================================================================================

                    U. S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                   FORM 10-QSB


(Mark One)

[X]      QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
         ACT OF 1934 For the quarterly period ended MARCH 31, 2005

[ ]      TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
         ACT OF 1934 For the transition period from ______ to _______



                         Commission File Number: 0-21467

                              PACIFIC ETHANOL, INC.
           (Name of small business issuer as specified in its charter)


               DELAWARE                                      41-2170618
     (State or other jurisdiction                         (I.R.S. Employer
  of incorporation or organization)                      Identification No.)


                               5711 N. WEST AVENUE
                            FRESNO, CALIFORNIA 93711
                    (Address of principal executive offices)


                                 (559) 435-1771
                (Issuer's telephone number, including area code)

                                 ACCESSITY CORP.
                            12514 WEST ATLANTIC BLVD.
                          CORAL SPRINGS, FLORIDA 33071
              (Former name, former address and former fiscal year,
                         if changed since last report)

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

         As of May 20, 2005, there were 27,700,401 shares of Pacific Ethanol,
Inc. common stock, $.001 par value per share, outstanding.

         Transitional Small Business Disclosure Format: Yes [ ] No [X]

================================================================================




     
                                                       PART I
                                               FINANCIAL INFORMATION

                                                                                                               PAGE
                                                                                                               ----

Item 1.       Financial Statements

              Condensed Consolidated Balance Sheets as of March 31, 2005 (unaudited) and
                  December 31, 2004...........................................................................  F-2

              Condensed Consolidated Statements of Operations for the Three Months
                  Ended March 31, 2005 and 2004 (unaudited)...................................................  F-4

              Condensed Consolidated Statements of Cash Flows for the Three Months Ended
                  March 31, 2005 and 2004 (unaudited).........................................................  F-5

              Notes to Condensed Consolidated Financial Statements (unaudited)................................  F-6

Item 2.       Management's Discussion and Analysis or Plan of Operation ......................................    2

Item 3.       Controls and Procedures.........................................................................   20

                                                      PART II
                                                 OTHER INFORMATION

Item 1.       Legal Proceedings...............................................................................   22

Item 2.       Unregistered Sales of Equity Securities and Use of Proceeds.....................................   23

Item 3.       Defaults Upon Senior Securities.................................................................   23

Item 4.       Submission of Matters to a Vote of Security Holders.............................................   23

Item 5.       Other Information...............................................................................   25

Item 6.       Exhibits........................................................................................   26

Signatures    ................................................................................................   27







                         PART I - FINANCIAL INFORMATION

ITEM 1.       FINANCIAL STATEMENTS.

                     PACIFIC ETHANOL, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                   AS OF MARCH 31, 2005 AND DECEMBER 31, 2004



                                                  March 31,
                                                    2005            December 31,
                                ASSETS           (unaudited)           2004
                               --------          ------------       ------------
CURRENT ASSETS:
   Cash and cash equivalents                     $ 20,743,553       $         42
   Accounts receivable, net                         2,220,300              8,464
   Inventories                                        543,813                 --
   Prepaid expenses                                   117,375            293,115
   Prepayments on product in transit                  347,709                 --
   Related party notes receivable                       5,347              5,286
   Business acquisition costs                              --            430,393
   Other receivables                                   48,414             48,806
   Restricted cash                                    280,000                 --
                                                 ------------       ------------
     Total current assets                          24,306,511            786,106

PROPERTY AND EQUIPMENT, NET                         6,353,388          6,324,824

OTHER ASSETS:
   Debt issuance costs, net                            63,333             68,333
   Intangible assets, net                          11,788,000                 --
                                                 ------------       ------------
       Total other assets                          11,851,333             68,333
                                                 ------------       ------------

TOTAL ASSETS                                     $ 42,511,232       $  7,179,263
                                                 ============       ============


     See accompanying notes to condensed consolidated financial statements.


                                      F-2




                           PACIFIC ETHANOL, INC. AND SUBSIDIARIES
                            CONDENSED CONSOLIDATED BALANCE SHEETS
                   AS OF MARCH 31, 2005 AND DECEMBER 31, 2004 (CONTINUED)


                                                              March 31,
                                                                2005            December 31,
                  LIABILITIES AND STOCKHOLDERS' EQUITY       (unaudited)           2004
                  ------------------------------------      -------------      -------------
                                                                         
CURRENT LIABILITIES:
   Accounts payable - trade                                 $   1,920,018      $     383,012
   Accounts payable - related party                               282,703            846,211
   Accrued payroll                                                     --             18,963
   Accrued interest payable                                         3,084             30,864
   Other accrued liabilities                                      785,249            531,803
   Due to related parties                                       2,097,052                 --
                                                            -------------      -------------
     Total current liabilities                                  5,088,106          1,810,853

RELATED-PARTY NOTE PAYABLE                                      3,825,131          4,012,678

COMMITMENTS AND CONTINGENCIES (NOTE 5)

STOCKHOLDERS' EQUITY:
   Preferred stock, $.001 par value; 10,000,000 shares
     authorized, no shares issued and outstanding as of
     March 31, 2005 and December 31, 2004                              --                 --
   Common stock, $.001 par value; 100,000,000 shares
     authorized, 27,700,401 and 13,445,866 shares
     issued and outstanding as of March 31, 2005
     and December 31, 2004, respectively                           27,700             13,446
   Additional paid-in capital                                  40,155,689          5,071,632
   Unvested consulting expense                                 (2,118,489)                --
   Due from stockholders                                             (600)           (68,100)
   Accumulated deficit                                         (4,466,305)        (3,661,246)
                                                            -------------      -------------
     Total stockholders' equity                                33,597,995          1,355,732
                                                            -------------      -------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                  $  42,511,232      $   7,179,263
                                                            =============      =============


     See accompanying notes to condensed consolidated financial statements.


                                            F-3





                               PACIFIC ETHANOL, INC. AND SUBSIDIARIES
                           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                         FOR THE THREE MONTHS ENDED MARCH 31, 2005 AND 2004
                                             (UNAUDITED)


                                                       Three Months Ended        Three Months Ended
                                                         March 31, 2005            March 31, 2004
                                                      --------------------      --------------------
                                                                          
NET SALES (INCLUDING $353,058 TO A RELATED PARTY)     $          2,301,997      $              6,561

COST OF GOODS SOLD                                               2,254,370                     4,560
                                                      --------------------      --------------------

GROSS PROFIT                                                        47,627                     2,001

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES                       317,972                   192,020

NONCASH COMPENSATION FOR CONSULTING FEES                           425,261                   172,500
                                                      --------------------      --------------------

OPERATING LOSS                                                    (695,606)                 (362,519)

OTHER INCOME (EXPENSE)
   Other income                                                     26,291                      (259)
   Interest expense                                               (134,144)                 (130,256)
                                                      --------------------      --------------------
     Total other income (expense)                                 (107,853)                 (130,515)
                                                      --------------------      --------------------

LOSS BEFORE PROVISION FOR INCOME TAXES                            (803,459)                 (493,034)

PROVISION FOR INCOME TAXES                                           1,600                     1,600
                                                      --------------------      --------------------

NET LOSS                                              $           (805,059)     $           (494,634)
                                                      ====================      ====================

WEIGHTED AVERAGE SHARES OUTSTANDING                             16,257,942                11,752,200
                                                      ====================      ====================

NET LOSS PER SHARE                                    $              (0.05)     $              (0.04)
                                                      ====================      ====================


               See accompanying notes to condensed consolidated financial statements.


                                                F-4





                     PACIFIC ETHANOL, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
               FOR THE THREE MONTHS ENDED MARCH 31, 2005 AND 2004
                                   (UNAUDITED)


                                                                    Three Months Ended       Three Months Ended
                                                                      March 31, 2005           March 31, 2004
                                                                    -------------------      -------------------
                                                                                       
   Net loss                                                         $          (805,059)     $          (494,634)
   Adjustments to reconcile net loss to
   cash used in operating activities:
     Depreciation and amortization                                               20,039                   19,208
     Amortization of debt issuance costs                                          5,000                    5,000
     Interest expense relating to amortization of debt discount                  60,135                   60,134
     Non-cash compensation expense                                              232,250                       --
     Non-cash consulting expense                                                193,011                  172,500

     (Increase) decrease in:
       Accounts receivable                                                      299,823                    4,571
       Inventories                                                               37,752                       --
       Prepaid expenses and other assets                                          9,726                   (5,829)
       Prepayments on product in transit                                        (40,147)                      --
       Other receivable                                                             331                   25,237

     Increase (decrease) in:
       Accounts payable                                                      (1,149,369)                  (8,626)
       Accounts payable, related party                                          282,703                  127,317
       Accrued payroll                                                          (18,963)                 (12,565)
       Accrued interest payable                                                 (28,231)                  68,677
       Accrued liabilities                                                     (145,081)                  (3,857)
                                                                    -------------------      -------------------
         Net cash used in operating activities                               (1,046,080)                 (42,867)
                                                                    -------------------      -------------------

Cash flows from Investing Activities:
   Additions to property, plant and equipment                                   (42,379)                (381,809)
   Payment on related party notes receivable                                         --                  200,000
   Cash acquired in acquisition of Kinergy, ReEnergy, Accessity               3,326,924                       --
   Costs associated with acquisition of Kinergy, ReEnergy and
     Accessity                                                                 (457,808)                      --
                                                                    -------------------      -------------------
         Net cash provided by (used in) investing activities                  2,826,737                 (181,809)
                                                                    -------------------      -------------------

Cash flows from Financing Activities:
   Proceeds from sale of stock, net                                          18,895,354                   20,373
   Receipt of stockholder receivable                                             67,500                       --
                                                                    -------------------      -------------------
         Net cash provided by financing activities                          18,962,854                   20,373
                                                                    -------------------      -------------------
Net increase (decrease) in cash and cash equivalents                         20,743,511                 (204,303)
Cash and cash equivalents at beginning of period                                     42                  249,084
                                                                    -------------------      -------------------
Cash and cash equivalents at end of period                          $        20,743,553      $            44,781
                                                                    ===================      ===================

Non-Cash Financing and Investing activities:
   Conversion of debt to equity                                     $           247,682      $                --
                                                                    ===================      ===================
   Purchase of ReEnergy with Stock                                  $           316,250      $                --
                                                                    ===================      ===================
   Shares contributed by stockholder in purchase of ReEnergy        $           506,000      $                --
                                                                    ===================      ===================
   Shares contributed by stockholder in purchase of Kinergy         $         1,012,000      $                --
                                                                    ===================      ===================
   Purchase of Kinergy with Stock                                   $         9,803,750      $                --
                                                                    ===================      ===================


                     See accompanying notes to condensed consolidated financial statements.


                                                      F-5



                     PACIFIC ETHANOL, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                             MARCH 31, 2004 AND 2005
                                   (UNAUDITED)

1.       REPORT BY MANAGEMENT:
         ---------------------

         The condensed consolidated financial statements include the accounts of
         Pacific Ethanol, Inc., a Delaware corporation, and its wholly-owned
         subsidiaries (collectively, the "Company"). All significant
         transactions among the consolidated entities have been eliminated upon
         consolidation.

         The condensed consolidated financial statements have been prepared by
         the Company and include all adjustments which are, in the opinion of
         management, necessary for a fair presentation of the financial position
         of the Company as of March 31, 2005 and the results of operations and
         the cash flows of the Company for the three months ended March 31, 2005
         and 2004, pursuant to the rules and regulations of the Securities and
         Exchange Commission. Accordingly, the condensed consolidated financial
         statements do not include all of the information and footnotes required
         by accounting principles generally accepted in the United States of
         America for annual consolidated financial statements. The Company's
         results of operations for the three months ended March 31, 2005 are not
         necessarily indicative of the results of operations to be expected for
         the full fiscal year ending December 31, 2005.

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

2.       ORGANIZATION AND NATURE OF OPERATIONS:
         --------------------------------------

         SHARE EXCHANGE TRANSACTION - On March 23, 2005, the Company completed a
         share exchange transaction with the shareholders of Pacific Ethanol,
         Inc., a California corporation that was incorporated on January 30,
         2003 ("PEI California"), and the holders of the membership interests of
         each of Kinergy Marketing, LLC, an Oregon limited liability company
         that was organized on September 13, 2000 ("Kinergy") and ReEnergy, LLC,
         a California limited liability company that was organized on March 7,
         2001 ("ReEnergy"), pursuant to which the Company acquired all of the
         issued and outstanding capital stock of PEI California and all of the
         outstanding membership interests of Kinergy and ReEnergy (the "Share
         Exchange Transaction"). In connection with the Share Exchange
         Transaction, the Company issued an aggregate of 20,610,987 shares of
         common stock to the shareholders of PEI California, 3,875,000 shares of
         common stock to the sole limited liability company member of Kinergy
         and an aggregate of 125,000 shares of common stock to the limited
         liability company members of ReEnergy.

         Immediately prior to the consummation of the Share Exchange
         Transaction, the Company's predecessor, Accessity Corp., a New York
         corporation ("Accessity"), reincorporated in the State of Delaware
         under the name "Pacific Ethanol, Inc" through a merger of Accessity
         with and into its then-wholly-owned Delaware subsidiary named Pacific
         Ethanol, Inc., which was formed for the purpose of effecting the
         reincorporation (the "Reincorporation Merger"). In connection with the
         Reincorporation Merger, the shareholders of Accessity became
         stockholders of the Company and the Company succeeded to the rights,
         properties and assets and assumed the liabilities of Accessity.


                                      F-6



                     PACIFIC ETHANOL, INC. AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                             MARCH 31, 2004 AND 2005
                                   (UNAUDITED)


         The Share Exchange Transaction has been accounted for as a reverse
         acquisition whereby PEI California is deemed to be the accounting
         acquiror. As a result, the Company's results of operations for the
         quarter ended March 31, 2004 consist only of the operations of PEI
         California. The Company has consolidated the results of Accessity,
         Kinergy and ReEnergy beginning March 23, 2005, the date of the Share
         Exchange Transaction. Accordingly, the Company's results of operations
         for the quarter ended March 31, 2005 consist of the operations of PEI
         California for the entire quarterly period and the operations of
         Accessity, Kinergy and ReEnergy from March 23, 2005 through March 31,
         2005.

         The following table summarizes the unaudited assets acquired and
         liabilities assumed in connection with the Share Exchange Transaction:

                Current assets...............................     $    7,014,196
                Property, plant and equipment................              6,224
                Intangibles, including goodwill..............         11,788,000
                                                                  --------------
                   Total assets acquired.....................         18,808,420
                Current liabilities..........................          4,253,177
                Other liabilities............................             83,017
                                                                  --------------
                   Total liabilities assumed.................          4,336,194
                                                                  --------------
                Net assets acquired..........................     $   14,472,226
                                                                  ==============
                Shares of common stock issued................          6,489,414
                                                                  ==============

         The purchase price represented a significant premium over the recorded
         net worth of the acquired entities' assets. In deciding to pay this
         premium, the Company considered various factors, including the value of
         Kinergy's trade name, Kinergy's extensive market presence and history,
         Kinergy's industry knowledge and expertise, Kinergy's extensive
         customer relationships and expected synergies among Kinergy's and
         ReEnergy's businesses and assets and the Company's planned entry into
         the ethanol production business.

         In connection with the Share Exchange Transaction and the Company's
         acquisition of Kinergy and ReEnergy, the Company engaged a valuation
         firm to determine what portion of the purchase price should be
         allocated to identifiable intangible assets. Through that process, the
         Company has estimated that for Kinergy, the distribution backlog is
         valued at $136,000, the customer relationships are valued at $5,600,000
         and the trade name is valued at $3,100,000. The Company made a $150,000
         cash payment and issued stock valued at $316,250 for the acquisition of
         ReEnergy. In addition, certain stockholders sold stock to the members
         of ReEnergy, increasing the purchase price by $506,000 (see further
         discussion below). The purchase price for ReEnergy totaled $972,250.
         The Company issued stock valued at $9,803,750 for the acquisition of
         Kinergy. In addition, certain stockholders sold stock to the sole
         member Kinergy and a related party, increasing the purchase price by
         $1,012,000. The purchase price for Kinergy totaled $10,815,750.
         Goodwill directly associated with the Kinergy and ReEnergy acquisitions
         therefore totaled $2,952,000.


                                      F-7



                     PACIFIC ETHANOL, INC. AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                             MARCH 31, 2004 AND 2005
                                   (UNAUDITED)


         The Kinergy trade name is determined to have an indefinite life and
         therefore, rather than being amortized, will be periodically tested for
         impairment. The distribution backlog has an estimated life of six
         months and customer relationships were estimated to have a ten-year
         life and, as a result, will be amortized accordingly, unless otherwise
         impaired at an earlier time.

         The following table summarizes, on an unaudited pro forma basis, the
         combined results of operations of the Company, as though the
         acquisitions occurred as of January 1, 2004. The pro forma amounts give
         effect to appropriate adjustments for amortization of intangible assets
         and income taxes. The pro forma amounts presented are not necessarily
         indicative of future operating results.

                                                            Three Months
                                                   ----------------------------
                                                           Ended March 31,
                                                      2005            2004
                                                   ------------    ------------
             Net sales                             $ 25,907,249    $ 19,413,810
                                                   ============    ============
             Net loss                              $ (1,107,543)   $ (1,197,017)
             Loss per share of common stock
                Basic                              $     (0.040)   $     (0.046)
                                                   ============    ============
                Diluted                            $     (0.040)   $     (0.046)
                                                   ============    ============

         On April 1, 2004, certain founders of the Company agreed to sell an
         aggregate of 500,000 shares of the Company's common stock owned by them
         to Cagan McAfee Capital Partners, LLC ("CMCP") at $0.01 per share for
         securing financing to close the Share Exchange Transaction on or prior
         to March 31, 2005. Immediately prior to the closing of the Share
         Exchange Transaction, the founders sold these shares at the agreed upon
         price to CMCP. The contribution of these shares is accounted for as a
         capital contribution. However, because the shares were issued as a
         finder's fee in a private offering (see note 4), the related expense is
         offset against the proceeds received, resulting in no effect on equity.

         Immediately prior to the closing of the Share Exchange Transaction,
         certain stockholders of the Company sold an aggregate of 250,000 shares
         of the Company's common stock owned by them to the then-Chief Executive
         Officer of Accessity at $0.01 per share to compensate him for
         facilitating the closing of the Share Exchange Transaction. The
         contribution of these shares is accounted for as a capital
         contribution. However, because the shares are deemed issued to
         Accessity in connection with the Share Exchange Transaction, the
         related expense is offset against the cash received from Accessity,
         resulting in no effect on equity.


                                      F-8



                     PACIFIC ETHANOL, INC. AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                             MARCH 31, 2004 AND 2005
                                   (UNAUDITED)


         Immediately prior to the closing of the Share Exchange Transaction, a
         stockholder of the Company sold 200,000 shares of the Company's common
         stock to the individual members of ReEnergy at $.01 per share, to
         compensate them for facilitating the closing of the Share Exchange
         Transaction. The contribution of these shares resulted in additional
         goodwill of $506,000.

         Immediately prior to the closing of the Share Exchange Transaction, a
         founder of the Company sold 300,000 shares of the Company's common
         stock to Neil Koehler, the sole member of Kinergy and an officer and
         director of the Company, at $.01 per share to compensate him for
         facilitating the closing of the Share Exchange Transaction. The
         contribution of these shares resulted in additional goodwill of
         $759,000.

         Immediately prior to the closing of the Share Exchange Transaction, a
         founder of the Company sold 100,000 shares of the Company's common
         stock to Tom Koehler, a member of ReEnergy and a related party of the
         sole member of Kinergy, at $.01 per share to compensate him for
         facilitating the closing of the Share Exchange Transaction. The
         contribution of these shares resulted in additional goodwill of
         $253,000.

3.       RELATED PARTY NOTES PAYABLE:
         ----------------------------

         On January 10, 2005 and February 22, 2005, William Jones, a related
         party, advanced the Company $60,000 and $20,000, respectively, at 5%
         interest, due and payable upon the closing of the Share Exchange
         Transaction. The accumulated principal due was repaid on March 24, 2005
         and the related accrued interest was paid on April 15, 2005.

         On January 10, 2005, Neil Koehler, a related party, advanced the
         Company $100,000 at 5% interest, due and payable upon the closing of
         the Share Exchange Transaction. The principal was repaid on March 24,
         2005 and the related accrued interest was paid on April 15, 2005.

         On January 31, 2005, Eric McAfee, a principal of CMCP, advanced the
         Company $100,000 at 5% interest, due and payable upon close of the
         Share Exchange Transaction. The principal was repaid on March 24, 2005
         and the related accrued interest was paid on April 15, 2005.

         On January 14, 2005, February 4, 2005 and March 10, 2005, Lyles
         Diversified, Inc. ("LDI") converted $36,000, $114,000, and $97,682 of
         debt into 24,000, 76,000 and 65,121 shares of the Company's common
         stock, respectively, at a conversion price equal to $1.50 per share.

         Pursuant to the terms of the Share Exchange Transaction, Kinergy
         distributed to its sole member in the form of a promissory note, in the
         amount of $ 2,095,614 Kinergy's net worth as set forth on Kinergy's
         balance sheet prepared in accordance with GAAP, as of March 23, 2005. A
         holdback amount of $100,000 for 30 days was provided to allow Kinergy
         to settle its accounts. In April 2005, Kinergy paid the balance of its
         net worth, up to the holdback amount of $100,000.

         Pursuant to the terms of the Share Exchange Transaction, ReEnergy
         distributed to its members in the form of a promissory note in the
         amount of $1,439 ReEnergy's net worth as set forth on ReEnergy's
         balance sheet prepared in accordance with GAAP, as of March 23, 2005.


                                      F-9



                     PACIFIC ETHANOL, INC. AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                             MARCH 31, 2004 AND 2005
                                   (UNAUDITED)


4.       COMMON STOCK:
         -------------

         SHARE EXCHANGE TRANSACTION - In connection with the Share Exchange
         Transaction, the Company issued an aggregate of 20,610,987 shares of
         common stock to the shareholders of PEI California, 3,875,000 shares of
         common stock to the sole limited liability company member of Kinergy
         and an aggregate of 125,000 shares of common stock to the limited
         liability company members of ReEnergy.

         PRIVATE OFFERING - On March 23, 2005, the Company issued to 63
         accredited investors in a private offering an aggregate of 7,000,000
         shares of common stock at a purchase price of $3.00 per share, two-year
         investor warrants to purchase 1,400,000 shares of common stock at an
         exercise price of $3.00 per share and two-year investor warrants to
         purchase 700,000 shares of common stock at an exercise price of $5.00
         per share, for total gross proceeds of approximately $21,000,000. The
         Company paid cash placement agent fees and expenses of approximately
         $1,850,400 and issued five-year placement agent warrants to purchase
         678,000 shares of common stock at an exercise price of $3.00 per share
         in connection with the offering. (See Note 5) Additional costs related
         to the financing include legal, accounting and consulting fees that
         totaled approximately $255,048 through March 31, 2005 and continue to
         be incurred in connection with various securities filings and the
         resale registration statement described below.

         The Company is obligated under a Registration Rights Agreement to file,
         on the 151st day following March 23, 2005, a Registration Statement
         with the Securities and Exchange Commission registering for resale
         shares of common stock, and shares of common stock underlying investor
         warrants and certain of the placement agent warrants, issued in
         connection with the private offering. If the Company (i) does not file
         the Registration Statement within the time period prescribed, or (ii)
         fails to file with the Securities and Exchange Commission a request for
         acceleration in accordance with Rule 461 promulgated under the
         Securities Act of 1933, within five trading days of the date that the
         Company is notified (orally or in writing, whichever is earlier) by the
         Securities and Exchange Commission that the Registration Statement will
         not be "reviewed," or is not subject to further review, or (iii) the
         Registration Statement filed or required to be filed under the
         Registration Rights Agreement is not declared effective by the
         Securities and Exchange Commission on or before 225 days following
         March 23, 2005, or (iv) after the Registration Statement is first
         declared effective by the Securities and Exchange Commission, it ceases
         for any reason to remain continuously effective as to all securities
         registered thereunder, or the holders of such securities are not
         permitted to utilize the prospectus contained in the Registration
         Statement to resell such securities, for more than an aggregate of 45
         trading days during any 12-month period (which need not be consecutive
         trading days) (any such failure or breach being referred to as an
         "Event," and for purposes of clause (i) or (iii) the date on which such
         Event occurs, or for purposes of clause (ii) the date on which such
         five-trading day period is exceeded, or for purposes of clause (iv) the
         date on which such 45-trading day-period is exceeded being referred to
         as "Event Date"), then in addition to any other rights the holders of
         such securities may have under the Registration Statement or under
         applicable law, then, on each such Event Date and on each monthly
         anniversary of each such Event Date (if the applicable Event shall not
         have been cured by such date) until the applicable Event is cured, the
         Company is required to pay to each such holder an amount in cash, as


                                      F-10



                     PACIFIC ETHANOL, INC. AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                             MARCH 31, 2004 AND 2005
                                   (UNAUDITED)


         partial liquidated damages and not as a penalty, equal to 2.0% of the
         aggregate purchase price paid by such holder pursuant to the Securities
         Purchase Agreement relating to such securities then held by such
         holder. If the Company fails to pay any partial liquidated damages in
         full within seven days after the date payable, the Company is required
         to pay interest thereon at a rate of 18% per annum (or such lesser
         maximum amount that is permitted to be paid by applicable law) to such
         holder, accruing daily from the date such partial liquidated damages
         are due until such amounts, plus all such interest thereon, are paid in
         full. The partial liquidated damages are to apply on a daily pro-rata
         basis for any portion of a month prior to the cure of an Event.

         The Registration Rights Agreement also provides for customary
         piggy-back registration rights whereby holders of shares of the
         Company's common stock, or warrants to purchase shares of common stock,
         can cause the Company to register such shares for resale in connection
         with the Company's filing of a Registration Statement with the
         Securities and Exchange Commission to register shares in another
         offering. The Registration Rights Agreement also contains customary
         representations and warranties, covenants and limitations.

         STOCK OPTIONS - One outstanding option granted to an employee of the
         Company to acquire 25,000 shares of common stock vested on March 23,
         2005 and was converted into a warrant. Non-cash compensation expense of
         $232,250 was recognized to record the fair value of the warrant.
         (See Note 5)

         NON-CASH COMPENSATION - On February 12, 2004, the Company entered
         into a consulting agreement with an unrelated party to represent
         the Company in investors' communications and public relations
         with existing shareholders, brokers, dealers and other investment
         professionals as to the Company's current and proposed activities.
         As compensation for such services, the Company issued warrants to
         the consultant to purchase 920,000 shares of the Company's common
         stock.  These warrants vested upon the effective date of the
         agreement and were recognized at the fair value on the date of
         issuance in the amount of $1,380,000.  The Company recorded 
         non-cash expense of $172,500 for consulting services during the
         three months ended March 31,2005 and 2004.

         Pursuant to the consulting agreement, upon completion of the
         Share Exchange Transaction, the Company issued warrants to the
         consultant to purchase 230,000 additional shares of common stock
         that will vest ratably over a period of two years.  The warrants
         were recognized at the fair value as of the start of business on
         March 24, 2005 in the amount of $2,139,000.  The Company recorded
         non-cash expense of $20,511 for consulting services vested during
         the period from March 24, 2005 to March 31, 2005.  The unvested
         warrants in the amount of $2,118,489 will vest ratably at $89,125
         per month over the remainder of the two year period.

5.       COMMITMENTS AND CONTINGENCIES:
         ------------------------------

         OPERATING LEASES - The Company leases shared office space in Fresno,
         California on a month-to-month basis at $2,934 per month. Rent expense
         was $8,837 and $5,912 for the three months ended March 31, 2005 and
         2004, respectively.

         ADVISORY FEE - On April 14, 2004, the Company entered into an agreement
         with CMCP in connection with raising funding for an ethanol production
         facility. The agreement provided that upon raising a minimum of
         $15,000,000 the Company would pay CMCP a fee, through that date, equal
         to $10,000 per month starting from April 15, 2003. In addition, the
         agreement provided for payment of $25,000 per month for a minimum of 12
         months upon the completion of a merger between the Company and a public
         company, starting from the date of close of such merger, as well as an
         advisory fee of 3% of any equity amount raised through the efforts of
         CMCP, including cash amounts received through a merger with another
         corporate entity. The Company paid an advisory fee to CMCP in the
         amount of $235,000 on March 24, 2005, pursuant to the terms of the
         agreement between CMCP and the Company and in connection with the
         private placement transaction described above. In addition, $83,000 was
         payable in connection with cash received from Accessity in connection
         with the Share Exchange Transaction. Pursuant to the terms of the
         consulting agreement, CMCP will continue to receive payments of $25,000
         per month until at least March 2006.
                                      F-11



                     PACIFIC ETHANOL, INC. AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                             MARCH 31, 2004 AND 2005
                                   (UNAUDITED)


         On January 5, 2005, the Company entered into an agreement with
         Northeast Securities, Inc. ("NESC") and Chadbourn Securities, Inc.
         ("Chadbourn"), a related party, in connection with the private
         placement described above. The agreement provides that upon completion
         of a financing within the time-frame of the engagement covered by the
         agreement, the Company will pay NESC 6% (plus a 1% non-accountable
         expense allowance) of gross proceeds received by the Company, and
         warrants exercisable at the offering price in an amount equal to 7% of
         the aggregate number of shares of common stock sold in the financing.
         In addition, the agreement provides that Chadbourn will receive 2%
         (plus a 1% non-accountable expense allowance) of gross proceeds and
         warrants exercisable at the offering price in an amount equal to 3% of
         the aggregate number of shares of common stock sold in the financing.
         Pursuant to the terms of the agreement and in connection with the
         completion of the private placement described above, the Company paid
         NESC $1,168,800, (net of a reduction of $183,600, as agreed on March
         18, 2005), and issued to NESC placement warrants to purchase 450,800
         shares of the Company's common stock exercisable at $3.00 per share.
         The Company also paid Chadbourn $627,600 and issued to Chadbourn
         placement warrants to purchase 212,700 shares of the Company's common
         stock exercisable at $3.00 per share.

         CASUALTY LOSS - In January 2004, canola stored in one of the silos at
         the Company's Madera County, California facility caught on fire. The
         facility was fully insured with $10 million of property and general
         liability insurance. The canola was owned by a third party who was also
         insured. The insurance company has paid $1,000,000 to date and is
         estimating an additional $1,000,000 of payments to the Company. The
         Company has received a detailed engineering estimate for full
         restoration and is proceeding with the restoration.

         NON-CASH COMPENSATION - In December 2003, PEI California issued to an
         employee stock options to acquire up to 25,000 shares of common stock
         at an exercise price of $.01 per share. In February 2004, the board of
         directors of PEI California ratified the options, contingent upon the
         Company's success in closing the Share Exchange Transaction. The stock
         options vested in full on March 23, 2005 and were converted into a
         warrant to acquire up to 25,000 shares of common stock of the Company.
         Non-cash compensation expense was recognized in the amount of $232,250
         to record the fair value of the warrant. (See Note 4)


                                      F-12



ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION.

         The following discussion and analysis should be read in conjunction
with our condensed consolidated financial statements and notes to financial
statements included elsewhere in this report. This report and our condensed
consolidated financial statements and notes to financial statements contain
forward-looking statements, which generally include the plans and objectives of
management for future operations, including plans and objectives relating to our
future economic performance and our current beliefs regarding revenues we might
earn if we are successful in implementing our business strategies. The
forward-looking statements and associated risks may include, relate to or be
qualified by other important factors, including, without limitation:

o        the projected growth or contraction in the ethanol market in which we
         operate;

o        our business strategy for expanding, maintaining or contracting our
         presence in this market;

o        our ability to efficiently and effectively integrate and operate the
         businesses of our newly-acquired subsidiaries, Pacific Ethanol, Inc., a
         California corporation that was organized in 2003 ("PEI California"),
         Kinergy Marketing, LLC, an Oregon limited liability company that was
         organized in 2000 ("Kinergy") and ReEnergy, LLC, a California limited
         liability company that was organized in 2001 ("ReEnergy");

o        our ability to obtain the necessary financing to construct an ethanol
         plant in Madera County;

o        anticipated trends in our financial condition and results of
         operations; and

o        our ability to distinguish ourselves from our current and future
         competitors.

         We do not undertake to update, revise or correct any forward-looking
statements.

         The information contained in this document is not a complete
description of our business or the risks associated with an investment in our
common stock. Before deciding to buy or maintain a position in our common stock,
you should carefully review and consider the various disclosures we have made in
this report, and in our other materials filed with the Securities and Exchange
Commission that discuss our business in greater detail and that disclose various
risks, uncertainties and other factors that may affect our business, results of
operations or financial condition. In particular, you should review our
Amendment No. 2 to Form 8-K which we expect to file with the Securities and
Exchange Commission on or before June 6, 2005, and the "Risk Factors" set forth
below.

         Any of the factors described above or in the "Risk Factors" section set
forth below could cause our financial results, including our net income or loss
or growth in net income or loss to differ materially from prior results, which
in turn could, among other things, cause the price of our common stock to
fluctuate substantially.

OVERVIEW

         We are currently in the business of marketing ethanol in the Western
United States. Through third-party service providers, we provide transportation,
storage and delivery of ethanol. We sell ethanol primarily into California,
Nevada, Arizona and Oregon and have extensive customer relationships throughout
the Western United States and extensive supplier relationships throughout the
Western and Midwestern United States.

         We intend in the near-term to construct an ethanol production facility
to begin the production and sale of ethanol and its co-products if we are able
to secure all the necessary financing to complete construction of this facility.
To date, we have not obtained all of this financing. See "Risk Factors." We also
intend to construct or otherwise acquire one or more additional ethanol
production facilities as financing resources and business prospects make the
construction or acquisition of these facilities advisable.


                                       2



         Our primary goal is to become a leader in the production, marketing and
sale of ethanol and other renewable fuels in the United States.

         Ethanol prices have recently been affected by an imbalance of
short-term supply relative to short-term demand and have declined by
approximately 30% from their peaks in 2004 through May 2005. Although ethanol
prices were in excess of their historical average during most of 2004, ethanol
prices have thus far trended down toward long-term averages during 2005. Ethanol
represents only up to 3% of the total annual gasoline supply in the United
States, therefore we believe that the ethanol industry has substantial room to
grow to reach what we believe is an achievable level of 10% of the total annual
gasoline supply in the United States. In California alone, an increase in the
demand for ethanol to 10% of the total annual gasoline supply would result in
annual demand for approximately 650 million additional gallons of ethanol, which
amounts represents an increase in demand of approximately 16%. Although the
short-term supply of ethanol has recently increased at a faster rate than the
increase in demand over the same period, we believe that in the long-term supply
and demand for ethanol will be more balanced.

         We typically match ethanol purchase and sale contracts of like
quantities and delivery period, which ordinarily range from one to twelve
months. From time to time, we attempt to take advantage of what we perceive to
be favorable industry trends and maintain net long or short ethanol positions.
This practice does subject us to the risk of prices moving in unanticipated
directions, which may result in losses, but also enables us to benefit from
above normal margins.

SHARE EXCHANGE TRANSACTION

         On March 23, 2005, we completed a share exchange transaction, or the
Share Exchange Transaction, with the shareholders of PEI California, and the
holders of the membership interests of each of Kinergy and ReEnergy, pursuant to
which we acquired all of the issued and outstanding shares of capital stock of
PEI California and all of the outstanding membership interests of each of
Kinergy and ReEnergy. Immediately prior to the consummation of the share
exchange, our predecessor, Accessity Corp., a New York corporation, or
Accessity, reincorporated in the State of Delaware under the name Pacific
Ethanol, Inc. through a merger of Accessity with and into its then-wholly-owned
Delaware subsidiary named Pacific Ethanol, Inc., which was formed for the
purpose of effecting the reincorporation. We are the surviving entity resulting
from the reincorporation merger and have three principal wholly-owned
subsidiaries: Kinergy, PEI California and ReEnergy.

         The Share Exchange Transaction has been accounted for as a reverse
acquisition whereby PEI California is deemed to be the accounting acquiror. As a
result, our results of operations for the quarter ended March 31, 2004 consist
of the operations of PEI California only. We have consolidated the results of
Accessity, Kinergy and ReEnergy beginning March 23, 3005, the date of the Share
Exchange Transaction. Accordingly, our results of operations for the quarter
ended March 31, 2005 consist of the operations of PEI California for the entire
quarterly period and the operations of Accessity, Kinergy and ReEnergy from
March 23, 2005 through March 31, 2005.

         PEI California has, to date, not conducted any significant business
operations other than the acquisition of real property located in Madera County,
California, on which it intends to construct its first ethanol production
facility. ReEnergy does not presently have any significant business operations
or plans but does hold an option to acquire real property in Visalia,
California, on which we may build an ethanol production facility.


                                       3



         We have consolidated the results of operations of Kinergy beginning
from March 23, 2005, the date of the closing of the Share Exchange Transaction.
We expect that until we complete construction of our planned ethanol production
facility in Madera County, our operations will consist solely of operations
conducted by Kinergy.

         The following table summarizes the unaudited assets acquired and
liabilities assumed in connection with the Share Exchange Transaction:

               Current assets................................... $    7,014,196
               Property, plant and equipment....................          6,224
               Intangibles, including goodwill..................     11,788,000
                                                                 --------------
                  Total assets acquired.........................     18,808,420
               Current liabilities..............................      4,253,177
               Other liabilities................................         83,017
                                                                 --------------
                  Total liabilities assumed.....................      4,336,194
                                                                 --------------
               Net assets acquired.............................. $   14,472,226
                                                                 ==============
               Shares of common stock issued....................      6,489,414
                                                                 ==============

         The purchase price represented a significant premium over the recorded
net worth of the acquired entities' assets. In deciding to pay this premium, we
considered various factors, including the value of Kinergy's trade name,
Kinergy's extensive market presence and history, Kinergy's industry knowledge
and expertise, Kinergy's extensive customer relationships and expected synergies
among Kinergy's and ReEnergy's businesses and assets and the our planned entry
into the ethanol production business.

         The following table summarizes, on an unaudited pro forma basis, our
combined results of operations, as though the acquisitions occurred as of
January 1, 2004. The pro forma amounts give effect to appropriate adjustments
for amortization of intangibles and income taxes. The pro forma amounts
presented are not necessarily indicative of future operating results.

                                                            Three Months
                                                   ----------------------------
                                                          Ended March 31,
                                                       2005            2004
                                                   ------------    ------------
            Net sales                              $ 25,907,249    $ 19,413,810
                                                   ============    ============
            Net loss                               $ (1,107,543)   $ (1,197,017)
                                                   ============    ============
            Loss per share of common stock
               Basic                               $     (0.040)   $     (0.046)
                                                   =============   ============
               Diluted                             $     (0.040)   $     (0.046)
                                                   =============   ============

CRITICAL ACCOUNTING POLICIES

         Our discussion and analysis of our financial condition and results of
operations are based upon our consolidated financial statements, which have been
prepared in accordance with accounting principles generally accepted in the
United States. The preparation of these financial statements requires us to make
estimates and judgments that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amount of net sales and expenses for
each period. The following represents a summary of our critical accounting
policies, defined as those policies that we believe are the most important to
the portrayal of our financial condition and results of operations and that
require management's most difficult, subjective or complex judgments, often as a
result of the need to make estimates about the effects of matters that are
inherently uncertain.


                                       4



         REVENUE RECOGNITION

         We derive revenues primarily from sales of ethanol. Our sales are based
upon written agreements or purchase orders that identify the amount of ethanol
to be purchased and the purchase price. We recognize revenue upon delivery of
ethanol to a customer's designated ethanol tank. Shipments are made to customers
directly from suppliers and from our inventory. We ship ethanol to our customers
by truck or rail. Ethanol that is shipped by rail originates primarily in the
Midwest and takes from 10 to 14 days from date of shipment to be delivered to
the customer or to one of four terminals in California and Oregon. For local
deliveries we ship by truck and deliver the product the same day as shipment.

         INVENTORY

         Inventory consists of fuel ethanol and is valued at the lower of cost
or market, cost being determined on a first-in first-out basis. Shipping,
handling and storage costs are classified as a component of cost of goods sold.
Title to ethanol transfers from the producer to us when the ethanol passes
through the inlet flange of our receiving tank.

         INTANGIBLES, INCLUDING GOODWILL

         We periodically evaluate our intangibles, including goodwill, for
potential impairment. Our judgments regarding the existence of impairment are
based on legal factors, market conditions and operational performance of our
acquired businesses.

         In assessing potential impairment of goodwill, we consider these
factors as well as forecasted financial performance of the acquired businesses.
If forecasts are not met, we may have to record additional impairment charges
not previously recognized. In assessing the recoverability of our goodwill and
other intangibles, we must make assumptions regarding estimated future cash
flows and other factors to determine the fair value of those respective assets.
If these estimates or their related assumptions change in the future, we may be
required to record impairment charges for these assets that were not previously
recorded. If that were the case, we would have to record an expense in order to
reduce the carrying value of our goodwill.

         In connection with the Share Exchange Transaction and our acquisition
of Kinergy and ReEnergy, we engaged a valuation firm to determine what portion
of the purchase price should be allocated to identifiable intangible assets.
Through that process, we have estimated that for Kinergy, the distribution
backlog is valued at $136,000, the customer relationships are valued at
$5,600,000 and the trade name is valued at $3,100,000. We made a $150,000 cash
payment and issued stock valued at $316,250 for the acquisition of ReEnergy. In
addition, certain stockholders sold stock to the members of ReEnergy, increasing
the purchase price by $506,000. The purchase price for ReEnergy totaled
$972,250. We issued stock valued at $9,803,750 for the acquisition of Kinergy.
In addition, certain stockholders sold stock to the sole member of Kinergy and a
related party, increasing the purchase price by $1,012,000. The purchase price
for Kinergy totaled $10,815,750. Goodwill directly associated with the Kinergy
and ReEnergy acquisitions therefore totaled $2,952,000.

         The Kinergy trade name is determined to have an indefinite life and
therefore, rather than being amortized, is being periodically tested for
impairment. The distribution backlog has an estimated life of six months and
customer relationships were estimated to have a ten-year life and, as a result,
will be amortized accordingly, unless otherwise impaired at an earlier time.


                                       5



RESULTS OF OPERATIONS

COMPARISON OF THE THREE MONTHS ENDED MARCH 31, 2005 TO THE THREE MONTHS ENDED
MARCH 31, 2004

         The following table sets forth certain of our operating data for the
three months ended March 31, 2005 and 2004:



                                                                               THREE MONTHS          THREE MONTHS
                                                                                   ENDED                ENDED
                                                                                 MARCH 31,            MARCH 31,
                                                                                   2005                 2004
                                                                              --------------       --------------
                                                                                             
Net sales (including $353,058 to a related party) .....................       $    2,301,997       $        6,561
Cost of goods sold ....................................................            2,254,370                4,560
                                                                              --------------       --------------
Gross profit ..........................................................               47,627                2,001
Selling, general and administrative expenses...........................              317,972              192,020
Non-cash compensation for consulting fees..............................              425,261              172,500
                                                                              --------------       --------------
Operating loss.........................................................             (695,606)            (362,519)
Other expense..........................................................             (107,853)            (130,515)
                                                                              --------------       --------------
Loss before provision for income taxes ................................             (803,459)            (493,034)
Provision for income taxes ............................................                1,600                1,600
                                                                              --------------       --------------
Net loss...............................................................       $     (805,059)      $     (494,634)
                                                                              ==============       ==============



         NET SALES. Net sales for the three months ended March 31, 2005
increased by $2,295,436 to $2,301,997 as compared to $6,561 for the three months
ended March 31, 2004. Sales attributable to the acquisition of Kinergy on March
23, 2005 contributed $2,292,142 of this increase. Without the acquisition of
Kinergy, our net sales would have increased by $3,294 to $9,855. This increase
was due to an increase in our transloading services.

         We expect that until we complete the construction of our planned
ethanol production facility in Madera County, California, our consolidated net
sales will consist solely of net sales generated by Kinergy. We anticipate that
our net sales will grow in the long-term as demand for ethanol increases and as
a result of our recent entry into a marketing agreement with Phoenix
Bio-Industries, or PBI. On March 4, 2005, we agreed with PBI, a producer of
ethanol, to market and sell PBI's entire ethanol production from its plant
located in Goshen, California. We expect initial production to be approximately
2.0 to 2.5 million gallons per month once PBI completes construction of its
ethanol production facility, which is anticipated to occur during the third
quarter of 2005. The term of this agreement is two years from the date that
ethanol is first available for marketing from PBI's plant.

         GROSS PROFIT. Gross profit for the three months ended March 31, 2005
increased by $45,626 to $47,627 as compared to $2,001 for the three months ended
March 31, 2004 primarily due to the acquisition of Kinergy on March 23, 2005.
Gross profit as a percentage of net sales decreased to 2.1% for the three months
ended March 31, 2005 as compared to 30.5% for the three months ended March 31,
2004. This difference is attributable to the acquisition of Kinergy on March 23,
2005.

         Historically, Kinergy's gross profit as a percentage of sales has
averaged between 2.0% to 4.4%, primarily due to increases in the value of the
inventory we held for sale during periods in which ethanol prices generally
increased. However, in light of recent declines in ethanol prices, we anticipate
that until we complete our facility and commence the business of ethanol
production thereby obtaining the benefits of higher profit margins associated
with production activities as compared to marketing and distribution activities,
our gross profit as a percentage of sales will be approximately 1.0%. This is
especially true in light of our agreement with PBI, which we expect will result
in obtaining a 1.0% gross profit on the sale of PBI's ethanol. We believe that
this level of gross profit is more typical of the ethanol marketing industry.


                                       6



         SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses for the three months ended March 31, 2005 increased by
$125,952 (66%) to $317,972 as compared to $192,020. This increase was primarily
due to additional legal, accounting and insurance expenses. We expect that over
the near term, our selling, general and administration expenses will increase as
a result of, among other things, increased legal and accounting fees associated
with increased corporate governance activities in response to the Sarbanes-Oxley
Act of 2002 and recently adopted rules and regulations of the Securities and
Exchange Commission and in connection with the filing of a registration
statement with the Securities and Exchange Commission to register for resale the
shares of common stock and shares of common stock underlying warrants we issued
in our private offering in March 2005, increased employee costs associated with
planned staffing increases, increased sales and marketing expenses, increased
activities related to the construction of our Madera County, California ethanol
production facility and increased activity in searching for and analyzing
potential acquisitions.

         NON-CASH COMPENSATION AND CONSULTING FEES. Non-cash compensation and
consulting fees for the three months ended March 31, 2005 increased by $252,761
(147%) to $425,261 as compared to $172,500 for the three months ended March 31,
2004. $193,011 of these fees related to non-cash consulting fees for warrants
and $232,250 was related to non-cash compensation for warrants. We expect to
incur non-cash consulting fee expense in the amount of $89,125 per month for the
remainder of the two-year term ending on March 23, 2007.

         OTHER EXPENSE. Other expense increased by $22,662 for the three months
ended March 31, 2005 as compared to the three months ended March 31, 2004
primarily due to interest expense related to construction payables.

LIQUIDITY AND CAPITAL RESOURCES

         During the three months ended March 31, 2005, we funded our operations
primarily from the approximately $18,895,354 in net proceeds we received in
connection with a private offering of equity securities on March 23, 2005, as
described below. As of March 31, 2005, we had working capital of $19,218,405,
which represented a $20,243,152 increase from negative working capital of
$1,024,747 at December 31, 2004, primarily due to the proceeds from the private
offering. As of March 31, 2005 and December 31, 2004, we had accumulated
deficits of $4,466,305 and $3,661,246, respectively, and cash and cash
equivalents of $20,743,553 and $42, respectively.

         Accounts receivable increased $2,211,836 (261%) during the three months
ended March 31, 2005 from $8,464 as of December 31, 2004 to $2,220,300 as of
March 31, 2005. Sales attributable to the acquisition of Kinergy contributed
substantially all of this increase.

         Inventory balances increased $543,813 (100%) during the three months
ended March 31, 2005, from $0 as of December 31, 2004 to $543,813 as of March
31, 2005 because of the acquisition of Kinergy. Inventory represented 1.2% of
our total assets as of March 31, 2005.

         Cash used in our operating activities totaled $1,046,080 for the three
months ended March 31, 2005 as compared to cash used by operating activities of
$42,867 for the three months ended March 31, 2004. This $1,003,213 decrease in
operating cash flows primarily resulted from an increase in accounts payable.


                                       7



         Cash provided by our investing activities totaled $2,826,737 for the
three months ended March 31, 2005 as compared to $181,809 of cash used for the
three months ended March 31, 2004. Included in the results for the three months
ended March 31, 2005 are net cash of $457,808 used to acquire Kinergy and
ReEnergy.

         Cash provided by our financing activities totaled $18,962,854 for the
three months ended March 31, 2005 as compared to $20,373 for the three months
ended March 31, 2004. The change is primarily due to the net proceeds of
$18,895,354 from a private offering of equity securities on March 23, 2005, as
described below.

         On March 23, 2005, we issued to 63 accredited investors in a private
offering an aggregate of 7,000,000 shares of common stock at a purchase price of
$3.00 per share, two-year investor warrants to purchase 1,400,000 shares of
common stock at an exercise price of $3.00 per share and two-year investor
warrants to purchase 700,000 shares of common stock at an exercise price of
$5.00 per share, for total gross proceeds of approximately $21,000,000. We paid
cash placement agent fees and expenses of approximately $1,850,400 and issued
five-year placement agent warrants to purchase 678,000 shares of common stock at
an exercise price of $3.00 per share in connection with the offering. Additional
costs related to the financing include legal, accounting and consulting fees
that totaled approximately $255,048 through March 31, 2005 and continue to be
incurred in connection with various securities filings and the resale
registration statement described below.

         We are obligated under a Registration Rights Agreement to file, on the
151st day following March 23, 2005, a Registration Statement with the Securities
and Exchange Commission registering for resale shares of common stock, and
shares of common stock underlying investor warrants and certain of the placement
agent warrants, issued in connection with the private offering. If we (i) do not
file the Registration Statement within the time period prescribed, or (ii) fail
to file with the Securities and Exchange Commission a request for acceleration
in accordance with Rule 461 promulgated under the Securities Act of 1933, within
five trading days of the date that we are notified (orally or in writing,
whichever is earlier) by the Securities and Exchange Commission that the
Registration Statement will not be "reviewed," or is not subject to further
review, or (iii) the Registration Statement filed or required to be filed under
the Registration Rights Agreement is not declared effective by the Securities
and Exchange Commission on or before 225 days following March 23, 2005, or (iv)
after the Registration Statement is first declared effective by the Securities
and Exchange Commission, it ceases for any reason to remain continuously
effective as to all securities registered thereunder, or the holders of such
securities are not permitted to utilize the prospectus contained in the
Registration Statement to resell such securities, for more than an aggregate of
45 trading days during any 12-month period (which need not be consecutive
trading days) (any such failure or breach being referred to as an "Event," and
for purposes of clause (i) or (iii) the date on which such Event occurs, or for
purposes of clause (ii) the date on which such five-trading day period is
exceeded, or for purposes of clause (iv) the date on which such 45-trading
day-period is exceeded being referred to as "Event Date"), then in addition to
any other rights the holders of such securities may have under the Registration
Statement or under applicable law, then, on each such Event Date and on each
monthly anniversary of each such Event Date (if the applicable Event shall not
have been cured by such date) until the applicable Event is cured, we are
required to pay to each such holder an amount in cash, as partial liquidated
damages and not as a penalty, equal to 2.0% of the aggregate purchase price paid
by such holder pursuant to the Securities Purchase Agreement relating to such
securities then held by such holder. If we fail to pay any partial liquidated
damages in full within seven days after the date payable, we are required to pay
interest thereon at a rate of 18% per annum (or such lesser maximum amount that
is permitted to be paid by applicable law) to such holder, accruing daily from
the date such partial liquidated damages are due until such amounts, plus all
such interest thereon, are paid in full. The partial liquidated damages are to
apply on a daily pro-rata basis for any portion of a month prior to the cure of
an Event.


                                       8



         The Registration Rights Agreement also provides for customary
piggy-back registration rights whereby holders of shares of our common stock, or
warrants to purchase shares of our common stock, can cause us to register such
shares for resale in connection with our filing of a Registration Statement with
the Securities and Exchange Commission to register shares in another offering.
The Registration Rights Agreement also contains customary representations and
warranties, covenants and limitations.

         We have used a portion of the net proceeds from the March 2005 private
placement to fund our working capital requirements and begin site preparation at
the Madera County, California facility. We expect to use the remainder of the
net proceeds to fund our working capital requirements over the next 12 months
and to initiate construction of our first ethanol production facility in Madera
County, California. We expect that the proceeds used to initiate construction
will be used primarily for site preparation, acquisition of equipment and
engineering services. Significant additional funding is required to complete
construction of our first ethanol facility in Madera County, California. No
assurances can me be made that we will be successful in obtaining these
additional funds. See "Risk Factors."

         We believe that current and future available capital resources,
revenues generated from operations, and other existing sources of liquidity,
including the credit facilities we have and the remaining proceeds we have from
the March 2005 private offering, will be adequate to meet our anticipated
working capital and capital expenditure requirements for at least the next
twelve months. If, however, our capital requirements or cash flow vary
materially from our current projections, if unforeseen circumstances occur, or
if we require a significant amount of cash to fund future acquisitions, we may
require additional financing. Our failure to raise capital, if needed, could
restrict our growth, limit our development of new products or hinder our ability
to compete.

EFFECTS OF INFLATION

         The impact of inflation and changing prices has not been significant on
the financial condition or results of operations of either our company or our
operating subsidiaries.

IMPACTS OF NEW ACCOUNTING PRONOUNCEMENTS

         In November 2004, the Financial Accounting Standards Board ("FASB")
issued SFAS No. 151, "Inventory Costs, an amendment of ARB No. 43, Chapter 4,"
SFAS No. 151 clarifies that abnormal inventory costs such as costs of idle
facilities, excess freight and handling costs, and wasted materials (spoilage)
are required to be recognized as current period costs. The provisions of SFAS
No. 151 are effective for our fiscal 2006. We are currently evaluating the
provisions of SFAS No. 151 and do not expect that adoption will have a material
effect on our financial position, results of operations or cash flows.

         In December 2004, the FASB issued SFAS 123R, SHARE-BASED PAYMENT ("SFAS
123R") which is a revision of SFAS 123 and supersedes Accounting Principles
Board ("APB") 25, ACCOUNTING FOR STOCK ISSUED TO EMPLOYEES ("APB 25"). Among
other items, SFAS 123R eliminates the use of APB 25 and the intrinsic value
method of accounting, and requires companies to recognize the cost of employee
services received in exchange for awards of equity instruments, based on the
grant date fair value of those awards, in the financial statements. The
effective date of SFAS 123R is the first reporting period beginning after
December 15, 2005. SFAS 123R permits companies to adopt its requirements using
either a "modified prospective" method, or a "modified retrospective" method.
Under the "modified prospective" method, compensation cost is recognized in the
financial statements beginning with the effective date, based on the
requirements of SFAS 123R for all share-based payments granted after that date,
and based on the requirements of SFAS 123 for all unvested awards granted prior
to the effective date of SFAS 123R. Under the "modified retrospective" method,
the requirements are the same as under the "modified prospective" method, but
also permits entities to restate financial statements of previous periods based
on proforma disclosures made in accordance with SFAS 123.


                                       9



         We currently utilize a standard option pricing model (i.e.,
Black-Scholes) to measure the fair value of stock options granted to employees.
While SFAS 123R permits entities to continue to use such a model, the standard
also permits the use of a "lattice" model. We have not yet determined which
model we will use to measure the fair value of employee stock options upon the
adoption of SFAS 123R.

         We currently expect to adopt SFAS 123R effective January 1, 2006.
However, because we have not yet determined which of the aforementioned adoption
methods we will use, we have not yet determined the impact of adopting SFAS
123R.

RISK FACTORS

         AN INVESTMENT IN OUR COMMON STOCK INVOLVES A HIGH DEGREE OF RISK. IN
ADDITION TO THE OTHER INFORMATION IN THIS REPORT AND IN OUR OTHER FILINGS WITH
THE SECURITIES AND EXCHANGE COMMISSION, INCLUDING OUR SUBSEQUENT REPORTS ON
FORMS 10-QSB AND 8-K, YOU SHOULD CAREFULLY CONSIDER THE FOLLOWING RISK FACTORS
BEFORE DECIDING TO INVEST IN SHARES OF OUR COMMON STOCK OR TO MAINTAIN OR
INCREASE YOUR INVESTMENT IN SHARES OF OUR COMMON STOCK. IF ANY OF THE FOLLOWING
RISKS ACTUALLY OCCUR, IT IS LIKELY THAT OUR BUSINESS, FINANCIAL CONDITION AND
RESULTS OF OPERATIONS COULD BE SERIOUSLY HARMED. AS A RESULT, THE TRADING PRICE
OF OUR COMMON STOCK COULD DECLINE, AND YOU COULD LOSE PART OR ALL OF YOUR
INVESTMENT.

                    RISKS RELATED TO OUR COMBINED OPERATIONS

         WE HAVE INCURRED SIGNIFICANT LOSSES IN THE PAST AND WE MAY INCUR
         SIGNIFICANT LOSSES IN THE FUTURE. IF WE CONTINUE TO INCUR LOSSES, WE
         WILL EXPERIENCE NEGATIVE CASH FLOW, WHICH MAY HAMPER OUR OPERATIONS,
         MAY PREVENT US FROM EXPANDING OUR BUSINESS AND MAY CAUSE OUR STOCK
         PRICE TO DECLINE.

         We have incurred losses in the past. As of March 31, 2005, we had an
accumulated deficit of approximately $4.5 million. For the three months ended
March 31, 2005, we incurred a loss of approximately $800,000. We expect to incur
losses for the foreseeable future and at least until the completion of our
planned ethanol production facility. We estimate that the earliest completion
date of our ethanol production facility will not occur until the third quarter
of 2006. We expect to rely on cash from operations and debt and equity financing
to fund all of the cash requirements of our business. If our net losses
continue, we will experience negative cash flow, which may hamper current
operations and may prevent us from expanding our business. We cannot assure you
that we will attain, sustain or increase profitability on a quarterly or annual
basis in the future. If we do not achieve, sustain or increase profitability,
our business will be adversely affected and our stock price may decline.

         THE HIGH CONCENTRATION OF OUR SALES WITHIN THE ETHANOL PRODUCTION AND
         MARKETING INDUSTRY COULD RESULT IN A SIGNIFICANT REDUCTION IN SALES AND
         NEGATIVELY AFFECT OUR PROFITABILITY IF DEMAND FOR ETHANOL DECLINES.

         Our revenue is and will continue to be derived primarily from sales of
ethanol. Currently, the predominant oxygenate used to blend with gasoline is
ethanol. Ethanol competes with several other existing products and other
alternative products could also be developed for use as fuel additives. In
addition, some studies, including a study conducted at the University of
California, Berkeley in 2003, suggest that producing ethanol from corn requires
burning as much as twice the amount of gasoline already used in cars, thereby
harming the environment more than pure gasoline. We expect to be completely
focused on the production and marketing of ethanol and its co-products for the


                                       10



foreseeable future. There can be no assurance that we will be able to shift our
business focus away from the production and marketing of ethanol to other
renewable fuels or competing products. Accordingly, an industry shift away from
ethanol or the emergence of new competing products may reduce the demand for
ethanol. As a result, our sales and profitability would be significantly and
adversely impacted by a downturn in the demand for ethanol.

         WE PLAN TO FUND A SUBSTANTIAL MAJORITY OF THE CONSTRUCTION COSTS OF OUR
         PLANNED ETHANOL PRODUCTION FACILITY THROUGH THE ISSUANCE OF A
         SUBSTANTIAL AMOUNT OF DEBT, RESULTING IN SUBSTANTIAL DEBT SERVICE
         REQUIREMENTS THAT COULD REDUCE THE VALUE OF YOUR INVESTMENT.

         We plan to fund a substantial majority of the construction costs of our
planned ethanol production facility through the issuance of a substantial amount
of debt. We anticipate that we will need to raise approximately $60.0 million in
debt financing to construct our first ethanol production facility. As a result,
our capital structure will be highly leveraged. Our debt levels and debt service
requirements could have important consequences which could reduce the value of
your investment, including:

         o        limiting our ability to borrow additional amounts for
                  operating capital or other purposes and causing us to be able
                  to borrow additional funds only on unfavorable terms;
         o        reducing funds available for operations and distributions
                  because a substantial portion of our cash flow will be used to
                  pay interest and principal on our debt;
         o        making us vulnerable to increases in prevailing interest
                  rates;
         o        placing us at a competitive disadvantage because we may be
                  substantially more leveraged than some of our competitors;
         o        subjecting all or substantially all of our assets to liens,
                  which means that there may be no assets left for our
                  stockholders in the event of a liquidation; and
         o        limiting our ability to adjust to changing market conditions,
                  which could increase our vulnerability to a downturn in our
                  business or general economic conditions.

         If we are unable to pay our debt service obligations, we could be
forced to reduce or eliminate dividends to our stockholders, if they were to
commence, and/or reduce or eliminated needed capital expenditures. It is
possible that we could be forced to sell assets, seek to obtain additional
equity capital or refinance or restructure all or a portion of our debt on
substantially less favorable terms. In the event that we are unable to refinance
our all or a portion of our debt or raise funds through asset sales, sales of
equity or otherwise, our business may be adversely affected, we may be forced to
liquidate and you could lose your entire investment.

         FOLLOWING THE CLOSING OF OUR ANTICIPATED DEBT FINANCING, OUR LENDERS
         MAY REQUIRE US TO ABIDE BY RESTRICTIVE LOAN COVENANTS THAT MAY HINDER
         OUR ABILITY TO OPERATE AND REDUCE OUR PROFITABILITY.

         We expect that following the closing of our anticipated debt financing,
the loan agreements governing our debt financing will contain a number of
restrictive affirmative and negative covenants. These covenants may limit our
ability to, among other things:

         o        incur additional indebtedness;
         o        make capital expenditures in excess of prescribed thresholds;
         o        pay dividends to our stockholders;
         o        make various investments;
         o        create liens on our assets;
         o        utilize the proceeds of asset sales; or
         o        merge or consolidate or dispose of all or substantially all of
                  our assets.


                                       11



         We also will likely be required to maintain specified financial ratios,
including minimum cash flow coverage, minimum working capital and minimum net
worth. We also may be required to utilize a portion of any excess cash flow
generated by operations to prepay our debt. A breach of any of these covenants
or requirements could result in a default under our debt agreements. If we
default, and if such default is not cured or waived, a lender could, among other
remedies, accelerate our debt and declare the debt immediately due and payable.
If this occurs, we may not be able to repay or borrow sufficient funds to
refinance our debt. Even if new financing is available, it may not be on terms
that are acceptable. Such an occurrence could cause us to cease building our
ethanol production facility, or if our facility is already constructed, such an
occurrence could cause us to cease or curtail operations. We cannot assure you
that our future operating results will be sufficient to achieve compliance with
such covenants and requirements, or in the event of a default, to remedy such
default.

         GOVERNMENTAL REGULATIONS, THE WAIVER OF CERTAIN ADVANTAGEOUS
         GOVERNMENTAL REGULATIONS OR THE REPEAL OR MODIFICATION OF VARIOUS TAX
         INCENTIVES FAVORING THE USE OF ETHANOL COULD ADVERSELY AFFECT OUR
         BUSINESS, FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

         Our business is subject to extensive regulation by federal, state and
local governmental agencies. We cannot predict in what manner or to what extent
governmental regulations will harm our business or the ethanol production and
marketing industry in general. For example, the State of California has
requested a waiver from the EPA to reduce the amount of ethanol required in
gasoline, which could lower demand for and boost supplies of ethanol in
California, causing the price of ethanol to decline. In addition, officials in
the State of California, including officials from the California Air Resources
Board, have argued to the EPA that ethanol is a volatile fuel that evaporates
easily and contributes to smog by increasing ozone levels and adding particulate
matter to the air. If the EPA grants the requested waiver, refineries would no
longer be required to blend ethanol into gasoline, which would adversely affect
our business. Previously, California refiners used MTBE, another oxygenate,
which was banned in California for contaminating groundwater and completely
phased out in January 2004. If the State of California were to ban the use of
ethanol as an oxygenate in gasoline, our business, financial condition and
results of operations would be materially and adversely affected. In addition,
the United States House of Representatives has passed a bill that includes a
national renewable fuels standard that would require refiners to blend a
percentage of renewable fuels into gasoline. If passed, this legislation would
replace the current oxygenate requirements in the State of California thereby
potentially decreasing the demand for ethanol in the State of California. If
this were to occur, our business, financial condition and results of operations
would be materially and adversely affected.

         The fuel ethanol business benefits significantly from tax incentive
policies and environmental regulations that favor the use of ethanol in motor
fuel blends in the United States. Currently, a gasoline marketer that sells
gasoline without ethanol must pay a federal tax of $0.18 per gallon compared to
$0.13 per gallon for gasoline that is blended with 10% ethanol. Smaller credits
are available for gasoline blended with lesser percentages of ethanol. The
repeal or substantial modification of the federal excise tax exemption for
ethanol-blended gasoline or, to a lesser extent, other federal or state policies
and regulations that encourage the use of ethanol could have a detrimental
effect on the ethanol production and marketing industry and materially and
adversely affect our business and results of operations.

         VIOLATIONS OF ENVIRONMENTAL REGULATIONS COULD SUBJECT US TO SEVERE
         PENALTIES AND MATERIALLY AND ADVERSELY AFFECT OUR BUSINESS, RESULTS OF
         OPERATIONS AND FINANCIAL CONDITION.

         The production and sale of ethanol is subject to regulation by agencies
of the federal government, including, but not limited to, the EPA, as well as
other agencies in each jurisdiction in which ethanol is produced, sold, stored
or transported. Environmental laws and regulations that affect our operations
are extensive and have become progressively more stringent. Applicable laws and
regulations are subject to change, which could be made retroactively. Violations


                                       12



of environmental laws and regulations or permit conditions can result in
substantial penalties, injunctive orders compelling installation of additional
controls, civil and criminal sanctions, permit revocations and/or facility
shutdowns. If significant unforeseen liabilities arise for corrective action or
other compliance, our business, results of operations and financial condition
could be materially and adversely affected.

         WE RELY HEAVILY ON OUR PRESIDENT AND CHIEF EXECUTIVE OFFICER, NEIL
         KOEHLER. THE LOSS OF HIS SERVICES COULD ADVERSELY AFFECT OUR ABILITY TO
         SOURCE ETHANOL FROM OUR KEY SUPPLIERS AND OUR ABILITY TO SELL ETHANOL
         TO OUR CUSTOMERS.

         Our success depends, to a significant extent, upon the continued
services of Neil Koehler, who is our President and Chief Executive Officer. For
example, Mr. Koehler has developed key personal relationships with our ethanol
suppliers and customers. We greatly rely on these relationships in the conduct
of our operations and the execution of our business strategies. The loss of Mr.
Koehler could, therefore, result in the loss of our favorable relationships with
one or more of our ethanol suppliers and customers. In addition, Mr. Koehler has
considerable experience in the construction, start-up and operation of ethanol
production facilities and in the ethanol marketing business. Although we have
entered into an employment agreement with Mr. Koehler, that agreement is of
limited duration and is subject to early termination by Mr. Koehler under
certain circumstances. In addition, we do not maintain "key person" life
insurance covering Mr. Koehler or any other executive officer. The loss of Mr.
Koehler could significantly delay or prevent the achievement of our business
objectives. Consequently, the loss of Mr. Koehler could adversely affect our
business, financial condition and results of operations.

         THE ETHANOL PRODUCTION AND MARKETING INDUSTRY IS EXTREMELY COMPETITIVE.
         MANY OF OUR SIGNIFICANT COMPETITORS HAVE GREATER FINANCIAL AND OTHER
         RESOURCES THAN WE DO AND ONE OR MORE OF THESE COMPETITORS COULD USE
         THEIR GREATER RESOURCES TO GAIN MARKET SHARE AT OUR EXPENSE.

         The ethanol production and marketing industry is extremely competitive.
Many of our significant competitors in the ethanol production and marketing
industry, have substantially greater production, financial, research and
development, personnel and marketing resources than we do. As a result, each of
these companies may be able to compete more aggressively and sustain that
competition over a longer period of time than we could. Our lack of resources
relative to many of our significant competitors may cause us to fail to
anticipate or respond adequately to new developments and other competitive
pressures. This failure could reduce our competitiveness and cause a decline in
our market share and sales.

         OUR FAILURE TO ATTRACT AND RETAIN KEY PERSONNEL COULD ADVERSELY AFFECT
         OUR BUSINESS, FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

         Our future success is dependent in part on our ability to attract and
retain certain key personnel. We currently have few employees and need to
attract additional skilled technical, clerical and managerial personnel in all
areas of our business to continue to grow. The competition for such individuals
in the growing ethanol production and marketing industry is intense. There can
be no assurance that we will be able to retain our existing personnel or attract
additional qualified personnel in the future. If we are unable to attract and
retain key personnel, our business, financial condition and results of
operations could be adversely affected.


                                       13



         OUR MANAGEMENT MAY FAIL TO SUCCESSFULLY INTEGRATE THE BUSINESS OF
         KINERGY WITH THE PROPOSED ETHANOL PRODUCTION BUSINESS OF PEI
         CALIFORNIA, WHICH COULD ADVERSELY AFFECT OUR BUSINESS, FINANCIAL
         CONDITION AND RESULTS OF OPERATIONS.

         Integrating the business of Kinergy with the proposed ethanol
production business of PEI California will be complex, time-consuming and
expensive, and our management may fail to successfully integrate these
businesses. Each of Kinergy and PEI California were previously operated
independently, each with its own business or proposed business, culture,
clients, employees and systems. Kinergy and PEI California will now be operated
as a combined organization, utilizing common information and communication
systems, operating procedures, financial controls and human resources practices,
including benefits, training and professional development programs. We may
experience substantial difficulties, costs and delays relating to our efforts to
integrate the business of Kinergy and the proposed ethanol production business
of PEI California. These may include the diversion of management resources from
our core ethanol marketing business, the potential incompatibility of business
cultures and the costs and delays in implementing common systems and procedures.
Any one or all of these factors may cause increased operating costs or the loss
of key customers and employees, either of which could adversely affect our
business, financial condition and results of operations.

         OUR FAILURE TO MANAGE OUR GROWTH EFFECTIVELY COULD IMPAIR OUR BUSINESS.

         Our strategy envisions a period of rapid growth that may impose a
significant burden on our administrative and operational resources. The growth
of our business, and in particular, the construction of our planned ethanol
production facility, will require significant investments of capital and
management's close attention. Our ability to effectively manage our growth will
require us to substantially expand the capabilities of our administrative and
operational resources and to attract, train, manage and retain qualified
management, technicians and other personnel. There can be no assurance that we
will be able to do so. In addition, our failure to successfully manage our
growth could result in our sales not increasing commensurately with our capital
investments. If we are unable to successfully manage our growth, our business,
financial condition and results of operations could be materially and adversely
affected.

         INSURANCE COVERAGE MAY BE INADEQUATE OR UNAVAILABLE TO PROTECT US FROM
         LOSSES ASSOCIATED WITH OUR PLANS AND OPERATIONS, WHICH MAY ADVERSELY
         AFFECT OUR BUSINESS AND FINANCIAL CONDITION.

         Insurance coverage may be inadequate or unavailable to protect us from
losses associated with our plans and operations. Events may occur for which no
insurance is available or for which insurance is not available on terms that are
reasonably acceptable. In addition, events may occur for which our insurance
inadequately covers the associated losses. Losses from an uninsured or
underinsured event, such as, but not limited to, earthquakes, floods, war, riot,
acts of terrorism or other risks may be uninsured or underinsured and such a
loss may adversely affect our business and financial condition. In addition, we
operate in an industry that is subject to heavy environmental regulation and we
are undertaking to construct an ethanol production facility, both of which
subject us to substantial losses upon the occurrence of certain events such as
the discharge of a hazardous substance or a catastrophic event such as an
explosion or fire during or following the construction of our ethanol production
facility. In the event of a loss, any failure to obtain and maintain insurance,
with adequate policy limits and/or self-retention limits, may adversely affect
our business and financial condition.


                                       14



                        RISKS RELATED TO OUR COMMON STOCK

         OUR COMMON STOCK HAS A SMALL PUBLIC FLOAT AND SHARES OF OUR COMMON
         STOCK ELIGIBLE FOR PUBLIC SALE COULD CAUSE THE MARKET PRICE OF OUR
         STOCK TO DROP, EVEN IF OUR BUSINESS IS DOING WELL, AND MAKE IT
         DIFFICULT FOR US TO RAISE ADDITIONAL CAPITAL THROUGH SALES OF EQUITY
         SECURITIES.

         As of May 20, 2005, we had outstanding approximately 27.7 million
shares of our common stock. Approximately 16.0 million of these shares were
restricted under the Securities Act of 1933, including 11.7 million shares
beneficially owned, as a group, by our executive officers, directors and 10%
stockholders. Accordingly, our common stock has a public float of approximately
3.1 million shares held by a relatively small number of public investors.

         We have agreed to register for resale approximately 11.25 million
shares of our common stock, including shares of our common stock underlying
warrants, issued in connection with a private placement transaction completed in
March 2005. If and when a registration statement covering these shares of common
stock is declared effective, holders of these shares will be permitted, subject
to few limitations, to freely sell such shares of common stock. We cannot
predict the effect, if any, that future sales of shares of our common stock into
the public market will have on the market price of our common stock. However, as
a result of our small public float, sales of substantial amounts of common
stock, including shares issued upon the exercise of stock options or warrants,
or an anticipation that such sales could occur, may materially and adversely
affect prevailing market prices for our common stock. Any adverse effect on the
market price of our common stock could make it difficult for us to raise
additional capital through sales of equity securities at a time and at a price
that we deem appropriate.

         OUR STOCK PRICE IS HIGHLY VOLATILE, WHICH COULD RESULT IN SUBSTANTIAL
         LOSSES FOR INVESTORS PURCHASING SHARES OF OUR COMMON STOCK AND IN
         LITIGATION AGAINST US.

         The market price of our common stock has fluctuated significantly in
the past and may continue to fluctuate significantly in the future. The market
price of our common stock may continue to fluctuate in response to one or more
of the following factors, many of which are beyond our control:

         o        the volume and timing of the receipt of orders for ethanol
                  from major customers;
         o        competitive pricing pressures;
         o        our ability produce, sell and deliver ethanol on a
                  cost-effective and timely basis;
         o        our inability to obtain construction, capital equipment and/or
                  working capital financing;
         o        the introduction and announcement of new products and
                  processes by our competitors;
         o        changing conditions in the ethanol and fuel markets;
         o        changes in market valuations of similar companies;
         o        stock market price and volume fluctuations generally;
         o        regulatory developments or increased enforcement;
         o        fluctuations in our quarterly or annual operating results;
         o        additions or departures of key personnel; and
         o        future sales of our common stock or other securities.

         Furthermore, we believe that the economic conditions in California and
other states, as well as the United States as a whole, could have a negative
impact on our results of operations. Demand for ethanol products could also be
adversely affected by a slow down in overall demand for oxygenate and gasoline
additive products. The levels of our ethanol production and purchases for resale
will be based upon forecasted demand. Accordingly, any inaccuracy in forecasting


                                       15



anticipated revenues and expenses could adversely affect our business.
Furthermore, we recognize revenues from ethanol sales at the time of delivery.
The failure to receive anticipated orders or to complete delivery in any
quarterly period could adversely affect our results of operations for that
period. Quarterly results are not necessarily indicative of future performance
for any particular period, and we may not experience revenue growth or
profitability on a quarterly or annual basis.

         The price at which you purchase shares of our common stock may not be
indicative of the price that will prevail in the trading market. You may be
unable to sell your shares of common stock at or above your purchase price,
which may result in substantial losses to you and which may include the complete
loss of your investment. In the past, securities class action litigation has
often been brought against a company following periods of stock price
volatility. We may be the target of similar litigation in the future. Securities
litigation could result in substantial costs and divert management's attention
and our resources away from our business. Any of the risks described above could
adversely affect our business, financial condition and results of operations and
also the price of our common stock.

                    RISKS RELATING TO THE BUSINESS OF KINERGY

         KINERGY'S PURCHASE AND SALE COMMITMENTS AS WELL AS ITS INVENTORY OF
         ETHANOL HELD FOR SALE SUBJECT US TO THE RISK OF FLUCTUATIONS IN THE
         PRICE OF ETHANOL, WHICH MAY RESULT IN LOWER OR EVEN NEGATIVE GROSS
         MARGINS AND WHICH COULD MATERIALLY AND ADVERSELY AFFECT OUR RESULTS OF
         OPERATIONS.

         Kinergy's purchases and sales of ethanol are not always matched with
sales and purchases of ethanol at established prices. As a standard business
practice, Kinergy commits from time to time to the sale of ethanol to its
customers without corresponding and commensurate commitments for the supply of
ethanol from its suppliers, which subjects us to the risk of an increase in the
price of ethanol. As a standard business practice, Kinergy also commits from
time to time to the purchase of ethanol from its suppliers without corresponding
and commensurate commitments for the purchase of ethanol by its customers, which
subjects us to the risk of a decline in the price of ethanol. In addition,
Kinergy's inventory of ethanol held for sale subjects us to the risk of a
decline in the price of ethanol. Accordingly, our business is subject to
fluctuations in the price of ethanol and these fluctuations may result in lower
or even negative gross margins and which could materially and adversely affect
our results of operations.

         KINERGY DEPENDS ON A SMALL NUMBER OF CUSTOMERS FOR THE VAST MAJORITY OF
         ITS SALES. A REDUCTION IN BUSINESS FROM ANY OF THESE CUSTOMERS COULD
         CAUSE A SIGNIFICANT DECLINE IN OUR SALES AND RESULTS OF OPERATIONS.

         The vast majority of Kinergy's sales are generated from a small number
of customers. During 2004, sales to Kinergy's four largest customers represented
approximately 13%, 12%, 12% and 12%, respectively, representing an aggregate of
approximately 49%, of our total sales. We expect that Kinergy will continue to
depend for the foreseeable future upon a small number of customers for a
significant majority of its sales. Kinergy's agreements with these customers
generally do not require them to purchase any specified amount of ethanol or
dollar amount of sales or to make any purchases whatsoever. Therefore, we cannot
assure you that, in any future period, Kinergy's sales generated from these
customers, individually or in the aggregate, will equal or exceed historical
levels. We also cannot assure you that, if sales to any of these customers cease
or decline, Kinergy will be able to replace these sales with sales to either
existing or new customers in a timely manner, or at all. A cessation or
reduction of sales to one or more of these customers could cause a significant
decline in our net sales and results of operations.


                                       16



         KINERGY'S LACK OF LONG-TERM ETHANOL ORDERS AND COMMITMENTS BY ITS
         CUSTOMERS COULD LEAD TO A RAPID DECLINE IN OUR SALES AND PROFITABILITY.

         Kinergy cannot rely on long-term ethanol orders or commitments by its
customers for protection from the negative financial effects of a decline in the
demand for ethanol or a decline in the demand for Kinergy's services. The
limited certainty of ethanol orders can make it difficult for us to forecast our
sales and allocate our resources in a manner consistent with our actual sales.
Moreover, our expense levels are based in part on our expectations of future
sales and, if our expectations regarding future sales are inaccurate, we may be
unable to reduce costs in a timely manner to adjust for sales shortfalls.
Furthermore, because Kinergy depends on a small number of customers for the vast
majority of its sales, the magnitude of the ramifications of these risks is
greater than if Kinergy's sales were less concentrated within a small number of
customers. As a result of Kinergy's lack of long-term ethanol orders and
commitments, we may experience a rapid decline in our sales and profitability.

         KINERGY DEPENDS ON A SMALL NUMBER OF SUPPLIERS FOR THE VAST MAJORITY OF
         THE ETHANOL THAT IT SELLS. IF ANY OF THESE SUPPLIERS IS UNABLE OR
         DECIDES NOT TO CONTINUE TO SUPPLY KINERGY WITH ETHANOL, KINERGY MAY BE
         UNABLE TO SATISFY THE DEMANDS OF ITS CUSTOMERS AND OUR BUSINESS AND
         RESULTS OF OPERATIONS WILL BE ADVERSELY AFFECTED.

         Kinergy depends on a small number of suppliers for the vast majority of
the ethanol that it sells. During 2004, Kinergy's three largest suppliers
represented approximately 27%, 23% and 14%, respectively, representing an
aggregate of approximately 64%, of the total ethanol Kinergy purchased for
resale. We expect that Kinergy will continue to depend for the foreseeable
future upon a small number of suppliers for a significant majority of the
ethanol that it purchases. We cannot assure you that, if any of these suppliers
is unable or declines for any reason to continue to supply Kinergy with ethanol,
Kinergy will be able to replace that supplier and source other supplies of
ethanol in a timely manner, or at all, to satisfy the demands of its customers.
If any of these suppliers is unable or decides not to continue to supply Kinergy
with ethanol, Kinergy may be unable to satisfy the demands of its customers and
our business and results of operations will be adversely affected.

         INTERRUPTIONS OR DELAYS IN KINERGY'S SUPPLY OF ETHANOL COULD CAUSE
         KINERGY TO BE UNABLE TO SATISFY THE DEMANDS OF ITS CUSTOMERS AND
         ADVERSELY AFFECT OUR BUSINESS AND RESULTS OF OPERATIONS.

         Kinergy sources the ethanol that it sells primarily from suppliers
thousands of miles away in the Midwestern United States. The delivery of the
ethanol that Kinergy sells is therefore subject to delays resulting from
inclement weather and other conditions. The quantity of ethanol in Kinergy's
inventory fluctuates and during periods of low inventory levels, Kinergy is more
vulnerable to the effects of interruptions and delays in its supply of ethanol.
Accordingly, interruptions or delays in Kinergy's supply of ethanol from the
Midwest could cause Kinergy to be unable to satisfy the demands of its customers
and adversely affect our business and results of operations.

                RISKS RELATING TO THE BUSINESS OF PEI CALIFORNIA

         THE CONSTRUCTION OF OUR PLANNED ETHANOL PRODUCTION FACILITY WILL
         REQUIRE SIGNIFICANT ADDITIONAL FUNDING, WHICH WE EXPECT TO RAISE
         THROUGH DEBT FINANCING. WE CANNOT ASSURE YOU THAT WE WILL BE SUCCESSFUL
         IN RAISING ADEQUATE CAPITAL.

         We anticipate that we will need to raise approximately $60 million in
debt financing to construct our first ethanol production facility. We have no
contracts with or binding commitments from any bank, lender or financial
institution for this debt financing. We cannot assure you that any funding from
one or more lenders will be obtained, or if it is obtained, that it will be on


                                       17



terms that we have anticipated or that are otherwise acceptable to us. If we are
unable to secure adequate debt financing, or debt financing on acceptable terms
is unavailable for any reason, we may be forced to abandon our plans for the
construction of an ethanol production facility.

         PEI CALIFORNIA HAS NOT CONDUCTED ANY SIGNIFICANT BUSINESS OPERATIONS
         AND HAS BEEN UNPROFITABLE TO DATE. IF PEI CALIFORNIA FAILS TO COMMENCE
         SIGNIFICANT BUSINESS OPERATIONS, IT WILL BE UNSUCCESSFUL, WILL FAIL TO
         CONTRIBUTE POSITIVELY TO OUR PROFITABILITY AND WILL HAVE AN ADVERSE
         EFFECT ON OUR FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

         PEI California has not conducted any significant business operations
and has been unprofitable to date. Accordingly, there is no prior operating
history by which to evaluate the likelihood of PEI California's success or its
contribution to our profitability. We cannot assure you that PEI California will
ever complete construction of an ethanol production facility and commence
significant operations or, if PEI California does complete the construction of
an ethanol production facility, that PEI California will ever be successful or
contribute positively to our profitability. If PEI California fails to commence
significant business operations, it will be unsuccessful and will fail to
contribute positively to our profitability, which will have an adverse effect on
our financial condition and results of operations.

         THE MARKET PRICE OF ETHANOL IS VOLATILE AND SUBJECT TO SIGNIFICANT
         FLUCTUATIONS, WHICH MAY CAUSE OUR RESULTS OF OPERATIONS TO FLUCTUATE
         SIGNIFICANTLY.

         The market price of ethanol is somewhat dependent on the price of
gasoline, which is in turn dependent on the price of petroleum. Petroleum prices
are highly volatile and difficult to forecast due to frequent changes in global
politics and the world economy. The distribution of petroleum throughout the
world is affected by incidents in unstable political environments, such as Iraq,
Iran, Kuwait, Saudi Arabia, the former U.S.S.R. and other countries and regions.
The industrialized world depends critically on oil from these areas, and any
disruption or other reduction in oil supply can cause significant fluctuations
in the prices of oil and gasoline. We cannot predict the future price of oil or
gasoline and may establish unprofitable prices for the sale of ethanol due to
significant fluctuations in market prices. For example, the price of ethanol has
declined by approximately 30% in only three months from January 2005 to March
2005. If PEI California fails to price its ethanol consistently in a manner that
is profitable, our business, financial condition and results of operations will
be adversely affected.

         We believe that the production of ethanol is expanding rapidly. There
are a number of new plants under construction and planned for construction, both
inside and outside California. We expect existing ethanol plants to expand by
increasing production capacity and actual production. We cannot assure you that
there will be any material or significant increases in the demand for ethanol
commensurate with increasing supplies of ethanol. Accordingly, increased
production of ethanol may lead to lower ethanol prices. The increased production
of ethanol could also have other adverse effects. For example, increased ethanol
production could lead to increased supplies of co-products from the production
of ethanol, such as WDG. Those increased supplies could lead to lower prices for
those co-products. Also, the increased production of ethanol could result in
increased demand for corn. This could result in higher prices for corn and cause
higher ethanol production costs and, in the event that PEI California is unable
to pass increases in the price of corn to its customers, will result in lower
profits. We cannot predict the future price of ethanol or WDG. Any material
decline in the price of ethanol or WDG may adversely affect our business,
financial condition and results of operations.


                                       18



         THE CONSTRUCTION AND OPERATION OF OUR PLANNED ETHANOL PRODUCTION
         FACILITY MAY BE ADVERSELY AFFECTED BY ENVIRONMENTAL REGULATIONS AND
         PERMIT REQUIREMENTS.

         The production of ethanol involves the emission of various airborne
pollutants, including particulates, carbon monoxide, oxides of nitrogen and
volatile organic compounds. PEI California will be subject to extensive air,
water and other environmental regulations in connection with the construction
and operation of our planned ethanol production facility. PEI California also
may be required to obtain various other water-related permits, such as a water
discharge permit and a storm-water discharge permit, a water withdrawal permit
and a public water supply permit. If for any reason PEI California is unable to
obtain any of the required permits, construction costs for our planned ethanol
production facility are likely to increase; in addition, the facility may not be
constructed at all. It is also likely that operations at the facility will be
governed by the federal regulations of the Occupational Safety and Health
Administration, or OSHA, and other regulations. Compliance with OSHA and other
regulations may be time-consuming and expensive and may delay or even prevent
sales of ethanol in California or in other states, which could have a material
and adverse effect on our business and results of operations.

         VARIOUS RISKS ASSOCIATED WITH THE CONSTRUCTION OF OUR PLANNED ETHANOL
         PRODUCTION FACILITY MAY ADVERSELY AFFECT OUR BUSINESS AND FINANCIAL
         CONDITION.

         We cannot assure you that delays in the construction of our planned
ethanol production facility or defects in materials and/or workmanship will not
occur. Any defects could delay the commencement of operations of the facility,
or, if such defects are discovered after operations have commenced, could halt
or discontinue operation of the facility indefinitely. In addition, construction
projects often involve delays in obtaining permits and encounter delays due to
weather conditions, fire, the provision of materials or labor or other events.
For example, PEI California experienced a fire at its Madera County, California
site during the first quarter of 2004. PEI California incurred additional
expenses to repair areas and equipment damaged by the fire. In addition, changes
in interest rates or the credit environment or changes in political
administrations at the federal, state or local levels that result in policy
change towards ethanol or our project in particular, could cause construction
and operation delays. Any of these events may adversely affect our business and
financial condition.

         There can be no assurance that PEI California will not encounter
hazardous conditions at the Madera County, California site. PEI California may
encounter conditions at the site that may delay construction of the facility. If
PEI California encounters a hazardous condition at the site, work may be
suspended and PEI California may be required to correct the condition prior to
continuing construction. The presence of a hazardous condition would likely
delay construction of the facility and may require significant expenditure of
resources to correct the condition. In addition, W. M. Lyles Co. may be entitled
to an increase in its fees and afforded additional time for performance if it
has been adversely affected by the hazardous condition. If PEI California
encounters any hazardous condition during construction, our business and
financial condition may be adversely affected.

         We have based our estimated capital resource needs on a design for the
planned ethanol production facility and related co-generation facility that we
estimate will cost approximately $60 million. The estimated cost of the facility
is based on preliminary discussions and estimates, and we cannot assure you that
the final construction cost of the facility will not be significantly higher.
Any significant increase in the final construction cost of the facility may
adversely affect our business, financial condition and results of operations.


                                       19



         PEI CALIFORNIA'S DEPENDENCE ON AND AGREEMENTS WITH W. M. LYLES CO. FOR
         THE CONSTRUCTION OF OUR PLANNED ETHANOL PRODUCTION FACILITY COULD
         ADVERSELY AFFECT OUR BUSINESS AND FINANCIAL CONDITION.

         PEI California will be highly dependent upon W. M. Lyles Co. to design
and build our planned ethanol production facility in Madera County, California.
PEI California has entered into agreements with W. M. Lyles Co. for the
construction of this facility. These agreements contain a number of provisions
that are favorable to W. M. Lyles Co. and unfavorable to PEI California. These
agreements also include a provision that requires PEI California to pay a
termination fee of $5.0 million to W. M. Lyles Co. if PEI California terminates
it in favor of another contractor, in addition to payment of all costs incurred
by W. M. Lyles Co. for services rendered through the date of termination.
Consequently, if PEI California terminates these agreements, the requirement
that it pay the termination fee and costs could adversely affect our business
and financial condition. In addition, if W. M. Lyles Co. has entered into or
enters into a construction contract with one or more other parties, it may be
under pressure to complete another project or projects and may prioritize the
completion of another project or projects ahead of our planned facility. As a
result, PEI California's ability to commence production of and sell ethanol
would be delayed, which would adversely affect our business, financial condition
and results of operations.

         THE RAW MATERIALS AND ENERGY NECESSARY TO PRODUCE ETHANOL MAY BE
         UNAVAILABLE OR MAY INCREASE IN PRICE, ADVERSELY AFFECTING OUR BUSINESS
         AND RESULTS OF OPERATIONS.

         The production of ethanol requires a significant amount of raw
materials and energy, primarily corn, water, electricity and natural gas. In
particular, we estimate that our planned ethanol production facility will
require approximately 12.5 million bushels or more of corn each year and
significant and uninterrupted supplies of water, electricity and natural gas.
The prices of corn, electricity and natural gas have fluctuated significantly in
the past and may fluctuate significantly in the future. In addition, droughts,
severe winter weather in the Midwest, where we expect to source corn, and other
problems may cause delays or interruptions of various durations in the delivery
of corn to California, reduce corn supplies and increase corn prices. We cannot
assure you that local water, electricity and gas utilities will be able to
reliably supply the water, electricity and natural gas that our planned ethanol
production facility will need or will supply such resources on acceptable terms.
In addition, if there is an interruption in the supply of water or energy for
any reason, we may be required to halt ethanol production. We may not be able to
successfully anticipate or mitigate fluctuations in the prices of raw materials
and energy through the implementation of hedging and contracting techniques. PEI
California's hedging and contracting activities may not lower its prices of raw
materials and energy, and in a period of declining raw materials or energy
prices, these hedging and contracting strategies may result in PEI California
paying higher prices than its competitors. In addition, PEI California may be
unable to pass increases in the prices of raw materials and energy to its
customers. Higher raw materials and energy prices will generally cause lower
profit margins and may even result in losses. Accordingly, our financial
condition and results of operation will be significantly affected by the prices
and supplies of raw materials and energy.

ITEM 3. CONTROLS AND PROCEDURES.

         Our Chief Executive Officer and Chief Financial Officer (our principal
executive officer and principal financial officer, respectively) have concluded,
based on their evaluations as of March 31, 2005, that the design and operation
of our "disclosure controls and procedures" (as defined in Rule 13a-15(e) under
the Securities Exchange Act of 1934, as amended ("Exchange Act")), are effective
to ensure that information required to be disclosed by us in the reports filed
or submitted by us under the Exchange Act is accumulated, recorded, processed,
summarized and reported to our management, including our principal executive
officer and our principal financial officer, as appropriate to allow timely
decisions regarding whether or not disclosure is required.


                                       20



         During the quarter ended March 31, 2005, there were no changes in our
"internal controls over financial reporting" (as defined in Rule 13a-15(f) under
the Exchange Act) that have materially affected, or are reasonably likely to
materially affect, our internal controls over financial reporting.


                                       21



                           PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

         We are subject to legal proceedings, claims and litigation arising in
the ordinary course of business. While the amounts claimed may be substantial,
the ultimate liability cannot presently be determined because of considerable
uncertainties that exist. Therefore, it is possible that the outcome of those
legal proceedings, claims and litigation could adversely affect our quarterly or
annual operating results or cash flows when resolved in a future period.
However, based on facts currently available, management believes such matters
will not adversely affect our financial position, results of operations or cash
flows.

R.A. DAVIS COMMODITIES

         On September 22, 2004, R. A. Davis Commodities, LLC filed a complaint
for breach of contract, promissory estoppel and negligence in the Superior Court
of the State of California for the County of Fresno against PEI California. The
complaint seeks actual and consequential damages in the amount of approximately
$700,000 based on PEI California's alleged breach of certain rolled corn
purchase contracts. PEI California responded to the complaint on January 27,
2005. PEI California also filed a cross-complaint against RA Davis on that date,
alleging breach of oral and written contract in connection with sales of feed
product as well as "transloading" services performed for FA Davis. The
cross-complaint seeks damages in the amount of $121,435. We are currently in the
process of drafting written discovery, which we plan to serve on plaintiff later
this month. The trial in this matter is set for March 13, 2006. We believe that
the claims made in the complaint are without merit and we expect to vigorously
defend this lawsuit.

INSURANCE CORPORATION OF HANOVER

         On November 8, 2004, Insurance Corporation of Hanover and Kruse
Investments d/b/a Western Milling, LLC (collectively, the "Plaintiffs") filed a
complaint for damages in the Superior Court of the State of California for the
County of Madera against PEI California. The complaint sought actual and
consequential damages in the amount of approximately $960,800 based on PEI
California's alleged breach of contract and negligence in connection with losses
suffered by Plaintiffs which arose out of damage caused to Western Milling's
canola meal that was stored at PEI California's grain silos located at PEI
California's Madera County facility, which facility was the subject of a grain
silo fire on January 12, 2004. PEI California's insurance company has settled
this matter. Plaintiffs have dismissed the action against PEI California with
prejudice and have provided PEI California a written release.

GERALD ZUTLER

         In January 2003, DriverShield CRM Corp. ("DriverShield"), then a
wholly-owned subsidiary of our predecessor, Accessity, was served with a
complaint filed by Mr. Gerald Zutler, its former President and Chief Operating
Officer, alleging, among other things, that DriverShield breached his employment
contract, that there was fraudulent concealment of DriverShield's intention to
terminate its employment agreement with Mr. Zutler, and discrimination on the
basis of age and aiding and abetting violation of the New York State Human
Rights Law. Mr. Zutler is seeking damages aggregating $3.0 million, plus
punitive damages and reasonable attorneys' fees. DriverShield's management
believes that DriverShield properly terminated Mr. Zutler's employment for
cause, and intends to vigorously defend this suit. An Answer to the complaint
was served by DriverShield on February 28, 2003. In 2003, Mr. Zutler filed a


                                       22



motion to have DriverShield's attorney removed from the case. The motion was
granted by the court, but was subsequently overturned by an appellate court.
DriverShield has filed a claim with its insurance carrier under its directors
and officers and employment practices' liability policy. The carrier has agreed
to cover certain portions of the claim as they relate to Mr. Siegel,
DriverShield's former Chief Executive Officer. The policy has a $50,000
deductible and a liability limit of $3.0 million per policy year. At the present
time, the carrier has agreed to cover the portion of the claim that relates to
Mr. Siegel and has agreed to a fifty percent allocation of expenses.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

         RECENT SALES OF UNREGISTERED SECURITIES

         On March 23, 2005, we completed the Share Exchange Transaction with the
shareholders of PEI California, and the holders of the membership interests of
each of Kinergy and ReEnergy, pursuant to which we acquired all of the issued
and outstanding capital stock of PEI California and all of the outstanding
membership interests of Kinergy and ReEnergy. In connection with the Share
Exchange Transaction, we issued an aggregate of 20,610,987 shares of common
stock to the shareholders of PEI California, 3,875,000 shares of common stock to
the limited liability company member of Kinergy and an aggregate of 125,000
shares of common stock to the limited liability company members of ReEnergy.

         On March 23, 2005, we issued to 63 accredited investors in a private
offering an aggregate of 7,000,000 shares of common stock at a purchase price of
$3.00 per share, two-year investor warrants to purchase 1,400,000 shares of
common stock at an exercise price of $3.00 per share and two-year investor
warrants to purchase 700,000 shares of common stock at an exercise price of
$5.00 per share, for total gross proceeds of approximately $21,000,000. We paid
cash placement agent fees and expenses of approximately $1,850,400 and issued
five-year placement agent warrants to purchase 678,000 shares of common stock at
an exercise price of $3.00 per share in connection with the offering. We also
entered into a registration rights agreement in which we agreed to register for
resale the shares of common stock issued to investors and the shares of common
stock issuable upon exercise of the investor warrants and placement warrants.

         Exemption from the registration provisions of the Securities Act of
1933 for the transactions described above is claimed under Section 4(2) of the
Securities Act of 1933, among others, on the basis that such transactions did
not involve any public offering and the purchasers were sophisticated or
accredited with access to the kind of information registration would provide.

         DIVIDENDS

         We have never paid cash dividends on our common stock and do not
currently intend to pay cash dividends on our common stock in the foreseeable
future. We currently anticipate that we will retain any earnings for use in the
continued development of our business.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

         None.

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

         (a) Our predecessor, Accessity, held its 2004 annual meeting of
shareholders on February 28, 2005. As of the close of business on October 29,
2004, the record date for the meeting, Accessity had outstanding 2,339,414
shares of common stock. The annual meeting was adjourned to February 1, 2005 and
again to February 28, 2005. A total of 1,403,434 shares of common stock were
represented in person or by proxy at the February 28, 2005 meeting and
constituted a quorum.


                                       23



         (b) Accessity's management nominee for election as a Class III director
was Bruce S. Udell, an incumbent director whose term was to expire at the 2004
annual meeting and who was named as a nominee for election to serve a three-year
term expiring at the 2007 annual meeting or until he either was succeeded by
another qualified director who has been duly elected or was required to resign
in connection with the Share Exchange Transaction. Mr. Udell was elected as a
Class III director at the meeting. After the meeting, Accessity's board was
comprised of one Class I director, Barry Siegel, whose term was to expire at the
2006 annual meeting, one Class II director, Kenneth J. Friedman, whose term was
to expire at the 2005 annual meeting and Mr. Udell. Subsequent to the meeting,
on March 23, 2005, both Mr. Udell and Mr. Siegel resigned in connection with the
Share Exchange Transaction.

         (c) (i) Proposal 1: To elect one Class III nominee, Bruce S. Udell, to
the board of directors:

                           For:                               1,228,381
                           Against:                                 134
                           Abstention:                          174,919

                  (ii) Proposal 2: To approve the issuance of shares of
Accessity common stock and options and warrants in the share exchange pursuant
to the terms of the Share Exchange Agreement and the consummation of the
transactions contemplated thereby.

                           For:                               1,381,071
                           Against:                              16,161
                           Abstention:                            6,202
                           Broker non-votes:                          0

                  (iii) Proposal 3: In the event the share exchange is approved
by the shareholders, to approve the transfer of DriverShield CRM Corp., a
wholly-owned subsidiary of Accessity, to Barry Siegel, the then Chairman of the
Board, President and Chief Executive Officer of Accessity, the issuance of up to
400,000 shares of common stock to Barry Siegel and 200,000 shares of common
stock to Philip Kart, Accessity's then current Chief Financial Officer and the
execution of a consulting and noncompetition agreement between Accessity and
each of Barry Siegel and Philip Kart, in full consideration for the agreement of
each of Messrs. Siegel and Kart to relinquish cash payments that otherwise would
be due to each of them under their respective employment agreements with
Accessity as a result of the consummation of the share exchange.

                           For:                               1,204,004
                           Against:                             190,888
                           Abstention:                            8,542
                           Broker non-votes:                          0


                                       24



                  (iv) Proposal 4: To approve the sale of Sentaur Corp., a
wholly-owned subsidiary of Accessity, to Barry Siegel for the sum of $5,000 if
the share exchange is approved by the shareholders.

                           For:                               1,211,534
                           Against:                             186,788
                           Abstention:                            5,112
                           Broker non-votes:                          0

                  (v) Proposal 5: To approve the 2004 Stock Option Plan of
Accessity if the share exchange is approved by the shareholders.

                           For:                               1,185,297
                           Against:                             209,595
                           Abstention:                            8,552
                           Broker non-votes:                          0

                  (vi) Proposal 6: To approve the reincorporation of Accessity
in the State of Delaware under the name "Pacific Ethanol, Inc." to occur
immediately prior to the consummation of the share exchange if the share
exchange is approved by the shareholders.

                           For:                               1,385,856
                           Against:                              11,426
                           Abstention:                            6,152
                           Broker non-votes:                          0

                  (vii) Proposal 7: To approve an amendment to the articles of
incorporation of Accessity to change the name of Accessity to "Pacific Ethanol,
Inc." effective immediately prior to the consummation of the share exchange, if
the share exchange is approved by the shareholders and the Delaware
reincorporation does not occur.

                           For:                               1,392,071
                           Against:                               7,881
                           Abstention:                            3,482
                           Broker non-votes:                          0

         (d) Not applicable.

ITEM 5. OTHER INFORMATION.

         None.


                                       25



ITEM 6. EXHIBITS.

         Exhibit
         Number            Description
         ------            -----------
         10.1              Ethanol Purchase and Marketing Agreement dated March
                           4, 2005 between Kinergy Marketing, LLC and Phoenix
                           Bio-Industries, LLC 

         31                Certifications Required by Rule 13a-14(a) of the
                           Securities Exchange Act of 1934, as amended, as
                           Adopted Pursuant to Section 302 of the Sarbanes-Oxley
                           Act of 2002 

         32                Certification of President and Chief Financial
                           Officer Pursuant to 18 U.S.C. Section 1350, as
                           Adopted Pursuant to Section 906 of the Sarbanes-Oxley
                           Act of 2002 




                                       26



                                   SIGNATURES

         In accordance with the requirements of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.

                                          PACIFIC ETHANOL, INC.


Dated:  May 23, 2005                      By: /S/ WILLIAM G. LANGLEY
                                             --------------------------------
                                             William G. Langley
                                             Chief Financial Officer
                                             (principal financial officer and
                                             duly authorized officer)


                                       27



            EXHIBITS FILED WITH THIS QUARTERLY REPORT ON FORM 10-QSB


         
         Exhibit
         Number            Description
         ------            -----------
         10.1              Ethanol Purchase and Marketing Agreement dated March
                           4, 2005 between Kinergy Marketing, LLC and Phoenix
                           Bio-Industries, LLC

         31                Certifications Required by Rule 13a-14(a) of the
                           Securities Exchange Act of 1934, as amended, as
                           Adopted Pursuant to Section 302 of the Sarbanes-Oxley
                           Act of 2002

         32                Certification of President and Chief Financial
                           Officer Pursuant to 18 U.S.C. Section 1350, as
                           Adopted Pursuant to Section 906 of the Sarbanes-Oxley
                           Act of 2002


                                       28