000 of our shares as presently
constituted) to acquire, through our wholly-owned subsidiary, CirTran
Corporation (Utah), substantially all of the assets and certain liabilities of
Circuit.

           In 1987, Vermillion Ventures, Inc. filed an S-18 registration
statement with the United States Securities and Exchange Commission ("SEC") but
did not at that time become a registrant under the Securities Exchange Act of
1934 ("1934 Act"). From 1989 until 2000, Vermillion did not make any filings
with the SEC under the 1934 Act. In July 2000, we commenced filing regular
annual, quarterly, and current reports with the SEC on Forms 10-KSB, 10-QSB, and
8-K, respectively, and have made all filings required of a public company since
that time. In February 2001, we filed a Form 8-A with the SEC and became a
registrant under the 1934 Act. We may be subject to certain liabilities arising
from the failure of Vermillion to file reports with the SEC from 1989 to 1990,
but we believe these liabilities are minimal because there was no public market
for the common shares of Vermillion from 1989 until the third quarter of 1990
(when our shares began to be traded on the Pink Sheets) and it is likely that
the statute of limitations has run on whatever public trades in the shares of
our common stock may have taken place during the period during which Vermillion
failed to file reports.

           On August 6, 2001, we effected a 1:15 forward split and stock
distribution which increased the number of our issued and outstanding shares of
common stock from 10,420,067 to 156,301,005. We also increased our authorized
capital from 500,000,000 to 750,000,000 shares.





                                      -18-





            MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

Overview

           We provide a mixture of high and medium size volume turnkey
manufacturing services using surface mount technology, ball-grid array assembly,
pin-through-hole and custom injection molded cabling for leading electronics
OEMs in the communications, networking, peripherals, gaming, law enforcement,
consumer products, telecommunications, automotive, medical, and semiconductor
industries. Our services include pre-manufacturing, manufacturing and
post-manufacturing services. Through our subsidiary, Racore Technology
Corporation, we design and manufacture Ethernet technology products. Our goal is
to offer customers the significant competitive advantages that can be obtained
from manufacture outsourcing, such as access to advanced manufacturing
technologies, shortened product time-to-market, reduced cost of production, more
effective asset utilization, improved inventory management, and increased
purchasing power.

Significant Accounting Policies

           Financial Reporting Release No. 60, which was recently released by
the Securities and Exchange Commission, requires all companies to include a
discussion of critical accounting policies or methods used in the preparation of
financial statements. Note 1 of the Notes to the Financial Statements includes a
summary of the significant accounting policies and methods used in the
preparation of our Financial Statements. The following is a brief discussion of
the more significant accounting policies and methods used by us.

           Our discussion and analysis of our financial condition and results of
operations is based upon our consolidated financial statements, which have been
prepared in accordance with accounting principles generally accepted in the
United States. These principles require us to make estimates and judgments that
affect the reported amounts of assets, liabilities, revenues and expenses, and
related disclosure of contingent assets and liabilities. We base our estimates
on historical experience and on various other assumptions that are believed to
be reasonable under the circumstances. Estimated amounts may differ under
different assumptions or conditions, and actual results could differ from the
estimates.

           Revenue Recognition

           Revenue is recognized when products are shipped. Title passes to the
customer or independent sales representative at the time of shipment. Returns
for defective items are repaired and sent back to the customer. Historically,
expenses experienced with such returns have not been significant and have been
recognized as incurred.

           Inventories

           Inventories are stated at the lower of average cost or market value.
Costs include labor, material and overhead costs. Overhead costs are based on
indirect costs allocated among cost of sales, work-in-process inventory and
finished goods inventory. Indirect overhead costs have been charged to cost of
sales or capitalized as inventory based on management's estimate of the benefit
of indirect manufacturing costs to the manufacturing process.

           When there is evidence that the inventory's value is less than
original cost, the inventory is reduced to market value. The Company determines
market value on current resale amounts and whether technological obsolescence
exists. The Company has agreements with most of its customers that require the
customer to purchase inventory items related to their contracts in the event
that the contracts are cancelled. The market value of related inventory is based
upon those agreements

           The Company typically orders inventory on a customer-by-customer
basis. In doing so the Company enters into binding agreements that the customer
will purchase any excess inventory after all orders are complete. Almost 80% of
the total inventory is secured by these agreements.

                                      -19-






           Checks Written in Excess of Cash in Bank

           Historically, banks have temporarily lent funds to us by paying out
more funds than were in our accounts under existing lines of credit with those
banks. Subsequent to May 2000, when Abacas purchase our line of credit
obligation, the Company no longer had lines of credit with banks, and those
loans were no longer available or made to us.

           Under our cash management system, checks issued but not presented to
banks frequently result in overdraft balances for accounting purposes. These
overdrafts are included as a current liability in the balance sheets.

Related Party Transactions

           Certain transactions involving Abacas Ventures, Inc., the Saliba
Private Annuity Trust and the Saliba Living Trust are regarded as related party
transactions under FAS 57. Disclosure concerning these transactions is set out
under "Liquidity and Capital Resources - Liquidity and Financing Arrangements,"
and in "Certain Relationships and Related Transactions."

           We lease approximately 40,000 square feet of office and manufacturing
space in West Valley City, Utah, at a monthly lease rate of approximately
$16,000. The lease is renewable in November of 2006 for two additional ten- year
periods. This facility serves as our principal offices and manufacturing
facility and is leased from I&R Properties, LLC, a company owned and controlled
by individuals who are officers, directors and principal stockholders. We
believe our lease for the facility is on commercially reasonable terms.

Results of Operations - Comparison of Years Ended December 31, 2002 and 2001

           Sales and Cost of Sales

           Net sales increased 22.9 % to $2,299,668 for the year ended December
31, 2002 as compared to $1,870,848 for the year ended December 31, 2001. The
increase is partially due to the increased orders from pre- existing customers.
For CirTran Corporation, we had two pre-existing customers that have generated
approximately 40% of the sales for 2002. These customers are Tempo at 25% and
General Cable at 15% of sales. For Racore, pre- existing customer SGI accounted
for 65% of sales.

           Cost of sales for the year ended December 31, 2002 was $1,966,851, as
compared to $2,340,273 during the prior year. Those costs as a percentage of net
sales were 85.5% during 2002 as compared to 125% during 2001. The improvement in
the Cost of sales was due to the higher margin contracts the company completed.

           Additionally, improvement of inventory management and control has
positively affected our gross margins. We traditionally tracked inventory by
customer rather than by like-inventory item, and, as a result, we often
purchased new inventory to produce products for a new customer, when we likely
had the necessary inventory on hand under a different customer name. This prior
practice led to a reserve for obsolescence and excess inventory, which for the
year 2002 was $540,207, as compared to $506,381 in 2001. However, because of the
higher margin sales, our cost of sales decreased. We have changed our method of
managing and controlling our inventory so that we can identify inventory by a
general part number, rather than a customer number, and we have instituted
monthly reviews to better update and control our inventory. We believe these
improvements have lead to better inventory control and will contribute to
decreased cost of sales. If we are successful in decreasing our cost of sales
further, and if we are able to maintain and increase our levels of sales, we
believe we will be successful in generating sufficient gross profit to cover our
selling, general and administrative expenses.

           The following charts present (i) comparisons of sales, cost of sales
and gross profit generated by our two main areas of operations, i.e.,
electronics assembly and Ethernet technology, during 2001 and 2002; and (ii)

                                      -20-





comparisons during these two years for each division between sales generated by
pre-existing customers and sales generated by new customers.






                            Year                 Sales                Cost of Sales           Gross Loss/Margin
-------------------  ------------------ ------------------------ -----------------------  --------------------------
                                                                              
Electronics                 2002                       1,838,781               1,673,739                     165,042
Assembly
-------------------  ------------------ ------------------------ -----------------------  --------------------------
                            2001                       1,352,085               1,718,687                   (366,602)
                     ------------------ ------------------------ -----------------------  --------------------------
Ethernet                    2002                         460,887                 293,112                     167,775
Technology
-------------------  ------------------ ------------------------ -----------------------  --------------------------
                            2001                         518,763                 621,586                   (102,823)
                     ------------------ ------------------------ -----------------------  --------------------------


                            Year                 Total                Pre-existing                   New
                                                 Sales                  Customers                 Customers
-------------------  ------------------ ------------------------ -----------------------  --------------------------
Electronics                 2002                       1,838,781               1,817,312                      21,469
Assembly
-------------------  ------------------ ------------------------ -----------------------  --------------------------
                            2001                       1,352,085               1,311,522                      40,563
                     ------------------ ------------------------ -----------------------  --------------------------
Ethernet                    2002                         460,887                 338,927                     121,960
Technology
-------------------  ------------------ ------------------------ -----------------------  --------------------------
                            2001                         518,763                 462,844                      55,919
                     ------------------ ------------------------ -----------------------  --------------------------



           Inventory

           We use just-in-time manufacturing, which is a production technique
that minimizes work-in-process inventory and manufacturing cycle time, while
enabling us to deliver products to customers in the quantities and time frame
required. This manufacturing technique requires us to maintain an inventory of
component parts to meet customer orders. Inventory at December 31, 2002 was
$1,550,553, as compared to $1,773,888 at December 31, 2001. The decrease in
inventory was primarily the result of the settlement with Entrada, repeated
customer orders, and the implementation of our inventory control system.

           Selling, General and Administrative Expenses

           During the year ended December 31, 2002, selling, general and
administrative expenses were $2,180,226 versus $1,690,837 for 2001, a 28.2%
increase. The increase is a result of our increase in the size of our sales
staff, an increase in the commission structure for the sales staff, and our
effort to aggressively market our products during a period of economic downturn.

           Interest Expense

           Interest expense for 2002 was $437,074 as compared to $773,034 for
2001, a decrease of 43.4%. This decrease is primarily attributable to a decrease
in debt which was attributed to the conversions of notes payable to shares of
common stock in January and December 2002 and in delinquent payroll tax
liabilities, the penalties on which were previously recorded as part of interest
expense. As of December 31, 2002 and 2001, the amount of our liability for
delinquent state and federal payroll taxes and estimated penalties and interest
thereon was $2,029,626 and $1,982,445, respectively.

           Other income increased from $212 in 2001 to $7,173 in 2002.

           As of December 31, 2002 there was a gain on the settlement of the
sub-lease in Colorado Springs of $152,500.

           As a result of the above factors, our overall net loss decreased
26.7% to $2,149,810 for the year ended December 31, 2002, as compared to
$2,933,084 for the year ended December 31, 2001.



                                      -21-







Results of Operations - Comparison of Periods Ended March 31, 2003 and 2002

           Sales and Cost of Sales

           Net sales decreased significantly to $269,774 for the three-month
period ended March 31, 2003 as compared to $641,330 during the same period in
2002. Cost of sales decreased by 55.7%, from $419,116 during the three-month
period ended March 31, 2002 to $185,716 during the same period in 2003. Our
gross profit margin for the three-month period ended March 31, 2003 was 31.2%,
down from 34.6% for the same period in 2002. The slight decrease in the gross
profit margin is attributed to our selling more consigned products than turnkey
products. Though we sustained decreased sales for the three-month period ended
March 31, 2003 compared to the same period in 2002, we were able to maintain a
steady gross profit margin.

           Inventory

           We use just-in-time manufacturing, which is a production technique
that minimizes work-in-process inventory and manufacturing cycle time, while
enabling us to deliver products to customers in the quantities and time frame
required. This manufacturing technique requires us to maintain an inventory of
component parts to meet customer orders. Inventory at March 31, 2003 was
$1,522,859, as compared to $1,550,553 at December 31, 2002. The decrease in
inventory was primarily the result of better inventory management, and the
implementation of our inventory control system.

           Selling, General and Administrative Expenses

           During the quarter ended March 31, 2003, selling, general and
administrative expenses were $555,554 versus $520,608 for 2002, a 6.7% increase.
The increase is a result of our increase in the size of our sales staff, an
increase in the commission structure for the sales staff, and our effort to
aggressively market our products during a period of economic downturn.

           Interest Expense

Interest expense for the quarter ended March 31, 2003 was $110,743 as compared
to $136,880 for 2002, a decrease of 19.1%. This decrease is primarily
attributable to a decrease in debt which was attributed to the conversions of
notes payable to shares of common stock in January and December. As of March 31,
2003 and December 31, 2002, the amount of our liability for delinquent state and
federal payroll taxes and estimated penalties and interest thereon was
$2,039,690 and $2,029,626, respectively.

As a result of the above factors, our overall net loss increased 53.8% to
$654,739 for the quarter ended March 31, 2003, as compared to $425,757 for the
quarter ended March 31, 2002.

Liquidity and Capital Resources

           Our expenses are currently greater than our revenues. We have had a
history of losses and our accumulated deficit was $15,885,041 at March 31, 2003
and was $15,230,302 at December 31, 2002. Our net operating loss for the quarter
ending March 31, 2003 was $654,739, compared to $425,757 for the quarter ended
March 31, 2002. Our current liabilities exceeded our current assets by
$4,892,221 as of March 31, 2003 and $4,490,623 as of December 31, 2002. The
increase in the difference is mostly attributed to increasing account payables,
notes payable and accrued liabilities. For the quarters ended March 31, 2003 and
2002, we had negative cash flows from operations of $347,082 and $677,205,
respectively.


                                      -22-





           Cash

           We had cash on hand of $500 at March 31, 2003, and December 31, 2002.

           Net cash used in operating activities was $1,142,148 for the fiscal
year ended December 31, 2002. During 2002, net cash used in operations was
primarily attributable to $2,149,810 in net losses from operations, partially
offset by a non-cash charge and increases in accrued liabilities of $765,480 and
in decreases to trades accounts receivables and inventories of $361,065 and
$194,506, respectively. The non-cash charge was for depreciation and
amortization of $470,849.

           Net cash used in investing activities during the fiscal year ended
December 31, 2002, consisted of equipment purchases of $2,822.

           Net cash provided by financing activities was $1,144,970 during the
fiscal year ended December 31, 2002. Principal sources of cash were proceeds
from stockholder notes payable of $618,305, proceeds of $845,000 from long- term
notes payable, proceeds from the exercise of options to purchase common stock of
$424,000 and proceeds of $500,000 from the issuance of our common stock.
Principal uses of cash during 2002 consisted of $738,054 principal payments of
notes payable and a decrease to checks written in excess of cash in the bank of
$140,433.

           Net cash used in operating activities was $347,082 for the quarter
ended March 31, 2003. During 2003, net cash used in operations was primarily
attributable to $654,739 in net losses from operations, partially offset by
non-cash charges and increases in accrued liabilities of $84,894 and in
increases to trades accounts receivables of $85,042 and in a decrease to
inventories of $27,694. The non-cash charges were for depreciation and
amortization of $83,295 and non-cash compensation expense of $72,500.

           Net cash used in investing activities during the quarter ended March
31, 2003, consisted of equipment purchases of $6,495.

           Net cash provided by financing activities was $353,577 during the
quarter ended March 31, 2003. Principal sources of cash were proceeds of
$100,000 from notes payable to related parties and proceeds from the exercise of
options to purchase common stock of $197,500.

           Accounts Receivable

           At December 31, 2002, we had receivables of $37,464, net of a reserve
for doubtful accounts of $37,037, as compared to $369,250 at December 31, 2001,
net of a reserve of $66,316. The smaller reserve for doubtful accounts in 2002
is attributable to increased efforts to improve the aging and quality of our
current receivables. Of the amount shown for receivables as of December 31,
2001, $273,328, or approximately 63%, was owed to us by Osicom, one of our
former customers against whom we had filed a breach of contract suit in January
2001. During 2002, we entered into a settlement agreement with Osicom which
provides for the payment of all amounts owed to us by Osicom. See "Legal
Proceedings."

           At March 31, 2003, we had receivables of $83,057, net of a reserve
for doubtful accounts of $37,037, as compared to $37,464 at December 31, 2002,
net of a reserve of $37,037. This increase is primarily attributed to sales
having increased compared to the last two months of last year.

           Accounts Payable

           Accounts payable were $1,359,723 at December 31, 2002 as compared to
$2,141,290 at December 31, 2001. This decrease is primarily attributed to
Abacas' negotiations with several of our vendors whereby Abacas purchased past
due amounts for goods and services provided by vendors, as well as capital
leases.


                                      -23-





           Accounts payable were $1,444,765 at March 31, 2003 as compared to
$1,359,723 at December 31, 2002. This increase is primarily attributed to
additional accounting and legal fees.

           Liquidity and Financing Arrangements

           We have a history of substantial losses from operations. We had
accumulated deficits of $15,885,041 and $15,230,302 and total stockholders'
deficits of $4,278,836 and $3,894,097 at March 31, 2003, and December 31, 2002,
respectively. In addition, we have used, rather than provided, cash in our
operations. As of March 31, 2003, our monthly operating costs and interest
expenses averaged approximately $245,000 per month.

           Since February 2000, we have operated without a line of credit.
Abacas Ventures, Inc., an entity whose shareholders include the Saliba Private
Annuity Trust, one of our major shareholders (see "Security Ownership of Certain
Beneficial Owners and Management") and a related entity, the Saliba Living
Trust, purchased our line of credit of $2,792,609, and this amount was converted
into a note payable to Abacas bearing an interest rate of 10%. As of December
31, 2001, a total of $2,405,507, plus $380,927 in accrued interest, was owed to
Abacas pursuant to this note payable. During 2002, we entered into agreements
with the Saliba Private Annuity Trust and the Saliba Living Trust to exchange
19,987,853 shares of our common stock for $1,499,090 in principal amount of this
debt and to issue an additional 6,666,667 shares to these trusts for $500,000
cash which was used for working capital for the Company. During December 2002,
an additional $1,020,154 of principal and $479,846 of accrued interest owed to
Abacas was converted to 30,000,000 shares of our common stock. See "Certain
Relationships and Related Transactions."

           During 2002 and 2001, we converted approximately $316,762 and
$32,500, respectively of trade payables into notes and stock. During January
2002, in addition to the above-described transactions with the Saliba trusts, we
issued 16,666,666 shares of restricted common stock at a price of $0.075 per
share in exchange for the cancellation of $1,250,000 of notes payable to various
stockholders. See "Certain Relationships and Related Transactions." We continue
to work with vendors in an effort to convert other trade payables into long-term
notes and common stock and to cure defaults with lenders with forbearance
agreements that we are able to service.

           Despite our efforts to make our debt-load more serviceable,
significant amounts of additional cash will be needed to reduce our debt and
fund our losses until such time as we are able to become profitable. As of March
31, 2003, we were in default of notes payable whose principal amount, not
including the amount owing to Abacas Ventures, Inc., exceeded $640,000. In
addition, the principal amount of notes that either mature in 2003 or are
payable on demand exceed $490,000.

           Management believes that each of the related party transactions were
as fair to the Company as could have been made with unaffiliated third parties.

           In conjunction with our efforts to improve our results of operations,
discussed above, we are also actively seeking infusions of capital from
investors and are seeking to replace our line of credit. It is unlikely that we
will be able, in our current financial condition, to obtain additional debt
financing; and if we did acquire more debt, we would have to devote additional
cash flow to pay the debt and secure the debt with assets. We may therefore have
to rely on equity financing to meet our anticipated capital needs. There can be
no assurances that we will be successful in obtaining such capital. If we issue
additional shares for debt and/or equity, this will serve to dilute the value of
our common stock and existing shareholders' positions.

           On many of our projects were are required to purchase all raw
materials prior to beginning the actual production process. The cost of direct
materials, along with labor costs, may not be recovered for as long as 75 days
after the initial purchase of raw materials. The lack of cash flows has
prevented us from pursuing larger contracts. As we stated in our November 2002
press release relating to the original equity line agreement, we anticipate that
the equity line will provide the liquidity or capital needed to enter into
larger contracts due to the fact that the Company will be able to access funds
to obtain the needed materials.

                                      -24-





           Subsequent to our acquisition of Circuit in July 2000, we took steps
to increase the marketability of our shares of common stock and to make an
investment in our company by potential investors more attractive. These efforts
consisted primarily of seeking to become current in our filings with the
Securities and Exchange Commission and of seeking approval for quotation of our
stock on the NASD Over the Counter Electronic Bulletin Board. NASD approval for
quotation of our stock was obtained in July 2002.
           There can be no assurance that we will be successful in obtaining
more debt and/or equity financing in the future or that our results of
operations will materially improve in either the short- or the long-term. If we
fail to obtain such financing and improve our results of operations, we will be
unable to meet our obligations as they become due. That would raise substantial
doubt about our ability to continue as a going concern.

Forward-looking statements

           All statements made in this prospectus, other than statements of
historical fact, which address activities, actions, goals, prospects, or new
developments that we expect or anticipate will or may occur in the future,
including such things as expansion and growth of operations and other such
matters are forward-looking statements. Any one or a combination of factors
could materially affect our operations and financial condition. These factors
include competitive pressures, success or failure of marketing programs, changes
in pricing and availability of parts inventory, creditor actions, and conditions
in the capital markets. Forward-looking statements made by us are based on
knowledge of our business and the environment in which we currently operate.
Because of the factors listed above, as well as other factors beyond our
control, actual results may differ from those in the forward-looking statements.

                              Selling shareholders

           Three of the Company's investors are the Selling Shareholders in
connection with this prospectus and the registration statement of which it is a
part. None of the Selling Shareholders is affiliated in any way with CirTran or
any of our affiliates other than in connection with the Second Equity Line
Agreement, and neither the Selling Shareholders nor any of their affiliates have
any relationship of any type with us and our affiliates other than the presently
established Second Equity Line Agreement relationships between the Selling
Shareholders, on the one hand, and CirTran, on the other hand. This prospectus,
and the registration statement of which it is a part, cover the shares to be
issued to the Selling Shareholders in connection with the Second Equity Line
Agreement.


           The following table provides information about the actual and
potential ownership of shares of our common stock by the Selling Shareholders in
connection with the Equity Line as of May 27, 2003, and the number of our shares
registered for sale in this prospectus. The number of shares of common stock
issuable to the Equity Line Investor under the Second Equity Line Agreement
varies according to the market price at and immediately preceding the put date.
Solely for purposes of estimating the number of shares of common stock that
would be issuable to the Equity Line Investor as set forth in the table below,
we have assumed a hypothetical put by us on May 23, 2003, of the full amount of
$5,000,000 under the Equity Line at a per share price of approximately $0.02.
The actual per share price and the number of shares issuable upon actual puts by
us could differ substantially. This prospectus and the registration statement of
which it is a part covers the resale of up to 252,562,500 shares of our common
stock, of which 250,000,000 are registered in connection with shares issued to
the Equity Line Investor in lieu of repayment of draws on the Second Equity
Line.


           Under the terms and conditions of the Second Equity Line Agreement,
the Equity Line Investor is prohibited from having shares put to it under the
Equity Line to the extent such put by us would result in that person
beneficially owning more than 9.9% of the then outstanding shares of our common
stock following such put. This restriction does not prevent the Equity Line
Investor from receiving and selling put shares and thereafter receiving
additional put shares. In this way, the Equity Line Investor could sell more
than 9.9% of our outstanding common stock in a relatively short time frame while
never beneficially owning more than 9.9% of the outstanding CirTran common stock
at any one time. For purposes of calculating the number of shares of common
stock issuable to the Equity Line Investor assuming a put of the full amount
under the Equity Line, as set forth below, the effect of such

                                      -25-





9.9% limitation has been disregarded. The number of shares issuable to the
Equity Line Investor as described in the table below therefore may exceed the
actual number of shares such Selling Shareholder may be entitled to beneficially
own under the Equity Line. The following information is not determinative of the
Selling Shareholder's beneficial ownership of our common stock pursuant to Rule
13d-3 or any other provision under the Securities Exchange Act of 1934, as
amended.







                     Shares of     Shares of        Percentage of    Number of
                     Common        Common           Common Stock     Shares of                                   Percentage
                     Stock         Stock Issuable   Issuable to      Common                 Number of            of  Common
                     Owned by      to Selling       Selling          Stock                  Shares of            Stock
                     Selling       Shareholder In   Shareholder In   Registered             Common               Beneficially
                     Share-        Connection       Connection       Hereunder (2)          Stock Owned          Owned After
Name of Selling      holder        with  Equity     with  Equity                            After                the Offering
Shareholder          Prior to      Line             Line                                    Offering
                     Offering      Transaction      Transaction(1)
-------------------- ------------- ---------------- ---------------- ------------------     ----------------     -----------------
                                                                                          
Cornell Capital      2,375,000     250,000,000 (3)  61.46%           252,375,000                0 (4)             0% (4)
Partners, LP
Butler Gonzalez LLP     62,500 (5)           0       0.02%                62,500                0 (6)             0% (6)
Westrock Advisors,     125,000 (7)           0       0.05%               125,000                0 (6)             0% (6)
Inc.
--------------------



           (1)       As noted above, the Selling Shareholder is prohibited by
                     the terms of the Second Equity Line Agreement from having
                     shares put to it under the Equity Line to the extent that
                     such put of shares by us would result in that person
                     beneficially owning more than 9.9% of the then outstanding
                     shares of our common stock following such put. The
                     percentages set forth are not determinative of the Selling
                     Shareholder's beneficial ownership of our common stock
                     pursuant to Rule 13d-3 or any other provision under the
                     Securities Exchange Act of 1934, as amended.


           (2)       The registration statement of which this prospectus is a
                     part covers up to 250,000,000 shares of Class A common
                     stock issuable under the Equity Line. Because the specific
                     circumstances of the issuances under the Equity Line are
                     unascertainable at this time, the precise total number of
                     shares of our common stock offered by the Selling
                     Shareholder cannot be fixed at this time, but cannot exceed
                     250,000,000 unless we file additional registration
                     statements registering the resale of the additional shares.
                     The amount set forth below represents the number of shares
                     of our common stock that have been issued and that would be
                     issuable, and hence offered in part hereby, assuming a put
                     of the full amount under the Equity Line as of May 23,
                     2003. The actual number of shares of our common stock
                     offered hereby may differ according to the actual number of
                     shares issued upon such conversions.


           (3)       Includes:

                    250,000,000                     shares of common stock
                                                    issuable upon a hypothetical
                                                    put of the full $5,000,000
                                                    available under the Equity
                                                    Line as of May 23, 2003.
                                                    This prospectus registers
                                                    only up to 250,000,000
                                                    shares of Class A common
                                                    stock issuable under the
                                                    Equity Line. Accordingly, we
                                                    may not issue shares in
                                                    excess of 250,000,000 unless
                                                    we file additional
                                                    registration statements
                                                    registering the resale of
                                                    the additional shares.

                       2,375,000                    additional shares issued to
                                                    the Equity Line Investor as
                                                    further consideration for
                                                    entering into the Second
                                                    Equity Line Agreement.


                                      -26-






           (4)       Assumes a hypothetical draw of the full $5,000,000
                     available under the Equity Line as of May 23, 2003, and the
                     issuance of 250,000,000 shares of our common stock,
                     together with the sale by the Equity Line Investor of the
                     250,000,000 shares and the full 2,375,000 additional shares
                     issued in connection with the Second Equity Line Agreement.
                     There is no assurance that the Equity Line Investor will
                     sell any or all of the shares offered hereby. However, the
                     Equity Line Investor is contractually prohibited from
                     holding shares, and we are contractually prohibited from
                     putting shares to the Equity Line Investor that would cause
                     it to hold shares, in excess of 9.9% of the then-issued and
                     shares of our common stock. This number and percentage may
                     change based on the Equity Line Investor's decision to sell
                     or hold the Shares.

           (5)       Consisting of 62,500 shares issued to Butler Gonzalez, LLP,
                     in connection with legal services rendered in connection
                     with the Second Equity Line Agreement transaction.


           (6)       There is no assurance that the Selling Shareholders will
                     sell any or all of the shares offered hereby. If the
                     Selling Shareholders sell all of the shares issued to them
                     in connection with the Second Equity Line, the number of
                     shares held following such sales would be 0 and the
                     percentage of ownership would be 0%.

           (7)       Consisting of 125,000 shares issued to Westrock Advisors,
                     Inc., as payment for its services as placement agent.

The following table lists the natural person who has or shares voting or
investment control of each of the Selling Shareholders:

Selling Stockholder                 Name of Natural Person(s)

Cornell Capital Partners LP         Mark Angelo*
Butler Gonzalez, LLP                Thomas Butler and David Gonzalez
Westrock Advisors, Inc.             Greg Martino

*          Mark Angelo is the President of Yorkville Advisors, which is the
           general partner of Cornell, and exercises voting and investment
           control over Yorkville Advisors, which exercises voting and
           investment control over Cornell.

                              Plan of Distribution

           Once the registration statement of which this prospectus is part
becomes effective with the Commission, the Shares covered by this prospectus may
be offered and sold from time to time by the Selling Shareholders or their
pledgees, donees, transferees or successors in interest. Such sales may be made
on the OTC Bulletin Board, in the over-the-counter market or otherwise, at
prices and under terms then prevailing or at prices related to the then current
market price, or in negotiated transactions. The Shares may be sold by any means
permitted under law, including one or more of the following:

               o    a block trade in which a broker-dealer  engaged by a Selling
                    Shareholder  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 such
                    broker-dealer for its account under this prospectus;

               o    an  over-the-counter  distribution  in  accordance  with the
                    rules of the OTC Bulletin Board;


                                      -27-





               o    ordinary brokerage transactions in which the broker solicits
                    purchasers; and

               o    privately negotiated transactions.

In effecting sales, broker-dealers engaged by the Selling Shareholders may
arrange for other broker-dealers to participate in the resales.

           In connection with distributions of the Shares or otherwise, a
Selling Shareholder may enter into hedging transactions with broker-dealers. In
connection with such transactions, broker-dealers may engage in short sales of
the Shares covered by this prospectus in the course of hedging the positions
they assume with the Selling Shareholder. A Selling Shareholder may also sell
the Shares short and redeliver the Shares to close out such short positions. A
Selling Shareholder may also enter into option or other transactions with
broker-dealers which require the delivery to the broker-dealer of the Shares,
which the broker-dealer may resell or otherwise transfer under this prospectus.
A Selling Shareholder may also loan or pledge the Shares registered hereunder to
a broker-dealer and the broker-dealer may sell the shares so loaned or upon a
default the broker-dealer may effect sales of the pledged shares pursuant to
this prospectus.

           Broker-dealers or agents may receive compensation in the form of
commissions, discounts or concessions from the Selling Shareholder in amounts to
be negotiated in connection with the sale. Such broker-dealers and any other
participating broker-dealers are deemed to be "underwriters" within the meaning
of the Securities Act, in connection with such sales and any such commission,
discount or concession may be deemed to be underwriting discounts or commissions
under the Securities Act. The Selling Shareholder is an underwriter with respect
to its resales of the Shares.

           We have advised the Selling Shareholders that the anti-manipulation
rules under the Securities Exchange Act of 1934 may apply to sales of shares in
the market and to the activities of the Selling Shareholders and their
affiliates. In addition, we will make copies of this prospectus available to the
Selling Shareholders and have informed them of the need for delivery of copies
of this prospectus to purchasers at or prior to the time of any sale of the
Shares offered hereby.

           All costs, expenses and fees in connection with the registration of
the Shares will be borne by us. Commissions and discounts, if any, attributable
to the sales of the Shares will be borne by the appropriate Selling Shareholder.
A Selling Shareholder may agree to indemnify any broker-dealer or agent that
participates in transactions involving sales of the Shares against certain
liabilities, including liabilities arising under the Securities Act of 1933. We
will not receive any proceeds from the sale of the Shares.

           We have agreed with the Selling Shareholders to keep the registration
statement of which this prospectus constitutes a part effective for a period of
2 years from the date of the last advance under the Second Equity Line
Agreement. Trading of any unsold shares after the expiration of such period will
be subject to compliance with all applicable securities laws, including Rule
144.

           The Selling Shareholders are not obligated to sell any or all of the
Shares covered by this prospectus.

           In order to comply with the securities laws of certain states, the
Shares will be sold in such jurisdictions only through registered or licensed
brokers or dealers. In addition, the sale and issuance of Shares may be subject
to the notice filing requirements of certain states.

                                  Regulation M

           We have informed the Selling Shareholders that Regulation M
promulgated under the Securities Exchange Act of 1934 may be applicable to them
with respect to any purchase or sale of our common stock. In general, Rule 102
under Regulation M prohibits any person connected with a distribution of our
common stock from directly or

                                      -28-





indirectly bidding for, or purchasing for any account in which it has a
beneficial interest, any of the Shares or any right to purchase the Shares, for
a period of one business day before and after completion of its participation in
the distribution.

           During any distribution period, Regulation M prohibits the Selling
Shareholders and any other persons engaged in the distribution from engaging in
any stabilizing bid or purchasing our common stock except for the purpose of
preventing or retarding a decline in the open market price of the common stock.
None of these persons may effect any stabilizing transaction to facilitate any
offering at the market. As the Selling Shareholders will be offering and selling
our common stock at the market, Regulation M will prohibit them from effecting
any stabilizing transaction in contravention of Regulation M with respect to the
Shares.

                                Legal Proceedings

           As of December 31, 2002, we had accrued liabilities in the amount of
$2,029,626 for delinquent payroll taxes, including interest estimated at
$304,917 and penalties estimated at $229,285. Of this amount, approximately
$301,741 was due the State of Utah. During the first quarter of 2002, we
negotiated a monthly payment schedule of $4,000 to the State of Utah, which did
not provide for the forgiveness of any taxes, penalties or interest. These
monthly payments were not made during the third quarter. Assuming no reduction
in penalties and interest, these payments would be required through March 2008.
Approximately $1,716,946 is owed to the Internal Revenue Service ("IRS"). During
the first quarter of 2002, we negotiated a payment schedule with respect to this
amount, pursuant to which monthly payments of $25,000 were required. Assuming no
reduction in penalties and interest, these payments would be required through
August 2007. In addition, we committed to keeping current on deposits of federal
withholding amounts. The required monthly payments were made during each of the
three months during the second quarter. None of the monthly payments were made
during the third quarter, and the Company is renegotiating the payment schedule
with the IRS. In addition, we failed to pay several of our current withholding
obligations. Subsequent to year end we have paid the 2002 IRS payroll taxes for
the third and fourth quarters. Approximately $10,939 is owed to the State of
Colorado.

           We (as successor to Circuit Technology, Inc.) were a defendant in an
action in El Paso County, Colorado District Court, brought by Sunborne XII, LLC,
a Colorado limited liability company, for alleged breach of a sublease agreement
involving facilities located in Colorado. Our liability in this action was
originally estimated to range up to $2.5 million, and we subsequently filed a
counter suit in the same court against Sunborne in an amount exceeding $500,000
for missing equipment. Effective January 18, 2002, we entered into a settlement
agreement with Sunborne with respect to the above-described litigation. The
settlement agreement required us to pay Sunborne the sum of $250,000. Of this
amount, $25,000 was paid upon execution of the agreement, and the balance of
$225,000, together with interest at 8% per annum, was payable by July 18, 2002.
As security for payment of the balance, we executed and delivered to Sunborne a
Confession of Judgment and also issued to Sunborne 3,000,000 shares of our
common stock, which are held in escrow and have been treated as treasury stock
recorded at no cost. Because, 75% of the balance owing under the agreement was
not paid by May 18, 2002, we were required to prepare and file with the
Securities & Exchange Commission, at our expense, a registration statement with
respect to the shares that were escrowed. The payment was not made, nor was a
registration statement filed with respect to the escrowed shares.

           Pursuant to a Termination of Sublease Agreement dated as of May 22,
2002 among the Company, Sunborne and other parties, the sublease agreement that
was the subject of our litigation with Sunborne was terminated and a payment of
approximately $109,000 was credited against the amount owed by the Company to
Sunborne under the Company's settlement agreement with them. Sunborne has filed
a claim that this amount was to be an additional rent expense rather than a
payment on the note payable. The Company disputes this claim and intends to
vigorously defend the action.

           As of February 10, 2003, the Company was in default of its
obligations under the settlement agreement with Sunborne, i.e., the total
payment due thereunder had not been made, a registration statement with respect
to the escrowed shares was not filed, and the Company did not replace the
escrowed shares with registered, free-trading

                                      -29-





shares as per the terms of the agreement. Accordingly, Sunborne has filed the
Confession of Judgment and proceeded with execution thereon. The Company is
currently negotiating with Sunborne in an attempt to settle the remaining
obligation under the settlement agreement.

           We also assumed certain liabilities of Circuit Technology, Inc. in
connection with our transactions with that entity in the year 2000, and as a
result we are defendant in a number of legal actions involving nonpayment of
vendors for goods and services rendered. We have accrued these payables and have
negotiated settlements with respect to some of the liabilities, including those
detailed below, and are currently negotiating settlements with other vendors.

           Advanced Component Labs adv. Circuit Technology Corporation Civil No.
990912318, Third Judicial District Court, Salt Lake Department, Salt Lake
County, State of Utah. Suit was brought against the Company on or about December
8, 1999, under allegations that the Company owed $44,269.43 for the cost of
goods or services provided to the Company for the Company's use and benefit.
Claims are asserted for breach of implied contract and unjust enrichment. The
Company has answered, admitting that it owed certain sums for conforming goods
and services and denying all other claims. Initial discovery is beginning. No
trial date has been set.

           Advanced Electronics has notified the Company that it believes it has
a claim against the Company in the amount of $67,691.56 for the cost of goods or
services provided to the Company for the Company's use and benefit. Negotiations
for settlement of this claim have resulted in an agreement in principal whereby
the Company will make a cash payment to this creditor and issue a promissory
note and shares of its restricted common stock in satisfaction of the creditor's
claims. The parties are presently negotiating the terms of the settlement
documents. However, until the settlement documents are executed and delivered,
there can be no assurance that the creditor's claims will be settled nor that
the terms will be favorable to the Company.

           Arrow Electronics adv. Circuit Technology Corporation, Civil No.
990409504, Third Judicial District Court Sandy Department, Salt Lake County,
State of Utah. Suit was brought against the Company on or about October 19,
1999, under allegations that the Company owes $199,647.92 for materials and
services and terms of a promissory note. The Company has answered, admitting
that it owed certain sums and denying all other claims. The Company and Arrow
have entered a settlement agreement under which the Company will pay $6,256.24
each month until the obligation and interest thereon are paid. Judgment was
entered April 24, 2001, against the Company for $218,435.46 accruing at 16% per
annum. The Company is currently attempting to negotiate a settlement of these
claims.

           Arrow Electronics adv. Circuit Technology Corporation, Civil No.
010406732,  Third Judicial District Court,  Sandy Department,  Salt Lake County,
State of Utah.  Suit was brought  against the Company on or about June 28, 2001,
under allegations that the Company owes $41,486.26. Judgment was entered against
the Company on January 7, 2002. The Company is currently attempting to negotiate
a settlement of these claims.

           Avnet Electronics has notified the Company that it believes it has a
claim against the Company in the amount of $180,331.02 for the cost of goods or
services provided to the Company for the Company's use and benefit. No lawsuit
has been filed. Negotiations for settlement of this claim have resulted in an
agreement in principal whereby the Company will make a cash payment to this
creditor and issue a promissory note and its restricted common stock in
satisfaction of the creditor's claims. The parties are presently negotiating the
terms of the settlement documents. However, until the settlement documents are
executed and delivered, there can be no assurance that the creditor's claims
will be settled nor that the terms will be favorable to the Company.

           Contact East has notified the Company that it believes it has a claim
against the Company in the amount of $32,129.89 for the cost of goods or
services provided to the Company for the Company's use and benefit. The Company
is reviewing its records in an effort to confirm the validity of the claims and
has been involved in settlement negotiations.


                                      -30-





           C/S Utilities has notified the Company that it believes it has a
claim against the Company in the amount of $32,472 regarding utilities services.
The Company is reviewing its records in an effort to confirm the validity of the
claims and has been involved in settlement negotiations.

           Future Electronics Corp v. Circuit Technology Corporation, Civil No.
000900296, Third Judicial District Court, Salt Lake County, State of Utah. Suit
was brought against the Company on or about January 12, 2000, under allegations
that the Company owed $646,283.96 for the cost of goods or services provided to
the Company for the Company's use and benefit. Claims were asserted for breach
of contract, fraud, negligent misrepresentation, unjust enrichment, account
stated and dishonored instruments. The Company answered the complaint, admitting
that it owed certain sums for conforming goods and services and denying all
other claims. Partial Summary Judgment was entered in the amount of $646,783.96
as to certain claims against the Company. During 2000, the Company settled the
lawsuit by issuing 5,281,050 shares of the Company's common stock valued at
$324,284, paying $83,000 in cash and issuing two notes payable totaling
$239,000. During 2002, Future filed a confession of judgment claiming that the
Company defaulted on its agreement and claimed the 2000 lawsuit was not properly
satisfied. At December 31, 2002, the Company owed $60,133 of principal under
terms of the remaining note payable. The Company denies the vendor's claim and
intends to vigorously defend itself against the confession of judgment.

     Christine  Hindenes  v. Racore  Network,  Inc.,  and  CirTran  Corporation,
Superior Court of California,  County of Santa Clara,  Civil No.  CV811051.  Ms.
Hindenes  brought suit  against the Company and Racore for unpaid wages  seeking
$40,516.44.  The  case has  been  sent to  non-binding  arbitration  which  will
commence in April 2003. The parties are also negotiating settlement.

     Infineon Technologies North America Corp. adv. Circuit Technology,  Inc. et
al., Case No. CV 792634,  Superior Court of the State of  California,  County of
Santa Clara. Judgment was entered against Circuit Technology, Inc., on March 12,
2002,  in the amount of  $181,342.15.  As of March 25, 2003, we are not aware of
any collection efforts made by Infineon.

     John J. La Porta v. Circuit  Technology,  Inc. et al., Case No.  010900785,
Third Judicial District Court, Salt Lake Department,  Salt Lake County, State of
Utah.  Mr. La Porta filed suit on or about January 23, 2001,  seeking to recover
the principal sum of $135,941 plus interest on a promissory note given by Racore
Technology  Corp.  Mr. La Porta  claims that the  Company is a guarantor  of the
promissory  note and the  Company  should be held  liable  because  of  Racore's
default on the note. The parties are presently negotiating settlement.

           Molex has notified the Company that it believes it has a claim
against the Company in the amount of $90,000.00 for the cost of goods or
services provided to the Company for the Company's use and benefit. The Company
is reviewing its records in an effort to confirm the validity of the claims and
has been involved in settlement negotiations.

           Orbit Systems, Inc. adv. Circuit Technology, Inc. et al, Case No.
010100050DC, Third Judicial District Court, West Valley City Department, Salt
Lake County, State of Utah. Orbit filed suit on January 4, 2001, seeking to
recovery $173,310 for the costs of goods that Orbit claims the Company was under
contract to purchase. The Company filed an answer denying the substantive
allegations and filed a Third-party Complaint against Osicom Technologies, Inc.,
and Entrada Networks, Inc. ("Entrada"), for contribution, indemnity and
reimbursement in the event the Company is held liable to Orbit. Discovery was
begun. Subsequently, the Company entered into an agreement with Entrada and
Orbit. Under the agreement, Entrada agreed to purchase certain parts and
equipment from Orbit. Once Entrada had paid Orbit for the parts and equipment,
Orbit would dismiss its suit against the Company, and once Orbit had dismissed
its suit against the Company, the Company would dismiss its suit against
Entrada. To the Company's knowledge, Entrada ordered the parts and equipment
from Orbit. As of April 4, 2003, the amount at issue is approximately $600, but
this suit has not been dismissed.

     Sager Electronics adv. Circuit Technology Corporation, Civil No. 000403535,
Third Judicial  District Court,  Sandy  Department,  Salt Lake County,  State of
Utah. Suit was brought against the Company on or about March 23,

                                      -31-





2000, under allegations that the Company owed $97,259.23 for the cost of goods
or services provided to the Company for the Company's use and benefit. Claims
are asserted for non payment of amount owing. The Company has answered,
admitting that it owed certain sums for conforming goods and services and
denying all other claims. Negotiations for settlement have resulted in an
agreement for settlement of all claims of Sager against the Company. The Company
has arranged certain payments and is required to pay Sager $1,972.07 each month
until paid. The Company defaulted on its obligations in December 2002. The
Company is negotiating a new settlement with Sager.

           Signal Transformer Co., Inc., has notified the Company that it
believes it has a claim against the Company in the amount of $38,989 for the
cost of goods or services provided to the Company for the Company's use and
benefit. Negotiations for settlement of this claim have resulted in an agreement
in principal whereby the Company will arrange for a cash payment to this
creditor. The parties are presently negotiating the terms of the settlement
documents. However, until the settlement documents are executed and delivered,
there can be no assurance that the creditor's claims will be settled nor that
the terms will be favorable to the Company.

           SuhTech Electronics adv. Circuit Technology Corporation, Civil No.
00L14505, Circuit Court of Cook County Department, Law Division, State of
Illinois. Suit was brought against the Company on or about December 23, 1999,
under allegations that the Company owed $213,717.70 for the cost of goods or
services provided to the Company for the Company's use and benefit. Claims are
asserted for breach of contract, unjust enrichment and account stated. The
Company has answered, admitting that it owed certain sums for conforming goods
and services and denying all other claims. Judgment was subsequently entered
against the Company on May 29, 2002. The parties are presently negotiating the
terms of settlement documents, pursuant to which the Company will facilitate a
payment to this creditor a cash payment and issue a promissory note and shares
of its restricted common stock in satisfaction of the creditors' claims.
However, until the settlement documents are executed and delivered, there can be
no assurance that the creditors claims will be settled nor that the terms will
be favorable to the Company.

           University of Utah v. CirTran Corporation, Third District Court, Salt
Lake County, Civil No. 020900494 . The University of Utah filed a claim against
the Company on January 18, 2002, seeking $37,473.10 in damages. The University
filed a motion for summary judgment in early 2003. The parties are presently
negotiating settlement.

           Volt Temporary Services has notified the Company that it believes it
has a claim against the Company in the amount of $30,986 for the cost of goods
or services provided to the Company for the Company's use and benefit. The
Company is reviewing its records in an effort to confirm the validity of the
claims and has been involved in settlement negotiations.

           Wells Fargo Equipment Finance adv. Circuit Technology Corporation,
Civil No. 901207 Third Judicial District Court, Salt Lake County, State of Utah.
Suit was brought against the Company on or about February 10, 2000, under
allegations that the Company owed $439,493.56 for a loan provided to the Company
for the Company's use and benefit. Claims are asserted for breach of contract,
breach of guarantee and replevin. The Company has answered, admitting that it
owed certain sums for conforming goods and services and denying all other
claims. Initial discovery is beginning. Judgment has been entered against the
Company and certain guarantors in the amount of $427,291.69 plus interest at the
rate of 8.61% per annum from June 27, 2000. The parties have reached a
settlement agreement under which the Company will pay approximately $12,000 per
month beginning in January 2003 to resolve this claim.

           Zion's First National Bank has notified the Company that it believes
it has a claim against the Company in the amount of $240,000.00 for loans made
to the Company for the Company's use and benefit. The Company has entered into a
Fifth Forbearance and Loan Modification Agreement, requiring monthly payments of
$20,000.00. The Company subsequently renegotiated a settlement with Zions Bank
under which the Company will pay approximately $12,000 per month beginning in
January 2003.

     George M.  Madanat,  Civil No. KC  035616,  Superior  Court of the State of
California  for the  County of Los  Angeles,  East  District.  Suit was  brought
against the company on or about April 2, 2001, under allegations that the

                                      -32-





company owed $121,824.90 under the terms of a promissory note. A Stipulation for
Settlement and for Entry of Judgment was executed by the parties wherein the
Company agreed to arrange for payment of a principal amount of $145,000 in 48
monthly installments. The Company subsequently defaulted on its obligations
under the settlement agreement, and judgment was entered against the Company. As
of April 4, 2003, the Company is not aware of any collection efforts.

           Internal Revenue Service. The Internal Revenue Service has notified
the Company that the Company owes approximately $2.0 million in employee payroll
taxes. The Company is reviewing its records in an effort to confirm the validity
of the claims and has been involved in settlement negotiations.

           Dickson Circuits USA, Third District Court, Sandy Department, Civil
No. 030401796. Dickson Circuits filed suit against the Company in the amount of
$31,744.64 for the cost of goods and services provided to the Company for the
Company's use and benefit. The Company is reviewing its records in an effort to
confirm the validity of the claims and has been involved in settlement
negotiations. The lawsuit is currently pending.

     Cardio  Pulmonary  Technologies,  Inc.,  vs.  Patrick M.  Volz,  Peripheral
Systems,  Inc., and CirTran  Corporation,  Civil No.  03090501B,  Third Judicial
District  Court,  Salt Lake County,  State of Utah.  On April 4, 2003,  suit was
brought against the Company and two other named  defendants by plaintiff  Cardio
Pulmonary  Technologies  ("CPT"),  alleging a breach of contract between CPT and
the other two named defendants. Plaintiff's claims against the Company arise out
of an alleged breach of an alleged  agreement between the Company and Peripheral
Systems,  Inc.  The  Company  is  reviewing  its  files  and  intends  to defend
vigorously against these claims.

Directors, Executive Officers, Promoters and Control Persons

Directors and Officers

The following sets forth the names, ages and positions of our directors and
officers and the officers of our operating subsidiary, CirTran Corporation
(Utah), along with their dates of service in such capacities.



           Name                           Age                                Positions

                                                                  
Iehab J. Hawatmeh                         36                            President, Chief Financial Officer, Secretary
                                                                        and Director of CirTran Corporation; President of
                                                                        CirTran Corporation (Utah). Served since July 2000.

Raed Hawatmeh                             38                            Director since June 2001.

Trevor Saliba                             28                            Director since June 2001. Senior Vice-President,
                                                                        Sales and Marketing since January 2002.

Shaher Hawatmeh                           37                            Vice-President of CirTran Corporation (Utah).
                                                                        Served since July 2000.


Iehab J. Hawatmeh.  Mr.  Hawatmeh is our President and Secretary and a member of
our Board of Directors. Mr. Hawatmeh served as the President and Chief Executive
Officer of Circuit Technology, Inc. from 1993 until we acquired it in July 2000.
In this position, he was responsible for all operational,  financial,  marketing
and sales activities of Circuit  Technology.  He now performs similar  functions
for us and our operating  subsidiary,  CirTran  Corporation (Utah). Mr. Hawatmeh
received a bachelor's degree in electrical and computer engineering from Brigham
Young  University in 1989,  and an MBA with an emphasis in  statistical  process
controls from the University of Phoenix in 1993. Mr.  Hawatmeh is the brother of
Shaher Hawatmeh.

Shaher Hawatmeh.  Shaher Hawatmeh served as the  Vice-President and Treasurer of
Circuit Technology, Inc. from

                                      -33-





1993  until  July  2000  and  now  serves  as  Vice-President  of our  operating
subsidiary,  CirTran Corporation  (Utah). In such capacities,  he is responsible
for budget development,  strategic planning, asset management and marketing. Mr.
Hawatmeh is the brother of Iehab Hawatmeh.

Raed Hawatmeh.  Raed Hawatmeh,  who is not related to Iehab and Shaher Hawatmeh,
has served as a director since June 2001. Mr.  Hawatmeh has been a self-employed
investor  and  venture  capitalist  for the past  five  years,  specializing  in
financing start-up companies in the electronics industry.

Trevor  Saliba.  Mr.  Saliba has  served as a  director  since June 2001 and was
appointed Senior  Vice-President,  Sales and Marketing in January 2002. In 1997,
Mr. Saliba founded Saliba Corporation, a San Francisco construction company, and
has  served as its  president  since that time.  Prior to 1997,  Mr.  Saliba was
employed as a project engineer for Tutor-Saliba Corporation.

Indemnification Provisions

Our Bylaws provide, among other things, that our officers or directors are not
personally liable to us or to our stockholders for damages for breach of
fiduciary duty as an officer or director, except for damages for breach of such
duty resulting from (a) acts or omissions which involve intentional misconduct,
fraud, or a knowing violation of law, or (b) the unlawful payment of dividends.
Our Bylaws also authorize us to indemnify our officers and directors under
certain circumstances. We anticipate we will enter into indemnification
agreements with each of our executive officers and directors pursuant to which
we will agree to indemnify each such person for all expenses and liabilities
incurred by such person in connection with any civil or criminal action brought
against such person by reason of their being an officer or director of the
Company. In order to be entitled to such indemnification, such person must have
acted in good faith and in a manner reasonably believed to be in or not opposed
to the best interests of the Company and, with respect to criminal actions, such
person must have had no reasonable cause to believe that his conduct was
unlawful.

     Commission's Position on Indemnification for Securities Act Liabilities

           Our Bylaws provide, among other things, that our officers or
directors are not personally liable to us or to our stockholders for damages for
breach of fiduciary duty as an officer or director, except for damages for
breach of such duty resulting from (a) acts or omissions which involve
intentional misconduct, fraud, or a knowing violation of law, or (b) the
unlawful payment of dividends. Our Bylaws also authorize us to indemnify our
officers and directors under certain circumstances. We anticipate we will enter
into indemnification agreements with each of our executive officers and
directors pursuant to which we will agree to indemnify each such person for all
expenses and liabilities incurred by such person in connection with any civil or
criminal action brought against such person by reason of their being an officer
or director of the Company. In order to be entitled to such indemnification,
such person must have acted in good faith and in a manner reasonably believed to
be in or not opposed to the best interests of the Company and, with respect to
criminal actions, such person must have had no reasonable cause to believe that
his conduct was unlawful.

           Insofar as indemnification for liabilities arising under the
Securities Act of 1933 may be permitted to our directors, officers or
controlling persons 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 Securities Act of
1933 and is, therefore, unenforceable.

         Security Ownership of Certain Beneficial Owners and Management

           The following table sets forth the number and percentage of the
254,684,691 outstanding shares of our common stock which, according to the
information supplied to us, were beneficially owned, as of March 31, 2003, by
(i) each person who is currently a director, (ii) each executive officer, (iii)
all current directors and executive officers as a group and (iv) each person
who, to our knowledge, is the beneficial owner of more than 5% of our

                                      -34-





outstanding  common stock. None of the individuals  listed below own any options
or warrants to purchase our common stock.

           Except as otherwise indicated, the persons named in the table have
sole voting and dispositive power with respect to all shares beneficially owned,
subject to community property laws where applicable. Beneficial ownership is
determined according to the rules of the Securities and Exchange Commission, and
generally means that person has beneficial ownership of a security if he or she
possesses sole or shared voting or investment power over that security. Each
director, officer, or 5% or more shareholder, as the case may be, has furnished
us information with respect to beneficial ownership. Except as otherwise
indicated, we believe that the beneficial owners of the common stock listed
below, based on the information each of them has given to us, have sole
investment and voting power with respect to their shares, except where community
property laws may apply.








                     Name and Address                   Relationship               Common Shares             Percent of Class
----------------------------------------             ------------------         --------------------        --------------------
                                                                                                   
Saliba Private Annuity Trust (2)                             5%                     52,173,990                    20.49%
115 S. Valley Street                                     Shareholder
Burbank, CA 91505

Roger Kokozyon                                               5%                     27,715,620                    10.88%
4539 Haskell Avenue                                      Shareholder
Encino, CA 91436

Iehab J. Hawatmeh                                         Director,                 46,754,188                    18.36%
4125 South 6000 West                                       Officer
West Valley City, Utah 84128                          & 5% Shareholder

Raed Hawatmeh                                             Director                  29,598,530                    11.62%
10989 Bluffside Drive                                       & 5%
Studio City, CA 91604                                    Shareholder

Shaher Hawatmeh                                            Officer                   3,775,365                     1.48%
4125 South 6000 West
West Valley City, Utah 84128

Trevor Saliba (1)                                         Director                    500,000                        *
5 Thomas Mellon Circle, Suite 108
San Francisco, California 94134

All Officers and Directors as a Group                                               80,628,083                    31.66%
(4 persons)
-------------------

     *      Less than 1%.

     (1)  Includes  7,164,620 shares held by the Saliba Living Trust.  Thomas L.
          Saliba and Betty R. Saliba are the trustees of The Saliba Living Trust
          and Thomas L. Saliba is the sole trustee of The Saliba Private Annuity
          Trust.  These persons  control the voting and investment  decisions of
          the shares held by the  respective  trusts.  Mr. Thomas L. Saliba is a
          nephew of the  grandfather of Mr. Trevor Saliba,  one of our directors
          and officers.  Mr. Trevor Saliba is one of five passive  beneficiaries
          of Saliba Private Annuity Trust and has no control over its operations
          or management. Mr. Saliba disclaims beneficial control over the shares
          indicated.

                           Description of Common Stock

                                      -35-





           Effective August 6, 2001, our authorized capital was increased from
500,000,000 to 750,000,000 shares of common stock, $0.001 par value, and we also
effected, effective the same date, a 1:15 forward split of our issued and
outstanding shares of common stock through a forward split and share
distribution. As of March 31, 2003, 254,684,691 (post forward-split) shares of
our common stock were issued and outstanding. We are not authorized to issue
preferred stock.

           Each holder of our common stock is entitled to a pro rata share of
cash distributions made to shareholders, including dividend payments, and are
entitled to one vote for each share of record on all matters to be voted on by
shareholders. There is no cumulative voting with respect to the election of our
directors or any other matter. Therefore, the holders of more than 50% of the
shares voted for the election of directors can elect all of the directors. The
holders of our common stock are entitled to receive dividends when, as and if
declared by our board of directors, in its sole discretion, from funds legally
available for such use. In the event of our liquidation, dissolution or winding
up, the holders of common stock are entitled to share ratably in all assets
remaining available for distribution to them after payment of our liabilities
and after provision has been made for each class of stock, if any, having any
preference in relation to our common stock. Holders of our common stock have no
conversion, preemptive or other subscription rights, and there are no redemption
provisions applicable to our common stock.

           We have never declared or paid a cash dividend on our capital stock,
nor do we expect to pay cash dividends on our common stock in the foreseeable
future. We currently intend to retain our earnings, if any, for use in our
business. Any dividends declared in the future will be at the discretion of our
board of directors and subject to any restrictions that may be imposed by our
lenders.

           We have elected not to be governed by the terms and provisions of the
Nevada Private Corporations Law that are designed to delay, defer or prevent a
change in control of the Company.

Registration Rights and Related Matters

           Pursuant to an agreement dated November 3, 2000, and as part of our
debt settlement with Future Electronics Corporation ("Future"), we granted
certain registration rights to Future with respect to 5,281,050 (352,070
pre-forward split) shares of our common stock. These rights provide Future with
the opportunity, subject to certain terms and conditions, to include up to 50%
of our common stock that it holds in any registration statement filed by us.
Among other things, we have agreed to pay any costs incurred with the
registration of such stock and to keep any registration statement we file active
for a period of 180 days or until the distribution contemplated in the
registration statement has been completed. Future's registration rights are
assignable and transferable to any individual or entity that does not directly
compete with us. These registration rights are not exercisable, however, with
respect to registration statements relating solely to the sale of securities to
participants in a company stock plan or relating solely to corporate
reorganizations. In addition, the rights would not be fully exercisable if an
underwriter managing a public offering determined in good faith that market
factors required a limitation on the number of shares that Future (or its
assignee) would otherwise be entitled to have registered.

           In connection with our debt settlement with Future, our three largest
shareholders, Iehab Hawatmeh, Raed Hawatmeh and Roger Kokozyon (see "Security
Ownership of Certain Beneficial Owners and Management"), entered into lock-up
agreements with Future, whereby they agreed not to sell to the public any shares
of our common stock held by them until June 27, 2002, unless previously
consented to by Future.

                 Certain Relationships and Related Transactions

           We lease our principal offices and manufacturing facility from I&R
Properties LLC, a Utah limited liability company, at a monthly lease rate of
approximately $16,000 under a lease that has a current term expiring in November
2006. We have the option of renewing the lease for two additional 10-year terms.
I & R Properties, LLC is owned and controlled by Iehab J. Hawatmeh, an officer,
director and principal stockholder, Raed Hawatmeh, a

                                      -36-





principal stockholder and director, and Shaher Hawatmeh, a Vice president in
CirTran Corporation (Utah), our operating subsidiary.

           In January, 2002, the Company entered into an agreement with Abacas
under which the Company issued an aggregate of 19,987,853 shares of common stock
to four of Abacas's shareholders in exchange for cancellation by Abacas of an
aggregate amount of $1,499,090 in senior debt owed to the creditors by the
Company. The shares were issued with an exchange price of $0.075 per share, for
the aggregate amount of $1,500,000.

           In December, 2002, the Company entered into an agreement with Abacas
under which the Company issued an aggregate of 30,000,000 shares of common stock
to four of Abacas's shareholders in exchange for cancellation by Abacas of an
aggregate amount of $1,500,000 in senior debt owed to the creditors by the
Company. The shares were issued with an exchange price of $0.05 per share, for
the aggregate amount of $1,500,000.


           As of December 31, 2001, Iehab Hawatmeh had loaned us a total of
$1,390,125. The loans were demand loans, bore interest at 10% per annum and were
unsecured. Effective January 14, 2002, we entered into four substantially
identical agreements with existing shareholders pursuant to which we issued an
aggregate of 43,321,186 shares of restricted common stock at a price of $0.075
per share for $500,000 in cash and the cancellation of $2,749,090 principal
amount of our debt. Two of these agreements were with the Saliba Private Annuity
Trust, one of our principal shareholders, and a related entity, the Saliba
Living Trust. The Saliba trusts are also principals of Abacas Ventures, Inc.,
which entity purchased our line of credit in May 2000. (See "Management's
Discussion and Analysis of Financial Condition and Results of Operations -
Liquidity and Capital Resources - Liquidity and Financing Arrangements.")
Pursuant to the Saliba agreements, the trusts were issued a total of 26,654,520
shares of common stock in exchange for $500,000 cash and the cancellation of
$1,499,090 of debt. We used the $500,000 cash from the sale of the shares for
working capital. As a result of this transaction, the percentage of our common
stock owned by the Saliba Private Annuity Trust and the Saliba Living Trust
increased from approximately 6.73% to approximately 17.76%. Mr. Trevor Saliba,
one of our directors and officers, is a passive beneficiary of the Saliba
Private Annuity Trust. Pursuant to the other two agreements made in January, we
issued an aggregate of 16,666,666 shares of restricted common stock at a price
of $0.075 per share in exchange for the cancellation of $1,250,000 of notes
payable by two shareholders, Mr. Iehab Hawatmeh (our president, a director and
our principal shareholder) and Mr. Rajai Hawatmeh. Of these shares, 15,333,333
were issued to Iehab Hawatmeh in exchange for the cancellation of $1,150,000 in
debt. As a result of this transaction, the percentage of our common stock owned
by Mr. Hawatmeh increased from 19.9% to approximately 22.18%.


           In February 2000, prior to its acquisition of Vermillion Ventures,
Inc., a public company, Circuit Technology, Inc., while still a private entity,
redeemed 680,145 shares (as presently constituted) of common stock held by Raed
Hawatmeh, who was a director of Circuit Technology, Inc. at that time, in
exchange for $80,000 of expenses paid on behalf of the director. No other stated
or unstated rights, privileges, or agreements existed in conjunction with this
redemption. This transaction was consistent with other transactions where shares
were offered for cash.

           In 1999, Circuit entered into an agreement with Cogent Capital Corp.,
or "Cogent," a financial consulting firm, whereby Cogent agreed to assist and
provide consulting services to Circuit in connection with a possible merger or
acquisition. Pursuant to the terms of this agreement, we issued 800,000
(pre-forward split) restricted shares (12,000,000 post-forward split shares) of
our common stock to Cogent in July 2000 in connection with our acquisition of
the assets and certain liabilities of Circuit. The principal of Cogent was
appointed a director of Circuit after entering into the financial consulting
agreement and resigned as a director prior to the acquisition of Circuit by
Vermillion Ventures, Inc. on July 1, 2000.

           Management believed at the time of each of these transactions and
continues to believe that each of these transactions were as fair to the Company
as could have been made with unaffiliated third parties.

            Market for Common Equity and Related Stockholder Matters

                                      -37-





           Our common stock traded sporadically on the Pink Sheets under the
symbol "CIRT" from July 2000 to July 2002. Effective July 15, 2002, the NASD
approved our shares of common stock for quotation on the NASD Over-the-Counter
Electronic Bulletin Board. The following table sets forth, for the respective
periods indicated, the prices of our common stock as reported and summarized on
the Pink Sheets. These prices are based on inter-dealer bid and asked prices,
without markup, markdown, commissions, or adjustments and may not represent
actual transactions.


Calendar Quarter Ended                 High Bid                Low Bid

March 31, 2003                           $0.05                  $0.01
December 31, 2002                        $0.12                  $0.03
September 30, 2002                       $0.16                  $0.03
June 30, 2002                            $0.07                  $0.02
March 31, 2002                           $0.08                  $0.02
December 31, 2001                        $0.10                  $0.04
September 30, 2001 (1)                   $0.36                  $0.06
June 30, 2001                           $3.500                 $1.500
March 31, 2001                          $5.500                 $3.000
December 31, 2000                       $4.000                 $4.000

     1.   Our 15 for 1 forward stock split was made effective August 6, 2001 and
          our stock price decreased accordingly.

           As of March 31, 2003, we had 542 shareholders of record holding
254,684,691 shares of common stock.

           We have not paid, nor declared, any dividends on our common stock
since our inception and do not intend to declare any such dividends in the
foreseeable future. Our ability to pay dividends is subject to limitations
imposed by Nevada law. Under Nevada law, dividends may be paid to the extent the
corporation's assets exceed its liabilities and it is able to pay its debts as
they become due in the usual course of business.

Recent Sales of Unregistered Securities

           In December, 2002, the Company entered into an agreement with Abacas
under which the Company issued an aggregate of 30,000,000 shares of common stock
in exchange for cancellation of an aggregate amount of $1,500,000 in senior debt
owed to the creditors by the Company. The shares were issued with an exchange
price of $0.05 per share, for the aggregate amount of $1,500,000. The Company
did not grant registration rights to the four creditors. The shares were issued
without registration under the 1933 Act in reliance on Section 4(2) of the
Securities Act of 1933, as amended (the "1933 Act"), and the rules and
regulations promulgated thereunder.

           In January, 2002, the Company entered into an agreement with Abacas
under which the Company issued an aggregate of 19,987,853 shares of common stock
in exchange for cancellation of an aggregate amount of $1,499,090 in senior debt
owed to the creditors by the Company. The shares were issued with an exchange
price of $0.075 per share, for the aggregate amount of $1,500,000. The Company
did not grant registration rights to the four creditors. The shares were issued
without registration under the 1933 Act in reliance on Section 4(2) of the
Securities Act of 1933, as amended (the "1933 Act"), and the rules and
regulations promulgated thereunder.

Penny Stock Rules

           Our shares of common stock are subject to the "penny stock" rules of
the Securities Exchange Act of 1934 and various rules under this Act. In general
terms, "penny stock" is defined as any equity security that has a market price
less than $5.00 per share, subject to certain exceptions. The rules provide that
any equity security is considered to be a penny stock unless that security is
registered and traded on a national securities exchange meeting specified
criteria set by the SEC, authorized for quotation from the NASDAQ stock market,
issued by a registered investment company, and

                                      -38-





excluded from the definition on the basis of price (at least $5.00 per share),
or based on the issuer's net tangible assets or revenues. In the last case, the
issuer's net tangible assets must exceed $3,000,000 if in continuous operation
for at least three years or $5,000,000 if in operation for less than three
years, or the issuer's average revenues for each of the past three years must
exceed $6,000,000.

           Trading in shares of penny stock is subject to additional sales
practice requirements for broker-dealers who sell penny stocks to persons other
than established customers and accredited investors. Accredited investors, in
general, include individuals with assets in excess of $1,000,000 or annual
income exceeding $200,000 (or $300,000 together with their spouse), and certain
institutional investors. For transactions covered by these rules, broker-dealers
must make a special suitability determination for the purchase of the security
and must have received the purchaser's written consent to the transaction prior
to the purchase. Additionally, for any transaction involving a penny stock, the
rules require the delivery, prior to the first transaction, of a risk disclosure
document relating to the penny stock. A broker-dealer also must disclose the
commissions payable to both the broker-dealer and the registered representative,
and current quotations for the security. Finally, monthly statements must be
sent disclosing recent price information for the penny stocks. These rules may
restrict the ability of broker-dealers to trade or maintain a market in our
common stock, to the extent it is penny stock, and may affect the ability of
shareholders to sell their shares.

                                                        Executive Compensation

The following table sets forth certain information regarding the annual and
long-term compensation for services to us in all capacities (including Circuit
Technologies, Inc.) for the prior fiscal years ended December 31, 2001, 2000,
and 1999, of those persons who were either (i) the chief executive officer
during the last completed fiscal year or (ii) one of the other four most highly
compensated executive officers as of the end of the last completed fiscal year.
The individuals named below received no other compensation of any type, other
than as set out below, during the fiscal years indicated.





                                                                                   Long-Term Compensation
                                             Annual Compensation                           Awards
                                                                                Restricted
                                                                                  Stock             Stock
Name and                                         Salary        Bonus              Awards           Options           All Other
Principal Position                     Year       ($)           ($)                 ($)              (#)            Compensation
------------------                     ----       ---           ---                ----              ---            ------------
                                                                                                       
Iehab J. Hawatmeh                         2002    175,000        -                  -             1,850,000              -
      President, Secretary,               2001    175,000        -                  -                 -                  -
      Treasurer and Director              2000    175,000        -                  -                 -                  -
Shaher Hawatmeh                           2002    130,000        -                  -             2,500,000              -
      Executive Vice President of         2001    130,000        -                  -              500,000               -
      CirTran Corporation (Utah)          2000    109,000        -                  -                 -                  -
Trevor M. Saliba                          2002    118,000        -                  -              500,000               -
      Sr. Vice President and              2001                   -                  -                 -                  -
Director                                  2000          -        -                  -                 -                  -
      of CirTran Corporation                            -
Raed S. Hawatmeh                          2002          -        -                  -              500,000               -
      Director of CirTran                 2001          -        -                  -                 -                  -
      Corporation                         2000          -        -                  -                 -                  -


Employment Agreements

           Iehab Hawatmeh entered into an employment agreement with Circuit in
1993 that was assigned to us as part of the reverse acquisition of Circuit in
July 2000. This agreement, which is of indefinite term, provides for a base
salary for Mr. Hawatmeh, plus a bonus of 2% of our net profits before taxes,
payable quarterly, and any other bonus our board of directors may approve. The
agreement also provides that, if Mr. Hawatmeh is terminated without cause, we
are obligated to pay him, as a severance payment, an amount equal to five times
his then-current annual base compensation, in one lump-sum payment or otherwise,
as Mr. Hawatmeh may direct.

                                      -39-






           Trevor Saliba entered into an agreement with us in January 2002
pursuant to which we retained Mr. Saliba as Senior Vice-President, Sales and
Marketing. The agreement provides for remuneration to Mr. Saliba of $6,000 per
month, plus reimbursement for all pre-approved business expenses. In addition,
we agreed to pay Mr. Saliba an amount equal to 5.0% of all gross investments
made into our company that are generated and arranged by Mr. Saliba. The
agreement has an initial term of one year, renewable upon agreement of the
parties, but is terminable by either party for any reason upon 90 days written
notice to the other party. In addition, we may terminate the agreement upon 30
days written notice if Mr. Saliba fails to comply with the terms of the
agreement.


2001 Stock Plan

           The 2001 Stock Plan has been fully distributed.

2002 Stock Plan

           In December 2002, our board approved and adopted our 2002 Stock Plan,
or the 2002 Plan, subject to shareholder approval. An aggregate of 25,000,000
(post forward-split) shares of our common stock are subject to the 2002 Plan,
which provides for grants to employees, officers, directors and consultants of
both non-qualified (or non-statutory) stock options and "incentive stock
options" (within the meaning of Section 422 of the Internal Revenue Code of
1986, as amended). The 2002 Plan also provides for the grant of certain stock
purchase rights, which are subject to a purchase agreement between us and the
recipient. The purpose of the 2002 Plan is to enable us to attract and retain
the best available personnel for positions of substantial responsibility, to
provide additional incentive to such persons, and to promote the success of our
business.

           The 2002 Plan is administered by our board of directors, which
designates from time to time the individuals to whom awards are made under the
2002 Plan, the amount of any such award and the price and other terms and
conditions of any such award. The 2002 Plan shall continue in effect until the
date which is ten years from the date of its adoption by the board of directors,
subject to earlier termination by our board. The board may suspend or terminate
the 2002 Plan at any time.

           The board determines the persons to whom options are granted, the
option price, the number of shares to be covered by each option, the period of
each option, the times at which options may be exercised and whether the option
is an incentive or non-statutory option. No employee may be granted options or
stock purchase rights under the 2002 Plan for more than an aggregate of
15,000,000 shares in any given fiscal year. We do not receive any monetary
consideration upon the granting of options. Options are exercisable in
accordance with the terms of an option agreement entered into at the time of
grant.

           The board may also award our shares of common stock under the 2002
Plan as stock purchase rights. The board determines the persons to receive
awards, the number of shares to be awarded and the time of the award. Shares
received pursuant to a stock purchase right are subject to the terms, conditions
and restrictions determined by the board at the time the award is made, as
evidenced by a restricted stock purchase agreement. No stock purchase rights
have been granted under the 2002 Plan.

           As of March 31, 2003, options to purchase 7,500,000 shares of our
common stock have been granted under the 2002 Plan.

                  Changes in and disagreements with accountants
                     on accounting and financial disclosure

           On March 12, 2002, we engaged Hansen, Barnett & Maxwell as our
independent auditor following our dismissal, effective March 12, 2002, of Grant
Thornton, LLP ("Grant Thornton"). Our Board of Directors approved the engagement
of Hansen, Barnett & Maxwell and the dismissal of Grant Thornton.

                                      -40-






           Grant Thornton had served as our independent accountants since
February 1999.  Grant  Thornton's  auditors report on the restated  consolidated
financial  statements of the registrant and  subsidiaries as of and for the year
ended December 31, 2000,  not included  herein,  contained a separate  paragraph
stating that "the Company has an accumulated  deficit,  has suffered losses from
operations and has negative working capital that raise  substantial  doubt about
its  ability to  continue as a going  concern.  Management's  plans in regard to
these  matters  are  also  described  in  Note  B.  The  consolidated  financial
statements do not include any adjustments  that might result from the outcome of
this  uncertainty."  Except  as noted  above,  Grant  Thornton's  report  on our
restated  financial  statements for the fiscal year ended December 31, 2000, not
included herein,  contained no adverse  opinions or disclaimer of opinions,  and
was not qualified as to audit scope, accounting principles, or uncertainties.


           As required by applicable rules of the Securities and Exchange
Commission (the "Commission"), we notified Grant Thornton that during our two
most recent fiscal years and the interim period from January 1, 2002, through
March 12, 2002, we were unaware of any disputes between us and Grant Thornton as
to matters of accounting principles or practices, financial statement
disclosure, or audit scope or procedure, which disagreements, if not resolved to
the satisfaction of Grant Thornton, would have caused it to make a reference to
the subject matter of the disagreements in connection with its reports.

           We requested that Grant Thornton furnish us with a letter addressed
to the Commission stating whether or not it agrees with the above statements. A
copy of the letter received from Grant Thornton with respect to our request,
addressed to the Commission, was filed with the Commission.


           Effective March 12, 2002, we engaged Hansen, Barnett & Maxwell as our
independent  auditors with respect to the fiscal year ending  December 31, 2001.
Hansen,  Barnett & Maxwell was subsequently retained to also audit and provide a
report on our financial statements for the fiscal year ending December 31, 2000,
not included herein,  and has provided a report on our financial  statements for
the year  ending  December  31,  2002.  During our most  recent  fiscal year and
through  March 12, 2002,  we had not  consulted  with Hansen,  Barnett & Maxwell
regarding  either:  (i) the application of accounting  principles to a specified
transaction,  either  completed or proposed,  or the type of audit  opinion that
might be rendered on our financial statements,  and neither a written report was
provided  to us nor was oral  advice  provided  that  Hansen,  Barnett & Maxwell
concluded was an important factor  considered by us in reaching a decision as to
the accounting,  auditing or reporting issue; or (ii) any matter that was either
the subject of a disagreement,  as that term is defined in Item 304(a)(1)(iv) of
Regulation S-K and the related  instructions to Item 304 of Regulation S-K, or a
reportable  event,  as that term is defined in Item 304  (a)(1)(v) of Regulation
S-K.



                          Index to Financial Statements




                                                                                                       Page
                                                                                                     
Report of Independent Certified Public Accountants                                                      F-2

Consolidated Balance Sheets as of December 31, 2002 and 2001                                            F-3

Consolidated Statements of Operations for the Years Ended December 31, 2002 and 2001                    F-4

Consolidated Statement of Stockholders' Deficit for the Years Ended December 31, 2001 and 2002          F-5

Consolidated Statements of Cash Flows for the Years Ended December 31, 2002 and 2001                    F-6

Notes to Consolidated Financial Statements                                                              F-8

Balance Sheets as of March 31, 2003 (unaudited) and December 31, 2002                                     3


                                      -41-





Statements of Operations for the Three Months ended March 31, 2003 (unaudited) and 2002 (unaudited)       4

Statements of Cash Flows for the Three Months ended March 31, 2003 (unaudited) and 2002 (unaudited)       5

Notes to Condensed Consolidated Financial Statements (unaudited)                                          6


                                     Experts

           Our consolidated balance sheets as of December 31, 2002 and 2001, and
the consolidated statements of operations, stockholders' deficit, and cash
flows, for the years then ended, have been included in the registration
statement on Form SB-2 of which this prospectus forms a part, in reliance on the
report of Hansen, Barnett & Maxwell, independent certified public accountants,
given on the authority of that firm as experts in auditing and accounting.

                                  Legal matters

           The validity of the Shares offered hereby will be passed upon for us
by Durham Jones & Pinegar, P.C., 111 East Broadway, Suite 900, Salt Lake City,
Utah 84111.

                                      -42-







                                                           Table of Contents


Summary about CirTran Corporation
 and this offering............................................................2
Risk factors..................................................................4
Use of proceeds..............................................................10
Determination of offering price..............................................10
Description of business......................................................11
Management's discussion and analysis or plan of
operation....................................................................18
Forward-looking statements...................................................22
Selling Shareholders.........................................................23
Plan of distribution.........................................................24
Regulation M.................................................................26
Legal Proceedings............................................................26
Directors, executive officers, promoters and control
persons......................................................................30
Commission's position on indemnification for
Securities Act liabilities...................................................31
Security ownership of certain beneficial owners and
management...................................................................32
Description of common stock..................................................33
Certain relationships and related transactions...............................34
Market for common equity and related stockholder
matters......................................................................35
Executive compensation.......................................................36
Changes in and disagreements with accountants on
accounting and financial disclosure..........................................38
Index to financial statements ...............................................38
Experts......................................................................39
Legal matters................................................................39

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


Dealer Prospectus Delivery Obligation. Until [a date which is 90 days after the
effective date], all dealers that effect transactions in these securities,
whether or not participating in this offering, may be required to deliver a
prospectus. This is in addition to the dealers' obligation to deliver a
prospectus when acting as underwriters and with respect to their unsold
allotments or subscriptions.













                               CirTran Corporation

                                   252,562,500
                                     SHARES

                                  COMMON STOCK

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

                                   PROSPECTUS

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

                                  May ___, 2003



                                      -43-





PART II.             Information Not Required in the Prospectus

Item 24.             Indemnification of Directors and Officers

           Our Bylaws provide, among other things, that our officers or
directors are not personally liable to us or to our stockholders for damages for
breach of fiduciary duty as an officer or director, except for damages for
breach of such duty resulting from (a) acts or omissions which involve
intentional misconduct, fraud, or a knowing violation of law, or (b) the
unlawful payment of dividends. Our Bylaws also authorize us to indemnify our
officers and directors under certain circumstances. We anticipate we will enter
into indemnification agreements with each of our executive officers and
directors pursuant to which we will agree to indemnify each such person for all
expenses and liabilities incurred by such person in connection with any civil or
criminal action brought against such person by reason of their being an officer
or director of the Company. In order to be entitled to such indemnification,
such person must have acted in good faith and in a manner reasonably believed to
be in or not opposed to the best interests of the Company and, with respect to
criminal actions, such person must have had no reasonable cause to believe that
his conduct was unlawful.

           Insofar as indemnification for liabilities arising under the
Securities Act of 1933 may be permitted to our directors, officers or
controlling persons 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 Securities Act of
1933 and is, therefore, unenforceable.

Item 25.             Other Expenses of Issuance And Distribution

           We will pay all expenses in connection with the registration and sale
of the common stock by the selling shareholders. The estimated expenses of
issuance and distribution are set forth below.


Registration Fees                                   $      409.00
Transfer Agent Fees                                      1,000.00
Costs of Printing and Engraving                          5,000.00
Legal Fees                                              15,000.00
Accounting Fees                                          5,000.00
                                                    ----------------
    Total Estimated Costs of Offering               $   26,409.00

Item 26.             Recent Sales of Unregistered Securities

           In April 1999, as Vermillion Ventures, Inc., we issued 200,000,000
restricted shares of our common stock (equivalent to 1,000,000 shares of common
stock as presently constituted), valued at $0.0001 per share ($20,000 in the
aggregate) to Milagro Holdings, Inc. for services rendered in connection with
the revival of Vermillion to seek a new business opportunity. Milagro was an
affiliate of Vermillion's principal, and for the purposes of this issuance,
Vermillion relied on the exemption from the registration and prospectus delivery
requirements provided by Section 4(2) of the Securities Act of 1933.

           In July 2000, we issued an aggregate of 10,000,000 restricted shares
of common stock (150,000,000 shares of common stock as presently constituted) to
Circuit Technology, Inc. ("CTI") in connection with our acquisition of the
assets and liabilities of CTI. Of these restricted shares, 9,200,000 were
distributed on a pro-rata basis by way of liquidation to, and registered in the
name of, CTI's shareholders, from each of whom we obtained investment
representation letters. The balance of 800,000 common shares issued pursuant to
the CTI acquisition were paid to Cogent Capital Corp. in respect of financial
advisory services rendered in connection with the acquisition. See above under
the section entitled "Certain Relationships and Related Transactions." For the
purpose of these stock issuances, the Company relied on the exemption from the
registration and prospectus delivery requirements provided by Section 4(2) of
the Securities Act of 1933.

                                      II-1





           In July 2000, concurrent with our acquisition of CTI's assets, we
issued 25,333 restricted shares of our common stock to Milagro, Holdings, Inc.
and 1,000 restricted shares of our common stock (379,995 shares and 15,000
shares, respectively, as presently constituted) to each of Kurt Hughes and John
Lambert, in payment of services rendered to us in connection with the CTI
acquisition. For the purpose of these stock issuances, we relied on the
exemption from the registration and prospectus delivery requirements provided by
Section 4(2) of the Securities Act of 1933. No broker was involved and no
commissions were paid in connection with these transactions.

           In November 2000, we issued 352,070 restricted shares of our common
stock (5,281,050 shares as presently constituted) to Future Electronics
Corporation in exchange for $324,284 in debt relief. For the purpose of this
stock issuance, we relied on the exemption from the registration and prospectus
delivery requirements provided by Section 4(2) of the Securities Act of 1933. No
broker was involved and no commissions were paid in connection with this
transaction.

           In 2000, prior to our acquisition of CTI, CTI sold 830 restricted
shares of its common stock (subsequently exchanged into 627,238 restricted
shares of our common stock following our acquisition of CTI) for $945,473 to 29
accredited investors in reliance on the exemption from registration requirements
set forth in Section 4(2) of the Securities Act of 1933. During 1999, CTI sold
1,881 restricted shares of its common stock (subsequently exchanged into
1,421,488 restricted shares of our common stock following our acquisition of
CTI) for $2,171,235 to 19 accredited investors in reliance on the exemption from
registration requirements set forth in Section 4(2) of the Securities Act of
1933.

           In July 2001, we issued 175,000 shares of common stock (2,625,000
shares post-forward split) pursuant to the exercise of stock options previously
granted pursuant to our 2001 Stock Plan.

           The Second Equity Line Agreement, which is the subject of this
registration statement, resulted in our issuance of 2,375,000 shares to the
Equity Line Investor; 125,000 shares to Westrock Advisors, Inc., as finder's
fees; and 62,500 shares to Butler Gonzalez LLP, as partial payment of legal
fees. Additionally, the Second Equity Line Agreement provides for the issuance
of shares to the Equity Line Investor in lieu of repayment of advances under the
Equity Line. All of these shares were or will be sold in reliance on the
exemption from registration requirements set forth in Section 4(2) of the
Securities Act of 1933.

           In December, 2002, the Company entered into an agreement with Abacas
under which the Company issued an aggregate of 30,000,000 shares of common stock
in exchange for cancellation of an aggregate amount of $1,500,000 in senior debt
owed to the creditors by the Company. The shares were issued with an exchange
price of $0.05 per share, for the aggregate amount of $1,500,000. The Company
did not grant registration rights to the four creditors. The shares were issued
without registration under the 1933 Act in reliance on Section 4(2) of the
Securities Act of 1933, as amended (the "1933 Act"), and the rules and
regulations promulgated thereunder.

           In January, 2002, the Company entered into an agreement with Abacas
under which the Company issued an aggregate of 19,987,853 shares of common stock
in exchange for cancellation of an aggregate amount of $1,499,090 in senior debt
owed to the creditors by the Company. The shares were issued with an exchange
price of $0.075 per share, for the aggregate amount of $1,500,000. The Company
did not grant registration rights to the four creditors. The shares were issued
without registration under the 1933 Act in reliance on Section 4(2) of the
Securities Act of 1933, as amended (the "1933 Act"), and the rules and
regulations promulgated thereunder.

Item 27.             Exhibits

Copies of the following documents are filed with this registration statement as
exhibits:

Exhibit No.          Document

5.1   Opinion of Durham Jones & Pinegar, P.C.*

                                      II-2





10.19 Second Equity Line of Credit Agreement  between  CirTran  Corporation  and
      Cornell Capital Partners, LP, dated as of April 8, 2003*

23.1  Consent of Hansen Barnett & Maxwell LLP

23.2  Consent of Counsel (included in Exhibit 5 Opinion Letter)*

24.   Power of Attorney (Included on Signature Page of Registration Statement)*
---------------

*    Filed previously.

Item 28.             Undertakings

           Insofar as indemnification for liabilities under the Securities Act
of 1933 may be permitted to our directors, officers and controlling persons
pursuant to the provisions described above, 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 Securities Act of
1933 and is, therefore, unenforceable. In the event that a claim for
indemnification against such liabilities (other than the payment by us of
expenses incurred or paid by our director, officer or controlling person 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, we will, unless in the opinion of our 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 of 1933 and will be governed by the final
adjudication of such issue.

           We hereby undertake:

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

               (i) To include any prospectus required by Section 10(a)(3) of the
          Securities Act of 1933;

               (ii) To specify  in the  prospectus  any facts or events  arising
          after the effective date of the registration statement (or most recent
          post-effective  amendment  thereof)  which,  individually  or  in  the
          aggregate, represent a fundamental change in the information set forth
          in the  registration  statement.  Notwithstanding  the foregoing,  any
          increase  or decrease  in volume of  securities  offered (if the total
          dollar  value of  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 Securities and Exchange  Commission pursuant
          to Rule 424(b)  (Section  230.4242(b)  of  Regulation  S-B) 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) To include any additional or changed  material  information
          with respect to the plan of distribution  not previously  disclosed in
          the registration  statement or any material change to such information
          in the registration statement.

           (2) That, for the purpose of determining any liability under the
Securities Act of 1933, each such post-effective amendment shall be deemed to be
a new registration statement relating to the securities offered therein, and the
offering of such securities at that time shall be deemed to be the initial bona
fide offering thereof.

           (3) To remove from registration by means of a post-effective
amendment any of the securities being registered which remain unsold at the
termination of the offering.

                                      II-3





                                   SIGNATURES

           In accordance with the requirements of the Securities Act of 1933, as
amended, we certify that we have reasonable grounds to believe that we meet all
of the requirements of filing on Form SB-2 and authorized this registration
statement to be signed on our behalf by the undersigned, in the city of Salt
Lake City, Utah, on May 28, 2003.

                                  CIRTRAN CORPORATION
                                  A Nevada Corporation

                                  By: /s/ Iehab Hawatmeh
                                     ------------------------------------------
                                  Iehab Hawatmeh
                                  Its:    President and Director

           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:


/s/ Iehab Hawatmeh                                         May 28, 2003
---------------------------------------------
Iehab Hawatmeh
President, Chief Financial Officer and Director

/s/ Iehab Hawatmeh*                                        May 28, 2003
----------------------------------------------
Raed Hawatmeh
Director

/s/ Iehab Hawatmeh*                                        May 28, 2003
----------------------------------------------
Trevor Saliba
Director




                                      II-4






                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

     The following financial statements of CirTran Corporation and related notes
thereto and auditors' report thereon are filed as part of this Form 10-KSB:



                                                                                                        
                                                                                                           Page

Report of Independent Certified Public Accountants                                                         F-2
Consolidated Balance Sheets as of December 31, 2002 and 2001                                               F-3
Consolidated Statements of Operations for the Years Ended December 31, 2002 and 2001                       F-4

Consolidated Statement of Stockholders' Deficit for the Years Ended December 31, 2001 and 2002             F-5

Consolidated Statements of Cash Flows for the Years Ended December 31, 2002 and 2001                       F-6

Notes to Consolidated Financial Statements                                                                 F-8








HANSEN, BARNETT & MAXWELL                                    (801) 532-22
A Professional Corporation                                Fax (801) 532-7944
CERTIFIED PUBLIC ACCOUNTANTS                          5 Triad Center, Suite 750
                                                     Salt Lake City, Utah 84180
                                                          www.hbmcpas.com


               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


To the of Directors and the Stockholders
CirTran Corporation


We have audited the accompanying consolidated balance sheets of CirTran
Corporation and Subsidiary as of December 31, 2002 and 2001, and the related
consolidated statements of operations, stockholders' deficit, and cash flows for
the years then ended. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of CirTran Corporation
and Subsidiary as of December 31, 2002 and 2001, and the results of their
operations and their cash flows for the years then ended in conformity with
accounting principles generally accepted in the United States of America.

The accompanying consolidated financial statements have been prepared assuming
that the Company will continue as a going concern. As discussed in Note 2 to the
consolidated financial statements, the Company has an accumulated deficit, has
suffered losses from operations and has negative working capital that raise
substantial doubt about its ability to continue as a going concern. Management's
plans in regards to these matters are also described in Note 2. The consolidated
financial statements do not include any adjustments that might result from the
outcome of this uncertainty.



                                           HANSEN, BARNETT & MAXWELL

                                                /s/ Hansen, Barnett & Maxwell

Salt Lake City, Utah
March 13, 2003




                       CIRTRAN CORPORATION AND SUBSIDIARY
                           CONSOLIDATED BANANCE SHEETS
                           DECEMBER 31, 2001 AND 2000




                                                                                December 31,
                                                                    ----------------------------------
                                                                               2002              2001
                                                                    ----------------   ---------------

                              ASSETS
Current Assets
                                                                                 
Cash and cash equivalents                                           $           500    $          500
Trade accounts receivable, net of allowance for doubtful
accounts of $37,037 and $66,316 in 2002 and 2001, respectively               37,464           369,250
Inventory                                                                 1,550,553         1,773,888
Other                                                                       100,189            97,036
                                                                    ----------------   ---------------
Total Current Assets                                                      1,688,706         2,240,674

Property and Equipment, Net                                                 865,898         1,333,925

Other Assets, Net                                                            12,236            10,887

Deferred Offering Costs                                                      13,475                 -
                                                                    ----------------   ---------------

Total Assets                                                        $     2,580,315    $    3,585,486
                                                                    ================   ===============


                       LIABILITIES AND STOCKHOLDERS' DEFICIT

Current Liabilities
Checks written in excess of cash in bank                            $        19,531    $      159,964
Accounts payable                                                          1,359,723         2,141,290
Accrued liabilities                                                       3,030,970         3,071,191
Current maturities of long-term notes payable                             1,059,987           863,650
Notes payable to stockholders                                                20,376         1,390,125
Notes payable to related parties                                            688,742         2,405,507
Current maturities of capital lease obligations                                   -            41,206
                                                                    ----------------   ---------------
Total Current Liabilities                                                 6,179,329        10,072,933
                                                                    ----------------   ---------------

Long-Term Liabilities
Long-term notes payable, less current maturities                            295,083           447,155
Capital lease obligations, less current maturities                                -             7,775
                                                                    ----------------   ---------------
Total Long-Term Liabilities                                                 295,083           454,930
                                                                    ----------------   ---------------

Commitments

Stockholders' Deficit
Common stock, par value $0.001; authorized 750,000,000 shares;
issued and outstanding shares: 247,184,691 at December 31,
2002 net of 3,000,000 shares held in treasury at no cost and                247,185           160,951
160,951,005 at December 31, 2001
Additional paid-in capital                                               11,089,020         5,977,164
Accumulated deficit                                                     (15,230,302)      (13,080,492)
                                                                    ----------------   ---------------
Total Stockholders' Deficit                                              (3,894,097)       (6,942,377)
                                                                    ----------------   ---------------
Total Liabilities and Stockholders' Deficit                         $     2,580,315    $    3,585,486
                                                                    ================   ===============


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


                                      F-3




                       CIRTRAN CORPORATION AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS





                                                                                 For the Years Ended,
                                                                                      December 31,
                                                                 ---------------------------------------------------
                                                                                   2002                        2001
                                                                 -----------------------     -----------------------


                                                                                       
Net Sales                                                        $            2,299,668      $            1,870,848

Cost of Sales                                                                 1,966,851                   2,340,273
                                                                 -----------------------     -----------------------

Gross Profit (Loss)                                                             332,817                    (469,425)
                                                                 -----------------------     -----------------------

Operating Expenses
Selling, general and administrative expenses                                  2,180,226                   1,690,837
Non-cash compensation expense                                                    25,000                           -
                                                                 -----------------------     -----------------------
Total Operating Expenses                                                      2,205,226                   1,690,837
                                                                 -----------------------     -----------------------

Loss From Operations                                                         (1,872,409)                 (2,160,262)
                                                                 -----------------------     -----------------------

Other Income (Expense)
Interest                                                                       (437,074)                   (773,034)
Gain on settlement of sublease                                                  152,500                           -
Other, net                                                                        7,173                         212
                                                                 -----------------------     -----------------------
Total Other Expense, Net                                                       (277,401)                   (772,822)
                                                                 -----------------------     -----------------------

Net Loss                                                         $           (2,149,810)     $           (2,933,084)
                                                                 =======================     =======================

Basic and diluted loss per common share                          $                (0.01)     $                (0.02)
                                                                 =======================     =======================
Basic and diluted weighted-average
common shares outstanding                                                   208,236,039                 157,556,073
                                                                 =======================     =======================



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


                                      F-4



                       CIRTRAN CORPORATION AND SUBSIDIARY
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT
                 FOR THE YEARS ENDED DECEMBER 31, 2001 AND 2002







                                            Common Stock
                                    ------------------------------   Additional
                                        Number                        Paid-in       Accumulated
                                       of Shares        Amount        Capital         Deficit          Total
                                    ---------------- ------------- --------------- --------------- ---------------

                                                                                    
Balance - December 31, 2000             156,301,005  $    156,301  $    5,664,154  $  (10,147,408) $   (4,326,953)

Warrants issued as a
sales commission                                  -             -         200,000               -         200,000

Exercise of warrants                      3,000,000         3,000            (990)              -           2,010

Exercise of employee stock
options                                   1,650,000         1,650         114,000               -         115,650

Net loss                                          -             -               -      (2,933,084)     (2,933,084)
                                    ---------------- ------------- --------------- --------------- ---------------

Balance - December 31, 2001             160,951,005       160,951       5,977,164     (13,080,492)     (6,942,377)

Shares issued for cash                    6,666,667         6,667         493,333               -         500,000

Shares issued for conversion
of  notes payable                        36,654,519        36,654       2,712,436               -       2,749,090

Exercise of employee stock
options                                  10,350,000        10,350         438,650               -         449,000

Shares issued for conversion
of notes payable and accrued
interest to related parties              30,000,000        30,000       1,470,000               -       1,500,000

Shares issued to placement
agent for equity line of credit           2,562,500         2,563          (2,563)              -               -

Net loss                                          -             -               -      (2,149,810)     (2,149,810)
                                    ---------------- ------------- --------------- --------------- ---------------

Balance - December 31, 2002             247,184,691  $    247,185  $   11,089,020  $  (15,230,302) $   (3,894,097)
                                    ================ ============= =============== =============== ===============


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


                                      F-5



                       CIRTRAN CORPORATION AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                               For the Years Ended,
                                                                                                    December 31,
                                                                             ---------------------------------------------------
                                                                                               2002                        2001
                                                                             -----------------------     -----------------------

Cash flows from operating activities
                                                                                                   
Net loss                                                                     $           (2,149,810)     $           (2,933,084)
                                                                             -----------------------     -----------------------
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization                                                               470,849                     540,090
Provision for doubtful trade accounts receivables                                                 -                     (16,186)
Cash paid for settlement of litigation                                                      (25,000)                          -
Non-cash compensation expense                                                                25,000                           -
Payments of notes payable and legal fess made on behalf
of Company from proceeds of settlement of sublease                                         (152,500)                          -
Legal fees paid on behalf of lender                                                        (120,000)                          -
Warrants issued as a sales commission                                                             -                     200,000
Changes in assets and liabilities:
Trade accounts receivable                                                                   361,065                     521,033
Inventories                                                                                 194,056                     (18,102)
Prepaid expenses and other assets                                                             2,498                      (3,160)
Accounts payable                                                                           (513,786)                    612,038
Accrued liabilities                                                                         765,480                     808,648
                                                                             -----------------------     -----------------------

Total adjustments                                                                         1,007,662                   2,644,361
                                                                             -----------------------     -----------------------

Net cash used in operating activities                                                    (1,142,148)                   (288,723)
                                                                             -----------------------     -----------------------

Cash flows from investing activities
Purchase of property and equipment                                                           (2,822)                     (2,939)
                                                                             -----------------------     -----------------------

Net cash used in investing activities                                                        (2,822)                     (2,939)
                                                                             -----------------------     -----------------------

Cash flows from financing activities
Increase (decrease) in checks written in excess of cash in bank                            (140,433)                    154,473
Proceeds from notes payable to stockholders                                                 618,305                     301,159
Payments on notes payable to stockholders                                                  (738,054)                          -
Principal payments on notes payable                                                        (363,848)                   (445,903)
Proceeds from notes payable                                                                 845,000                     158,255
Payments on capital lease obligations                                                             -                      (4,550)
Proceeds from exercise of options and warrants to purchase
common stock                                                                                424,000                     117,660
Proceeds from issuance of common stock                                                      500,000                           -
                                                                             -----------------------     -----------------------

Net cash provided by financing activities                                                 1,144,970                     281,094
                                                                             -----------------------     -----------------------

Net increase (decrease) in cash and cash equivalents                                              -                     (10,568)

Cash and cash equivalents at beginning of year                                                  500                      11,068
                                                                             -----------------------     -----------------------

Cash and cash equivalents at end of year                                     $                500        $                500
                                                                             =======================     =======================


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


                                      F-6




                                                                                        For the Years Ended,
                                                                                               December 31,
                                                                         ---------------------------------------------------
                                                                                           2002                        2001
                                                                         -----------------------     -----------------------
Supplemental disclosure of cash flow information

                                                                                               
Cash paid during the year for interest                                   $              152,093      $              622,266

Noncash investing and financing activities

Notes issued for accounts payable and capital lease obligations          $              316,762      $               32,500
Accrued interest converted to note payable                               $               52,955      $               77,406
Common stock issued for deferred offering costs                          $              205,000      $                    -
Common stock issued for notes payable to stockholders                    $            1,250,000      $                    -
Common stock issued for notes payable to related parties                 $            2,519,244      $                    -
Common stock issued for accrued interest payable to related parties      $              479,846      $                    -
Accrued and deferred offering costs                                      $               13,475      $                    -




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


                                      F-7





                       CIRTRAN CORPORATION AND SUBSIDIARY
                     NOTES CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

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

Nature of Operations - CirTran Corporation (the "Company") provides turnkey
manufacturing services using surface mount technology, ball-grid array assembly,
pin-through-hole, and custom injection molded cabling for leading electronics
original equipment manufacturers ("OEMs") in the communications, networking,
peripherals, gaming, consumer products, telecommunications, automotive, medical,
and semiconductor industries. The Company also designs, develops, manufactures,
and markets a full line of local area network products, with emphasis on token
ring and Ethernet connectivity.

Principles of Consolidation--The consolidated financial statements include the
accounts of CirTran Corporation and its wholly owned subsidiary, Racore
Technology Corporation. All significant intercompany transactions have been
eliminated in consolidation.

Revenue Recognition--Revenue is recognized when products are shipped. Title
passes to the customer or independent sales representative at the time of
shipment. Returns for defective items are repaired and sent back to the
customer. Historically, expenses experienced with such returns have not been
significant and have been recognized as incurred.

Cash and Cash Equivalents--The Company considers all highly-liquid, short-term
investments with an original maturity of three months or less to be cash
equivalents.

Inventories -- Inventories are stated at the lower of average cost or market
value. Costs include labor, material and overhead costs. Overhead costs are
based on indirect costs allocated among cost of sales, work-in-process inventory
and finished goods inventory. Indirect overhead costs have been charged to cost
of sales or capitalized as inventory based on management's estimate of the
benefit of indirect manufacturing costs to the manufacturing process. When there
is evidence that the inventory's value is less than original cost, the inventory
is reduced to market value. The Company determines market value on current
resale amounts and whether technological obsolescence exists. The Company has
agreements with most of its customers that require the customer to purchase
inventory items related to their contracts in the event that the contracts are
cancelled. The market value of related inventory is based upon those agreements.

Property and Equipment --Depreciation is provided in amounts sufficient to
relate the cost of depreciable assets to operations over the estimated service
lives. Leasehold improvements are amortized over the shorter of the life of the
lease or the service life of the improvements. The straight-line method of
depreciation and amortization is followed for financial reporting purposes.
Maintenance, repairs, and renewals which neither materially add to the value of
the property nor appreciably prolong its life are charged to expense as
incurred. Gains or losses on dispositions of property and equipment are included
in operating results.

Impairment of Long-Lived Assets --The Company reviews its long-lived assets,
including intangibles, for impairment when events or changes in circumstances
indicate that the carrying value of an asset may not be recoverable. The Company
evaluates, at each balance sheet date, whether events and circumstances have
occurred that indicate possible impairment. The Company uses an estimate of
future undiscounted net cash flows from the related asset or group of assets


                                      F-8


over their remaining life in measuring whether the assets are recoverable. As of
December 31, 2002, the Company does not consider any of its long-lived assets to
be impaired.

Checks Written in Excess of Cash in Bank--Under the Company's cash management
system, checks issued but not presented to banks frequently result in overdraft
balances for accounting purposes. These overdrafts are included as a current
liability in the balance sheets.

Stock-Based Compensation -- At December 31, 2002, the Company has one
stock-based employee compensation plan, which is described more fully in Note
12. The Company accounts for the plan under APB Opinion No. 25, Accounting for
Stock Issued to Employees, and related interpretations. During the years ended
December 31, 2002 and 2001, the Company recognized compensation expense relating
to stock options and warrants of $25,000 and $0, respectively. The following
table illustrates the effect on net loss and basic and diluted loss per common
share as if the Company had applied the fair value recognition provisions of
Financial Accounting Standards Board ("FASB") Statement No. 123, Accounting for
Stock-Based Compensation, to stock-based employee compensation:



                                                                                Years Ended December 31,
                                                                             2002                   2001
                                                                       -----------------       ----------------
                                                                                         
           Net loss, as reported                                       $     (2,149,810)       $    (2,933,084)
           Add:  Stock-based employee compensation expense
              included  in net loss                                              25,000                     --
           Deduct:  Total stock-based employee compensation
              expense determined under fair value based method
              for all awards                                                   (193,387)               (56,095)
                                                                       -----------------       ----------------
           Pro forma net loss                                          $     (2,318,197)       $    (2,989,179)
                                                                       =================       ================
           Basic and diluted loss per common share as reported         $          (0.01)       $         (0.02)
                                                                       =================       ================
           Basic and diluted loss per common share pro forma                      (0.01)       $         (0.02)
                                                                       =================       ================


Income Taxes --The Company utilizes the liability method of accounting for
income taxes. Under the liability method, deferred tax assets and liabilities
are determined based on differences between financial reporting and tax bases of
assets and liabilities and the carryforward of operating losses and tax credits
and are measured using the enacted tax rates and laws that will be in effect
when the differences are expected to reverse. An allowance against deferred tax
assets is recorded when it is more likely than not that such tax benefits will
not be realized. Research tax credits are recognized as utilized.

Use of Estimates --In preparing the Company's financial statements in accordance
with accounting principles generally accepted in the United States of America,
management is required to make estimates and assumptions that affect the
reported amounts of assets and liabilities, the disclosure of contingent assets
and liabilities at the date of the financial statements, and the reported
amounts of revenues and expenses during the reported periods. Actual results
could differ from those estimates.



                                      F-9


Concentrations of Risk --Financial instruments, which potentially subject the
Company to concentrations of credit risk, consist principally of trade accounts
receivable. The Company sells substantially to recurring customers, wherein the
customer's ability to pay has previously been evaluated. The Company generally
does not require collateral. Allowances are maintained for potential credit
losses, and such losses have been within management's expectations. At December
31, 2002 and 2001, this allowance was $37,037 and $66,316, respectively.

During the year ended December 2002, sales to three customers accounted for 11
percent, 12 percent, and 13 percent, each, of net sales. No individual customer
account receivable balance at December 31, 2002 created a concentration of
credit risk.

At December 31, 2001, accounts receivable from a former customer and a current
customer represented approximately 63 percent and 12 percent, respectively, of
total trade accounts receivable. Sales to these same customers accounted for 0
percent and 3 percent of 2001 net sales, respectively. During 2002, the former
customer and the Company agreed to a settlement which provided for the payment
of all amounts owed to the Company by the former customer.

Fair Value of Financial Instruments --The carrying value of the Company's cash
and cash equivalents and trade accounts receivable, approximates their fair
values due to their short-term nature. The carrying value of the Company's notes
payable also approximates fair value because notes are recorded at fair value
plus any default provisions.

Loss Per Share --Basic loss per share is calculated by dividing loss available
to common shareholders by the weighted-average number of common shares
outstanding during each period. Diluted loss per share is similarly calculated,
except that the weighted-average number of common shares outstanding would
include common shares that may be issued subject to existing rights with
dilutive potential when applicable. The Company had no potentially issuable
common shares at December 31, 2002 and 2001; therefore, basic and diluted loss
per share are the same.

Reclassifications --Certain previously reported 2001 amounts have been
reclassified to conform with the 2002 presentation. These reclassifications had
no effect on previously reported net loss.

New Accounting Standards - Statement of Financial Accounting Standard ("SFAS")
No. 141, "Business Combinations," requires usage of the purchase method for all
business combinations initiated after June 30, 2001, and prohibits the usage of
the pooling-of-interests method of accounting for business combinations. The
provisions of SFAS No. 141 relating to the application of the purchase method
are generally effective for business combinations completed after July 1, 2001.
Such provisions include guidance on the identification of the acquiring entity,
the recognition of intangible assets other than goodwill acquired in a business
combination and the accounting for negative goodwill. The application of this
standard did not have an impact on the Company's financial position and results
of operations.

SFAS No. 142, "Goodwill and Other Intangible Assets," changes the current
accounting model that requires amortization of goodwill, supplemented by
impairment tests, to an accounting model that is based solely upon impairment
tests. SFAS No. 142 also provides guidance on accounting for identifiable
intangible assets that may or may not require amortization. The provisions of
SFAS No. 142 related to accounting for goodwill and intangible assets are
generally effective for the Company at the beginning of 2002, except that
certain provisions related to goodwill and other intangible assets are effective
for business combinations completed after July 1, 2001. The application of this
standard did not have an impact on the Company's financial position and results
of operations.

In June 2001, the FASB issued SFAS No. 143 "Accounting for Asset Retirement
Obligations." SFAS No.143 addresses financial accounting and reporting for
obligations associated with the retirement of intangible long-lived assets and
associated asset retirement costs. SFAS No. 143 requires that the fair value of
a liability for an asset retirement obligation be recognized in the period in
which it has occured. The asset retirement obligations will be capitalized as a
part of the carrying amount of the long-lived asset. SFAS No. 143 applies to
legal obligations associated with the retirement of long-lived assets that
result from the acquisition, construction, development and normal operation of
long- lived assets. SFAS No. 143 is effective for years beginning after June 15,


                                      F-10


2002, with earlier adoption permitted. The adoption of this standard is not
expected to have a material effect on the Company's financial position or
results of operations.

In August 2001, the FASB issued SFAS No. 144, "Accounting for the Impairment or
Disposal of Long-Lived Assets." SFAS No. 144 establishes a single accounting
model for long-lived assets to be disposed of by sale and the recognition of
impairment of long-lived assets to be held and used. SFAS No. 144 is effective
for fiscal years beginning after December 15, 2001, with an earlier adoption
encouraged. The adoption of this standard did not have a material effect on the
Company's financial position or results of operations.

In April 2002, the FASB issued SFAS No. 145, "Rescission of FASB Statements No.
4, 44 and 64, Amendment of FASB Statement No. 13, and Technical Corrections."
Among other provisions, the statement modifies the criteria classification of
gains and losses on debt extinguishments such that they are not required to be
classified as extraordinary items if they do not meet the criteria for
classification as extraordinary items in APB Opinion No. 30. The Company elected
to adopt this standard during the year ended December 31, 2002. The adoption of
this standard did not have a material effect on the Company's financial position
or results of operations.

In July 2002, the FASB issued SFAS No. 146, "Accounting for Costs Associated
with Exit or Disposal activities." The statement requires companies to recognize
costs associated with exit or disposal activities when they are incurred rather
than at the date of a commitment to an exit or disposal plan. Examples of costs
covered by the standard include lease termination costs and certain employee
plan severance costs that are associated with a restructuring, discontinued
operation, plant closing, or other exit or disposal activity. The Company will
be required to apply this statement prospectively for any exit or disposal
activities initiated after December 31, 2002. The adoption of this standard is
not expected to have a material effect on the Company's financial position or
results of operations.

In December 2002, the FASB issued Statement No. 148, "Accounting for Stock-Based
Compensation-Transition and Disclosure." This statement amends Statement No.
123, Accounting for Stock-Based Compensation, to provide alternative methods of
transition for an entity that voluntarily changes to the fair value method of
accounting for stock-based employee compensation. It also amends the disclosure
provisions of Statement No. 123 to require prominent disclosure about the
effects on reported net income of an entity's accounting policy decisions with
respect to stock-based employee compensation. Statement No. 148 also requires
disclosure about those effects in interim financial information. The adoption of
this standard has had no material effect on the Company's financial position or
results of operations.

NOTE 2 - REALIZATION OF ASSETS

The accompanying consolidated financial statements have been prepared in
conformity with accounting principles generally accepted in the United States of
America, which contemplate continuation of the Company as a going concern.
However, the Company sustained losses of $2,149,810 and $2,933,084 for the years
ended December 31, 2002 and 2001, respectively. As of December 31, 2002 and
2001, the Company had an accumulated deficit of $15,230,302 and $13,080,492,
respectively, and a total stockholders' deficit of $3,894,097 and $6,942,377,
respectively. In addition, the Company used, rather than provided, cash in its
operations in the amounts of $1,142,148 and $288,723 for the years ended
December 31, 2002 and 2001, respectively.



                                      F-11


Since February of 2000, the Company has operated without a line of credit. Many
of the Company's vendors stopped credit sales of components used by the Company
to manufacture products, and as a result, the Company converted certain of its
turnkey customers to customers that provide consigned components to the Company
for production. These conditions raise substantial doubt about the Company's
ability to continue as a going concern.

In addition, the Company is a defendant in numerous legal actions (see Note 8).
These matters may have a material impact on the Company's financial position,
although no assurance can be given regarding the effect of these matters in the
future.

In view of the matters described in the preceding paragraphs, recoverability of
a major portion of the recorded asset amounts shown in the accompanying
consolidated balance sheets is dependent upon continued operations of the
Company, which in turn is dependent upon the Company's ability to meet its
financing requirements on a continuing basis, to maintain or replace present
financing, to acquire additional capital from investors, and to succeed in its
future operations. The financial statements do not include any adjustments
relating to the recoverability and classification of recorded asset amounts or
amounts and classification of liabilities that might be necessary should the
Company be unable to continue in existence.

Abacas Ventures, Inc. ("Abacas") purchased the Company's line of credit from the
lender. During 2002, the Company has entered into agreements whereby the Company
has issued common stock to certain principals of Abacas in exchange for a
portion of the debt. The Company's plans include working with vendors to convert
trade payables into long-term notes payable and common stock and cure defaults
with lenders through forbearance agreements that the Company will be able to
service. During 2002 and 2001, the Company successfully converted trade payables
of approximately $316,762 and $32,500, respectively, into notes. The Company
intends to continue to pursue this type of debt conversion going forward with
other creditors. As discussed in Note 10, the Company has entered into an equity
line of credit agreement with a private investor. Realization of any proceeds
under the equity line of credit is not assured.

The Company is currently renegotiating certain terms of the line of credit
agreement that are not deemed to have a material impact on the line of credit
agreement.

NOTE 3 - INVENTORIES

Inventories consist of the following:
                                          2002                 2001
                               ---------------      ---------------
    Raw materials              $     1,363,276      $     1,223,160
    Work-in process                    170,724              142,048
    Finished goods                      16,553              408,680
                               ---------------      ---------------
                               $     1,550,553      $     1,773,888
                               ===============      ===============


                                      F-12




NOTE 4 - PROPERTY AND EQUIPMENT

Property and equipment and estimated service lives consist of the following:



                                                                                                                     Estimated
                                                                                                                   Service Lives
                                                                                    2002                2001          in Years
                                                                        ----------------     ---------------          ------------
                                                                                                             
                Production equipment                                    $      3,141,993     $     3,141,992           5-10
                Leasehold improvements                                           958,940             958,940           7-10
                Office equipment                                                 631,645             628,824           5-10
                Other                                                            118,029             118,029            3-7
                                                                        ----------------     ---------------
                                                                               4,850,607           4,847,785
                Less accumulated depreciation
                   and amortization                                            3,984,709           3,513,860
                                                                        ----------------     ---------------

                                                                        $        865,898     $     1,333,925
                                                                        ================     ===============


NOTE 5 - NOTES PAYABLE

Notes Payable consist of the following:


                                                                                                        2002                 2001
                                                                                             ---------------      ---------------

                                                                                                            
             Note    payable to a company, interest at 8.00%, matured August
                     2002, collateralized by 3,000,000 shares of the Company's
                     common stock currently held in
                     escrow, in default.                                                     $       115,875      $            --

             Note payable to a financial institution, due in monthly
                     installments of $9,462, interest at 8.61%, matures
                     April 2004, collateralized by equipment.                                        258,644              305,090

             Note payable to a company, due in monthly installments
                     of $6,256, interest at 8.00%, matures July 2003,
                     collateralized by equipment, in default                                         183,429              183,429

             Note    payable to a financial institution, due in monthly
                     installments of $9,000, interest at 13.50%, matures
                     December 2004, collateralized by
                     equipment.                                                                      199,023              179,951

             Note payable to an individual, due in monthly installments
                     of $12,748, matures February 2006, interest at 10.00%
                     unsecured, in default.                                                          107,919              130,000

             Note payable to a company, due in monthly installments
                     of $1,972, matures November 2005, interest at 8.00%,
                     unsecured, in default.                                                           87,632               87,632


                                      F-13



             Note    payable to an individual, due in monthly installments of
                     $5,000, interest at a rate of 9.50%, matured May 2000,
                     collateralized by all assets of the Company,
                     in default.                                                                      85,377               85,377

             Note    payable to a finance corporation, due in monthly
                     installments of $4,127, interest at prime plus 3.00% (7.25%
                     at December 31, 2002), matures December
                     2004, collateralized by equipment.                                               92,097               86,522

             Note    payable to a company, due in 18 monthly installments of
                     $1,460 followed by six monthly installments of $2,920,
                     interest at 6.00%, matures April 2003,
                     unsecured.                                                                       60,133               65,973

             Note    payable to a finance corporation, due in monthly
                     installments of $2,736, interest at 9.00%, matures December
                     2004, collateralized by equipment and
                     trade accounts receivable.                                                       60,005               55,499

             Note    payable to a finance corporation, due in monthly
                     installments of $562, interest at 9.00%, matures December
                     2004, collateralized by equipment and
                     trade accounts receivable.                                                       12,252               18,883

             Note    payable to a finance corporation, due in monthly
                     installments of $637, interest at 9.00%, matures December
                     2004, collateralized by equipment and trade
                     accounts receivable.                                                             13,949               12,866

             Note payable to a company, due in monthly installments
                     of $2,827, interest at 8.00%, unsecured, paid in
                     full during 2002.                                                                    --               21,732

             Note payable to a bank, payable on demand, interest at
                     10.00%, unsecured                                                                36,901               39,367

             Note    payable to a finance corporation, due in increasing monthly
                     installments of $50 to $5,443, interest at 12.00%, matures
                     December 2004, collateralized by
                     equipment and trade accounts receivable                                          41,834               38,484
                                                                                             ---------------      ---------------

             Total Notes Payable                                                                   1,355,070            1,310,805
             Less current maturities                                                               1,059,987              863,650
                                                                                             ---------------      ---------------

             Long-Term Notes Payable                                                         $       295,083      $       447,155
                                                                                             ===============      ===============



                                      F-14



           The Company's notes payable at December 31, 2002, mature as follows:

           Year Ending December 31,
                     2003                 $     1,059,987
                     2004                         295,083
                                          ---------------

                     Total                $     1,355,070
                                          ===============


Certain of the Company's notes payable contain various covenants and
restrictions, including providing for the acceleration of principal payments in
the event of a covenant violation or a material adverse change in the operations
of the Company. The Company is out of compliance on several notes payable,
primarily due to a failure to make monthly payments. In instances where the
Company is out of compliance, these amounts have been shown as current.
Additionally, all default provisions have been accrued as part of the principal
balance of the related notes payable.

NOTE 6 - LEASES

The Company conducts a substantial portion of its operations utilizing leased
facilities consisting of a warehouse and a manufacturing plant from a related
party. The Company has an option to renew the lease for two additional ten-year
periods upon expiration of the term in 2006.

The following is a schedule of future minimum lease payments under the operating
lease:

           Year Ending December 31,
                2003                           $       191,688
                2004                                   191,688
                2005                                   191,688
                2006                                   175,714
                                               ---------------
                Total                          $       750,778
                                               ===============

The building lease provides for payment of property taxes, insurance, and
maintenance costs by the Company. Rental expense for operating leases totaled
$200,992 and $189,157 for 2002 and 2001, respectively.

NOTE 7 - RELATED PARTY TRANSACTIONS

Stockholder Notes Payable --The Company had amounts due to stockholders from two
separate notes. The balance due to stockholders at December 31, 2002 and 2001,
was $20,376 and $1,390,125, respectively. Interest associated with amounts due
to stockholders is accrued at 10 percent. Unpaid accrued interest was $2,378 and
$205,402 at December 31, 2002 and 2001, respectively, and is included in accrued
liabilities. These notes are due on demand.

Related Party Notes Payable -- The Company had amounts due to Abacas Ventures,
Inc., a related party, under the terms of a note payable and a bridge loan. The
balance due to Abacas related to the note payable at December 31, 2002 and 2001,
was $0 and $2,405,507, respectively. The note accrued interest at 10%. The
amounts owed were due on demand with no required monthly payments. This note was
collateralized by assets of the Company. As discussed in Note 10, a significant
amount of the Abacas note was converted to shares of the Company's common stock
during 2002.



                                      F-15


During the year ended December 31, 2002, Abacas completed negotiations with
several vendors of the Company, whereby Abacas purchased various past due
amounts for goods and services provided by vendors, as well as capital leases.
The total of these obligations was $316,762. In addition, Abacas agreed to
deduct as an offset of the amount owed to Abacas of $120,000, constituting the
amounts paid by the Company as legal fees incurred by the Company as part of its
negotiations with the Company's vendors. The Company has recorded this
transaction as a $316,762 non-cash increase and a $120,000 non-cash payment to
the note payable owed to Abacas, pursuant to the terms of the Abacas agreement.

Also during 2002, the Company entered into a bridge loan agreement with Abacas.
This agreement allows the Company to request funds from Abacas to finance the
build-up of inventory relating to specific sales. The loan bears interest at 24%
and is payable on demand. There are no required monthly payments. During the
year ended December 31, 2002, the Company was advanced $845,000 and made cash
payments of $156,258 for an outstanding balance on the bridge loan of $688,742.

The total principal amount owed to Abacas between the note payable and the
bridge loan was $688,742 and $2,405,507 as of December 31, 2002 and 2001,
respectively. The total accrued interest owed to Abacas between the note payable
and the bridge loan was $71,686 and $380,927 as of December 31, 2002 and 2001,
respectively, and is included in accrued liabilities.

NOTE 8 - COMMITMENTS AND CONTINGENCIES

Settlement of Litigation -- During January 2002, the Company settled a lawsuit
that had alleged a breach of facilities sublease agreement involving facilities
located in Colorado. The Company's liability in this action was originally
estimated to range up to $2.5 million. The Company had filed a counter suit in
the same court for an amount exceeding $500,000 for missing equipment.

Effective January 18, 2002, the Company entered into a settlement agreement
which required the Company to pay the plaintiff the sum of $250,000. Of this
amount, $25,000 was paid upon execution of the settlement, and the balance,
together with interest at 8% per annum, was payable by July 18, 2002. As
security for payment of the balance, the Company executed and delivered to the
plaintiff a Confession of Judgment and also issued 3,000,000 shares of common
stock, which are currently held in escrow and have been treated as treasury
stock recorded at no cost. The fair value of the 3,000,000 shares was less than
the carrying amount of the note payable. Because 75 percent of the balance had
not been paid by May 18, 2002, the Company was required to prepare and file with
the Securities & Exchange Commission, at its own expense, a registration
statement with respect to the escrowed shares. The remaining balance has not
been paid, and the registration statement with respect to the escrowed shares
has not been declared effective and the Company has not replaced the escrowed
shares with registered free-trading shares pursuant to the terms of the
settlement agreement; therefore, the plaintiff filed the Confession of Judgment
and proceeded with execution thereon. The Company is currently negotiating with
the plaintiff to settle this obligation without the release of the shares held
in escrow.

In connection with a separate sublease agreement of these facilities, the
Company received a settlement from the sublessee during May 2002, in the amount
of $152,500, which has been recorded as other income. The Company did not
receive cash from this settlement, but certain obligations of the Company were
paid directly. $109,125 of the principal balance of the note related to the
settlement mentioned above was paid. Also, $7,000 was paid to the Company's
legal counsel as a retainer for future services. The remaining $36,375 was paid
to the above mentioned plaintiff as a settlement of rent expense.


                                      F-16



During September 2002, the plaintiff filed a claim that the $109,125 portion of
the payment was to be applied as additional rent expense rather than a principal
payment on the note payable. The Company estimates that the probability of the
$109,125 being considered additional rent expense is remote and disputes the
claim. The Company intends to vigorously defend the action.

Litigation - During 2000, the Company settled a lawsuit filed by a vendor by
issuing 5,281,050 shares of the Company's common stock valued at $324,284,
paying $83,000 in cash and issuing two notes payable totaling $239,000. During
2002, the vendor filed a confession of judgement claiming that the Company
defaulted on its agreement and claims the 2000 lawsuit was not properly
satisfied. At December 31, 2002, the Company owed $60,133 of principal under the
terms of the remaining note payable. The Company denies the vendor's claims and
intends to vigorously defend itself against the confession of judgement.

In December 1999, a vendor of the Company filed a lawsuit that alleges breach of
contract and seeks payment in the amount of approximately $213,000 of punitive
damages from the Company related to the Company's non-payment for materials
provided by the vendor. Judgment was entered against the Company in May 2002 in
the amount of $213,718. The Company has accrued the entire amount due under the
judgment.

The Company has been a party to a lawsuit with a customer stemming from an
alleged breach of contract. In July 2002, the Company reached a settlement with
the customer in which the customer was to make payments from August 1, 2002,
through October 29, 2002, to the Company totaling $265,000. As part of the
settlement, the Company returned inventory valued at $158,010, settled
receivables from the customer of $287,277, settled payables owed to the customer
in the amount of $180,287 and sold inventory to a Company related to the
customer for $13,949. During 2002, the Company received the entire $265,000.

During October 1999, a former vendor of the Company brought action against the
Company alleging that the Company owed approximately $199,600 for materials and
services and pursuant to the terms of a promissory note. The Company entered a
settlement agreement under which the Company is to pay $6,256 each month until
the obligation and interest thereon are paid. This did not represent the
forgiveness of any obligation, but rather the restructuring of the terms of the
previous agreement. At December 31, 2002, the Company owed $183,429 for this
settlement. The Company has defaulted on its payment obligations under the
settlement agreement. The Company is currently negotiating a new settlement
agreement.

Judgment was entered in favor of a vendor during March 2002, in the amount of
$181,342 for nonpayment of costs of goods or services provided to the Company.
At December 31, 2002, the Company had accrued the entire amount of the claim.
The Company is currently in settlement negotiations with the vendor.

In December 1999, a vendor of the Company filed a lawsuit that seeks payment in
the amount of $44,269 for the cost of goods provided to the Company. The Company
admits owing certain amounts to the vendor and has accrued the entire amount
claimed. No trial date has been set and the Company is currently negotiating a
settlement of these claims.

During 2002, a vendor of the Company filed a lawsuit that seeks payment in the
amount of $31,745 for the cost of goods provided to the Company. The Company has
not yet determined the validity of the claim, but has accrued the entire amount
claimed. No trial date has been set and the Company is currently negotiating a
settlement of these claims.



                                      F-17


An individual filed suit during January 2001, seeking to recover the principal
sum of $135,941, plus interest on a promissory note. The parties are presently
negotiating settlement.

During March 2000, a vendor brought suit against the Company under allegations
that the Company owed approximately $97,000 for the cost of goods or services
provided to the Company for the Company's use and benefit. The Company issued a
note payable to the vendor in settlement of the amount owed and is required to
pay the vendor $1,972 each month until paid. At December 31, 2002, the Company
owed $87,632 on this settlement agreement. The Company is currently in default
on this obligation and is currently negotiating a new settlement agreement.

A financial institution brought suit against the Company during February 2000,
alleging that the Company owed approximately $439,000 for a loan provided to the
Company for the Company's use and benefit. Judgment was entered against the
Company and certain guarantors in the amount of $427,292 plus interest at the
rate of 8.61% per annum from June 27, 2000. The Company has subsequently made
payments to the financial institution, reducing the obligation to $258,644 at
December 31, 2002, plus interest accruing from January 1, 2002. The Company is
in default on this obligation and is negotiating for settlement of the remaining
claims.

Suit was brought against the Company during April 2001, by a former shareholder
alleging that the Company owed $121,825 under the terms of a promissory note. A
Stipulation for Settlement and for Entry of Judgment was executed by the parties
wherein the Company agreed to arrange for payment of a principal amount of
$145,000 in 48 monthly installments. The Company made seven payments and then
failed to make subsequent payments, at which time the shareholder obtained a
consent judgment against the Company. The Company is currently in settlement
negotiations with the former shareholder regarding the judgment.

Various vendors have notified the Company that they believe they have claims
against the Company totaling $370,152. None of these vendors have filed lawsuits
in relation to these claims. The Company has accrued the entire amount of these
claims and it is included in accounts payable.

The Company is the defendant in numerous legal actions, primarily resulting from
nonpayment of vendor invoices for goods and services received, that it has
determined the probability of realizing any loss is remote. The total amount of
these legal actions is $179,757. The Company has made no accrual for the legal
actions and is currently in the process of negotiating the dismissal of these
claims with the various vendors.

The Company is also the defendant in numerous immaterial legal actions primarily
resulting from nonpayment of vendors for goods and services received. The
Company has accrued the payables and is currently in the process of negotiating
settlements with these vendors.

Registration Rights - In connection with the conversion of certain debt to
equity during 2000, the Company has granted the holders of 5,281,050 shares of
common stock the right to include 50% of the common stock of the holders in any
registration of common stock of the Company, under the Securities Act for offer
to sell to the public (subject to certain exceptions). The Company has also
agreed to keep any filed registration statement effective for a period of 180
days at its own expense.

Additionally, in connection with the Company's entering into an Equity Line of
Credit Agreement (described in Note 11), the Company granted to the equity line
investor (the "Equity Line Investor") registration rights, in connection with


                                      F-18


which the Company is required to file a registration statement covering the
resale of shares put to the Equity Line Investor under the equity line. The
Company is also required to keep the registration statement effective until two
years following the date of the last advance under the equity line. The Company
has not yet filed such registration statement.

Accrued Payroll Tax Liabilities -- As of December 31, 2002, the Company had
accrued liabilities in the amount of $2,029,626 for delinquent payroll taxes,
including interest estimated at $304,917 and penalties estimated at $229,285. Of
this amount, approximately $301,741 was due the State of Utah. During the first
quarter of 2002, the Company negotiated a monthly payment schedule of $4,000 to
the State of Utah, which did not provide for the forgiveness of any taxes,
penalties or interest. These monthly payments were not made during the third
quarter. Approximately $1,716,946 was owed to the Internal Revenue Service as of
December 31, 2002. During the first quarter of 2002, the Company negotiated a
payment schedule with respect to this amount, pursuant to which monthly payments
of $25,000 were required. In addition, the Company committed to keeping current
on deposits of federal withholding amounts. The required monthly payments were
made during each of the three months during the second quarter. None of the
monthly payments were made during the third quarter. The Company is currently
renegotiating the terms of the payment schedule with the Internal Revenue
Service. In addition, the Company failed to pay several of its current
withholding obligations. Approximately $10,939 was owed to the State of Colorado
as of December 31, 2002.

As of December 31, 2001, the Company had accrued liabilities in the amount of
$1,982,445 for delinquent payroll taxes, including interest estimated at
$215,268 and penalties estimated at $242,989. Of this amount, approximately
$257,510 was due the State of Utah. Approximately $1,713,996 was owed to the
Internal Revenue Service as of December 31, 2001. Approximately $10,939 was owed
to the State of Colorado as of December 31, 2001.

NOTE 9 - INCOME TAXES

The Company has paid no federal or state income taxes. The significant
components of the Company's deferred tax assets and liabilities at December 31,
2002 and 2001, are as follows:



                                                                                                        2002                 2001
                                                                                             ---------------      ---------------
           Deferred Income Tax Assets:
                                                                                                            
               Inventory reserve                                                             $       216,305      $       188,880
               Bad debt reserve                                                                       13,815               24,736
               Vacation reserve                                                                       17,356               12,569
               Research and development credits                                                       17,979               12,718
               Net operating loss carryforward                                                     3,443,676            2,698,615
               Intellectual property                                                                 144,553              159,039
                                                                                             ---------------      ---------------

                    Total Deferred Income Tax Assets                                               3,853,684            3,096,557
               Valuation allowance                                                                (3,795,179)          (3,033,050)

               Deferred Income Tax Liability - depreciation                                          (58,505)             (63,507)
                                                                                             ----------------     ---------------

               Net Deferred Income Tax Asset                                                 $            --      $            --
                                                                                             ===============      ===============


The Company has sufficient long-term deferred income tax assets to offset the
deferred income tax liability related to depreciation. The long-term deferred
income tax assets relate to the net operating loss carryforward and the
intellectual property.



                                      F-19


The Company has sustained net operating losses in both periods presented. There
were no deferred tax assets or income tax benefits recorded in the financial
statements for net deductible temporary differences or net operating loss
carryforwards because the likelihood of realization of the related tax benefits
cannot be established. Accordingly, a valuation allowance has been recorded to
reduce the net deferred tax asset to zero and consequently, there is no income
tax provision or benefit presented for the years ended December 31, 2002 and
2001.

As of December 31, 2002, the Company had net operating loss carryforwards for
tax reporting purposes of approximately $9,232,376. These net operating loss
carryforwards, if unused, begin to expire in 2019. Utilization of approximately
$1,193,685 of the total net operating loss is dependent on the future profitable
operation of Racore Technology Corporation under the separate return limitation
rules and limitations on the carryforward of net operating losses after a change
in ownership.

The following is a reconciliation of the amount of tax benefit that would result
from applying the federal statutory rate to pretax loss with the benefit from
income taxes for the years ended December 31, 2002 and 2001:



                                                                                                        2002                 2001
                                                                                             ---------------      ---------------
                                                                                                            
               Benefit at statutory rate (34%)                                               $      (730,935)     $      (997,249)
               Non-deductible expenses                                                                39,752               56,876
               Change in valuation allowance                                                         762,129            1,037,165
               State tax benefit, net of federal tax benefit                                         (70,946)             (96,792)
                                                                                             ----------------     ---------------
               Net Benefit from Income Taxes                                                 $            --      $            --
                                                                                             ===============      ===============


NOTE 10 - STOCKHOLDER'S EQUITY

Forward Stock Split - On August 6, 2001, the Company effected a 15-for-1 forward
stock split of its outstanding shares of common stock. The Company also
increased authorized common shares from 500,000,000 to 750,000,000 shares. The
stock split has been retroactively reflected in the accompanying consolidated
financial statements for all periods presented.

Common Stock Issued for Cash and Debt - Effective January 14, 2002, the Company
entered into four substantially identical agreements with existing shareholders
pursuant to which the Company issued an aggregate of 43,321,186 shares of
restricted common stock at a price of $0.075 per share, the fair value of the
shares, for $500,000 in cash and the reduction of principal of $1,499,090 of
notes payable and $1,250,000 of notes payable to stockholders. No gain or loss
has been recognized on these transactions as the fair value of the stock issued
was equal to the consideration given by the shareholders. The Company used the
$500,000 cash as working capital.

Common Stock Issued for Conversion of Debt - Effective December 23, 2002, the
Company entered into four substantially identical agreements with existing
shareholders pursuant to which the Company issued an aggregate of 30,000,000
shares of restricted common stock at a price of $0.05 per share, the fair value
of the shares, for the reduction of principal of $1,020,154 of notes payable and
$479,846 of accrued interest. No gain or loss has been recognized on these
transactions as the fair value of the stock issued was equal to the
consideration given by the shareholders.

Equity Line of Credit -- On November 5, 2002, the Company entered into an Equity
Line of Credit Agreement (the "Equity Line Agreement") with a private investor
(the "Equity Line Investor"). Under the Equity Line Agreement, the Company has
the right to draw up to $5,000,000 from the Equity Line Investor against an
equity line of credit (the "Equity Line"). As part of the Equity Line Agreement,


                                      F-20


the Company may issue shares of the Company's common stock to the Equity Line
Investor in lieu of repayment of the draw. The number of shares to be issued is
determined by dividing the amount of the draw by the lowest closing bid price of
the Company's common stock over the five trading days after the advance notice
is tendered. The maximum amount of any single draw is $85,000.

The Equity Line Investor is required under the Equity Line Agreement to tender
the funds requested by the Company within two trading days after the
five-trading-day period used to determine the market price.

In connection with the Equity Line Agreement, the Company issued 2,562,500
shares of the Company's common stock as placement shares at no cost. The Company
also granted registration rights to the Equity Line Investor, in connection with
which the Company is required to use its best efforts to file a registration
statement and have it declared effective by the Securities and Exchange
Commission. The Company is unable to draw on the Equity Line until the
registration statement has been declared effective.

NOTE 11 - STOCK OPTIONS AND WARRANTS

Stock-Based Compensation - The Company accounts for stock options issued to
directors, officers and employees under Accounting Principles Board Opinion No.
25 and related interpretations ("APB 25"). Under APB 25, compensation expense is
recognized if an option's exercise price on the measurement date is below the
fair value of the Company's common stock. For options that provide for cashless
exercise or that have been modified, the measurement date is considered the date
the options are exercised or expire. Those options are accounted for as variable
options with compensation adjusted each period based on the difference between
the market value of the common stock and the exercise price of the options at
the end of the period. The Company accounts for options and warrants issued to
non-employees at their fair value in accordance with SFAS No. 123, "Accounting
for Stock-Based Compensation" ("SFAS 123").

Non-Employee Grant - During 2001, the Company granted options to purchase
3,000,000 shares of common stock to a non-employee sales consultant as the
settlement of a $200,000 prepaid sales commission agreement. The options vested
on the date granted and expire in September 2006. The exercise price of these
options was $.00067 per share. Because there is not an active market for the
Company's common stock in this case, the fair value of the sales commission
agreement is more reliably measurable, and the value of the options was
determined to be $200,000 in accordance with the provisions of SFAS No. 123. By
December 31, 2001, the sales consultant had not generated any sales and
management felt the probability that the sales consultant would generate any
future sales was remote. Accordingly, the $200,000 was expensed December 31,
2001. All 3,000,000 options were exercised during 2001 for cash proceeds of
$2,010. There were no non-employee options outstanding at December 31, 2001. No
options were granted to non-employees during 2002.

Employee Grants - On July 26, 2001 the Company adopted the 2001 Stock Option
Plan (the "2001 Plan") with 15,000,000 shares of common stock reserved for
issuance there under. The Company's Board of Directors administers the plan and
has discretion in determining the employees, directors, independent contractors
and advisors who receive awards, the type of awards (stock, incentive stock
options or non-qualified stock options) granted, and the term, vesting and
exercise prices.

During the years ended December 31, 2002 and 2001, the Company granted options
to purchase 10,350,000 and 1,650,000 shares of common stock, respectively, to
certain employees of the Company pursuant to the 2001 Plan. These options vested
on the date of grant. The related exercise price for all options was $0.03 to
$0.05 per share for 2002 grants and $0.07 per share for 2001 grants. The
exercise price for 2,500,000 options granted during 2002 was less than the fair
market value of the Company's common stock on the date granted, resulting in


                                      F-21


$25,000 non-cash compensation expense. All other grants during 2002 and 2001 had
exercise prices equal to the fair value of the Company's common stock on the
date of grant. The options were exercisable through December 2007. During 2002
and 2001, all employee options granted were exercised for $424,000 and $115,650,
respectively. There were no employee options outstanding at December 31, 2002
and 2001.

Compensation Expense - During the year ended December 31, 2002 and 2001, the
Company recognized $25,000 and $0, respectively, as non-cash compensation
expense relating to stock options. SFAS 123 requires the presentation of pro
forma operating results as if the Company had accounted for stock options
granted to employees under the fair value method prescribed by SFAS 123. The
Company estimated the fair value of the employee stock options at the grant date
using the Black-Scholes option-pricing model. The following weighted-average
assumptions were used in the Black-Scholes model for options issued during the
years ended December 31, 2002 and 2001 to determine the fair value of the
employee options of $0.01 to $0.02 for 2002 options and $0.03 for 2001 options
to purchase a share of common stock: risk-free interest rate of 3.78 and 3.94
percent, dividend yield of 0 percent, volatility of 399 and 411 percent, and
expected lives of 0.10 and 0.01 years, respectively.

NOTE 12 -SEGMENT INFORMATION

Segment information has been prepared in accordance with SFAS No. 131,
"Disclosure About Segments of an Enterprise and Related Information." The
Company has two reportable segments: electronics assembly and Ethernet
technology. The electronics assembly segment manufactures and assembles circuit
boards and electronic component cables. The Ethernet technology segment designs
and manufactures Ethernet cards. The accounting policies of the segments are
consistent with those described in the summary of significant accounting
policies. The Company evaluates performance of each segment based on earnings or
loss from operations. Selected segment information is as follows:



                                                                        Electronics              Ethernet
                       2002                                                 Assembly            Technology        Total
                       ----                                             ----------------     -------------        -------------

                                                                                                         
           Sales to external customers                                  $      1,838,781     $       460,887      $     2,299,668
           Intersegment sales                                                    179,451                  --              179,451
           Segment loss                                                       (1,890,097)           (259,713)          (2,149,810)
           Segment assets                                                      2,342,881             237,434            2,580,315
           Depreciation and amortization                                         449,914              20,935              470,849

                       2001

           Sales to external customers                                  $      1,352,085     $       518,763      $     1,870,848
           Intersegment sales                                                    309,374                  --              309,374
           Segment loss                                                       (2,336,084)           (597,000)          (2,933,084)
           Segment assets                                                      3,152,815             434,471            3,587,286
           Depreciation and amortization                                         519,217              20,873              540,090




                                      F-22




                Sales                                                                                   2002                 2001
                -----                                                                        ---------------      ---------------

                                                                                                            
           Total sales for reportable segments                                               $     2,479,119      $     2,180,222
           Elimination of intersegment sales                                                        (179,451)            (309,374)
                                                                                             ----------------     ---------------
           Consolidated net sales                                                            $     2,299,668      $     1,870,848
                                                                                             ===============      ===============


                Total Assets

           Total assets for reportable segments                                              $     2,580,315      $     3,587,286
           Adjustment for intersegment amounts                                                            --               (1,800)
                                                                                             ---------------      ----------------

           Consolidated total assets                                                         $     2,580,315      $     3,585,486
                                                                                             ===============      ===============


NOTE 13 - REVENUES

All revenue-producing assets are located in North America. Revenues are
attributed to the geographic areas based on the location of the customers
purchasing the products. The Company's net sales by geographic area are as
follows:



                                                                                                        2002                 2001
                                                                                             ---------------      ---------------

                                                                                                            
                United States of America                                                     $     2,291,946      $     1,820,700
                Canada                                                                                    --                  338
                Europe/Africa/Middle East                                                              7,722               49,810
                                                                                             ---------------      ---------------
                                                                                             $     2,299,668      $     1,870,848
                                                                                             ===============      ===============


NOTE 14 - SUBSEQUENT EVENTS

On February 11, 2003, the Company adopted the 2002 Stock Option Plan (the "2002
Plan") with 25,000,000 shares of common stock reserved for issuance there under.
The Company's Board of Directors administers the plan and has discretion in
determining the employees, directors, independent contractors and advisors who
receive awards, the type of awards (stock, incentive stock options or
non-qualified stock options) granted, and the term, vesting and exercise prices.

During February 2003, the Company granted options to purchase 5,500,000 shares
of common stock to certain employees of the Company and options to purchase
2,000,000 shares of common stock to members of the board of directors pursuant
to the 2002 Plan. These options vested on the date of grant. The related
exercise price was $0.025 per share for employee options and $0.03 per share for
members of the board of directors. The market value of the common stock on the
grant date was $0.036, which resulted in non-cash compensation of $72,500. The
options are exercisable through February 2008. All options granted were
exercised. The options were exercised for $137,500 of cash, $45,000 of accrued
interest to directors and $15,000 of accrued compensation. The Company estimated
the fair value of the employee and director stock options at the grant date
using the Black-Scholes option-pricing model. The following weighted-average
assumptions were used in the Black-Scholes model to determine the fair value of
the employee and director options to purchase a share of common stock of $0.019
and $0.018, respectively: risk-free interest rate of 2.92 percent, dividend
yield of 0 percent, volatility of 364 percent, and expected lives of 0.10 years.



                                      F-23



QUARTERLY FINANCIAL STATEMENTS




           Balance Sheets as of March 31, 2003 (unaudited) and       3
           December 31, 2002

           Statements of Operations for the Three Months ended       4
           March 31, 2003 (unaudited) and 2002 (unaudited)

           Statements of Cash Flows for the Three Months ended       5
           March 31, 2003 (unaudited) and 2002 (unaudited)

           Notes to Condensed Consolidated Financial Statements      6
           (unaudited)



                                       2





                       CIRTRAN CORPORATION AND SUBSIDIARY
               CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)





                                                                        March 31,       December 31,
                                                                             2003               2002
                                                                     ---------------  ----------------
ASSETS
Current Assets
                                                                                
Cash and cash equivalents                                            $        500     $          500
Trade accounts receivable, net of allowance for doubtful
accounts of $37,037                                                        83,057             37,464
Inventory                                                               1,522,859          1,550,553
Other                                                                     102,322            100,189
                                                                     ---------------  ----------------
Total Current Assets                                                    1,708,738          1,688,706
                                                                     ---------------  ----------------

Property and Equipment, Net                                               789,098            865,898

Other Assets, Net                                                          10,278             12,236

Deferred Offering Costs                                                    20,575             13,475
                                                                     ---------------  ----------------

Total Assets                                                         $  2,528,689     $    2,580,315
                                                                     ---------------  ----------------

LIABILITIES AND STOCKHOLDERS' DEFICIT

Current Liabilities
Checks written in excess of cash in bank                             $     80,387     $       19,531
Accounts payable                                                        1,444,765          1,359,723
Accrued liabilities                                                     3,115,864          3,030,970
Current maturities of long-term notes payable                           1,132,911          1,059,987
Notes payable to stockholders                                              38,290             20,376
Notes payable to related parties                                          788,742            688,742
                                                                     ---------------  ----------------
Total Current Liabilities                                               6,600,959          6,179,329
                                                                     ---------------  ----------------

Long-Term Liabilities
Long-term notes payable, less current maturities                          206,566            295,083
                                                                     ---------------  ----------------


Commitments

Stockholders' Deficit
Common stock, par value $0.001; authorized 750,000,000 shares;
issued and outstanding shares: 254,684,691 and 247,184,691
net of 3,000,000 shares held in treasury at no cost at                    254,685            247,185
March 31, 2003 and December 31, 2002, respectively
Additional paid-in capital                                             11,351,520         11,089,020
Accumulated deficit                                                   (15,885,041)       (15,230,302)
                                                                     ---------------  ----------------
Total Stockholders' Deficit                                            (4,278,836)        (3,894,097)
                                                                     ---------------  ----------------
Total Liabilities and Stockholders' Deficit                          $  2,528,689     $    2,580,315
                                                                     ---------------  ----------------


     See accompanying notes to condensed consolidated financial statements.

                                       3







                       CIRTRAN CORPORATION AND SUBSIDIARY
          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)






For the Three Months Ended March 31,                          2003                        2002
                                                    --------------------   --------------------

                                                                     
Net Sales                                           $      269,774         $           641,330

Cost of Sales                                              185,716                     419,116
                                                    --------------------   --------------------

Gross Profit                                                84,058                     222,214
                                                    --------------------   --------------------

Operating Expenses
Selling, general and administrative expenses               555,554                     520,608
Non-cash compensation expense                               72,500                           -
                                                    --------------------   --------------------
Total Operating Expenses                                   628,054                     520,608
                                                    --------------------   --------------------

Loss From Operations                                      (543,996)                   (298,394)
                                                    --------------------   --------------------

Other Income (Expense)
Interest                                                  (110,743)                   (136,880)
Other, net                                                       -                       9,517
                                                    --------------------   --------------------
Total Other Expense, Net                                  (110,743)                   (127,363)
                                                    --------------------   --------------------

Net Loss                                            $     (654,739)        $          (425,757)
                                                    --------------------   --------------------

Basic and diluted loss per common share             $        (0.00)        $             (0.00)
                                                    --------------------   --------------------
Basic and diluted weighted-average
common shares outstanding                              248,129,897                 201,077,784
                                                    --------------------   --------------------



     See accompanying notes to condensed consolidated financial statements.

                                       4





                       CIRTRAN CORPORATION AND SUBSIDIARY
          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)




For the Three Months Ended March 31,                                           2003                        2002
                                                                     ----------------------      ---------------

Cash flows from operating activities
                                                                                           
Net loss                                                             $     (654,739)             $     (425,757)
Adjustments to reconcile net loss to net
cash used in operating activities:
Depreciation and amortization                                                83,295                     132,633
Cash paid for settlement of litigation                                            -                     (25,000)
Non-cash compensation expense                                                72,500                           -
Changes in assets and liabilities:
Trade accounts receivable                                                   (45,593)                   (294,611)
Inventories                                                                  27,694                    (182,608)
Prepaid expenses and other assets                                              (175)                      3,411
Accounts payable                                                             85,042                    (154,281)
Accrued liabilities                                                          84,894                     269,008
                                                                     ----------------------      ---------------

Total adjustments                                                           307,657                    (251,448)
                                                                     ----------------------      ---------------

Net cash used in operating activities                                      (347,082)                   (677,205)
                                                                     ----------------------      ---------------

Cash flows from investing activities
Purchase of property and equipment                                           (6,495)                     (1,652)
                                                                     ----------------------      ---------------

Net cash used in investing activities                                        (6,495)                     (1,652)
                                                                     ----------------------      ---------------

Cash flows from financing activities
Increase (decrease) in checks written in excess of cash in bank              60,856                     (10,287)
Increase in deferred offering costs                                          (7,100)
Proceeds from notes payable to stockholders                                  17,914                           -
Payments on notes payable to stockholders                                         -                    (140,125)
Principal payments on notes payable                                         (33,261)                   (105,730)
Proceeds from notes payable                                                  17,668                           -
Proceeds from notes payable to related parties                              100,000                     200,000
Proceeds from exercise of options and warrants to purchase
common stock                                                                197,500                     235,000
Proceeds from issuance of common stock                                            -                     500,000
                                                                     ----------------------      ---------------

Net cash provided by financing activities                                   353,577                     678,858
                                                                     ----------------------      ---------------

Net increase in cash and cash equivalents                                         -                           1

Cash and cash equivalents at beginning of year                                  500                         499
                                                                     ----------------------      ---------------

Cash and cash equivalents at end of year                             $        500                $        500
                                                                     ----------------------      ---------------



     See accompanying notes to condensed consolidated financial statements.

                                       5





                       CIRTRAN CORPORATION AND SUBSIDIARY
          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                                  (CONTINUED)





                                                                      For the Three               For the Three
                                                                       Months Ended                Months Ended
                                                                          March 31,                   March 31,
                                                                      --------------------     -----------------
                                                                               2003                        2002
                                                                      --------------------     -----------------
Supplemental disclosure of cash flow information

                                                                                         
Cash paid during the period for interest                              $      22,543            $         44,891

Noncash investing and financing activities

Notes issued for accounts payable and capital lease obligations       $           -            $        326,195
Common stock issued for notes payable to stockholders                 $           -            $      1,250,000
Common stock issued for notes payable                                 $           -            $      1,499,090




     See accompanying notes to condensed consolidated financial statements.

                                       6








                       CIRTRAN CORPORATION AND SUBSIDIARY
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Condensed   Financial   Statements  --  The  accompanying   unaudited  condensed
consolidated  financial  statements include the accounts of CirTran  Corporation
and its subsidiary (the  "Company").  These  financial  statements are condensed
and, therefore,  do not include all disclosures  normally required by accounting
principles generally accepted in the United States of America.  These statements
should be read in conjunction  with the Company's  annual  financial  statements
included in the  Company's  December 31, 2002 Annual  Report on Form 10-KSB.  In
particular,  the Company's  significant  accounting principles were presented as
Note 1 to the consolidated  financial  statements in that report. In the opinion
of  management,  all  adjustments  necessary for a fair  presentation  have been
included in the accompanying  condensed  consolidated  financial  statements and
consist  of  only  normal  recurring  adjustments.  The  results  of  operations
presented in the accompanying  condensed  consolidated  financial statements for
the three  months  ended March 31, 2003 are not  necessarily  indicative  of the
results that may be expected for the full year ending December 31, 2003.

Stock-Based  Compensation  -- At March 31, 2003, the Company had one stock-based
employee compensation plan, which is described more fully in Note 6. The Company
accounts for the plan under APB Opinion No. 25,  Accounting  for Stock Issued to
Employees, and related interpretations.  During the three months ended March 31,
2003 and 2002, the Company  recognized  compensation  expense  relating to stock
options and  warrants  of $72,500  and $0,  respectively.  The  following  table
illustrates  the effect on net loss and basic and diluted  loss per common share
as if the Company had applied the fair value recognition provisions of Financial
Accounting   Standards  Board  ("FASB")   Statement  No.  123,   Accounting  for
Stock-Based Compensation, to stock-based employee compensation:



                                                                                                Three Months Ended March 31,
                                                                                                2003                   2002
                                                                                          ----------------------  -----------------
                                                                                                            
           Net loss, as reported                                                          $       (654,739)       $      (425,757)
           Add:  Stock-based employee compensation expense
              included  in net loss                                                                 72,500                     --
           Deduct:  Total stock-based employee compensation
              expense determined under fair value based method
              for all awards                                                                      (141,665)               (88,009)
           Pro forma net loss                                                             $       (723,904)       $      (513,766)
           Basic and diluted loss per common share as reported                            $         (0.00)        $        (0.00)
           Basic and diluted loss per common share pro forma                                        (0.00)        $        (0.00)



NOTE 2 - REALIZATION OF ASSETS

The accompanying  condensed consolidated financial statements have been prepared
in conformity with accounting principles generally accepted in the United States
of America,  which  contemplate  continuation of the Company as a going concern.
However,  the Company  sustained losses of $654,739 and $2,149,810 for the three
months ended March 31, 2003 and the year ended December 31, 2002,  respectively.
As of March 31, 2003 and  December  31,  2002,  the  Company had an  accumulated
deficit of $15,885,041 and $15,230,302,  respectively, and a total stockholders'
deficit of $4,278,836 and  $3,894,097,  respectively.  In addition,  the Company
used,  rather than  provided,  cash in its operations in the amounts of $347,082


                                       7


and  $1,142,148  for the three  months  ended  March 31, 2003 and the year ended
December  31,  2002,  respectively.  Since  February  of 2000,  the  Company has
operated without a line of credit.  Many of the Company's vendors stopped credit
sales of  components  used by the  Company  to  manufacture  products,  and as a
result, the Company converted certain of its turnkey customers to customers that
provide  consigned  components to the Company for production.  These  conditions
raise  substantial  doubt  about the  Company's  ability to  continue as a going
concern.

In addition,  the Company is a defendant in numerous legal actions (see Note 4).
These matters may have a material  impact on the Company's  financial  position,
although no assurance can be given  regarding the effect of these matters in the
future.

In view of the matters described in the preceding paragraphs,  recoverability of
a  major  portion  of the  recorded  asset  amounts  shown  in the  accompanying
consolidated  balance  sheets is  dependent  upon  continued  operations  of the
Company,  which in turn is  dependent  upon the  Company's  ability  to meet its
financing  requirements  on a continuing  basis,  to maintain or replace present
financing,  to acquire additional capital from investors,  and to succeed in its
future  operations.  The  financial  statements  do not include any  adjustments
relating to the  recoverability  and classification of recorded asset amounts or
amounts and  classification  of liabilities  that might be necessary  should the
Company be unable to continue in existence.

During 2002, the Company entered into agreements  whereby the Company has issued
common  stock to certain  principals  of Abacas  Ventures,  Inc.  ("Abacas")  in
exchange for a portion of the debt.  The Company's  plans  include  working with
vendors to convert trade payables into long-term  notes payable and common stock
and cure defaults with lenders through  forbearance  agreements that the Company
will be able to service.  The Company intends to continue to pursue this type of
debt conversion going forward with other creditors.  As discussed in Note 5, the
Company  has  entered  into an equity  line of credit  agreement  with a private
investor.  Realization  of any  proceeds  under the equity line of credit is not
assured.

NOTE 3 - RELATED PARTY TRANSACTIONS

Stockholder Notes Payable --The Company had amounts due to stockholders from two
separate  notes.  The balance due to stockholders at March 31, 2003 and December
31,  2002,  was $38,290 and  $20,376,  respectively.  Interest  associated  with
amounts due to  stockholders is accrued at 10 percent.  Unpaid accrued  interest
was $5,413 and $2,378 at March 31, 2003 and December 31, 2002, respectively, and
is included in accrued liabilities. These notes are due on demand.

Related Party Notes Payable  --During  2002,  the Company  entered into a bridge
loan agreement with Abacas.  This agreement  allows the Company to request funds
from Abacas to finance the build-up of inventory relating to specific sales. The
loan bears  interest  at 24% and is payable  on  demand.  There are no  required
monthly payments.  During the three months ended March 31, 2003, the Company was
advanced $100,000. The outstanding balance on the bridge loan was $788,742 as of
March 31, 2003. The total accrued interest owed to Abacas on the bridge loan was
$116,010 as of March 31, 2003 and is included in accrued liabilities.


                                       8



NOTE 4 - COMMITMENTS AND CONTINGENCIES

Settlement of Litigation -- During January 2002,  the Company  settled a lawsuit
that had alleged a breach of facilities sublease agreement involving  facilities
located in  Colorado.  The  Company's  liability  in this action was  originally
estimated to range up to $2.5  million.  The Company had filed a counter suit in
the same court for an amount exceeding $500,000 for missing equipment. Effective
January 18, 2002, the Company entered into a settlement agreement which required
the Company to pay the  plaintiff the sum of $250,000.  Of this amount,  $25,000
was paid upon  execution  of the  settlement,  and the  balance,  together  with
interest at 8% per annum,  was payable by July 18, 2002. As security for payment
of the balance, the Company executed and delivered to the plaintiff a Confession
of  Judgment  and also  issued  3,000,000  shares  of  common  stock,  which are
currently  held in escrow and have been treated as treasury stock recorded at no
cost. The fair value of the 3,000,000  shares was less than the carrying  amount
of the note payable.  Because 75 percent of the balance had not been paid by May
18,  2002,  the Company was  required to prepare and file with the  Securities &
Exchange Commission,  at its own expense, a registration  statement with respect
to the  escrowed  shares.  The  remaining  balance  has not been  paid,  and the
registration statement with respect to the escrowed shares has not been declared
effective and the Company has not replaced the escrowed  shares with  registered
free-trading  shares  pursuant  to  the  terms  of  the  settlement   agreement;
therefore,  the plaintiff  filed the  Confession of Judgment and proceeded  with
execution  thereon.  The Company is currently  negotiating with the plaintiff to
settle this obligation without the release of the shares held in escrow.

In  connection  with a separate  sublease  agreement  of these  facilities,  the
Company  received a settlement from the sublessee during May 2002, in the amount
of  $152,500,  which has been  recorded  as other  income.  The  Company did not
receive cash from this settlement,  but certain  obligations of the Company were
paid  directly.  $109,125 of the  principal  balance of the note  related to the
settlement  mentioned  above was paid.  Also,  $7,000 was paid to the  Company's
legal counsel as a retainer for future services.  The remaining $36,375 was paid
to the above mentioned plaintiff as a settlement of rent expense.

During  September 2002, the plaintiff filed a claim that the $109,125 portion of
the payment was to be applied as additional rent expense rather than a principal
payment on the note payable.  The Company  estimates that the probability of the
$109,125  being  considered  additional  rent expense is remote and disputes the
claim. The Company intends to vigorously defend the action.

Litigation - During  2000,  the Company  settled a lawsuit  filed by a vendor by
issuing  5,281,050  shares of the  Company's  common  stock  valued at $324,284,
paying $83,000 in cash and issuing two notes payable totaling  $239,000.  During
2002,  the vendor filed a  confession  of  judgement  claiming  that the Company
defaulted  on its  agreement  and  claims  the  2000  lawsuit  was not  properly
satisfied. At December 31, 2002, the Company owed $60,133 of principal under the
terms of the remaining note payable.  The Company denies the vendor's claims and
intends to vigorously defend itself against the confession of judgement.

In December 1999, a vendor of the Company filed a lawsuit that alleges breach of
contract and seeks payment in the amount of  approximately  $213,000 of punitive
damages from the Company  related to the  Company's  non-payment  for  materials
provided by the vendor.  Judgment was entered against the Company in May 2002 in
the amount of $213,718.  The Company has accrued the entire amount due under the
judgment.



                                       9


The  Company has been a party to a lawsuit  with a customer  stemming
from an  alleged  breach  of  contract.  In July  2002,  the  Company  reached a
settlement  with the customer in which the customer  was to make  payments  from
August 1, 2002, through October 29, 2002, to the Company totaling  $265,000.  As
part of the  settlement,  the Company  returned  inventory  valued at  $158,010,
settled receivables from the customer of $287,277,  settled payables owed to the
customer in the amount of $180,287 and sold  inventory  to a Company  related to
the customer for $13,949. During 2002, the Company received the entire $265,000.

During  October 1999, a former vendor of the Company  brought action against the
Company alleging that the Company owed approximately  $199,600 for materials and
services and pursuant to the terms of a promissory  note. The Company  entered a
settlement  agreement  under which the Company is to pay $6,256 each month until
the  obligation  and  interest  thereon  are paid.  This did not  represent  the
forgiveness of any obligation,  but rather the restructuring of the terms of the
previous  agreement.  At December 31, 2002,  the Company owed  $183,429 for this
settlement.  The Company has  defaulted  on its  payment  obligations  under the
settlement  agreement.  The Company is currently  negotiating  a new  settlement
agreement.

Judgment was entered in favor of a vendor  during  March 2002,  in the amount of
$181,342 for  nonpayment of costs of goods or services  provided to the Company.
At December  31, 2002,  the Company had accrued the entire  amount of the claim.
The Company is currently in settlement negotiations with the vendor.

In December  1999, a vendor of the Company filed a lawsuit that seeks payment in
the amount of $44,269 for the cost of goods provided to the Company. The Company
admits  owing  certain  amounts to the vendor and has accrued the entire  amount
claimed.  No trial date has been set and the Company is currently  negotiating a
settlement of these claims.

During 2002, a vendor of the Company  filed a lawsuit that seeks  payment in the
amount of $31,745 for the cost of goods provided to the Company. The Company has
not yet determined the validity of the claim,  but has accrued the entire amount
claimed.  No trial date has been set and the Company is currently  negotiating a
settlement of these claims.

An individual  filed suit during January 2001,  seeking to recover the principal
sum of $135,941,  plus interest on a promissory  note. The parties are presently
negotiating settlement.

During March 2000, a vendor  brought suit against the Company under  allegations
that the Company  owed  approximately  $97,000 for the cost of goods or services
provided to the Company for the Company's use and benefit.  The Company issued a
note payable to the vendor in  settlement  of the amount owed and is required to
pay the vendor $1,972 each month until paid.  At December 31, 2002,  the Company
owed $87,632 on this settlement  agreement.  The Company is currently in default
on this obligation and is currently negotiating a new settlement agreement.

A financial  institution  brought suit against the Company during February 2000,
alleging that the Company owed approximately $439,000 for a loan provided to the
Company for the  Company's  use and benefit.  Judgment  was entered  against the
Company and certain  guarantors  in the amount of $427,292  plus interest at the
rate of 8.61% per annum from June 27, 2000.  The Company has  subsequently  made
payments to the financial  institution,  reducing the  obligation to $258,644 at
December 31, 2002,  plus interest  accruing from January 1, 2002. The Company is
in default on this obligation and is negotiating for settlement of the remaining
claims.



                                       10


Suit was brought against the Company during April 2001, by a former  shareholder
alleging that the Company owed $121,825 under the terms of a promissory  note. A
Stipulation for Settlement and for Entry of Judgment was executed by the parties
wherein  the Company  agreed to arrange  for  payment of a  principal  amount of
$145,000 in 48 monthly  installments.  The Company made seven  payments and then
failed to make subsequent  payments,  at which time the  shareholder  obtained a
consent  judgment  against the Company.  The Company is currently in  settlement
negotiations with the former shareholder regarding the judgment.

Various  vendors  have  notified  the Company that they believe they have claims
against the Company totaling $370,152. None of these vendors have filed lawsuits
in relation to these claims.  The Company has accrued the entire amount of these
claims and it is included in accounts payable.

The Company is the defendant in numerous legal actions, primarily resulting from
nonpayment  of vendor  invoices  for goods and  services  received,  that it has
determined the probability of realizing any loss is remote.  The total amount of
these legal  actions is $179,757.  The Company has made no accrual for the legal
actions and is currently in the process of  negotiating  the  dismissal of these
claims with the various vendors.

The Company is also the defendant in numerous immaterial legal actions primarily
resulting  from  nonpayment  of vendors  for goods and  services  received.  The
Company has accrued the payables and is currently in the process of  negotiating
settlements with these vendors.

Registration  Rights - In  connection  with the  conversion  of certain  debt to
equity during 2000,  the Company has granted the holders of 5,281,050  shares of
common  stock the right to include 50% of the common stock of the holders in any
registration of common stock of the Company,  under the Securities Act for offer
to sell to the public  (subject  to certain  exceptions).  The  Company has also
agreed to keep any filed  registration  statement  effective for a period of 180
days at its own expense.

Additionally,  in connection with the Company's  entering into an Equity Line of
Credit  Agreement  (described in Note 5), the Company granted to the equity line
investor (the "Equity Line Investor")  registration  rights,  in connection with
which the Company is  required to file a  registration  statement  covering  the
resale of shares put to the Equity  Line  Investor  under the equity  line.  The
Company is also required to keep the registration  statement effective until two
years  following the date of the last advance under the equity line. The Company
has not yet filed such registration statement.

Accrued Payroll Tax Liabilities -- As of March 31, 2003, the Company had accrued
liabilities in the amount of $2,039,690 for delinquent payroll taxes,  including
interest  estimated at $327,064  and  penalties  estimated at $230,300.  Of this
amount,  approximately  $314,403  was due the  State of Utah.  During  the first
quarter  of 2003,  no  payments  were made to the  State of Utah.  Approximately
$1,714,348  was owed to the Internal  Revenue  Service as of March 31, 2003. The
required  monthly  payments were made during each of the three months during the
first quarter of 2003. The Company is currently  renegotiating  the terms of the
payment schedule with the Internal Revenue  Service.  Approximately  $10,939 was
owed to the State of Colorado as of March 31, 2003.




                                       11


NOTE 5 - STOCKHOLDER'S EQUITY

Equity Line of Credit -- On April 8, 2003,  the Company  entered  into a revised
Equity Line of Credit  Agreement  (the "Equity Line  Agreement")  with a private
investor  (the "Equity Line  Investor").  Under the Equity Line  Agreement,  the
Company has the right to draw up to  $5,000,000  from the Equity  Line  Investor
against an equity line of credit (the "Equity Line"). As part of the Equity Line
Agreement,  the Company may issue  shares of the  Company's  common stock to the
Equity Line  Investor in lieu of repayment of the draw.  The number of shares to
be issued is determined by dividing the amount of the draw by the lowest closing
bid price of the  Company's  common  stock over the five  trading days after the
advance notice is tendered. The maximum amount of any single draw is $85,000

The Equity Line Investor is required  under the Equity Line  Agreement to tender
the  funds   requested  by  the  Company  within  two  trading  days  after  the
five-trading-day period used to determine the market price.

In  connection  with the Equity Line  Agreement,  the Company  issued  2,562,500
shares of the Company's common stock as placement shares at no cost in 2002. The
Company  also  granted  registration  rights to the  Equity  Line  Investor,  in
connection  with which the Company is required to use its best efforts to file a
registration  statement  and have it declared  effective by the  Securities  and
Exchange Commission.  The Company is unable to draw on the Equity Line until the
registration statement has been declared effective.

NOTE 6 - STOCK OPTIONS AND WARRANTS

Stock-Based  Compensation  - The Company  accounts for stock  options  issued to
directors,  officers and employees under Accounting Principles Board Opinion No.
25 and related interpretations ("APB 25"). Under APB 25, compensation expense is
recognized if an option's  exercise price on the  measurement  date is below the
fair value of the Company's  common stock. For options that provide for cashless
exercise or that have been modified, the measurement date is considered the date
the options are exercised or expire. Those options are accounted for as variable
options with compensation  adjusted each period based on the difference  between
the market value of the common  stock and the  exercise  price of the options at
the end of the period.  The Company  accounts for options and warrants issued to
non-employees  at their fair value in accordance with SFAS No. 123,  "Accounting
for Stock-Based Compensation" ("SFAS 123").

Stock  Option Plan - On February 11,  2003,  the Company  adopted the 2002 Stock
Option Plan (the "2002 Plan") with  25,000,000  shares of common stock  reserved
for issuance there under. The Company's Board of Directors  administers the plan
and  has  discretion  in  determining  the  employees,  directors,   independent
contractors  and  advisors  who  receive  awards,  the  type of  awards  (stock,
incentive stock options or non-qualified  stock options) granted,  and the term,
vesting and exercise prices.

During February 2003, the Company granted options to purchase  5,500,000  shares
of common  stock to certain  employees  of the  Company  and options to purchase
2,000,000  shares of common stock to members of the board of directors  pursuant
to the 2002  Plan.  These  options  vested  on the date of  grant.  The  related
exercise price was $0.025 per share for employee options and $0.03 per share for
members of the board of  directors.  The market value of the common stock on the


                                       12


grant date was $0.036,  which resulted in non-cash  compensation of $72,500. The
options  are  exercisable  through  February  2008.  All  options  granted  were
exercised.  The options were exercised for $137,500 of cash,  $45,000 of accrued
interest to directors and $15,000 of accrued compensation. The Company estimated
the fair value of the  employee  and  director  stock  options at the grant date
using the  Black-Scholes  option-pricing  model. The following  weighted-average
assumptions were used in the Black-Scholes  model to determine the fair value of
the employee and director  options to purchase a share of common stock of $0.019
and $0.018,  respectively:  risk-free  interest rate of 2.92  percent,  dividend
yield of 0 percent, volatility of 364 percent, and expected lives of 0.10 years.

NOTE 7 -SEGMENT INFORMATION

Segment  information  has  been  prepared  in  accordance  with  SFAS  No.  131,
"Disclosure  About  Segments  of an  Enterprise  and Related  Information."  The
Company  has  two  reportable   segments:   electronics  assembly  and  Ethernet
technology.  The electronics assembly segment manufactures and assembles circuit
boards and electronic  component cables. The Ethernet technology segment designs
and  manufactures  Ethernet cards.  The accounting  policies of the segments are
consistent  with  those  described  in the  summary  of  significant  accounting
policies. The Company evaluates performance of each segment based on earnings or
loss from operations. Selected segment information is as follows:



March 31, 2003                        Electronics Assembly    Ethernet Technology                  Total
---------------------------------------------------------------------------------------------------------
                                                                                      
Sales to external customers                      $ 227,511               $ 42,263              $ 269,774
Intersegment sales                                  16,301                      -                 16,301
Segment loss                                      (598,963)               (55,776)              (654,739)
Segment assets                                   2,273,392                255,297              2,528,689
Depreciation and amortization                       81,846                  1,449                 83,295


March 31, 2002
---------------------------------------------------------------------------------------------------------
Sales to external customers                      $ 338,358              $ 302,972              $ 641,330
Intersegment sales                                 154,246                      -                154,246
Segment loss                                      (425,757)               (13,302)              (439,059)
Segment assets                                   3,270,995                628,091              3,899,086
Depreciation and amortization                      127,396                  5,236                132,632



                                       13





                                                                                            March 31,
---------------------------------------------------------------------------------------------------------------------
Sales                                                                          2003                    2002
---------------------------------------------------------------------------------------------------------------------
                                                                                                     
Total sales for reportable segments                                                 $ 286,075              $ 795,576
Elimination of intersegment sales                                                     (16,301)              (154,246)
---------------------------------------------------------------------------------------------------------------------
     Consolidated net sales                                                         $ 269,774              $ 641,330
---------------------------------------------------------------------------------------------------------------------

Net Loss
---------------------------------------------------------------------------------------------------------------------
Net loss for reportable segments                                                   $ (654,739)            $ (439,059)
Elimination of intersegment losses                                                          -                 13,302
---------------------------------------------------------------------------------------------------------------------
     Consolidated net loss                                                         $ (654,739)            $ (425,757)
---------------------------------------------------------------------------------------------------------------------





                                                                                    March 31,           December 31,
Total Assets                                                                             2003                   2002
---------------------------------------------------------------------------------------------------------------------
                                                                                                   
Total Assets for reportable segments                                              $ 2,528,689            $ 2,580,315
Elimination of intersegment amounts                                                         -                      -
---------------------------------------------------------------------------------------------------------------------
Consolidated  total assets                                                        $ 2,528,689            $ 2,580,315
---------------------------------------------------------------------------------------------------------------------



                                       14