CIRTRAN CORPORATION
                              A Nevada Corporation


                       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 August 27, 2003, was approximately $0.01 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.

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

                                September 4, 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 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.

                                        2


     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.

     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

                                        3


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.

     Through August 27, 2003, we have drawn $184,000 on the Equity Line and have
issued  16,016,174  shares of our common stock in  connection  with draws on the
Equity Line.

     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 $16,446,519 and $15,230,302 at June 30, 2003, and December 31, 2002,
respectively.  Our net loss from  operations  for the six months  ended June 30,
2003, and the year ending  December 31, 2002,  were  $1,216,217 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 $5,333,449 at June 30,
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 June 30, 2003,  our monthly  operating  costs and  interest  expenses
averaged  approximately  $230,000 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  June  30,  2003,  we have  significant  short-term  debt,  including
approximately  $1.50 million in accounts  payable,  $820,292 in demand notes due
certain of our shareholders, and $3.35 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  $2.07
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
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.

                                        6


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.

     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

                                       7




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 remaining amount of the Second 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
                                               $4,816,000

            $0.01                             481,600,000
            $0.02                             240,800,000
            $0.03                             160,533,333
            $0.04                             120,400,000
            $0.05                              96,320,000
            $0.10                              48,160,000
            $0.15                              32,106,667
            $0.25                              19,264,000
            $0.50                               9,632,000


     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 an
aggregate of $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 share price
decline and decreases in aggregate draw amounts available, given

                                        8




the maximum  250,000,000 shares of 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 $4,748,542  at June 30, 2003.  Accordingly,  the Equity
Line  Investor  will  experience  immediate  and  substantial  dilution  between
approximately $0.0099 to $0.2498 per share, or approximately 99.32% to 99.93% of
the  estimated  average  conversion  price of $0.01 to $0.25.  The  dilution  at
various estimated average conversion prices is as follows:

                                        9






     Estimated Average Conversion
                Price                            Dilution Per Share                Percent Dilution Per Share

                                                                                 
                $0.01 (1)                             $0.0099                                99.32%

                $0.02                                 $0.0199                                99.50%

                $0.03                                 $0.0299                                99.60%

                $0.04                                 $0.0399                                99.67%

                $0.05                                 $0.0499                                99.72%

                $0.10                                 $0.0998                                99.84%

                $0.15                                 $0.1498                                99.88%

                $0.25                                 $0.2498                                99.93%


     (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.

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

                                       10





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 August 27, 2003, we had approximately 274,000,000 shares
of our common stock  outstanding.  Nine and  nine-tenths  percent of 274,000,000
shares is 27,126,000  shares.  As of August 27, 2003,  our average daily trading
volume was  approximately  608,465 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 August 27, 2003, would result in the issuance of approximately
8,500,000  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 8,500,000 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 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;

                                       11


     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 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

                                       12


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 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

                                       13


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.  Racore is continually
pursuing additional  government agencies.  In August of 2003, Racore received an
order from the United States Air Force for over $13,000. Further, Racore expects
to receive additional orders through 2003 and into 2004.

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:

     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.

                                       14


     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

     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

                                       15


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.  As of June 30,  2003,  our  backlog has  increased  to
$750,000.

     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

                                       16


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.

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

                                       17


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 51 persons, 4 in administrative  positions,  3 in engineering and
design, 42 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 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.

           Checks Written in Excess of Cash in Bank

                                       19


     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.

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

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


                                       20




                            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.

Results of Operations - Comparison of Periods Ended June 30, 2003 and 2002

           Sales and Cost of Sales

     21 Net sales decreased significantly to $416,762 for the three-month period
ended June 30,  2003,  as compared  to $972,018  during the same period in 2002.
Cost of sales  decreased by 71.7%,  from $957,395 during the three- month period
ended June 30,  2003,  to  $271,211  during the same  period in 2003.  Our gross
profit margin for the three-month period ended June 30, 2003, was 34.9%, up from
1.5% for the same period in 2002.  The large increase in the gross profit margin
is attributed to our selling more consigned  products than turkey products,  and
doing more higher margin lower quantity products.  Though we sustained decreased
sales for the  three-month  period  ended June 30,  2003,  compared  to the same
period in 2002, we were able to increase our 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 June 30, 2003, was $1,538,406,  as
compared to  $1,550,553  at December  31,  2002.  The  decrease in  inventory is
negligible.

           Selling, General and Administrative Expenses

     During the quarter ended June 30, 2003, selling, general and administrative
expenses were $584,045 versus $362,982 for 2002, a 60.9% increase.  The increase
is  substantially  the result of our  increase in legal fees for the equity line
and also the result of  additional  travel  expenses  for the sales staff in our
effort to aggressively market our products during a period of economic downturn.

           Interest Expense

     Interest  expense for quarter ended June 30, 2003, was $122,984 as compared
to  $103,864  for  2002,  an  increase  of 18.4%.  This  increase  is  primarily
attributable  to an increase  in debt which was  attributed  to the  increase in
notes  payable  and an  increase in interest  rates.  As of June 30,  2003,  and
December 31, 2002, the amount of our liability for delinquent  state and federal
payroll taxes and estimated  penalties and interest  thereon was  $2,074,134 and
$2,029,626, respectively.

     As a result of the above factors,  our overall net loss increased  87.4% to
$561,478 for the quarter  ended June 30,  2003,  as compared to $299,548 for the
quarter  ended June 30, 2002 and 67.7% to  $1,216,217  for the six months  ended
June 30, 2003, as compared to $725,305 for the same period in 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  $16,446,519  at June 30, 2003,  and
$15,230,302  at December 31, 2002. Our net operating loss for the quarter ending
June 30, 2003, was $561,478, compared to $299,548 for the quarter ended June 30,
2002.  Our current  liabilities  exceeded our current assets by $5,333,449 as of
June 30, 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 six months ended June 30, 2003 and 2002, we had
negative cash flows from operations of $379,788 and $918,652, respectively.

           Cash

     We had cash on hand of $45,526 at June 30,  2003,  and $500 at December 31,
2002.

     Net cash used in operating activities was $379,788 for the six months ended
June  30,  2003.  During  2003,  net  cash  used  in  operations  was  primarily
attributable to $1,216,217 in net losses from  operations,  partially  offset by
non-cash charges,  increases in accrued liabilities of $455,767 and in increases
to trades  accounts  payable of $187,312,  and in a decrease to  inventories  of
$12,147. The non-cash charges were for depreciation and amortization of $157,154
and non-cash compensation expense of $72,500.


                                       22


     Net cash used in investing  activities during the six months ended June 30,
2003, consisted of equipment purchases of $4,495.

     Net cash  provided by  financing  activities  was  $429,309  during the six
months ended June 30, 2003.  Principal sources of cash were proceeds of $100,000
from notes payable to related  parties,  proceeds from notes payable of $240,000
and proceeds from the exercise of options to purchase common stock of $187,500.

           Accounts Receivable

     At June 30,  2003,  we had  receivables  of  $89,628,  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  $1,499,474  at  June  30,  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 and using rather
than providing cash in operations.  We had an accumulated deficit of $16,446,519
and a total stockholders' deficit of $4,748,542 at June 30, 2003. As of June 30,
2003, our monthly operating costs and interest  expenses averaged  approximately
$230,000 per month.

     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. At June
30,  2003,  we were in default of notes  payable  whose  principal  amount,  not
including the amount owing to Abacas Ventures, Inc., was approximately $685,000.
In addition,  the  principal  amount of notes that either  mature in 2003 or are
payable on demand was approximately $630,000.

     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.

     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 on the Over the Counter  Electronic  Bulletin  Board 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.

     In  conjunction  with our  efforts to improve  our  results of  operations,
discussed  above,  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  ("Cornell").  We  subsequently  terminated  the  Equity  Line
Agreement,  and on April  8,  2003,  we  entered  into an  amended  equity  line
agreement (the "Amended Equity Line Agreement") with Cornell.  Under the Amended
Equity Line  Agreement,  we have the right to draw up to $5,000,000 from Cornell
against an equity  line of credit  (the  "Equity  Line"),  and to put to Cornell
shares of our  common  stock 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

                                       23


our  common  stock  over the five  trading  days  after  the  advance  notice is
tendered.  Cornell is required under the Amended 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 issuances of shares of our common stock  pursuant to the Amended Equity
Line  Agreement  will serve to dilute the value of our common stock and existing
shareholders' positions.

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 shareholdersSelling 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 August 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 August 27, 2003, of the full
remaining  amount of  $4,816,000  under the Equity  Line at a per share price of
approximately  $0.01.  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 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.


                                       24




                                         Shares of             Percentage of       Number of
                        Shares of        Common  Stock         Common Stock        Shares of
                        Common           Issuable to           Issuable to         Common                           Percentage
                        Stock            Selling               Selling             Stock            Number          of  Common
                        Owned by         Shareholder In        Shareholder In      Registered       of Shares       Stock
                        Selling          Connection with       Connection with     Hereunder        of              Beneficially
                        Share-           Equity Line           Equity Line         (2)              Common          Owned
Name of Selling         holder Prior     Transaction           Transaction(1)                       Stock           After the
Shareholder             to Offering                                                                 Owned           Offering
                                                                                                    After
                                                                                                    Offering
----------------------  ---------------- --------------------  ------------------- ---------------  -------------   ---------------
                                                                                               
Cornell Capital         2,375,0000         499,991,174 (3)             64.70%         252,375,000          0 (4)       0% (4)
Partners, LP

Butler Gonzalez             62,500 (5)               0                  0.02%              62,500          0 (6)       0% (6)
LLP

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 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 August 27, 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:

     16,016,174  shares of common  stock  issued to the Equity Line  Investor in
connection with draws on the Second Equity Line through August 27, 2003.

     481,600,000  shares of common stock issuable upon a hypothetical put of the
full remaining $4,816,000 available under the Equity Line as of August 27, 2003.
This prospectus registers only up to 250,000,000 shares of 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.

     (4) Assumes a hypothetical draw of the full remaining  $4,816,000 available
under the Equity Line as of August 27,  2003,  and the  issuance of  481,600,000
shares of our common  stock,  together with the sale by the Equity Line Investor
of the  497,616,174  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.


                                       25


     (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 DistributionPlan 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:  " 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;


     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

                                       26


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 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 June 30, 2003,  the Company had accrued  liabilities in the amount of
$2,074,134  for  delinquent  payroll  taxes,  including  interest  estimated  at
$349,298 and  penalties  estimated at  $230,927.  Of this amount,  approximately
$321,828  was due the  State of Utah.  During  the  first  quarter  of 2003,  no
payments  were made to the State of Utah.  During  the  second  quarter of 2003,
partial  payments were made to the State of Utah.  Approximately  $1,741,367 was
owed to the Internal  Revenue Service as of June 30, 2003. The required  monthly
payments were

                                       27


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, discussed more fully below under the heading "Internal
Revenue Service."  Approximately $10,939 was owed to the State of Colorado as of
June 30, 2003.

     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 May 16, 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 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,

                                       28


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.

     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 Company and Racore are defending these claims.  The parties are
also conducting settlement negotiations.

     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

                                       29




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
Company  and  Racore  are  defending  these  claims  and  are  also  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 entered into a settlement agreement with Orbit
and has performed all its obligations under the agreement. Orbit has made demand
for an additional payment of approximately  $600. The Company believes it has no
obligation  to pay this  amount.  The Company  will seek to enforce the parties'
settlement agreement if Orbit continues to demand this additional payment.

     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,  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 nonpayment 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. Summary judgment was
entered  against  the  Company.  The  Company is making  payments  pursuant to a
settlement agreement.

     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

                                       30


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
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.  The Company
recently  made an offer to enter  into an  installment  agreement,  whereby  the
Company would pay $30,000 per month.  The Service  rejected the Company's offer.
On August 6, 2003,  the Company  appealed the rejection to the Internal  Revenue
Service  Office of  Appeals,  and has  requested  a due  process  hearing on the
matter. No hearing date has been set.

     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 has entered into a settlement  agreement
with  Dickson  Circuits,  whereby  the  Company  will make  monthly  payments of
approximately $1,500 over the course of three years.

     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 has answered  the  Complaint,  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.


                                       31




           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  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

                                       32


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 275,200,865
outstanding  shares of our common  stock  which,  according  to the  information
supplied to us, were  beneficially  owned,  as of August 27,  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 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.

                                       33





Name and Address                         Relationship              Common Shares             Percent of Class
----------------------------------     ------------------------    ----------------        ---------------------------
                                                                                  
Saliba Private Annuity Trust (2)                5%                   52,173,990                        18.96%
115 S. Valley Street                        Shareholder
Burbank, CA 91505

Roger Kokozyon                                  5%                   27,715,620                        10.07%
4539 Haskell Avenue                         Shareholder
Encino, CA 91436

Iehab J. Hawatmeh                            Director,               46,754,188                        16.99%
4125 South 6000 West                          Officer
West Valley City, Utah 84128             & 5% Shareholder

Raed Hawatmeh                                Director                29,598,530                        10.76%
10989 Bluffside Drive                          & 5%
Studio City, CA 91604                       Shareholder

Shaher Hawatmeh                               Officer                 3,775,365                         1.37%
4125 South 6000 West
West Valley City, Utah 84128

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


All Officers and Directors as a Group                                80,628,083                        29.30%
(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

     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 August 27, 2003, 275,200,865 (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

                                       34



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 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.


                                       35



     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

     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

June 30, 2003                          $0.05              $0.01
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 August 27, 2003,  we had  approximately  542  shareholders  of record
holding 275,200,865 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.


                                       36


     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.

     Pursuant to the Second Equity Line of Credit Agreement,  we will put to the
Equity Line Investor,  in lieu of repayment of amounts drawn on the Equity Line,
shares of our common stock.  Although we have filed this registration  statement
to register  the resale by the Equity  Line  Investor of the shares put to it by
us, the  issuances of shares to the Equity Line  Investor and the other  Selling
Shareholders were made in reliance on Section 4(2) of the Securities Act of 1933
as a transaction  not involving any public  offering.  No advertising or general
solicitation  was  employed in offering the  securities,  and the shares will be
issued to only one  investor  which has  represented  that it is an  "accredited
investor" as that term is defined in  Regulation D  promulgated  pursuant to the
Securities  Act of 1933.  Through  August  27,  2003,  the  company  has  issued
16,016,174 shares of common stock to the Equity Line Investor in connection with
draws on the Equity Line.

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 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.

                                       37





                                                                       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,   Treasurer,    2001  175,000      -               -             -              -
and Director                            2000  175,000      -               -             -              -

Shaher Hawatmeh                         2002  130,000      -               -         2,500,000          -
Executive Vice President of CirTran     2001  130,000      -               -          500,000           -
Corporation (Utah)                      2000  109,000      -               -             -              -

Trevor M. Saliba                        2002  118,000      -               -          500,000           -
Sr. Vice President and Director of      2001        -      -               -             -              -
CirTran Corporation                     2000        -      -               -             -              -

Raed S. Hawatmeh                        2002        -      -               -          500,000           -
Director of CirTran Corporation         2001        -      -               -             -              -
                                        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.

     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.

                                       38



     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 June 30, 2003,  options to purchase  14,500,000  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.

     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 ended  December 31, 2001.
Hansen,  Barnett & Maxwell was subsequently retained to also audit and provide a
report on our financial  statements for the fiscal year ended December 31, 2000,
not included herein,  and has provided a report on our financial  statements for
the year ended December 31, 2002.  Prior to 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.


                                       39





                          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

Condensed Consolidated Balance Sheets as of June 30, 2003 and December 31, 2002 (unaudited)            3

Condensed Consolidated Statements of Operations for the Three and Six Months
           ended June 30, 2003 and 2002 (unaudited)                                                    4

Condensed Consolidated Statements of Cash Flows for the Six Months ended
           June 30, 2003 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.


                                       40



                                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 December 3, 2002,
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

                               ___________________

                                September 4, 2003








                   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 Information




                                                                            Page

         Balance Sheets as of June 30, 2003 (unaudited) and
         December 31, 2002                                                    3

         Statements of Operations for the Three and Six Months ended
         June 30, 2003 (unaudited) and 2002 (unaudited)                       4

         Statements of Cash Flows for the Six Months ended
         June 30, 2003 (unaudited) and 2002 (unaudited)                       5

         Notes to Condensed Consolidated Financial Statements
         (unaudited)                                                          6






                                       2




                       CIRTRAN CORPORATION AND SUBSIDIARY
               CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)





                                                                       June 30,    December 31,
                                                                           2003            2002
                                                                  ---------------  -------------

ASSETS
Current Assets
                                                                             
Cash and cash equivalents                                         $      45,526    $        500
Trade accounts receivable, net of allowance for doubtful
accounts of $37,037                                                      89,628          37,464
Inventory                                                             1,538,406       1,550,553
Other                                                                   102,322         100,189
                                                                  ---------------  -------------
Total Current Assets                                                  1,775,882       1,688,706
                                                                  ---------------  -------------

Property and Equipment, Net                                             713,239         865,898

Other Assets, Net                                                         6,390          12,236

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

Total Assets                                                      $   2,495,511    $  2,580,315
                                                                  ---------------  -------------

LIABILITIES AND STOCKHOLDERS' DEFICIT

Current Liabilities
Checks written in excess of cash in bank                          $           -    $     19,531
Accounts payable                                                      1,499,474       1,359,723
Accrued liabilities                                                   3,354,683       3,030,970
Current maturities of long-term notes payable                         1,434,882       1,059,987
Notes payable to stockholders                                            31,550          20,376
Notes payable to related parties                                        788,742         688,742
                                                                  ---------------  -------------
Total Current Liabilities                                             7,109,331       6,179,329
                                                                  ---------------  -------------

Long-term notes payable, less current maturities                        134,722         295,083
                                                                  ---------------  -------------


Commitments

Stockholders' Deficit
Common stock, par value $0.001; authorized 750,000,000 shares;
issued and outstanding shares: 262,021,502 and 247,184,691
net of 3,000,000 shares held in treasury at no cost at                  262,022         247,185
June 30, 2003 and December 31, 2002, respectively
Additional paid-in capital                                           11,435,955      11,089,020
Accumulated deficit                                                 (16,446,519)    (15,230,302)
                                                                  ---------------  -------------
Total Stockholders' Deficit                                          (4,748,542)     (3,894,097)
                                                                  ---------------  -------------
Total Liabilities and Stockholders' Deficit                       $   2,495,511    $  2,580,315
                                                                  ---------------  -------------



                See accompanying notes to condensed consolidated
                             financial statements.


                                      F-3



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




                                                      For the Three Months Ended                For the Six Months Ended
                                                               June 30,                                 June 30,
                                                 --------------------------------------  ---------------------------------------
                                                              2003                2002                 2003                2002
                                                 ----------------------- --------------  --------------------  -----------------

                                                                                                   
Net Sales                                        $         416,762       $     972,018   $          686,536    $      1,613,348

Cost of Sales                                              271,211             957,395              456,927           1,376,511
                                                 ----------------------- --------------  --------------------  -----------------

Gross Profit                                               145,551              14,623              229,609             236,837
                                                 ----------------------- --------------  --------------------  -----------------

Operating Expenses
Selling, general and administrative expenses               584,045             362,982            1,139,599             883,590
Non-cash compensation expense                                    -                   -               72,500                   -
                                                 ----------------------- --------------  --------------------  -----------------
Total Operating Expenses                                   584,045             362,982            1,212,099             883,590
                                                 ----------------------- --------------  --------------------  -----------------

Loss From Operations                                      (438,494)           (348,359)            (982,490)           (646,753)
                                                 ----------------------- --------------  --------------------  -----------------

Other Income (Expense)
Interest                                                  (122,984)           (103,864)            (233,727)           (240,744)
Other, net                                                       -             152,675                    -             162,192
                                                 ----------------------- --------------  --------------------  -----------------
Total Other Expense, Net                                  (122,984)             48,811             (233,727)            (78,552)
                                                 ----------------------- --------------  --------------------  -----------------

Net Loss                                         $        (561,478)      $    (299,548)  $       (1,216,217)   $       (725,305)
                                                 ----------------------- --------------  --------------------  -----------------

Basic and diluted loss per common share          $           (0.00)      $       (0.00)  $            (0.00)   $          (0.00)
                                                 ----------------------- --------------  --------------------  -----------------
Basic and diluted weighted-average
common shares outstanding                              256,305,246         209,272,191          253,676,241         205,948,269
                                                 ----------------------- --------------  --------------------  -----------------



                See accompanying notes to condensed consolidated
                             financial statements.



                                      F-4



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







For the Six Months Ended June 30,                                                             2003                    2002
                                                                                --------------------    -------------------

Cash flows from operating activities
                                                                                                  
Net loss                                                                        $       (1,216,217)     $         (725,305)
Adjustments to reconcile net loss to net
cash used in operating activities:
Depreciation and amortization                                                              157,154                 256,133
Provision for loss on trade receivables                                                          -                    (138)
Cash paid for settlement of litigation                                                           -                 (25,000)
Non-cash compensation expense                                                               72,500                       -
Payments made on behalf of the Company
as settlement of a sublease agreement                                                            -                (152,500)
Changes in assets and liabilities:
Trade accounts receivable                                                                  (52,164)               (474,345)
Inventories                                                                                 12,147                  24,065
Prepaid expenses and other assets                                                            3,713                 (21,001)
Accounts payable                                                                           187,312                 (45,501)
Accrued liabilities                                                                        455,767                 244,940
                                                                                --------------------    -------------------

Total adjustments                                                                          836,429                (193,347)
                                                                                --------------------    -------------------

Net cash used in operating activities                                                     (379,788)               (918,652)
                                                                                --------------------    -------------------

Cash flows from investing activities
Purchase of property and equipment                                                          (4,495)                 (1,652)
                                                                                --------------------    -------------------

Net cash used in investing activities                                                       (4,495)                 (1,652)
                                                                                --------------------    -------------------

Cash flows from financing activities
Decrease in checks written in excess of cash in bank                                       (19,531)                (31,624)
Payments for deferred offering costs                                                       (30,753)                      -
Proceeds from notes payable to stockholders                                                107,725
Payments on notes payable to stockholders                                                  (96,551)               (140,125)
Proceeds from notes payable                                                                240,000                 655,000
Principal payments on notes payable                                                        (59,081)               (297,946)
Proceeds from notes payable to related parties                                             100,000                       -
Proceeds from exercise of options and warrants to purchase
common stock                                                                               187,500                 235,000
Proceeds from issuance of common stock                                                           -                 500,000
                                                                                --------------------    -------------------

Net cash provided by financing activities                                                  429,309                 920,305
                                                                                --------------------    -------------------

Net increase in cash and cash equivalents                                                   45,026                       1

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

Cash and cash equivalents at end of year                                        $           45,526      $               500
                                                                                --------------------    -------------------


                See accompanying notes to condensed consolidated
                             financial statements.


                                      F-5




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




                                                                                       For the Six             For the Six
                                                                                      Months Ended            Months Ended
                                                                                          June 30,                June 30,
                                                                                     ---------------------   --------------
                                                                                              2003                    2002
                                                                                     ---------------------   --------------
Supplemental disclosure of cash flow information

                                                                                                       
Cash paid during the period for interest                                             $      85,804           $     112,905

Noncash investing and financing activities

Notes issued for accounts payable and capital lease obligations                      $      47,561           $     345,263
Common stock issued for notes payable to stockholders                                $           -           $   1,250,000
Common stock issued for notes payable                                                $           -           $   1,499,090
Legal fees to be paid on behalf of lender                                            $           -           $     120,000
Accrued interest converted to notes payable                                          $      32,054           $           -
Stock options exercised for settlement of accrued interest
and accrued compensation                                                             $      90,000           $           -
Common stock issued for accrued compensation                                         $      10,000           $           -







                See accompanying notes to condensed consolidated
                             financial statements.


                                      F-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 June 30, 2003, the Company had one stock-based
employee compensation plan, which is described more fully in Note 7. The Company
accounts for the plan under APB Opinion No. 25, Accounting for Stock Issued to
Employees, and related interpretations. During the six months ended June 30,
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:



Six Months Ended June 30,                                                    2003                2002
                                                                     -----------------  --------------
                                                                                  
Net loss, as reported                                                $ (1,216,217)      $    (725,305)
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                                                    (199,528)            (88,009)
                                                                     -----------------  --------------

Pro forma net loss                                                   $ (1,343,245)      $    (813,314)
                                                                     -----------------  --------------

Basic and diluted loss per common share as reported                  $      (0.00)      $       (0.00)
                                                                     -----------------  --------------

Basic and diluted loss per common share pro forma                    $      (0.01)      $       (0.00)
                                                                     -----------------  --------------





Three Months Ended June 30,                                                  2003                2002
                                                                     -----------------  --------------
                                                                                  
Net loss, as reported                                                $   (561,478)      $    (299,548)
Deduct:  Total stock-based employee compensation
expense determined under fair value based
method for all awards                                                     (57,863)                  -
                                                                     -----------------  --------------

Pro forma net loss                                                   $   (619,341)      $    (299,548)
                                                                     -----------------  --------------

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)
                                                                     -----------------  --------------





                                      7


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 $1,216,217 and $2,149,810 for the six
months ended June 30, 2003 and the year ended December 31, 2002, respectively.
As of June 30, 2003 and December 31, 2002, the Company had an accumulated
deficit of $16,446,519 and $15,230,302, respectively, and a total stockholders'
deficit of $4,748,542 and $3,894,097, respectively. In addition, the Company
used, rather than provided, cash in its operations in the amounts of $378,788
and $1,142,148 for the six months ended June 30, 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 additional 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 June 30, 2003 and December
31, 2002, was $31,500 and $20,376, respectively. Interest associated with
amounts due to stockholders is accrued at 10 percent. Unpaid accrued interest
was $5,247and $2,378 at June 30, 2003 and December 31, 2002, respectively, and
is included in accrued liabilities. These notes are due on demand.



                                      8


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 six ended June 30, 2003, the Company was advanced
$100,000. The outstanding balance on the bridge loan was $788,742 as of June 30,
2003. The total accrued interest owed to Abacas on the bridge loan was $160,335
as of June 30, 2003 and is included in accrued liabilities.

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


                                      9


terms of the remaining note payable. The Company denies the vendor's claims and
intends to vigorously defend itself against the confession of judgment.

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
entered into a settlement with the vendor that will allow the Company to pay the
entire balance over three years. This amount has been reclassified as a note
payable.

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


                                       10


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 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 June 30, 2003, the Company had accrued
liabilities in the amount of $2,074,134 for delinquent payroll taxes, including


                                       11


interest estimated at $349,298 and penalties estimated at $230,927. Of this
amount, approximately $321,828 was due the State of Utah. During the first
quarter of 2003, no payments were made to the State of Utah. During the second
quarter of 2003, partial payments were made to the State of Utah. Approximately
$1,741,367 was owed to the Internal Revenue Service as of June 30, 2003. The
required monthly payments were made during the six months ended June 30, 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 June 30, 2003.

Deferred Compensation to Officers -- Certain officers of the Company have
deferred $152,500 of salary during the six months ended June 30, 2003. The total
amount of salary deferred by these officers as of June 30, 2003 is $310,240 and
is included in accrued liabilities.

NOTE 5 - STOCKHOLDER'S EQUITY

Common Stock Issuance -- During June 2003, the Company issued 500,000 shares of
restricted common stock to a relative of a director for $10,000 of accrued
compensation owed to the director. The $0.02 cost per share was equal to the
market value of the Company's stock on the date the shares were issued.

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 order to facilitate the issuance of shares of common stock to the Equity Line
Investor, the Company placed 10,000,000 shares of common stock into an escrow
account held by its transfer agent. All shares issued to the Equity Line
Investor are to be issued from these escrowed shares.
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 has filed a registration statement and had it
declared effective by the Securities and Exchange Commission. During the six
months ended June 30, 2003, the Company issued 2,836,811 shares of common stock
from the escrowed shares under the Equity Line Agreement for proceeds of
$46,000, which was offset by prior offering costs of $44,228.

During July and August 2003, the Company placed an additional  10,000,000 common
shares in escrow to fund  conversions  related to the Equity Line  Agreement and
issued  13,179,363  shares of common  stock from the  escrowed  shares under the
Equity Line Agreement for proceeds of $138,000.



                                       12


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
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.

During May 2003, the Company granted options to purchase 2,500,000 shares of
common stock to certain employees of the Company and options to purchase
4,500,000 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 $0.02 per share for employee options and for options to
members of the board of directors. The market value of the common stock on the
grant date was $0.02, which resulted in no non-cash compensation. The options
are exercisable through May 2008. All employee options granted were exercised
for cash of $50,000. 1,500,000 of the options issued to directors were exercised
for $20,000 of accrued interest to directors and $10,000 of accrued
compensation. There were 3,000,000 options outstanding to members of the board
of directors at June 30, 2003. 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


                                       13


the Black-Scholes model to determine the fair value of the employee and director
options to purchase a share of common stock of $0.02: risk-free interest rate of
2.35 percent, dividend yield of 0 percent, volatility of 343 percent, and
expected lives of 0.10 years.

NOTE 7 - NOTES PAYABLE
During June 2003, the Company issued a $230,000 note payable to the Equity Line
Investor for $200,000 cash and $30,000 in fees and offering costs. The note is
due seventy days after issuance and bears no interest. Because of the short term
of the note, no interest rate has been imputed. Should the Company fail to pay
the note in full, within seventy days; the note will accrue interest at 24% per
annum. The Company will use proceeds from the Equity Line Agreement to pay the
balance due. As of June 30, 2003, the Company made principal payments of
$46,000, leaving an unpaid balance of $184,000.


NOTE 8 -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:


                                       14




June 30, 2003                                  Electronics Assembly      Ethernet Technology               Total
                                               -----------------------   --------------------    ----------------

                                                                                        
Sales to external customers                    $            552,442      $           134,094     $       686,536
Intersegment sales                                           52,242                        -              52,242
Segment loss                                             (1,137,551)                 (78,666)         (1,216,217)
Segment assets                                            2,252,257                  243,254           2,495,511
Depreciation and amortization                               154,354                    2,800             157,154

June 30, 2002
                                               -----------------------   --------------------    ----------------

Sales to external customers                    $          1,225,225      $           388,123     $     1,613,348
Intersegment sales                                          161,553                        -             161,553
Segment loss                                               (647,307)                 (77,998)           (725,305)
Segment assets                                            3,169,357                  330,993           3,500,350
Depreciation and amortization                               245,663                   10,470             256,133




                                                                                             June 30,

                                                                             -------------------------------------
Sales                                                                            2003                      2002
                                                                             ------------------  -----------------
                                                                                           
Total sales for reportable segments                                          $   738,778              $ 1,774,901
Elimination of intersegment sales                                                (52,242)                (161,553)
                                                                             ------------------  -----------------
Consolidated net sales                                                         $ 686,536              $ 1,613,348
                                                                             ------------------  -----------------

Net Loss
                                                                             ------------------  -----------------
Net loss for reportable segments                                             $(1,216,217)             $  (725,305)
Elimination of intersegment losses                                                     -                        -
                                                                             ------------------  -----------------
Consolidated net loss                                                        $(1,216,217)             $  (725,305)
                                                                             ------------------  -----------------





                                                                                June 30,             December 31,
Total Assets                                                                        2003                     2002
                                                                             ------------------  -----------------
                                                                                           
Total Assets for reportable segments                                         $ 2,495,511              $ 2,580,315
Elimination of intersegment amounts                                                    -                        -
                                                                             ------------------  -----------------
Consolidated  total assets                                                   $ 2,495,511              $ 2,580,315
                                                                             ------------------  -----------------




                            NOTE 9 -SUBSEQUENT EVENTS

During July 2003, the Company granted options to purchase 6,000,000 shares of
common stock to certain employees of the Company pursuant to the 2002 Plan.
These options vested on the date of grant. The related exercise price was $0.005
and $0.01 per share. The market value of the common stock on the grant date was
$0.01, which resulted in non-cash compensation of $25,000. The options are
exercisable through July 2008. The Company estimated the fair value of the 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 options to purchase a share of common stock of


                                       15


$0.004 and $0.006: risk-free interest rate of 2.65 percent, dividend yield of 0
percent, volatility of 338 percent, and expected lives of 0.10 years. Employees
exercised 6,000,000 of these options for $35,000 of cash.

Also in July 2003, the Company issued an additional 10,000,000 shares to escrow
for future funding of the equity line of credit agreement (see Note 5).



                                       16