As filed with the Securities and Exchange Commission on  September 19, 2006
                                      An Exhibit List can be found on page II-9.
                                                           Registration No. 333-

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

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

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

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

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

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

                        4625 CREEKSTONE DRIVE, SUITE 100
                             RESEARCH TRIANGLE PARK
                          DURHAM, NORTH CAROLINA 27703
                                 (919) 474-9700
          (Address and telephone number of principal executive offices
                        and principal place of business)

                      DON F. EVANS, CHIEF EXECUTIVE OFFICER
                              CYBERLUX CORPORATION
                        4625 CREEKSTONE DRIVE, SUITE 100
                             RESEARCH TRIANGLE PARK
                          DURHAM, NORTH CAROLINA 27703
                                 (919) 474-9700
            (Name, address and telephone number of agent for service)

                                   Copies to:
                             GREGORY SICHENZIA, ESQ.
                       SICHENZIA ROSS FRIEDMAN FERENCE LLP
                     1065 AVENUE OF THE AMERICAS, 21ST FLR.
                            NEW YORK, NEW YORK 10018
                                 (212) 930-9700
                              (212) 930-9725 (FAX)

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

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




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

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

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

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


                                       2


                                         CALCULATION OF REGISTRATION FEE



-------------------------------------------------------------------------------------------------------------
   TITLE OF EACH CLASS OF          AMOUNT TO BE         PROPOSED          PROPOSED           AMOUNT OF
 SECURITIES TO BE REGISTERED      REGISTERED (1)        MAXIMUM           MAXIMUM         REGISTRATION FEE
                                                        OFFERING         AGGREGATE
                                                       PRICE PER       OFFERING PRICE
                                                       SHARE (2)
-------------------------------------------------------------------------------------------------------------
                                                                             

      Common stock, $.001 par      263,333,334 (3)        $.05             $13,166,667            $1,408.83
          value issuable upon
        conversion of Secured
            Convertible Notes
-------------------------------------------------------------------------------------------------------------
      Common Stock, $.001 par          800,000 (4)        $.10             $    80,000            $    8.56
 value issuable upon exercise
                  of Warrants
-------------------------------------------------------------------------------------------------------------
      Common Stock, $.001 par          700,000 (5)        $.15             $   105,000            $   11.24
 value issuable upon exercise
                  of Warrants
-------------------------------------------------------------------------------------------------------------
      Common Stock, $.001 par       19,000,000 (6)        $.10             $ 1,900,000            $  203.30
 value issuable upon exercise
                  of Warrants
-------------------------------------------------------------------------------------------------------------
      Common Stock, $.001 par       15,000,000 (7)        $.06             $   900,000            $   96.30
 value issuable upon exercise
                  of Warrants
-------------------------------------------------------------------------------------------------------------
                        Total      298,833,334                             $16,151,667            $1,728.23
-------------------------------------------------------------------------------------------------------------


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

(2)  Estimated  solely for  purposes  of  calculating  the  registration  fee in
accordance  with Rule 457(c) and Rule 457(g) under the  Securities  Act of 1933,
using the average of the high and low price as reported on the  Over-The-Counter
Bulletin Board on September 14, 2006, which was $.05 per share.

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

(4)  Includes a good faith  estimate of the shares  underlying  warrants  issued
pursuant  to  the  Securities   Purchase   Agreement  dated  October  24,  2005,
exercisable  at  $.10  per  share,  to  account  for   antidilution   protection
adjustments.


                                       3


(5)  Includes a good faith  estimate of the shares  underlying  warrants  issued
pursuant  to  the  Securities   Purchase  Agreement  dated  December  28,  2005,
exercisable  at  $.15  per  share,  to  account  for   antidilution   protection
adjustments.

(6)  Includes a good faith  estimate of the shares  underlying  warrants  issued
pursuant to the Securities Purchase Agreement dated March 31, 2006,  exercisable
at $.10 per share, to account for antidilution protection adjustments.

(7)  Includes a good faith  estimate of the shares  underlying  warrants  issued
pursuant to the Securities  Purchase Agreement dated July 27, 2006,  exercisable
at $.06 per share, to account for antidilution protection adjustments.

                                   ----------

         PURSUANT TO RULE 429 PROMULGATED  UNDER THE SECURITIES ACT OF 1933, THE
ENCLOSED  PROSPECTUS  CONSTITUTES  A COMBINED  PROSPECTUS  ALSO  RELATING  TO AN
AGGREGATE OF UP TO  64,567,319  SHARES OF OUR COMMON STOCK THAT WERE  PREVIOUSLY
REGISTERED  FOR SALE IN A  REGISTRATION  STATEMENT,  AS  AMENDED,  ON FORM SB-2,
REGISTRATION  NO.   333-119716.   AS  SUCH,  THIS  PROSPECTUS  ALSO  CONSTITUTES
POST-EFFECTIVE  AMENDMENT  NO. 4 TO THE  REGISTRATION  STATEMENT  ON FORM  SB-2,
REGISTRATION NO. 333-119716, WHICH SHALL HEREAFTER BECOME EFFECTIVE CONCURRENTLY
WITH THE EFFECTIVENESS OF THIS REGISTRATION STATEMENT ON FORM SB-2 IN ACCORDANCE
WITH SECTION 8(C) OF THE SECURITIES ACT OF 1933.

                                   ----------

         THE REGISTRANT HEREBY AMENDS THIS  REGISTRATION  STATEMENT ON SUCH DATE
OR DATES AS MAY BE NECESSARY TO DELAY ITS  EFFECTIVE  DATE UNTIL THE  REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY  STATES THAT THIS REGISTRATION
STATEMENT SHALL  THEREAFTER  BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE  SECURITIES  ACT OF 1933 OR UNTIL THE  REGISTRATION  STATEMENT  SHALL BECOME
EFFECTIVE  ON SUCH  DATE  AS THE  SECURITIES  AND  EXCHANGE  COMMISSION,  ACTING
PURSUANT TO SAID SECTION 8(A), MAY DETERMINE.


                                       4


        PRELIMINARY PROSPECTUS SUBJECT TO COMPLETION, SEPTEMBER 19, 2006

                              CYBERLUX CORPORATION
                              298,833,334 SHARES OF
                                  COMMON STOCK

         This prospectus relates to the resale by the selling stockholders of up
to 298,833,334 shares of our common stock, including up to 263,333,334 shares of
common  stock  underlying  secured  convertible  notes in a principal  amount of
$4,000,000  and up to  35,500,000  issuable  upon the  exercise of common  stock
purchase warrants.  $1,500,000 of the secured  convertible notes are convertible
into our common  stock at the lower of $0.03 or 50% of the  average of the three
lowest  intraday  trading prices for the common stock on a principal  market for
the 20 trading days before but not including the conversion date.

         $800,000  of the secured  convertible  notes are  convertible  into our
common  stock at the lower of $0.06 or 50% of the  average  of the three  lowest
intraday  trading  prices for the common stock on a principal  market for the 20
trading days before but not including the conversion date.

         $1,200,000 of the secured  convertible  notes are convertible  into our
common  stock at the lower of $0.10 or 45% of the  average  of the three  lowest
intraday  trading  prices for the common stock on a principal  market for the 20
trading days before but not including the conversion date.

         The remaining $500,000 of the secured convertible notes are convertible
into our common  stock at the lower of $0.10 or 50% of the  average of the three
lowest  intraday  trading prices for the common stock on a principal  market for
the 20 trading days before but not including the  conversion  date.  The selling
stockholders  may sell  common  stock from time to time on the  Over-The-Counter
Bulletin Board at the prevailing market price or in negotiated transactions. The
selling  stockholders  may be deemed  underwriters of the shares of common stock
which they are offering. We will pay the expenses of registering these shares.

         Our common stock is registered  under  Section 12(g) of the  Securities
Exchange Act of 1934 and is listed on the Over-The-Counter  Bulletin Board under
the symbol  "CYBL".  The last reported sales price per share of our common stock
as reported by the  Over-The-Counter  Bulletin  Board on September 14, 2006, was
$.05.


  INVESTING IN THESE SECURITIES INVOLVES SIGNIFICANT RISKS. SEE "RISK FACTORS"
                              BEGINNING ON PAGE 4.

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

                   The date of this prospectus is _____, 2006.

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


                                       5


                                TABLE OF CONTENTS


Cautionary Note Regarding Forward-Looking Statements                           7
Prospectus Summary                                                             8
Risk Factors                                                                  12
Use Of Proceeds                                                               18
Market For Common Equity And Related Stockholder Matters                      31
Management's Discussion And Analysis Of Financial Condition
   And Results Of Operations                                                  32
Description Of Business                                                       40
Description Of Properties                                                     45
Legal Proceedings                                                             46
Management                                                                    47
Executive Compensation                                                        48
Certain Relationships And Related Transactions                                50
Security Ownership Of Certain Beneficial Owners And Management                51
Description Of Securities                                                     53
Commission's Position On Indemnification For Securities Act
   Liabilities                                                                60
Plan Of Distribution                                                          61
Selling Stockholders                                                          63
Legal Matters                                                                 65
Experts                                                                       65
Available Information                                                         65
Index to Consolidated Financial Statements                                    66


                                       6


              CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

         This prospectus and any prospectus  supplement contain  forward-looking
statements.  We have  based  these  forward-looking  statements  on our  current
expectations and projections about future events.

         In some cases,  you can identify  forward-looking  statements  by words
such as "may,"  "should,"  "expect,"  "plan," "could,"  "anticipate,"  "intend,"
"believe," "estimate," "predict,"  "potential," "goal," or "continue" or similar
terminology. These statements are only predictions and involve known and unknown
risks, uncertainties and other factors, including the risks outlined under "Risk
Factors,"  that may  cause  our or our  industry's  actual  results,  levels  of
activity, performance or achievements to be materially different from any future
results, levels of activity, performance or achievements expressed or implied by
such forward-looking statements.

         Unless we are required to do so under U.S.  federal  securities laws or
other applicable laws, we do not intend to update or revise any  forward-looking
statements.


                                       7


                               PROSPECTUS SUMMARY

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

                              CYBERLUX CORPORATION

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

         For the year ended  December 31, 2005, we generated  $54,523 in revenue
and a net  loss of  $9,410,657.  For the six  months  ended  June 30,  2006,  we
generated  $130,226  in  revenue  and a net loss of  $730,644.  As a  result  of
recurring losses from operations,  our auditors, in their report dated March 16,
2006,  have expressed  substantial  doubt about our ability to continue as going
concern.

         Our principal offices are located at 4625 Creekstone Drive,  Suite 100,
Research Triangle Park,  Durham,  North Carolina 27703, and our telephone number
is  (919)  474-9700.  We are a  Nevada  corporation.  We  maintain  websites  at
www.cyberlux.com and www.luxSel.com. The information contained on those websites
is not deemed to be a part of this prospectus.

The Offering

Common stock offered by
selling stockholders.............   Up  to  298,833,334  shares,  including  the
                                    following:

                                    - up to  263,333,334  shares of common stock
                                      underlying  secured  convertible  notes in
                                      the   principal   amount   of   $2,500,000
                                      (includes  a good  faith  estimate  of the
                                      shares  underlying   secured   convertible
                                      notes to account  for market  fluctuations
                                      and antidilution  protection  adjustments,
                                      respectively),

                                    - up to  15,000,000  shares of common  stock
                                      issuable upon the exercise of common stock
                                      purchase  warrants at an exercise price of
                                      $.06  per  share  (includes  a good  faith
                                      estimate of the shares underlying warrants
                                      to  account  for  antidilution  protection
                                      adjustments);

                                    - up to  19,800,000  shares of common  stock
                                      issuable upon the exercise of common stock
                                      purchase  warrants at an exercise price of
                                      $.10  per  share  (includes  a good  faith
                                      estimate of the shares underlying warrants
                                      to  account  for  antidilution  protection
                                      adjustments); and

                                    - up  to  700,000  shares  of  common  stock
                                      issuable upon the exercise of common stock
                                      purchase  warrants at an exercise price of
                                      $.15  per  share  (includes  a good  faith
                                      estimate of the shares underlying warrants
                                      to  account  for  antidilution  protection
                                      adjustments).


                                       8


Common stock to be
outstanding after the
offering.........................   Up to 396,362,491 shares

Use of proceeds..................   We will not  receive any  proceeds  from the
                                    sale of the common stock.  However,  we will
                                    receive  the sale price of any common  stock
                                    we sell  to the  selling  stockholders  upon
                                    exercise of the  warrants.  We expect to use
                                    the proceeds  received  from the exercise of
                                    the  warrants,  if any, for general  working
                                    capital  purposes.  However,  AJW  Partners,
                                    LLC,  AJW  Qualified   Partners,   LLC,  AJW
                                    Offshore,  Ltd., and New Millennium Partners
                                    II, LLC will be  entitled  to exercise up to
                                    35,500,000  warrants on a cashless  basis at
                                    any  time  if the  shares  of  common  stock
                                    underlying   the   warrants   are  not  then
                                    registered    pursuant   to   an   effective
                                    registration  statement.  In the event  that
                                    AJW Partners,  LLC, AJW Qualified  Partners,
                                    LLC, AJW Offshore,  Ltd., or New  Millennium
                                    Partners  II, LLC exercise the warrants on a
                                    cashless basis, then we will not receive any
                                    proceeds   from   the   exercise   of  those
                                    warrants.  In  addition,  we  have  received
                                    gross proceeds  $2,500,000  from the sale of
                                    the secured  convertible notes. The proceeds
                                    received   from  the  sale  of  the  secured
                                    convertible  notes will be used for business
                                    development purposes, working capital needs,
                                    pre-payment   of   interest,    payment   of
                                    consulting  and  legal  fees and  purchasing
                                    inventory.


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

         The above  information  regarding common stock to be outstanding  after
the offering is based on  97,529,157  shares of common stock  outstanding  as of
September 13, 2006 and assumes the  subsequent  conversion of our issued secured
convertible notes and exercise of warrants by our selling stockholders.


                                       9


OCTOBER 2005 SECURITIES PURCHASE AGREEMENT

         To  obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities Purchase Agreement with four accredited investors on October 24, 2005
for the sale of (i) $800,000 in secured  convertible  notes and (ii) warrants to
buy 800,000 shares of our common stock, exercisable for five years from the date
of issuance at a purchase price of $0.10 per share of common stock.

         This  prospectus  relates to the resale of the common stock  underlying
these secured convertible notes and warrants. The investors purchased all of the
secured convertible notes on October 24, 2005.

         The secured  convertible notes bear interest at 10%, mature three years
from the date of issuance,  and are  convertible  into our common stock,  at the
selling  stockholders'  option,  at the  lower  of (i)  $0.06 or (ii) 50% of the
average of the three lowest intraday  trading prices for the common stock on the
Over-The-Counter Bulletin Board for the 20 trading days before but not including
the  conversion  date.  Accordingly,  there is in fact no limit on the number of
shares into which the notes may be  converted.  As of September  13,  2006,  the
average of the three lowest intraday  trading prices for our common stock during
the preceding 20 trading days as reported on the Over-The-Counter Bulletin Board
was $.04 and, therefore,  the conversion price for the secured convertible notes
was $.02.  Based on this  conversion  price,  the $800,000  secured  convertible
notes, excluding interest, were convertible into 40,000,000 shares of our common
stock.

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

DECEMBER 2005 SECURITIES PURCHASE AGREEMENT

         To  obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase  Agreement with four  accredited  investors on December 28,
2005 for the sale of (i) $700,000 in secured convertible notes and (ii) warrants
to buy 700,000 shares of our common stock,  exercisable  for five years from the
date of issuance at a purchase price of $0.15 per share of common stock.

         This  prospectus  relates to the resale of the common stock  underlying
these secured convertible notes and warrants. The investors purchased all of the
secured convertible notes on December 28, 2005.

         The secured  convertible  notes bear interest at 8%, mature three years
from the date of issuance,  and are  convertible  into our common stock,  at the
selling  stockholders'  option,  at the  lower  of (i)  $0.10 or (ii) 45% of the
average of the three lowest intraday  trading prices for the common stock on the
Over-The-Counter Bulletin Board for the 20 trading days before but not including
the  conversion  date.  Accordingly,  there is in fact no limit on the number of
shares into which the notes may be  converted.  As of September  13,  2006,  the
average of the three lowest intraday  trading prices for our common stock during
the preceding 20 trading days as reported on the Over-The-Counter Bulletin Board
was $.04 and, therefore,  the conversion price for the secured convertible notes
was $.018.  Based on this conversion  price,  the $700,000  secured  convertible
notes, excluding interest, were convertible into 38,888,889 shares of our common
stock.

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

MARCH 2006 SECURITIES PURCHASE AGREEMENT

         To  obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase Agreement with four accredited  investors on March 27, 2006
for the sale of (i) $500,000 in secured  convertible  notes and (ii) warrants to
buy 19,000,000  shares of our common stock,  exercisable for five years from the
date of issuance at a purchase price of $0.10 per share of common stock.


                                       10


         This  prospectus  relates to the resale of the common stock  underlying
these secured convertible notes and warrants. The investors purchased all of the
secured convertible notes on March 27, 2006.

         The secured  convertible  notes bear interest at 8%, mature three years
from the date of issuance,  and are  convertible  into our common stock,  at the
selling  stockholders'  option,  at the  lower  of (i)  $0.10 or (ii) 45% of the
average of the three lowest intraday  trading prices for the common stock on the
Over-The-Counter Bulletin Board for the 20 trading days before but not including
the  conversion  date.  Accordingly,  there is in fact no limit on the number of
shares into which the notes may be  converted.  As of September  13,  2006,  the
average of the three lowest intraday  trading prices for our common stock during
the preceding 20 trading days as reported on the Over-The-Counter Bulletin Board
was $.04 and, therefore,  the conversion price for the secured convertible notes
was $.018.  Based on this conversion  price,  the $500,000  secured  convertible
notes, excluding interest, were convertible into 27,777,778 shares of our common
stock.

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

JULY 2006 SECURITIES PURCHASE AGREEMENT

         To  obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase  Agreement with four accredited  investors on July 27, 2006
for the sale of (i) $500,000 in secured  convertible  notes and (ii) warrants to
buy 15,000,000  shares of our common stock,  exercisable for five years from the
date of issuance at a purchase price of $0.06 per share of common stock.

         This  prospectus  relates to the resale of the common stock  underlying
these secured convertible notes and warrants. The investors purchased all of the
secured convertible notes on July 27, 2006.

         The secured  convertible  notes bear interest at 6%, mature three years
from the date of issuance,  and are  convertible  into our common stock,  at the
selling  stockholders'  option,  at the  lower  of (i)  $0.10 or (ii) 50% of the
average of the three lowest intraday  trading prices for the common stock on the
Over-The-Counter Bulletin Board for the 20 trading days before but not including
the  conversion  date.  Accordingly,  there is in fact no limit on the number of
shares into which the notes may be  converted.  As of September  13,  2006,  the
average of the three lowest intraday  trading prices for our common stock during
the preceding 20 trading days as reported on the Over-The-Counter Bulletin Board
was $.04 and, therefore,  the conversion price for the secured convertible notes
was $.02.  Based on this  conversion  price,  the $500,000  secured  convertible
notes, excluding interest, were convertible into 25,000,000 shares of our common
stock.

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

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


                                       11


                                  RISK FACTORS

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

RISKS RELATING TO OUR BUSINESS:

WE HAVE A HISTORY OF LOSSES WHICH MAY CONTINUE,  WHICH MAY NEGATIVELY IMPACT OUR
ABILITY TO ACHIEVE OUR BUSINESS OBJECTIVES.

         We incurred net losses of $9,410,657 and $3,103,049 for the years ended
December  31,  2005 and 2004,  respectively.  For the six months  ended June 30,
2006,  we  incurred  a net  loss of  $730,644.  As of June 30,  2006,  we had an
accumulated deficit of $19,422,585.  We cannot assure you that we can achieve or
sustain  profitability  on a  quarterly  or  annual  basis  in the  future.  Our
operations   are  subject  to  the  risks  and   competition   inherent  in  the
establishment  of a business  enterprise.  There can be no assurance that future
operations  will be profitable.  Revenues and profits,  if any, will depend upon
various factors,  including whether we will be able to continue expansion of our
revenue.  We may not achieve our business  objectives and the failure to achieve
such goals would have an adverse impact on us.

IF WE ARE UNABLE TO OBTAIN  ADDITIONAL  FUNDING OUR BUSINESS  OPERATIONS WILL BE
HARMED AND IF WE DO OBTAIN ADDITIONAL  FINANCING OUR THEN EXISTING  SHAREHOLDERS
MAY SUFFER SUBSTANTIAL DILUTION.

         We will  require  additional  funds to sustain and expand our sales and
marketing activities.  We anticipate that we will require up to approximately $4
million to fund our continued  operations for the next twelve months,  depending
on revenue from operations.  Additional  capital will be required to effectively
support the operations and to otherwise implement our overall business strategy.
There can be no  assurance  that  financing  will be  available in amounts or on
terms  acceptable to us, if at all. The inability to obtain  additional  capital
will  restrict  our  ability to grow and may reduce our  ability to  continue to
conduct business operations. If we are unable to obtain additional financing, we
will  likely be  required to curtail our  marketing  and  development  plans and
possibly  cease our  operations.  Any  additional  equity  financing may involve
substantial dilution to our then existing shareholders.

OUR INDEPENDENT  AUDITORS HAVE EXPRESSED  SUBSTANTIAL DOUBT ABOUT OUR ABILITY TO
CONTINUE  AS A GOING  CONCERN,  WHICH MAY  HINDER OUR  ABILITY TO OBTAIN  FUTURE
FINANCING.

         In their report dated March 16, 2006, our  independent  auditors stated
that our financial statements for the year ended December 31, 2005 were prepared
assuming that we would continue as a going concern. Our ability to continue as a
going  concern  is an issue  raised  as a result of  losses  for the year  ended
December 31, 2005 in the amount of  $9,410,657.  We continue to  experience  net
operating  losses.  Our ability to continue as a going concern is subject to our
ability to  generate a profit  and/or  obtain  necessary  funding  from  outside
sources, including obtaining additional funding from the sale of our securities,
increasing   sales  or  obtaining  loans  and  grants  from  various   financial
institutions  where  possible.  Our continued net operating  losses increase the
difficulty  in  meeting  such  goals and there  can be no  assurances  that such
methods will prove successful.

IF WE ARE UNABLE TO RETAIN THE SERVICES OF MESSRS.  EVANS,  SCHMIDT OR RINGO, OR
IF WE  ARE  UNABLE  TO  SUCCESSFULLY  RECRUIT  QUALIFIED  MANAGERIAL  AND  SALES
PERSONNEL  HAVING  EXPERIENCE  IN  BUSINESS,  WE MAY NOT BE ABLE TO CONTINUE OUR
OPERATIONS.

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


                                       12


MANY OF OUR  COMPETITORS  ARE  LARGER  AND  HAVE  GREATER  FINANCIAL  AND  OTHER
RESOURCES  THAN WE DO AND THOSE  ADVANTAGES  COULD MAKE IT  DIFFICULT  FOR US TO
COMPETE WITH THEM.

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

OUR  TRADEMARK  AND OTHER  INTELLECTUAL  PROPERTY  RIGHTS MAY NOT BE  ADEQUATELY
PROTECTED OUTSIDE THE UNITED STATES, RESULTING IN LOSS OF REVENUE.

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

OUR PRINCIPAL STOCKHOLDERS, OFFICERS AND DIRECTORS OWN A CONTROLLING INTEREST IN
OUR VOTING STOCK AND INVESTORS WILL NOT HAVE ANY VOICE IN OUR MANAGEMENT.

         We have issued 800,000 shares of Series B Convertible  Preferred  Stock
to our officers and directors  which are  convertible  into 8 million  shares of
common stock and, in the  aggregate,  have the right to cast 80 million votes in
any vote by our shareholders. Combined with the number of shares of common stock
held by our officers and  directors,  they have the right to cast  approximately
50% of all votes by our shareholders.  As a result,  these stockholders,  acting
together,  will have the ability to control  substantially all matters submitted
to our stockholders for approval, including:

            o     election of our board of directors;
            o     removal of any of our directors;
            o     amendment of our certificate of incorporation or bylaws; and
            o     adoption of  measures  that could delay or prevent a change in
                  control  or  impede  a  merger,  takeover  or  other  business
                  combination involving us.

         As a  result  of their  ownership  and  positions,  our  directors  and
executive  officers  collectively  are able to influence  all matters  requiring
stockholder  approval,  including  the  election of  directors  and  approval of
significant corporate transactions. In addition, sales of significant amounts of
shares held by our directors and  executive  officers,  or the prospect of these
sales, could adversely affect the market price of our common stock. Management's
stock  ownership may discourage a potential  acquirer from making a tender offer
or otherwise  attempting to obtain control of us, which in turn could reduce our
stock price or prevent our stockholders  from realizing a premium over our stock
price.

RISKS RELATING TO OUR CURRENT FINANCING ARRANGEMENT:

THERE ARE A LARGE NUMBER OF SHARES UNDERLYING OUR SECURED  CONVERTIBLE NOTES AND
WARRANTS  THAT MAY BE AVAILABLE FOR FUTURE SALE AND THE SALE OF THESE SHARES MAY
DEPRESS THE MARKET PRICE OF OUR COMMON STOCK.

         As of September  13,  2006,  we had  97,529,157  shares of common stock
issued and outstanding,  secured  convertible notes outstanding  pursuant to our
securities purchase agreements dated September 23, 2004, April 22, 2005, October
24,  2005,  December  28,  2005,  March 23,  2006 and July 24,  2006 that may be
converted  into an estimated  45,394,058,  75,000,000,  40,000,000,  38,888,889,
27,777,778  and  25,000,000  shares of common  stock at current  market  prices,
respectively,  and  outstanding  warrants  pursuant to our  securities  purchase
agreements dated September 23, 2004, April 22, 2005, October 24, 2005,  December
28, 2005, March 23, 2006 and July 24, 2006, to purchase  2,250,000,  25,000,000,
800,000,   700,000,   19,000,000   and   15,000,000   shares  of  common  stock,
respectively.  In addition,  the number of shares of common stock  issuable upon
conversion of the outstanding  secured  convertible notes issued pursuant to the
securities purchase agreements dated September 23, 2004, April 22, 2005, October
24, 2005,  December  28, 2005,  March 23, 2006 and July 24, 2006 may increase if
the market price of our stock declines. All of the shares,  including all of the
shares  issuable  upon  conversion  of the  secured  convertible  notes and upon
exercise of our warrants,  may be sold without restriction when registered.  The
sale of these shares may adversely affect the market price of our common stock.


                                       13


THE CONTINUOUSLY  ADJUSTABLE CONVERSION PRICE FEATURE OF OUR SECURED CONVERTIBLE
NOTES COULD REQUIRE US TO ISSUE A SUBSTANTIALLY  GREATER NUMBER OF SHARES, WHICH
WILL CAUSE DILUTION TO OUR EXISTING STOCKHOLDERS.

         Our  obligation  to  issue  shares  upon   conversion  of  our  secured
convertible notes is essentially  limitless.  The following is an example of the
amount of shares of our common stock that are issuable,  upon  conversion of our
secured  convertible notes (excluding accrued interest),  based on market prices
25%, 50% and 75% below the market price, as of September 13, 2006 of $0.05.

SEPTEMBER  2004,  APRIL 2005,  OCTOBER  2005 AND JULY 2006  SECURED  CONVERTIBLE
NOTES, COMBINED




                                          Number           % of
% Below    Price Per   With Discount    of Shares    Outstanding
 Market      Share        at 50%        Issuable        Stock
-------    ---------   -------------   -----------   -----------
                                         
     25%   $   .0375   $      .01875   197,753,662         66.97%
     50%   $    .025   $       .0125   296,630,493         75.26%
     75%   $   .0125   $      .00625   593,260,986         85.88%

DECEMBER 2005 AND MARCH 2006 SECURED CONVERTIBLE NOTES, COMBINED

                                         Number         % of
% Below    Price Per   With Discount    of Shares    Outstanding
 Market      Share        at 55%        Issuable        Stock
-------    ---------   -------------   -----------   -----------

     25%   $   .0375   $     .016875    71,111,112         42.17%
     50%   $    .025   $      .01125   106,666,667         52.24%
     75%   $   .0125   $     .005625   213,333,334         68.63%



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

THE CONTINUOUSLY  ADJUSTABLE CONVERSION PRICE FEATURE OF OUR SECURED CONVERTIBLE
NOTES MAY HAVE A DEPRESSIVE EFFECT ON THE PRICE OF OUR COMMON STOCK.

         The secured  convertible  notes issued in September  2004,  April 2005,
October 2005 and July 2006 are convertible  into shares of our common stock at a
50% discount to the trading  price of the common stock prior to the  conversion.
The  secured  convertible  notes  issued in  December  2005 and  March  2006 are
convertible  into  shares of our common  stock at a 55%  discount to the trading
price of the common  stock prior to the  conversion.  The  significant  downward
pressure on the price of the common  stock as the selling  stockholders  convert
and sell  material  amounts of common stock could have an adverse  effect on our
stock price. In addition,  not only the sale of shares issued upon conversion or
exercise of secured convertible notes, series B convertible  preferred stock and
warrants,  but also the mere  perception  that  these  sales  could  occur,  may
adversely affect the market price of the common stock.


                                       14


THE  ISSUANCE OF SHARES UPON  CONVERSION  OF THE SECURED  CONVERTIBLE  NOTES AND
EXERCISE OF OUTSTANDING WARRANTS MAY CAUSE IMMEDIATE AND SUBSTANTIAL DILUTION TO
OUR EXISTING STOCKHOLDERS.

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

IN THE EVENT THAT OUR STOCK PRICE DECLINES, THE SHARES OF COMMON STOCK ALLOCATED
FOR CONVERSION OF THE SECURED  CONVERTIBLE NOTES AND REGISTERED PURSUANT TO THIS
REGISTRATION  STATEMENT  MAY NOT BE  ADEQUATE  AND WE MAY BE  REQUIRED TO FILE A
SUBSEQUENT  REGISTRATION  STATEMENT COVERING ADDITIONAL SHARES. IF THE SHARES WE
HAVE ALLOCATED AND ARE REGISTERING HEREWITH ARE NOT ADEQUATE AND WE ARE REQUIRED
TO FILE AN ADDITIONAL  REGISTRATION STATEMENT, WE MAY INCUR SUBSTANTIAL COSTS IN
CONNECTION THEREWITH.

         Based on our current  market  price and the  potential  decrease in our
market  price as a result of the  issuance  of  shares  upon  conversion  of the
secured  convertible  notes, we have made a good faith estimate as to the amount
of shares of common  stock that we are  required to register  and  allocate  for
conversion of the secured convertible notes. Accordingly,  we have allocated and
registered 300,000,000 shares to cover the conversion of the secured convertible
notes. In the event that our stock price  decreases,  the shares of common stock
we have  allocated  for  conversion  of the  secured  convertible  notes and are
registering  hereunder may not be adequate.  If the shares we have  allocated to
the  registration  statement  are not  adequate  and we are  required to file an
additional  registration statement, we may incur substantial costs in connection
with the preparation and filing of such registration statement.

IF WE ARE REQUIRED FOR ANY REASON TO REPAY OUR OUTSTANDING  SECURED  CONVERTIBLE
NOTES,  WE WOULD BE REQUIRED TO DEPLETE OUR WORKING  CAPITAL,  IF AVAILABLE,  OR
RAISE ADDITIONAL FUNDS. OUR FAILURE TO REPAY THE SECURED  CONVERTIBLE  NOTES, IF
REQUIRED,  COULD RESULT IN LEGAL ACTION AGAINST US, WHICH COULD REQUIRE THE SALE
OF SUBSTANTIAL ASSETS.

         In September 2004, we entered into a Securities  Purchase Agreement for
the sale of an aggregate of $1,500,000  principal amount of secured  convertible
notes. The secured convertible notes are due and payable, with 10% interest, two
years from the date of  issuance,  unless  sooner  converted  into shares of our
common stock. In April 2005, we entered into a Securities Purchase Agreement for
the sale of an aggregate of $1,500,000  principal amount of secured  convertible
notes.  The secured  convertible  notes are due and payable,  with 10% interest,
three years from the date of issuance,  unless sooner  converted  into shares of
our  common  stock.  In October  2005,  we entered  into a  Securities  Purchase
Agreement for the sale of an aggregate of $800,000  principal  amount of secured
convertible notes. The secured  convertible notes are due and payable,  with 10%
interest,  three years from the date of issuance,  unless sooner  converted into
shares of our common  stock.  In December  2005,  we entered  into a  Securities
Purchase  Agreement for the sale of an aggregate of $700,000 principal amount of
secured  convertible  notes. The secured  convertible notes are due and payable,
with 8% interest, three years from the date of issuance, unless sooner converted
into shares of our common  stock.  In March 2006,  we entered  into a Securities
Purchase  Agreement for the sale of an aggregate of $500,000 principal amount of
secured  convertible  notes. The secured  convertible notes are due and payable,
with 8% interest, three years from the date of issuance, unless sooner converted
into shares of our common  stock.  In July 2006,  we entered  into a  Securities
Purchase  Agreement for the sale of an aggregate of $500,000 principal amount of
secured  convertible  notes. The secured  convertible notes are due and payable,
with 6% interest, three years from the date of issuance, unless sooner converted
into shares of our common  stock.  In addition,  any event of default  under our
secured  convertible  notes issued pursuant to our September  2004,  April 2005,
October  2005,  December  2005,  March  2006 or July  2006  securities  purchase
agreements, such as our failure to repay the principal or interest when due, our
failure to issue  shares of common  stock upon  conversion  by the  holder,  our
failure  to timely  file a  registration  statement  or have  such  registration
statement declared effective, breach of any covenant, representation or warranty
in the Securities Purchase Agreement or related convertible note, the assignment
or  appointment  of a receiver to control a substantial  part of our property or
business,  the filing of a money  judgment,  writ or similar process against our
company in excess of $50,000,  the  commencement  of a  bankruptcy,  insolvency,
reorganization or liquidation  proceeding  against our company and the delisting
of our common stock could require the early repayment of the secured convertible
notes,  including a default  interest rate of 15% on the  outstanding  principal
balance  of the notes if the  default  is not  cured  with the  specified  grace
period. We anticipate that the full amount of the secured convertible notes will
be converted  into shares of our common stock,  in accordance  with the terms of
the  secured  convertible  notes.  If we were  required  to  repay  the  secured
convertible  notes,  we would be required to use our limited working capital and
raise additional funds. If we were unable to repay the notes when required,  the
note holders could  commence legal action against us and foreclose on all of our
assets to recover the amounts due.  Any such action would  require us to curtail
or cease operations.


                                       15


RISKS RELATING TO OUR COMMON STOCK:

WE HAVE  ISSUED A LARGE  AMOUNT OF STOCK IN LIEU OF CASH FOR PAYMENT OF EXPENSES
AND EXPECT TO CONTINUE THIS PRACTICE IN THE FUTURE. SUCH ISSUANCES OF STOCK WILL
CAUSE DILUTION TO OUR EXISTING STOCKHOLDERS.

         Due to our limited economic resources, we try to issue stock in lieu of
cash for payment of expenses  and services  provided for us. In 2005,  we issued
2,783,333 shares of common stock in exchange for expenses and services rendered.
We anticipate  issuing shares of common stock whenever  possible in lieu of cash
to conserve our financial position.  The number of shares of common stock issued
is  directly  related to our stock price at the time of  issuance.  In the event
that our stock  price  drops,  we will be required  to issue  larger  amounts of
shares for  expenses  and  services  rendered,  if the other party is willing to
accept stock at all. The issuance of shares of common stock will have the effect
of diluting the proportionate equity interest and voting power of holders of our
common stock, including investors in this offering.

IF WE FAIL TO REMAIN CURRENT ON OUR REPORTING REQUIREMENTS,  WE COULD BE REMOVED
FROM THE OTC BULLETIN BOARD WHICH WOULD LIMIT THE ABILITY OF  BROKER-DEALERS  TO
SELL OUR SECURITIES AND THE ABILITY OF STOCKHOLDERS TO SELL THEIR  SECURITIES IN
THE SECONDARY MARKET.

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

OUR  COMMON  STOCK IS  SUBJECT  TO THE  "PENNY  STOCK"  RULES OF THE SEC AND THE
TRADING MARKET IN OUR  SECURITIES IS LIMITED,  WHICH MAKES  TRANSACTIONS  IN OUR
STOCK CUMBERSOME AND MAY REDUCE THE VALUE OF AN INVESTMENT IN OUR STOCK.

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

            o     that a  broker  or  dealer  approve  a  person's  account  for
                  transactions in penny stocks; and
            o     the  broker  or dealer  receive  from the  investor  a written
                  agreement to the  transaction,  setting forth the identity and
                  quantity of the penny stock to be purchased.

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

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


                                       16


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

            o     sets  forth the basis on which the  broker or dealer  made the
                  suitability determination; and
            o     that the broker or dealer received a signed, written agreement
                  from the investor prior to the transaction.

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

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


                                       17


                                 USE OF PROCEEDS

         This  prospectus  relates  to shares of our  common  stock  that may be
offered  and sold from  time to time by the  selling  stockholders.  We will not
receive any proceeds  from the sale of shares of common stock in this  offering.
However,  we will  receive  the sale  price of any  common  stock we sell to the
selling  stockholders  upon  exercise of the warrants.  In  connection  with the
securities purchase agreement dated October 24, 2005, we issued to the investors
800,000 warrants,  which are exercisable at $0.03 per share for a period of five
years from  issuance.  If the  investors  were to exercise  all 800,000  million
warrants issued pursuant to the securities purchase agreement,  we would receive
$24,000.  In the event that our stock price does not exceed the warrant exercise
price of $0.03 per share,  it is unlikely that the investors  would exercise the
warrants,  in which case would we not receive any of the proceeds  from the sale
of the warrants.  In connection  with the securities  purchase  agreement  dated
December  28,  2005,  we issued to the  investors  700,000  warrants,  which are
exercisable at $0.15 per share for a period of five years from issuance.  If the
investors were to exercise all 700,000  million  warrants issued pursuant to the
securities purchase agreement,  we would receive $105,000. In the event that our
stock price does not exceed the warrant exercise price of $0.15 per share, it is
unlikely that the investors would exercise the warrants,  in which case would we
not receive any of the proceeds  from the sale of the  warrants.  In  connection
with the securities  purchase  agreement  dated March 27, 2006, we issued to the
investors  19,000,000  warrants,  which are exercisable at $0.10 per share for a
period of five  years from  issuance.  If the  investors  were to  exercise  all
19,000,000   million  warrants  issued  pursuant  to  the  securities   purchase
agreement,  we would receive $1,900,000.  In the event that our stock price does
not exceed the warrant  exercise  price of $0.10 per share,  it is unlikely that
the investors  would  exercise the warrants,  in which case would we not receive
any of the  proceeds  from  the sale of the  warrants.  In  connection  with the
securities  purchase  agreement  dated July 27, 2006, we issued to the investors
15,000,000  warrants,  which are  exercisable at $0.06 per share for a period of
five years from  issuance.  If the  investors  were to exercise  all  15,000,000
million warrants issued pursuant to the securities purchase agreement,  we would
receive $900,000.  In the event that our stock price does not exceed the warrant
exercise  price of $0.06 per share,  it is  unlikely  that the  investors  would
exercise  the  warrants,  in which case would we not receive any of the proceeds
from the sale of the warrants.

         We  expect  to use the  proceeds  received  from  the  exercise  of the
warrants,  if any, for general working capital purposes.  However, AJW Partners,
LLC,  AJW  Qualified  Partners,  LLC, AJW  Offshore,  Ltd.,  and New  Millennium
Partners  II, LLC will be  entitled  to exercise  all  36,500,000  warrants on a
cashless basis at any time if the shares of common stock underlying the warrants
are not then registered pursuant to an effective registration  statement. In the
event that AJW Partners, LLC, AJW Qualified Partners,  LLC, AJW Offshore,  Ltd.,
or New  Millennium  Partners II, LLC exercise the warrants on a cashless  basis,
then we will not receive any proceeds  from the exercise of those  warrants.  In
addition,  we have  received  gross  proceeds  $2,500,000  from  the sale of the
secured  convertible  notes. The proceeds  received from the sale of the secured
convertible  notes  will be used  for  business  development  purposes,  working
capital needs, pre-payment of interest, payment of consulting and legal fees and
purchasing inventory.

OCTOBER 2005 SECURITIES PURCHASE AGREEMENT

         To  obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities Purchase Agreement with four accredited investors on October 24, 2005
for the sale of (i) $800,000 in secured  convertible  notes and (ii) warrants to
purchase 800,000 shares of our common stock.

         This  prospectus  relates to the resale of the common stock  underlying
these secured convertible notes and warrants. The investors purchased all of the
secured convertible notes on October 24, 2005.

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

            o     $0.06; or
            o     50% of the average of the three lowest intraday trading prices
                  for the common stock on the  Over-The-Counter  Bulletin  Board
                  for  the  20  trading  days  before  but  not   including  the
                  conversion date.


                                       18


         We have a call option under the terms of the secured convertible notes.
The call  option  provides  us with the right to prepay  all of the  outstanding
secured  convertible  notes at any time,  provided we are not in default and our
stock is trading at or below  $.06 per share.  Prepayment  of the notes is to be
made in cash equal to either (i) 125% of the  outstanding  principal and accrued
interest for  prepayments  occurring  within 30 days following the issue date of
the  secured  convertible  notes;  (ii) 135% of the  outstanding  principal  and
accrued interest for prepayments  occurring between 31 and 60 days following the
issue date of the secured  convertible  notes; and (iii) 150% of the outstanding
principal  and accrued  interest for  prepayments  occurring  after the 60th day
following the issue date of the secured convertible notes.

         Our  right  to repay  the  notes is  exercisable  on not less  than ten
trading  days prior  written  notice to the holders of the  secured  convertible
notes. For notice  purposes,  a trading day is any day on which our common stock
is traded for any period on the OTC Bulletin Board.  Notwithstanding  the notice
of prepayment,  the holders of the secured  convertible  notes have the right at
all times to convert all or any portion of the secured  convertible  notes prior
to payment of the prepayment amount.

         We also has a  partial  call  option  under  the  terms of the  secured
convertible notes in any month in which the current price of our common stock is
below $0.03.  Under the terms of the partial  call option,  we have the right to
pay the  outstanding  principal  amount of the  secured  convertible  notes plus
one-month's  interest  for that month,  which will stay any  conversions  of the
secured convertible notes by the holders for that month. The principal amount of
the secured  convertible  notes to be repaid is  determined by dividing the then
outstanding  principal  amount  of the  notes by the  maturity  of the  notes in
months, or 36.

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

         In connection  with the Securities  Purchase  Agreement,  we executed a
Security  Agreement and an Intellectual  Property Security Agreement in favor of
the investors  granting them a first  priority  security  interest in all of our
goods,  inventory,  contractual  rights and  general  intangibles,  receivables,
documents,  instruments,  chattel paper,  and intellectual  property.  Under the
Security  Agreement and  Intellectual  Property  Security  Agreement,  events of
default occur upon:

            o     The  occurrence  of an event of  default  (as  defined  in the
                  secured  convertible  notes)  under  the  secured  convertible
                  notes;
            o     Any  representation  or  warranty  we  made  in  the  Security
                  Agreement or in the Intellectual  Property Security  Agreement
                  shall prove to have been  incorrect  in any  material  respect
                  when made;
            o     The failure by us to observe or perform any of our obligations
                  under the Security  Agreement or in the Intellectual  Property
                  Security  Agreement  for ten (10) days after receipt of notice
                  of such failure from the investors; and
            o     Any breach of, or default under, the Warrants.

      An event of default under the secured convertible notes occurs if we:

            o     Fail to pay the principal or interest when due;


                                       19


            o     Do  not  issue  shares  of  common  stock  upon  receipt  of a
                  conversion notice;
            o     Fail to file a  registration  statement  within 45 days  after
                  October  24, 2005 or fail to have the  registration  statement
                  effective within 90 days after October 24, 2005;
            o     Breach  any  material  covenant  or  other  material  term  or
                  condition in the secured  convertible  notes or the Securities
                  Purchase Agreement;
            o     Breach any  representation  or warranty made in the Securities
                  Purchase  Agreement or other  document  executed in connection
                  therewith;
            o     Apply for or  consent  to the  appointment  of a  receiver  or
                  trustee for us or any of our subsidiaries or for a substantial
                  part of our of our subsidiaries' property or business, or such
                  a receiver or trustee shall otherwise be appointed;
            o     Have any money  judgment,  writ or  similar  process  shall be
                  entered or filed against us or any of our  subsidiaries or any
                  of our  property or other  assets for more than  $50,000,  and
                  shall remain  unvacated,  unbonded or unstayed for a period of
                  twenty  (20)  days  unless  otherwise   consented  to  by  the
                  investors;
            o     Institute  or  have  instituted  against  us  or  any  of  our
                  subsidiaries  any bankruptcy,  insolvency,  reorganization  or
                  liquidation  proceedings or other proceedings for relief under
                  any bankruptcy law or any law for the relief of debtors;
            o     Fail to maintain  the  quotation of our common stock on one of
                  the OTCBB or an equivalent  replacement  exchange,  the Nasdaq
                  National  Market,  the Nasdaq  SmallCap  Market,  the New York
                  Stock Exchange, or the American Stock Exchange; or
            o     Default  under  any  other  secured  convertible  note  issued
                  pursuant to the Securities Purchase Agreement.

         Upon  occurrence  of any event of default  under  either  the  Security
Agreement or the Intellectual  Property Security Agreement,  the investors shall
have the right to exercise  all of the  remedies  conferred  under the  Security
Agreement,  the Intellectual  Property and under the secured  convertible notes,
and the  investors  shall have all the rights and  remedies  of a secured  party
under the Uniform Commercial Code and/or any other applicable law (including the
Uniform  Commercial  Code of any  jurisdiction  in which any  collateral is then
located). The investors shall have the following rights and powers:

            o     To take  possession of the  collateral  and, for that purpose,
                  enter, with the aid and assistance of any person, any premises
                  where the collateral, or any part thereof, is or may be placed
                  and remove the same,  and we shall assemble the collateral and
                  make  it  available  to the  investors  at  places  which  the
                  investors shall reasonably select,  whether at our premises or
                  elsewhere, and make available to the investors,  without rent,
                  all of our respective  premises and facilities for the purpose
                  of the investors taking possession of, removing or putting the
                  collateral in saleable or disposable form; and
            o     To operate our business  using the  collateral  and shall have
                  the right to assign,  sell, lease or otherwise  dispose of and
                  deliver  all or any  part  of the  collateral,  at  public  or
                  private  sale or  otherwise,  either  with or without  special
                  conditions  or  stipulations,  for  cash or on  credit  or for
                  future delivery, in such parcel or parcels and at such time or
                  times and at such  place or  places,  and upon such  terms and
                  conditions as the investors may deem commercially  reasonable,
                  all without (except as shall be required by applicable statute
                  and cannot be waived)  advertisement  or demand upon or notice
                  to us or our right of redemption,  which we expressly  waived.
                  Upon each such sale,  lease,  assignment or other  transfer of
                  collateral, the investors may, unless prohibited by applicable
                  law which  cannot be waived,  purchase  all or any part of the
                  collateral being sold, free from and discharged of all trusts,
                  claims,  right of  redemption  and  equities  by us,  which we
                  waived and released.

         The warrants are exercisable until five years from the date of issuance
at a  purchase  price of $0.03  per  share.  The  selling  stockholders  will be
entitled to exercise the warrants on a cashless  basis at any time if the shares
of common stock  underlying the warrants are not then registered  pursuant to an
effective  registration  statement.  In the event that the  selling  stockholder
exercises  the  warrants  on a  cashless  basis,  then we will not  receive  any
proceeds.  In addition,  the exercise  price of the warrants will be adjusted in
the event we issue common stock at a price below  market,  with the exception of
any  securities  issued as of the date of this  warrant or issued in  connection
with the secured  convertible  notes issued pursuant to the Securities  Purchase
Agreement, dated October 24, 2005.

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


                                       20


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

         The selling  stockholders have  contractually  agreed to restrict their
ability to convert their secured  convertible  notes or exercise  their warrants
and receive  shares of our common stock such that the number of shares of common
stock held by them and their  affiliates in the aggregate  after such conversion
or exercise does not exceed 4.99% of the then issued and  outstanding  shares of
common stock.

         A complete  copy of the  Securities  Purchase  Agreements  and  related
documents  are   incorporated   by  reference  as  exhibits  to  our  Form  SB-2
registration statement relating to this prospectus.

SAMPLE CONVERSION CALCULATION

         The number of shares of common stock  issuable  upon  conversion of the
notes is determined by dividing that portion of the principal of the notes to be
converted and interest,  if any, by the conversion price. For example,  assuming
conversion  of $800,000 of notes on September  13,  2006, a conversion  price of
$0.02 per share, the number of shares issuable upon conversion would be:

$800,000/$.02= 40,000,000 shares

         The following is an example of the amount of shares of our common stock
that are  issuable,  upon  conversion  of the  principal  amount of our  secured
convertible  notes,  based on market  prices  25%,  50% and 75% below the market
price, as of September 13, 2006 of $0.05.




                                          Number           % of
% Below    Price Per   With Discount     of Shares     Outstanding
 Market      Share        at 50%         Issuable         Stock
-------    ---------   -------------   -------------   -----------
                                           

     25%   $   .0375   $      .01875      42,666,667         30.43%
     50%   $    .025   $       .0125      64,000,000         39.62%
     75%   $   .0125   $      .00625     128,000,000         56.76%



DECEMBER 2005 SECURITIES PURCHASE AGREEMENT

         To  obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase  Agreement with four  accredited  investors on December 28,
2005 for the sale of (i) $700,000 in secured convertible notes and (ii) warrants
to purchase 700,000 shares of our common stock.

         This  prospectus  relates to the resale of the common stock  underlying
these secured convertible notes and warrants. The investors purchased all of the
secured convertible notes on December 28, 2005.

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

            o     $0.10; or
            o     45% of the average of the three lowest intraday trading prices
                  for the common stock on the  Over-The-Counter  Bulletin  Board
                  for  the  20  trading  days  before  but  not   including  the
                  conversion date.


                                       21


         We have a call option under the terms of the secured convertible notes.
The call  option  provides  us with the right to prepay  all of the  outstanding
secured  convertible  notes at any time,  provided we are not in default and our
stock is trading at or below  $.10 per share.  Prepayment  of the notes is to be
made in cash equal to either (i) 125% of the  outstanding  principal and accrued
interest for  prepayments  occurring  within 30 days following the issue date of
the  secured  convertible  notes;  (ii) 135% of the  outstanding  principal  and
accrued interest for prepayments  occurring between 31 and 60 days following the
issue date of the secured  convertible  notes; and (iii) 150% of the outstanding
principal  and accrued  interest for  prepayments  occurring  after the 60th day
following the issue date of the secured convertible notes.

         Our  right  to repay  the  notes is  exercisable  on not less  than ten
trading  days prior  written  notice to the holders of the  secured  convertible
notes. For notice  purposes,  a trading day is any day on which our common stock
is traded for any period on the OTC Bulletin Board.  Notwithstanding  the notice
of prepayment,  the holders of the secured  convertible  notes have the right at
all times to convert all or any portion of the secured  convertible  notes prior
to payment of the prepayment amount.

         We also has a  partial  call  option  under  the  terms of the  secured
convertible notes in any month in which the current price of our common stock is
below $0.10.  Under the terms of the partial  call option,  we have the right to
pay the  outstanding  principal  amount of the  secured  convertible  notes plus
one-month's  interest  for that month,  which will stay any  conversions  of the
secured convertible notes by the holders for that month. The principal amount of
the secured  convertible  notes to be repaid is  determined by dividing the then
outstanding  principal  amount  of the  notes by the  maturity  of the  notes in
months, or 36.

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

         In connection  with the Securities  Purchase  Agreement,  we executed a
Security  Agreement and an Intellectual  Property Security Agreement in favor of
the investors  granting them a first  priority  security  interest in all of our
goods,  inventory,  contractual  rights and  general  intangibles,  receivables,
documents,  instruments,  chattel paper,  and intellectual  property.  Under the
Security  Agreement and  Intellectual  Property  Security  Agreement,  events of
default occur upon:

            o     The  occurrence  of an event of  default  (as  defined  in the
                  secured  convertible  notes)  under  the  secured  convertible
                  notes;
            o     Any  representation  or  warranty  we  made  in  the  Security
                  Agreement or in the Intellectual  Property Security  Agreement
                  shall prove to have been  incorrect  in any  material  respect
                  when made;
            o     The failure by us to observe or perform any of our obligations
                  under the Security  Agreement or in the Intellectual  Property
                  Security  Agreement  for ten (10) days after receipt of notice
                  of such failure from the investors; and
            o     Any breach of, or default under, the Warrants.

      An event of default under the secured convertible notes occurs if we:


                                       22


            o     Fail to pay the principal or interest when due;
            o     Do  not  issue  shares  of  common  stock  upon  receipt  of a
                  conversion notice;
            o     Fail to file a  registration  statement  within 45 days  after
                  December 28, 2005 or fail to have the  registration  statement
                  effective within 90 days after December 28, 2005;
            o     Breach  any  material  covenant  or  other  material  term  or
                  condition in the secured  convertible  notes or the Securities
                  Purchase Agreement;
            o     Breach any  representation  or warranty made in the Securities
                  Purchase  Agreement or other  document  executed in connection
                  therewith;
            o     Apply for or  consent  to the  appointment  of a  receiver  or
                  trustee for us or any of our subsidiaries or for a substantial
                  part of our of our subsidiaries' property or business, or such
                  a receiver or trustee shall otherwise be appointed;
            o     Have any money  judgment,  writ or  similar  process  shall be
                  entered or filed against us or any of our  subsidiaries or any
                  of our  property or other  assets for more than  $50,000,  and
                  shall remain  unvacated,  unbonded or unstayed for a period of
                  twenty  (20)  days  unless  otherwise   consented  to  by  the
                  investors;
            o     Institute  or  have  instituted  against  us  or  any  of  our
                  subsidiaries  any bankruptcy,  insolvency,  reorganization  or
                  liquidation  proceedings or other proceedings for relief under
                  any bankruptcy law or any law for the relief of debtors;
            o     Fail to maintain  the  quotation of our common stock on one of
                  the OTCBB or an equivalent  replacement  exchange,  the Nasdaq
                  National  Market,  the Nasdaq  SmallCap  Market,  the New York
                  Stock Exchange, or the American Stock Exchange; or
            o     Default  under  any  other  secured  convertible  note  issued
                  pursuant to the Securities Purchase Agreement.

         Upon  occurrence  of any event of default  under  either  the  Security
Agreement or the Intellectual  Property Security Agreement,  the investors shall
have the right to exercise  all of the  remedies  conferred  under the  Security
Agreement,  the Intellectual  Property and under the secured  convertible notes,
and the  investors  shall have all the rights and  remedies  of a secured  party
under the Uniform Commercial Code and/or any other applicable law (including the
Uniform  Commercial  Code of any  jurisdiction  in which any  collateral is then
located). The investors shall have the following rights and powers:

            o     To take  possession of the  collateral  and, for that purpose,
                  enter, with the aid and assistance of any person, any premises
                  where the collateral, or any part thereof, is or may be placed
                  and remove the same,  and we shall assemble the collateral and
                  make  it  available  to the  investors  at  places  which  the
                  investors shall reasonably select,  whether at our premises or
                  elsewhere, and make available to the investors,  without rent,
                  all of our respective  premises and facilities for the purpose
                  of the investors taking possession of, removing or putting the
                  collateral in saleable or disposable form; and
            o     To operate our business  using the  collateral  and shall have
                  the right to assign,  sell, lease or otherwise  dispose of and
                  deliver  all or any  part  of the  collateral,  at  public  or
                  private  sale or  otherwise,  either  with or without  special
                  conditions  or  stipulations,  for  cash or on  credit  or for
                  future delivery, in such parcel or parcels and at such time or
                  times and at such  place or  places,  and upon such  terms and
                  conditions as the investors may deem commercially  reasonable,
                  all without (except as shall be required by applicable statute
                  and cannot be waived)  advertisement  or demand upon or notice
                  to us or our right of redemption,  which we expressly  waived.
                  Upon each such sale,  lease,  assignment or other  transfer of
                  collateral, the investors may, unless prohibited by applicable
                  law which  cannot be waived,  purchase  all or any part of the
                  collateral being sold, free from and discharged of all trusts,
                  claims,  right of  redemption  and  equities  by us,  which we
                  waived and released.

         The warrants are exercisable until five years from the date of issuance
at a  purchase  price of $0.15  per  share.  The  selling  stockholders  will be
entitled to exercise the warrants on a cashless  basis at any time if the shares
of common stock  underlying the warrants are not then registered  pursuant to an
effective  registration  statement.  In the event that the  selling  stockholder
exercises  the  warrants  on a  cashless  basis,  then we will not  receive  any
proceeds.  In addition,  the exercise  price of the warrants will be adjusted in
the event we issue common stock at a price below  market,  with the exception of
any  securities  issued as of the date of this  warrant or issued in  connection
with the secured  convertible  notes issued pursuant to the Securities  Purchase
Agreement, dated December 28, 2005.


                                       23


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

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

         The selling  stockholders have  contractually  agreed to restrict their
ability to convert their secured  convertible  notes or exercise  their warrants
and receive  shares of our common stock such that the number of shares of common
stock held by them and their  affiliates in the aggregate  after such conversion
or exercise does not exceed 4.99% of the then issued and  outstanding  shares of
common stock.

         A complete  copy of the  Securities  Purchase  Agreements  and  related
documents  are   incorporated   by  reference  as  exhibits  to  our  Form  SB-2
registration statement relating to this prospectus.

SAMPLE CONVERSION CALCULATION

         The number of shares of common stock  issuable  upon  conversion of the
notes is determined by dividing that portion of the principal of the notes to be
converted and interest,  if any, by the conversion price. For example,  assuming
conversion  of $700,000 of notes on September  13,  2006, a conversion  price of
$0.018 per share, the number of shares issuable upon conversion would be:

$700,000/$.018= 38,888,889 shares

         The following is an example of the amount of shares of our common stock
that are  issuable,  upon  conversion  of the  principal  amount of our  secured
convertible  notes,  based on market  prices  25%,  50% and 75% below the market
price, as of September 13, 2006 of $0.05.




                                          Number          % of
% Below    Price Per   With Discount     of Shares     Outstanding
 Market      Share        at 55%         Issuable         Stock
-------    ---------   -------------   -------------   -----------
                                           

     25%   $   .0375   $     .016875      41,481,482         29.84%
     50%   $    .025   $      .01125      62,222,223         38.95%
     75%   $   .0125   $     .005625     124,444,446         56.06%



MARCH 2006 SECURITIES PURCHASE AGREEMENT

         To  obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase Agreement with four accredited  investors on March 27, 2006
for the sale of (i) $500,000 in secured  convertible  notes and (ii) warrants to
purchase 19,000,000 shares of our common stock.

         This  prospectus  relates to the resale of the common stock  underlying
these secured convertible notes and warrants. The investors purchased all of the
secured convertible notes on March 27, 2006.

         The secured  convertible  notes bear interest at 8%, mature three years
from the date of issuance,  and are  convertible  into our common stock,  at the
investors' option, at the lower of:

            o     $0.10; or


                                       24


            o     45% of the average of the three lowest intraday trading prices
                  for the common stock on the  Over-The-Counter  Bulletin  Board
                  for  the  20  trading  days  before  but  not   including  the
                  conversion date.

         We have a call option under the terms of the secured convertible notes.
The call  option  provides  us with the right to prepay  all of the  outstanding
secured  convertible  notes at any time,  provided we are not in default and our
stock is trading at or below  $.10 per share.  Prepayment  of the notes is to be
made in cash equal to either (i) 125% of the  outstanding  principal and accrued
interest for  prepayments  occurring  within 30 days following the issue date of
the  secured  convertible  notes;  (ii) 135% of the  outstanding  principal  and
accrued interest for prepayments  occurring between 31 and 60 days following the
issue date of the secured  convertible  notes; and (iii) 150% of the outstanding
principal  and accrued  interest for  prepayments  occurring  after the 60th day
following the issue date of the secured convertible notes.

         Our  right  to repay  the  notes is  exercisable  on not less  than ten
trading  days prior  written  notice to the holders of the  secured  convertible
notes. For notice  purposes,  a trading day is any day on which our common stock
is traded for any period on the OTC Bulletin Board.  Notwithstanding  the notice
of prepayment,  the holders of the secured  convertible  notes have the right at
all times to convert all or any portion of the secured  convertible  notes prior
to payment of the prepayment amount.

         We also has a  partial  call  option  under  the  terms of the  secured
convertible notes in any month in which the current price of our common stock is
below $0.10.  Under the terms of the partial  call option,  we have the right to
pay the  outstanding  principal  amount of the  secured  convertible  notes plus
one-month's  interest  for that month,  which will stay any  conversions  of the
secured convertible notes by the holders for that month. The principal amount of
the secured  convertible  notes to be repaid is  determined by dividing the then
outstanding  principal  amount  of the  notes by the  maturity  of the  notes in
months, or 36.

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

         In connection  with the Securities  Purchase  Agreement,  we executed a
Security  Agreement and an Intellectual  Property Security Agreement in favor of
the investors  granting them a first  priority  security  interest in all of our
goods,  inventory,  contractual  rights and  general  intangibles,  receivables,
documents,  instruments,  chattel paper,  and intellectual  property.  Under the
Security  Agreement and  Intellectual  Property  Security  Agreement,  events of
default occur upon:

            o     The  occurrence  of an event of  default  (as  defined  in the
                  secured  convertible  notes)  under  the  secured  convertible
                  notes;
            o     Any  representation  or  warranty  we  made  in  the  Security
                  Agreement or in the Intellectual  Property Security  Agreement
                  shall prove to have been  incorrect  in any  material  respect
                  when made;
            o     The failure by us to observe or perform any of our obligations
                  under the Security  Agreement or in the Intellectual  Property
                  Security  Agreement  for ten (10) days after receipt of notice
                  of such failure from the investors; and
            o     Any breach of, or default under, the Warrants.

      An event of default under the secured convertible notes occurs if we:


                                       25


            o     Fail to pay the principal or interest when due;
            o     Do  not  issue  shares  of  common  stock  upon  receipt  of a
                  conversion notice;
            o     Fail to file a  registration  statement  within 45 days  after
                  March  27,  2006 or fail to have  the  registration  statement
                  effective within 90 days after March 27, 2006;
            o     Breach  any  material  covenant  or  other  material  term  or
                  condition in the secured  convertible  notes or the Securities
                  Purchase Agreement;
            o     Breach any  representation  or warranty made in the Securities
                  Purchase  Agreement or other  document  executed in connection
                  therewith;
            o     Apply for or  consent  to the  appointment  of a  receiver  or
                  trustee for us or any of our subsidiaries or for a substantial
                  part of our of our subsidiaries' property or business, or such
                  a receiver or trustee shall otherwise be appointed;
            o     Have any money  judgment,  writ or  similar  process  shall be
                  entered or filed against us or any of our  subsidiaries or any
                  of our  property or other  assets for more than  $50,000,  and
                  shall remain  unvacated,  unbonded or unstayed for a period of
                  twenty  (20)  days  unless  otherwise   consented  to  by  the
                  investors;
            o     Institute  or  have  instituted  against  us  or  any  of  our
                  subsidiaries  any bankruptcy,  insolvency,  reorganization  or
                  liquidation  proceedings or other proceedings for relief under
                  any bankruptcy law or any law for the relief of debtors;
            o     Fail to maintain  the  quotation of our common stock on one of
                  the OTCBB or an equivalent  replacement  exchange,  the Nasdaq
                  National  Market,  the Nasdaq  SmallCap  Market,  the New York
                  Stock Exchange, or the American Stock Exchange; or
            o     Default  under  any  other  secured  convertible  note  issued
                  pursuant to the Securities Purchase Agreement.

         Upon  occurrence  of any event of default  under  either  the  Security
Agreement or the Intellectual  Property Security Agreement,  the investors shall
have the right to exercise  all of the  remedies  conferred  under the  Security
Agreement,  the Intellectual  Property and under the secured  convertible notes,
and the  investors  shall have all the rights and  remedies  of a secured  party
under the Uniform Commercial Code and/or any other applicable law (including the
Uniform  Commercial  Code of any  jurisdiction  in which any  collateral is then
located). The investors shall have the following rights and powers:

            o     To take  possession of the  collateral  and, for that purpose,
                  enter, with the aid and assistance of any person, any premises
                  where the collateral, or any part thereof, is or may be placed
                  and remove the same,  and we shall assemble the collateral and
                  make  it  available  to the  investors  at  places  which  the
                  investors shall reasonably select,  whether at our premises or
                  elsewhere, and make available to the investors,  without rent,
                  all of our respective  premises and facilities for the purpose
                  of the investors taking possession of, removing or putting the
                  collateral in saleable or disposable form; and
            o     To operate our business  using the  collateral  and shall have
                  the right to assign,  sell, lease or otherwise  dispose of and
                  deliver  all or any  part  of the  collateral,  at  public  or
                  private  sale or  otherwise,  either  with or without  special
                  conditions  or  stipulations,  for  cash or on  credit  or for
                  future delivery, in such parcel or parcels and at such time or
                  times and at such  place or  places,  and upon such  terms and
                  conditions as the investors may deem commercially  reasonable,
                  all without (except as shall be required by applicable statute
                  and cannot be waived)  advertisement  or demand upon or notice
                  to us or our right of redemption,  which we expressly  waived.
                  Upon each such sale,  lease,  assignment or other  transfer of
                  collateral, the investors may, unless prohibited by applicable
                  law which  cannot be waived,  purchase  all or any part of the
                  collateral being sold, free from and discharged of all trusts,
                  claims,  right of  redemption  and  equities  by us,  which we
                  waived and released.


                                       26


         The warrants are exercisable until five years from the date of issuance
at a  purchase  price of $0.10  per  share.  The  selling  stockholders  will be
entitled to exercise the warrants on a cashless  basis at any time if the shares
of common stock  underlying the warrants are not then registered  pursuant to an
effective  registration  statement.  In the event that the  selling  stockholder
exercises  the  warrants  on a  cashless  basis,  then we will not  receive  any
proceeds.  In addition,  the exercise  price of the warrants will be adjusted in
the event we issue common stock at a price below  market,  with the exception of
any  securities  issued as of the date of this  warrant or issued in  connection
with the secured  convertible  notes issued pursuant to the Securities  Purchase
Agreement, dated March 27, 2006.

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

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

         The selling  stockholders have  contractually  agreed to restrict their
ability to convert their secured  convertible  notes or exercise  their warrants
and receive  shares of our common stock such that the number of shares of common
stock held by them and their  affiliates in the aggregate  after such conversion
or exercise does not exceed 4.99% of the then issued and  outstanding  shares of
common stock.

         A complete  copy of the  Securities  Purchase  Agreements  and  related
documents  are   incorporated   by  reference  as  exhibits  to  our  Form  SB-2
registration statement relating to this prospectus.

SAMPLE CONVERSION CALCULATION

         The number of shares of common stock  issuable  upon  conversion of the
notes is determined by dividing that portion of the principal of the notes to be
converted and interest,  if any, by the conversion price. For example,  assuming
conversion  of $500,000 of notes on September  13,  2006, a conversion  price of
$0.018 per share, the number of shares issuable upon conversion would be:

$500,000/$.018= 27,777,778 shares

         The following is an example of the amount of shares of our common stock
that are  issuable,  upon  conversion  of the  principal  amount of our  secured
convertible  notes,  based on market  prices  25%,  50% and 75% below the market
price, as of September 13, 2006 of $0.05.




                                          Number           % of
% Below    Price Per   With Discount     of Shares      Outstanding
 Market      Share        at 55%         Issuable          Stock
-------    ---------   -------------   -------------   -------------
                                           

     25%   $   .0375   $     .016875      29,629,630           23.30%
     50%   $    .025   $      .01125      44,444,445           31.30%
     75%   $   .0125   $     .005625      88,888,890           47.68%



JULY 2006 SECURITIES PURCHASE AGREEMENT

         To  obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase  Agreement with four accredited  investors on July 27, 2006
for the sale of (i) $500,000 in secured  convertible  notes and (ii) warrants to
purchase 15,000,000 shares of our common stock.

         This  prospectus  relates to the resale of the common stock  underlying
these secured convertible notes and warrants. The investors purchased all of the
secured convertible notes on July 27, 2006.

         The secured  convertible  notes bear interest at 6%, mature three years
from the date of issuance,  and are  convertible  into our common stock,  at the
investors' option, at the lower of:


                                       27


            o     $0.10; or
            o     50% of the average of the three lowest intraday trading prices
                  for the common stock on the  Over-The-Counter  Bulletin  Board
                  for  the  20  trading  days  before  but  not   including  the
                  conversion date.

         We have a call option under the terms of the secured convertible notes.
The call  option  provides  us with the right to prepay  all of the  outstanding
secured  convertible  notes at any time,  provided we are not in default and our
stock is trading at or below  $.10 per share.  Prepayment  of the notes is to be
made in cash equal to either (i) 125% of the  outstanding  principal and accrued
interest for  prepayments  occurring  within 30 days following the issue date of
the  secured  convertible  notes;  (ii) 135% of the  outstanding  principal  and
accrued interest for prepayments  occurring between 31 and 60 days following the
issue date of the secured  convertible  notes; and (iii) 150% of the outstanding
principal  and accrued  interest for  prepayments  occurring  after the 60th day
following the issue date of the secured convertible notes.

         Our  right  to repay  the  notes is  exercisable  on not less  than ten
trading  days prior  written  notice to the holders of the  secured  convertible
notes. For notice  purposes,  a trading day is any day on which our common stock
is traded for any period on the OTC Bulletin Board.  Notwithstanding  the notice
of prepayment,  the holders of the secured  convertible  notes have the right at
all times to convert all or any portion of the secured  convertible  notes prior
to payment of the prepayment amount.

         We also has a  partial  call  option  under  the  terms of the  secured
convertible notes in any month in which the current price of our common stock is
below $0.10.  Under the terms of the partial  call option,  we have the right to
pay the  outstanding  principal  amount of the  secured  convertible  notes plus
one-month's  interest  for that month,  which will stay any  conversions  of the
secured convertible notes by the holders for that month. The principal amount of
the secured  convertible  notes to be repaid is  determined by dividing the then
outstanding  principal  amount  of the  notes by the  maturity  of the  notes in
months, or 36.

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

         In connection  with the Securities  Purchase  Agreement,  we executed a
Security  Agreement and an Intellectual  Property Security Agreement in favor of
the investors  granting them a first  priority  security  interest in all of our
goods,  inventory,  contractual  rights and  general  intangibles,  receivables,
documents,  instruments,  chattel paper,  and intellectual  property.  Under the
Security  Agreement and  Intellectual  Property  Security  Agreement,  events of
default occur upon:

            o     The  occurrence  of an event of  default  (as  defined  in the
                  secured  convertible  notes)  under  the  secured  convertible
                  notes;
            o     Any  representation  or  warranty  we  made  in  the  Security
                  Agreement or in the Intellectual  Property Security  Agreement
                  shall prove to have been  incorrect  in any  material  respect
                  when made;
            o     The failure by us to observe or perform any of our obligations
                  under the Security  Agreement or in the Intellectual  Property
                  Security  Agreement  for ten (10) days after receipt of notice
                  of such failure from the investors; and
            o     Any breach of, or default under, the Warrants.


                                       28


         An event of default under the secured convertible notes occurs if we:

            o     Fail to pay the principal or interest when due;
            o     Do  not  issue  shares  of  common  stock  upon  receipt  of a
                  conversion notice;
            o     Fail to file a  registration  statement  within 45 days  after
                  July  27,  2006 or fail to  have  the  registration  statement
                  effective within 90 days after July 27, 2006;
            o     Breach  any  material  covenant  or  other  material  term  or
                  condition in the secured  convertible  notes or the Securities
                  Purchase Agreement;
            o     Breach any  representation  or warranty made in the Securities
                  Purchase  Agreement or other  document  executed in connection
                  therewith;
            o     Apply for or  consent  to the  appointment  of a  receiver  or
                  trustee for us or any of our subsidiaries or for a substantial
                  part of our of our subsidiaries' property or business, or such
                  a receiver or trustee shall otherwise be appointed;
            o     Have any money  judgment,  writ or  similar  process  shall be
                  entered or filed against us or any of our  subsidiaries or any
                  of our  property or other  assets for more than  $50,000,  and
                  shall remain  unvacated,  unbonded or unstayed for a period of
                  twenty  (20)  days  unless  otherwise   consented  to  by  the
                  investors;
            o     Institute  or  have  instituted  against  us  or  any  of  our
                  subsidiaries  any bankruptcy,  insolvency,  reorganization  or
                  liquidation  proceedings or other proceedings for relief under
                  any bankruptcy law or any law for the relief of debtors;
            o     Fail to maintain  the  quotation of our common stock on one of
                  the OTCBB or an equivalent  replacement  exchange,  the Nasdaq
                  National  Market,  the Nasdaq  SmallCap  Market,  the New York
                  Stock Exchange, or the American Stock Exchange; or
            o     Default  under  any  other  secured  convertible  note  issued
                  pursuant to the Securities Purchase Agreement.

         Upon  occurrence  of any event of default  under  either  the  Security
Agreement or the Intellectual  Property Security Agreement,  the investors shall
have the right to exercise  all of the  remedies  conferred  under the  Security
Agreement,  the Intellectual  Property and under the secured  convertible notes,
and the  investors  shall have all the rights and  remedies  of a secured  party
under the Uniform Commercial Code and/or any other applicable law (including the
Uniform  Commercial  Code of any  jurisdiction  in which any  collateral is then
located). The investors shall have the following rights and powers:

            o     To take  possession of the  collateral  and, for that purpose,
                  enter, with the aid and assistance of any person, any premises
                  where the collateral, or any part thereof, is or may be placed
                  and remove the same,  and we shall assemble the collateral and
                  make  it  available  to the  investors  at  places  which  the
                  investors shall reasonably select,  whether at our premises or
                  elsewhere, and make available to the investors,  without rent,
                  all of our respective  premises and facilities for the purpose
                  of the investors taking possession of, removing or putting the
                  collateral in saleable or disposable form; and
            o     To operate our business  using the  collateral  and shall have
                  the right to assign,  sell, lease or otherwise  dispose of and
                  deliver  all or any  part  of the  collateral,  at  public  or
                  private  sale or  otherwise,  either  with or without  special
                  conditions  or  stipulations,  for  cash or on  credit  or for
                  future delivery, in such parcel or parcels and at such time or
                  times and at such  place or  places,  and upon such  terms and
                  conditions as the investors may deem commercially  reasonable,
                  all without (except as shall be required by applicable statute
                  and cannot be waived)  advertisement  or demand upon or notice
                  to us or our right of redemption,  which we expressly  waived.
                  Upon each such sale,  lease,  assignment or other  transfer of
                  collateral, the investors may, unless prohibited by applicable
                  law which  cannot be waived,  purchase  all or any part of the
                  collateral being sold, free from and discharged of all trusts,
                  claims,  right of  redemption  and  equities  by us,  which we
                  waived and released.

         The warrants are exercisable until five years from the date of issuance
at a  purchase  price of $0.06  per  share.  The  selling  stockholders  will be
entitled to exercise the warrants on a cashless  basis at any time if the shares
of common stock  underlying the warrants are not then registered  pursuant to an
effective  registration  statement.  In the event that the  selling  stockholder
exercises  the  warrants  on a  cashless  basis,  then we will not  receive  any
proceeds.  In addition,  the exercise  price of the warrants will be adjusted in
the event we issue common stock at a price below  market,  with the exception of
any  securities  issued as of the date of this  warrant or issued in  connection
with the secured  convertible  notes issued pursuant to the Securities  Purchase
Agreement, dated July 27, 2006.


                                       29


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

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

         The selling  stockholders have  contractually  agreed to restrict their
ability to convert their secured  convertible  notes or exercise  their warrants
and receive  shares of our common stock such that the number of shares of common
stock held by them and their  affiliates in the aggregate  after such conversion
or exercise does not exceed 4.99% of the then issued and  outstanding  shares of
common stock.

         A complete  copy of the  Securities  Purchase  Agreements  and  related
documents  are   incorporated   by  reference  as  exhibits  to  our  Form  SB-2
registration statement relating to this prospectus.

SAMPLE CONVERSION CALCULATION

         The number of shares of common stock  issuable  upon  conversion of the
notes is determined by dividing that portion of the principal of the notes to be
converted and interest,  if any, by the conversion price. For example,  assuming
conversion  of $500,000 of notes on September  13,  2006, a conversion  price of
$0.02 per share, the number of shares issuable upon conversion would be:

$500,000/$.02= 25,000,000 shares

         The following is an example of the amount of shares of our common stock
that are  issuable,  upon  conversion  of the  principal  amount of our  secured
convertible  notes,  based on market  prices  25%,  50% and 75% below the market
price, as of September 13, 2006 of $0.05.




                                         Number         % of
% Below    Price Per   With Discount    of Shares    Outstanding
Market       Share        at 55%        Issuable        Stock
-------    ---------   -------------   -----------   -----------
                                         

     25%   $   .0375   $      .01875    26,666,667         21.47%
     50%   $    .025   $       .0125    40,000,000         29.08%
     75%   $   .0125   $      .00625    80,000,000         45.06%




                                       30


            MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

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

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




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

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

     2005
     First Quarter                        0.07            0.02
     Second Quarter                       0.20            0.02
     Third Quarter                        0.15            0.05
     Fourth Quarter                       0.15            0.06

     2006
     First Quarter                        0.12            0.06
     Second Quarter                       0.10            0.05
     Third Quarter (1)                    0.07            0.04



(1) As of  September 13, 2006.

HOLDERS

         As of  September  13,  2006,  we had  approximately  209 holders of our
common stock.  The number of record holders was  determined  from the records of
our transfer agent and does not include  beneficial owners of common stock whose
shares  are  held  in the  names  of  various  security  brokers,  dealers,  and
registered clearing agencies.  The transfer agent of our common stock is Pacific
Stock Transfer Company,  500 E. Warm Springs Road, Suite 240, Las Vegas,  Nevada
89119.

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


                                       31


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

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

            o     discuss our future expectations;
            o     contain  projections of our future results of operations or of
                  our financial condition; and
            o     state other "forward-looking" information.

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

OVERVIEW

         We are developing and marketing new product applications of solid-state
diodal illumination (TM) that demonstrate added value over traditional  lighting
systems.  "Diodal(TM)" is our trademark.  Using proprietary  technology,  we are
creating  a family of  products  for task and  accent  lighting,  emergency  and
security  lighting,  and specialized  lighting systems for military and Homeland
Security.  Our solid-state  lighting  technology  offers extended light life and
greater cost  effectiveness  than other existing forms of  illumination.  We are
expanding   our  marketing   activity  into  channels  of  retail,   commercial,
institutional and military sales.

         With our Aeon task and  accent  lighting,  the target  markets  include
kitchen and bath cabinet  manufacturers,  designer and installation  contractors
for the residential market. In the commercial markets,  our Aeon task and accent
lighting  products and  Reliabright  emergency  and security  lighting  products
address  the  lighting  needs in hotels,  hospitals,  nursing  homes,  airports,
shopping centers and multiple family complexes;  long-term  evacuation solutions
for theaters,  office and public buildings;  reduced  maintenance cost solutions
for property managers as applied to walkway, corridor or landscape lighting. For
our retail  products,  our target  customers  include the home  improvement  and
consumer goods retailers.  For the military and Homeland  Security  Watchdog and
BrightEye products,  our target markets include all branches of the military and
all government organizations providing homeland security services such as border
control and airport security.

         On June 1, 2006,  we  announced  that we had entered  into an agreement
with Kitchen  Distributors of America (KDA) to showcase our Aeon products in all
11 of its stores.  Nine stores are in Chicago  and two are in  Philadelphia.  We
also have a distribution agreement with KDA for the Aeon ProHB.

         The Aeon ProHB offers the latest in solid state lighting solutions that
significantly  increase  performance and greatly improve lighting  applications.
The  Aeon  ProHB  gives a  higher  quality  of  light - up to 560  Lux,  without
producing heat. The Aeon products are energy  efficient,  generate  virtually no
heat, and are maintenance-free with an industry-leading  light-life guarantee of
up to 15 years  depending on the model  purchased.  The Aeon next generation LED
lighting technology, based on solid-state semiconductors instead of conventional
light bulbs, is an alternative to the current  halogen and fluorescent  lighting
and provides solutions for the residential and commercial market lighting needs,
including  closets,  cabinet  interiors and  under-cabinet  lighting for kitchen
counters. In addition, certain Aeon products meet or exceed the energy and color
requirements  of the  EnergyStar  Residential  Lighting  Fixture (RLF)  program,
although  EnergyStar  currently  does  not  have a  program  for  LED  lighting.
California's  Title 24 energy efficiency  requirements of greater than 40 lumens
per watt are also  satisfied  by  Cyberlux's  Aeon Pro E product  which offers a
superior alternative to fluorescent task and accent lighting.

         On June 12, 2006,  we  announced  that we had entered into an agreement
with Kitchen & Bath Galleriesto to showcase our Aeon Pro LED lighting  products.
Kitchen  & Bath  Galleries  has  seven  locations  in North  Carolina  and South
Carolina.


                                       32


         On June 19, 2006, we announced that we had signed a strategic  alliance
agreement  with  UTEK  Corporation,  a  specialty  finance  company  focused  on
technology transfer.  The goal of the strategic alliance with UTEK is to further
expand unique intellectual property and technology portfolio.  UTEK will utilize
its relationships among universities and government laboratories to identify and
review solid-state lighting technologies for us.

         On June 28,  2006,  we  announced  today that we had  received the next
field use system order for our WatchDog Portable Covert Illumination System from
the United States Air Force  (USAF).  Additionally,  as part of the  procurement
process,   the   USAF   Air   Mobility   Battlelab   conducted   a  Best   Value
Determination/Sole  Source study that evaluated the WatchDog  system against any
other available General Services Administration (GSA) contract-approved  product
and determined that the WatchDog system is one-of-a-kind in its capabilities and
the  only  product  that  meets  or  exceeds  the  Battlelab's  portable  covert
illumination system requirements. The field order for the WatchDog system, which
costs $15,112 on the GSA contract,  was placed by the Air Mobility Battlelab for
field deployment and use with the various USAF Commands.

         The Watchdog  advanced  solid-state  LED security  lighting  system was
developed by us in  conjunction  with the Air Mobility  Battlelab for the United
States Air Force.  The  WatchDog  provides  security  lighting  for an  exterior
boundary of 300 x 300 feet with either  visible light or covert  infrared  light
that is compatible with night-vision  goggles (NVGs). It was designed to protect
military  assets on the ground,  such as an airplane,  by creating a 'lightless'
zone around the asset while illuminating the surrounding protection boundary. In
covert  illumination mode, the system increases the visibility of NVGs by almost
4-fold.  The BrightEye  Portable Visible  Illumination  System is a high-powered
visible  lighting  system  that  provides  over 600 feet of  perimeter  security
lighting and is a portable solution for high intensity lighting applications.

         We were  originally  selected  in a  competitive  review  process  that
included 25 proposals from other  companies to develop a  lightweight,  portable
lighting  system for the USAF Air Mobility  Battlelab for both visible  lighting
and infrared  lighting.  We were  selected  during the USAF  competitive  review
process to develop the WatchDog Portable Covert Illumination  System. The system
weighs less than 50 pounds,  including batteries,  can be quickly deployed,  and
with  highly  efficient  LED  technology,  the system can provide  lighting  for
several days with a single battery charge.

         In May 2006, we gained  approval  from the GSA as a primary  contractor
for our advanced  solid-state  lighting systems under Federal Supply Schedule 56
for Specialty Lighting products.  Under the terms of the Federal Supply Schedule
(FSS) contract, we can sell our advanced solid-state  light-emitting diode (LED)
lighting systems to all government  organizations including the various branches
of the military,  the National  Guard and the  Department  of Homeland  Security
organizations.

         On June 29, 2006, we announced that we had recently appeared on leading
electronic retailer QVC to offer the EverOn  Multi-Purpose  Emergency Light. The
EverOn uses the latest solid-state  lighting  technology that provides more than
60 hours  of  light  using  four AA  batteries  and is 90  percent  more  energy
efficient than conventional incandescent flashlights.  During a blackout, EverOn
provides more light and is much safer than a candle.

         The EverOn is  packaged in our  patented  and  field-proven  hand- held
elliptical parabolic reflector product design,  providing a practical,  portable
emergency  lighting  solution for every consumer who has  experienced the unease
and  inconvenience  of power  outages  caused by natural or man-made  disasters.
Designed  originally  to  provide  homeowners  with  portable,   long-  lasting,
emergency  lighting  during the  hurricane  season,  the new EverOn is a sturdy,
virtually  indestructible  lighting  product  that  provides  over 60  hours  of
comfortable room-filling light on the medium setting and over 30 hours of bright
white  light on the  highest  setting,  all in a 7-inch by 3.5-inch by 2.4- inch
package.

         The EverOn product builds on the  demonstrated  success of the original
Home Safety Light,  which was launched  successfully on QVC in October 2003. The
EverOn is over 40  percent  more  efficient  and 30  percent  brighter  than our
original Home Safety Light product.


                                       33


         The EverOn contains six bright white and four amber diodal(TM) lighting
elements that never require  replacement.  The EverOn has three light  settings,
including a low,  night-light  level; a medium,  room-filling light level; and a
high,   spotlight   level.   In  recent  bench  tests  by  Independent   Testing
Laboratories, Inc., the EverOn Multi-Purpose Light was shown to operate for over
60 hours at the medium  setting and over 30 hours at high setting  using one set
of four AA batteries.

         The  EverOn  builds on our  patent  for  lighting  systems  capable  of
generating  long-term  interim  lighting,  including  the  lighting  device  and
associated methods for providing emergency or temporary lighting.  Specifically,
the patent  addresses an  electrochemical  lighting  system capable of providing
prolonged  illumination  with the use of light  emitting  diodes  (LEDs)  as the
illumination  source.  The patent embodies lighting devices capable of providing
long-term  interim  lighting  via an array  of LEDs,  the  means  for  providing
electrical  energy  to the  LED  array,  the  capability  of  multi-level  light
intensity  consistent  with  light  longevity  and  power  source  relationships
including  conventional A/C, solar,  various  electrochemical  assemblies or all
other means of electrical energy support.

CRITICAL ACCOUNTING POLICIES

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

            o     stock-based compensation; and

            o     revenue recognition.

STOCK-BASED COMPENSATION

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

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

REVENUE RECOGNITION

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


                                       34


RESULTS OF OPERATIONS

SIX MONTHS ENDED JUNE 30, 2006 COMPARED TO THE SIX MONTHS ENDED JUNE 30, 2005

REVENUES

         Revenues  for the six  months  ended  June 30,  2006 were  $130,226  as
compared to $13,768 for the same period ended June 30, 2005.

OPERATING EXPENSES

         Operating  expenses  for  the six  months  ended  June  30,  2006  were
$2,494,195  as compared to  $1,126,207  for the same period ended June 30, 2005.
Included  in the six months  ended June 30, 2006 are  $117,215  in expenses  for
market development and literature.  This compares to $137,672 for the six months
ended June 30, 2005. Additionally, we incurred non cash expenses relating to the
exercise of options and payments for services  rendered totaling $ 1,169,289 for
the six month  period  ended June 30,  2006 as  compared  with  $29,000 for same
period in 2005.


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

RESULTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 2005 AND 2004 COMPARED.

         Revenues  for the year  ended  December  31,  2005 were  $54,523.  This
compares to revenues of $23,803 for the year ended December 31, 2004.

          Cost of goods sold were  $235,767 for 2005  compared with $160,260 for
2004.  Much of the design  effort on the ELS product was costed into the product
installation for the City of Cleveland.

          Operating   expenses  for  the  year  ended  December  31,  2005  were
$2,911,761  compared  with  $3,364,159  for the year ended  December  31,  2004.
Included in expenses for 2005 was $217,798 for consulting services compared with
$1,382,387 for the previous year. Most of this expense was the result of issuing
common  stock of the  Company,  recorded at the market  price on the date of the
awards, in lieu of cash payments. The services provided included product design,
market development and capital fund-raising services.




                         MARKET       FUND            SERVICES
                       DEVELOPMENT   RAISING         PERFORMED
                       ----------   ---------   --------------------
                                       

CASH PAYMENTS
Dan Neustedter             645.00               Business Development
Geiger & Associates     15,000.00               Business Development
K3 Enterprises, Inc.     3,660.00               Business Development

STOCK PAYMENTS
Michael Goldberg        21,000.00               Legal Services
Robert Rubin             3,000.00               Business Development
Jay Isley                5,000.00               Engineering
3CD Consulting, Inc.    97,000.00               Business Development
Sichenzia Ross etal.                58,333.30   Legal Services
Warrants Jay Isley      14,160.00               Engineering

                       159,465.00   58,333.30




                                       35




                                                      12/31/2005       12/31/2004
                                                    -------------------------------
                                                               
Salaries & Benefits                                       1,046,548         977,529
Marketing and advertising                                   276,714         109,651
Rent                                                         52,706          35,954
Insurance                                                    55,257           8,389
Depreciation and amortization                                25,769          47,686
Research and development                                     30,544               0
Legal Expense                                               229,175          64,229
Accounting Services                                         146,901          63,915
Investor Relations                                           27,758          62,354
Travel, Living and Entertainment                            150,909         167,035
Office Expenses                                             152,064          53,609

                                                    -------------------------------
                                                          2,693,963       1,981,772


         Operating  expenses for 2005 also include $499,618  representing  costs
incurred  in the design and  pre-production  of three  products  to be  marketed
during  the second  quarter  of 2005.  Accounting  practices  have  historically
attempted  to  match  revenues  and  costs;  however,  in  compliance  with  the
requirements  of FASB number 2, we have taken these costs to expense  during the
year 2005.

          Interest  expense for 2005 was  $1,623,781  compared  to $325,840  for
2004.  Included in interest  expense for 2005 is $1,206,487  which was booked to
recognize  the  imbedded   beneficial   conversion  feature  of  the  $4,500,000
convertible  notes payable  entered into during the 3rd and 4th quarters of 2004
and 2005.

          The net loss realized for 2005 was  $9,410,657,  or $0.17 per share on
an  average of  54,490,102  shares  outstanding  and  compares  to net income of
$3,103,049,  or $0.19 per share on an average of 16,701,174  shares  outstanding
for the year 2004.

LIQUIDITY AND CAPITAL RESOURCES

         As of June 30, 2006, we had a working capital deficit of $2,705,159. As
a result of our  operating  losses for the six months  ended June 30,  2006,  we
generated a cash flow deficit of  $1,207,099  from  operating  activities.  Cash
flows  used in  investing  activities  was $9,078  during  the six month  period
through June 30, 2006. We met our cash  requirements  during this period through
the issuance of convertible debentures of $460,000 $414,402 from the issuance of
notes payable and advances of $38,000,  net of  repayments,  to our officers and
shareholders and advances.

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

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


                                       36


         Our independent  certified public accountant has stated in their report
included in our  December  31,  2005,  Form  10-KSB,  as  amended,  that we have
incurred  operating losses in the last two years, and that we are dependent upon
management's  ability to develop  profitable  operations.  These  factors  among
others may raise  substantial  doubt  about our  ability to  continue as a going
concern.

         To  obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase Agreement with four accredited  investors on July 27, 2006,
for the sale of (i) $500,000 in secured  convertible notes, and (ii) warrants to
purchase  15,000,000 shares of our common stock. The investors  purchased all of
the secured convertible notes on July 27, 2006.

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

         The secured  convertible  notes bear interest at 6%, mature three years
from the date of issuance,  and are  convertible  into our common stock,  at the
investors'  option,  at the lower of (i) $0.10 or (ii) 50% of the average of the
three   lowest   intraday   trading   prices  for  the   common   stock  on  the
Over-The-Counter Bulletin Board for the 20 trading days before but not including
the conversion date. The full principal amount of the secured  convertible notes
is due upon default under the terms of secured  convertible  notes. The warrants
are exercisable  until seven years from the date of issuance at a purchase price
of $0.06 per share. In addition, the conversion price of the secured convertible
notes and the exercise  price of the warrants will be adjusted in the event that
we issue common stock at a price below the fixed conversion price,  below market
price,  with the  exception  of any  securities  issued in  connection  with the
Securities Purchase  Agreement.  The conversion price of the secured convertible
notes  and the  exercise  price  of the  warrants  may be  adjusted  in  certain
circumstances  such  as if  we  pay  a  stock  dividend,  subdivide  or  combine
outstanding shares of common stock into a greater or lesser number of shares, or
take such other  actions as would  otherwise  result in  dilution of the selling
stockholder's  position. As of the date of this filing, the conversion price for
the secured  convertible  debentures and the exercise price of the warrants have
not been  adjusted.  The  selling  stockholders  have  contractually  agreed  to
restrict  their ability to convert or exercise their warrants and receive shares
of our common  stock such that the number of shares of common stock held by them
and their  affiliates  after such conversion or exercise does not exceed 4.9% of
the then issued and  outstanding  shares of common stock.  In addition,  we have
granted the investors a security interest in substantially all of our assets and
intellectual property and registration rights.

         On May 19, 2006, we entered into a financing agreement with Smarthedge,
LLC whereby our Directors  pledged 2,772,  206 shares of their  personal  common
stock as  collateral  for a loan in the amount of $103,403.  The loan carries an
interest rate of 4.99% payable quarterly and has a maturity of June, 2009.

         On  June  20,  2006,  we  entered  into  a  financing   agreement  with
Smarthedge, LLC whereby our Directors pledged 6,000,000 shares of their personal
common  stock as  collateral  for a loan in the  amount  of  $168,600.  The loan
carries an interest rate of 4.99% payable  quarterly and has a maturity of June,
2009.

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


                                       37


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

RECENT ACCOUNTING PRONOUNCEMENTS

         On February 16, 2006 the Financial  Accounting  Standards  Board (FASB)
issued SFAS 155,  "Accounting for Certain Hybrid Instruments," which amends SFAS
133,  "Accounting for Derivative  Instruments and Hedging  Activities," and SFAS
140,   "Accounting   for  Transfers  and  Servicing  of  Financial   Assets  and
Extinguishments of Liabilities." SFAS 155 allows financial instruments that have
embedded  derivatives  to be accounted for as a whole  (eliminating  the need to
bifurcate the derivative  from its host) if the holder elects to account for the
whole  instrument  on a fair value  basis.  SFAS 155 also  clarifies  and amends
certain other  provisions of SFAS 133 and SFAS 140. This  statement is effective
for all financial instruments acquired or issued in fiscal years beginning after
September  15,  2006.  The  Company  does not  expect its  adoption  of this new
standard  to have a  material  impact  on its  financial  position,  results  of
operations or cash flows.


         Statement of Financial Accounting Standards No. 131, "Disclosures about
Segments of an  Enterprise  and Related  Information"  ("SFAS 131")  establishes
standards  for  reporting  information  regarding  operating  segments in annual
financial  statements and requires selected information for those segments to be
presented in interim  financial  reports issued to  stockholders.  SFAS 131 also
establishes  standards for related  disclosures  about products and services and
geographic  areas.  Operating  segments  are  identified  as  components  of  an
enterprise about which separate discrete financial  information is available for
evaluation by the chief operating decision maker, or  decision-making  group, in
making  decisions  how  to  allocate  resources  and  assess  performance.   The
information   disclosed  herein  materially  represents  all  of  the  financial
information related to the Company's principal operating segment.

         In March  2005,  the FASB  issued  FASB  Interpretation  (FIN) No.  47,
"Accounting for Conditional Asset Retirement  Obligations,  an interpretation of
FASB  Statement No. 143," which  requires an entity to recognize a liability for
the fair value of a conditional asset retirement obligation when incurred if the
liability's fair value can be reasonably  estimated.  The Company is required to
adopt the  provisions  of FIN 47 no later than the first quarter of fiscal 2006.
The  Company  does not  expect the  adoption  of this  Interpretation  to have a
material impact on its consolidated financial position, results of operations or
cash flows.

         In May 2005 the FASB issued Statement of Financial Accounting Standards
(SFAS) No. 154, "Accounting Changes and Error Corrections,  a replacement of APB
Opinion  No.  20 and FASB  Statement  No.  3." SFAS 154  requires  retrospective
application  to prior  periods'  financial  statements for changes in accounting
principle,  unless it is impracticable  to determine either the  period-specific
effects or the  cumulative  effect of the change.  SFAS 154 also  requires  that
retrospective  application of a change in accounting principle be limited to the
direct  effects  of the  change.  Indirect  effects  of a change  in  accounting
principle,  such  as  a  change  in  non-discretionary  profit-sharing  payments
resulting from an accounting  change,  should be recognized in the period of the
accounting  change.  SFAS  154 also  requires  that a  change  in  depreciation,
amortization,  or  depletion  method  for  long-lived,  non-financial  assets be
accounted  for as a change  in  accounting  estimate  effected  by a  change  in
accounting  principle.   SFAS  154  is  effective  for  accounting  changes  and
corrections  of errors made in fiscal years  beginning  after December 15, 2005.
Early  adoption is permitted for  accounting  changes and  corrections of errors
made in fiscal years  beginning  after the date this  Statement  is issued.  The
Company does not expect the  adoption of this SFAS to have a material  impact on
its consolidated financial position, results of operations or cash flows.


                                       38


PRODUCT RESEARCH AND DEVELOPMENT

         We  anticipate  incurring   approximately   $500,000  in  research  and
development  expenditures  in connection  with the  development  of our portable
boundary  lighting  system,  Aeon cabinet  lighting and RelyOn Power Light Plant
during the next twelve months.

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

ACQUISITION OR DISPOSITION OF PLANT AND EQUIPMENT

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


                                       39


                                    BUSINESS

OVERVIEW

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

         To  address  the  tremendous  opportunity  in the $12  billion  general
lighting market,  we have developed a line of LED lighting products and fixtures
for residential,  commercial,  military and homeland security markets, including
kitchen and closet task lighting and emergency lighting products.  We design and
engineer  products  that  adapt  technology   advancements  from   semiconductor
manufacturers, including Cree, Inc., for use by the general public and military.

         We have  created  breakthrough  solid-state  lighting  technology  that
provides  energy  efficient  and  cost  effective  lighting  solutions.  Several
products are designed to address emergencies, such as power outages and critical
security lighting needs. Other products bring "heatless" light into the home for
closets,  cabinets,  bookcases and  counters.  The  solid-state  semiconductors,
trademarked by Cyberlux as diodal(TM) lighting elements, consume 92 percent less
energy than  conventional  incandescent  lighting  elements and perform for more
than 10 years in contrast to 750 hours for traditional light bulbs.

         With the  exception of our initial Home Safety Light product (the first
generation of our current  EverOn(TM)  product),  2005 marked the first year for
all of our current  products and the first year of  significant  revenues.  With
established  and  developing  sales  channels and a robust range of products now
available  for the market,  we believe  that we are poised to seize  significant
opportunities in the growing solid-state lighting market in 2006 and beyond.

MARKET OPPORTUNITY

Light  Emitting  Diodes,  or LEDs,  are  leading to a  fundamental  shift in the
lighting   industry,   creating  market   competition  in  ways  that  challenge
traditional players, including General Electric. This shift represents a similar
evolution driven by solid-state  technology in semiconductors  and TVs. What has
been a  vertically-integrated  industry dominated by giants is now becoming more
"horizontal,"  with layers that resemble the structure of the computer industry.
The cost of LEDs is  decreasing  as  technology  advances  are  made,  while the
brightness and quality of light  produced by LEDs is  increasing.  Opportunities
are emerging for us to develop next-generation lighting solutions and accelerate
adoption of LED lighting, as new market prospects are unfolding.

         According  to market  research  firm  iSuppli,  the market for LEDs for
general illumination applications will expand to $875 million in 2010, rising at
a Compound  Annual  Growth Rate (CAGR) of 52.3 percent from $94 million in 2004.
By 2010,  LEDs will have  grown to  account  for a  significant  portion  of the
worldwide general illumination market, which amounted to $12 billion in 2004.

         This shift in the lighting industry over the next 10 years will cause a
fundamental  change in the way lighting is installed,  maintained  and operated,
both in terms of energy  efficiency  and  longevity.  For example,  our Aeon(TM)
product for  under-cabinet  and task lighting comes with a 15-year  guarantee on
the life of the lighting element. That is fundamentally  different from anything
consumers  have  experienced  before.  It represents a trend that will include a
transforming  of  lighting   fixtures  along  with  a  change  to  semiconductor
solid-state lighting elements to replace incandescent and fluorescent bulbs.


                                       40


         Energy  efficiency is also a market driver.  The United States Congress
recently passed the "Next Generation  Lighting Initiative Act", which recognizes
the remarkable  beneficial impact of solid-state lighting on the global economy.
The Act states in its  preamble,  "...it is in the economic and energy  security
interest  of the United  States to  encourage  the  development  of white  light
emitting diodes by providing  financial  assistance to firms, or a consortium of
firms,  and  supporting  research  organizations  in  the  lighting  development
sector."  We  began  our   research  and   development   activity  in  practical
applications  for inorganic  white light emitting diodes years before the Senate
Bill was introduced.

         LED  solid-state   lighting  technology  and  products  address  a  key
component in the Federal Energy Policy adopted in August 2005. The Energy Policy
was supported by the National Electrical Contractors  Association - the voice of
the  $100  billion  industry  responsible  for  bringing  lighting,  power,  and
communications to buildings and communities across the United States.

         Through  $14.5  billion in new tax credits and  deductions,  the policy
emphasizes a renewed  commitment to innovation to supplement a revitalization of
the nation's  overburdened  electrical  infrastructure,  and  encourages  energy
efficiency and  modernization  in federal and private  buildings.  By addressing
incentives for the production and use of alternative  energy sources,  including
solid-state LED lighting technology,  the federal government will help drive the
adoption of next-generation lighting solutions.

PRINCIPAL PRODUCTS

EMERGENCY, SECURITY AND COMMERCIAL LIGHTING PRODUCTS

         Every time a hurricane  or ice storm  hits,  causing  widespread  power
outages that last for days, weeks or months, the absence of realistic  emergency
lighting  solutions  becomes more evident.  The need can strike at any time. The
power grid failure and  subsequent  power outage which  darkened the Midwest and
spread  to  Northeastern  United  States  and parts of Canada in August of 2003,
dramatized that nature is not the only culprit. The term "emergency lighting" is
typically  applied to short-term  evacuation  lights in public  buildings  which
perform  for 60 to 90 minutes  to allow  occupants  to flee a burning  building.
Electrical power grid failure is a far different problem than that of evacuating
a building.  We have solved the problem of grid failure blackouts with long-term
emergency lighting.

Reliabright(TM)

         The Reliabright(TM)  products provide 80 hours of bright light from one
battery  charge.  The system is activated by  proprietary  sensors that detect a
loss of power in the building's  electrical  system.  This breakthrough in light
management  has enabled us to apply our  technology  and develop new products to
solve problems in the  transportation  industry,  in heatless lighting solutions
for homeowners, and security solutions for the U.S. Military.

         In 2005, we installed the Reliabright(TM)  emergency lighting system in
the Emergency  Situation  Room at Kings Park High School,  Kings Park, New York.
This pilot program demonstrates the potential to use LED solid-state lighting to
prepare schools and other shelters  throughout the county to provide  assistance
to  communities  in the  aftermath  of  natural  disasters,  terrorist  attacks,
electric  grid  failures  and any  other  calamity  that  can  cause  widespread
electricity blackouts.

         In a similar pilot  project,  we installed a solid-state  semiconductor
lighting  system  in the  emergency  management  "war  room"  for  the  City  of
Cleveland.  That project was in response to the  widespread  power  blackouts in
2003.


                                       41


Military Portable Boundary Security System

         Reliabright(TM)  products also represent the foundation  technology for
many of our lighting products in development,  including an innovative  Portable
Covert Illumination  System for security lighting for the U.S. Military.  We are
working  with  Concurrent  Technologies  Corporation  (CTC)  to  develop  an LED
solution for a lightweight,  portable  lighting  system to provide  security for
U.S. Air Force aircraft.

         The same  technology can be used for commercial and emergency  response
needs,  such as quickly  providing  widespread  lighting  solutions  in shelters
during  events  similar to the  problems  at the New  Orleans  Superdome  in the
aftermath of Hurricane Katrina.

EverOn(TM)

         The EverOn(TM) product is the latest in solid-state lighting technology
and provides  more than 500 hours of light at the low,  amber setting using four
AA batteries and is 90 percent more energy efficient than conventional  lanterns
or  incandescent  flashlights.  The  EverOn(TM)  is packaged in our patented and
field-proven hand-held elliptical parabolic reflector product design,  providing
a practical,  portable  emergency  lighting  solution for every consumer who has
experienced the unease and inconvenience of power outages.  Designed  originally
to provide consumers with portable, long-lasting,  emergency lighting during the
hurricane  season,  the new  EverOn(TM) is a sturdy,  virtually  indestructible,
lighting  product  that  provides  over 500  hours  of  light on the low,  amber
setting,  60 hours of comfortable  room-filling  light on the medium setting and
over 30 hours of intensely bright white light on the highest setting, all in a 7
inch by 3.5 inch by 2.4 inch package.

         Emergency  Management  officials in Collier County,  Fla. relied on the
Home Safety  Light,  the  previous  version of the  EverOn(TM),  as an emergency
lighting source in hurricane shelters and for victims needing medical assistance
in the  aftermath of Hurricane  Dennis in July 2005. In August,  Collier  County
officials announced that `they have listed the EverOn(TM)  Emergency Light to be
a standard product in their disaster relief inventory.

         The  EverOn(TM)  product  builds  on the  demonstrated  success  of our
original Home Safety Light product, which was launched on QVC in October of 2003
and  generated  over  $8,000 per minute in sales.  EverOn(TM),  which is over 40
percent more  efficient  and 30 percent  brighter  than the original Home Safety
Light product, is expected to be sold on QVC in the near future.

RelyOn(TM)

         The  RelyOn(TM)  ultra-bright  light with power  plant is a new product
designed to provide homeowners and professionals  with a portable,  long-lasting
work and emergency  light.  RelyOn(TM) is the first product to use Cree's latest
3-watt solid-state  lighting  technology,  providing  superior  performance over
conventional lighting products

         Delivering  more  than 60  hours  of  light  on a  single  charge,  the
RelyOn(TM)  can be  recharged  from a wall  outlet  or a vehicle  charging  port
(cigarette  lighter port) using  included AC and DC power  adapters.  As a power
plant,  the RelyOn(TM)  can recharge  mobile phones and other 12-volt DC devices
through a built-in power port.

         The powerful,  solid-state  semiconductor  light head,  featuring three
Cree 3-watt  XLamp(TM) 7090 high power white LEDs,  provides over 250 lumens and
may be focused as an intense spotlight beam or adjusted to generate a blanket of
light  similar to a table lamp.  The  intensity of the light can be adjusted for
both spotlight and floodlight  settings.  A digital  display shows the remaining
hours of light available on the existing charge.

RESIDENTIAL LIGHTING

Aeon

         The Aeon products bring  solid-state  lighting into the residential and
commercial   market  for  use  in   closets,   cabinet   interiors,   bookcases,
under-cabinet  lighting and kitchen counters.  The Aeon task and accent lighting
products  are made with  solid-state,  light-emitting  diodes and do not require
bulbs. The result is a product that is maintenance-free, "cool to the touch"with
long-lasting energy-efficiency,  including a 15-year guarantee that the lighting
elements will not need to be replaced.


                                       42


         It can be set on low, medium and high levels of intensity,  and because
of its sleek,  thin fixture,  it requires a much less intrusive trim line rather
than  the  thicker  trim  line  that  is  needed  to  block a  direct  view of a
fluorescent light.

         We  believe  that Aeon has the  potential  to become  the  favorite  of
kitchen and interior designers due to its remarkable performance characteristics
of several  optional shades of white light,  three levels of light intensity and
its "cool to the touch" safety  feature.  The choice of  electrical  connections
(plug-in, hard-wired or battery powered) adds to the fixture's flexibility.

SPECIALTY LIGHTING

KeOn(TM) KeyCap

         The  KeOn(TM)  KeyCap  is the  practical  lighting  solution  for every
consumer who carries keys. Each patented  KeOn(TM) is a sturdy elastic  surround
that fits  standard  key heads and  delivers a bright beam of light down the key
shaft.  When its miniaturized  button is depressed,  the KeOn(TM) KeyCap directs
light precisely into the intended keyhole or other targeted surfaces.

DISTRIBUTION METHODS OF OUR PRODUCTS

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

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

         We have a  Proprietary  Product  Manufacturing  Agreement  with  Shelby
County Community  Services that provides for Shelby County Community Services to
assemble, test, package,  warehouse finished good inventory,  palletize and ship
per  purchase  orders for shipment FOB  Shelbyville.  In the Summer of 2004,  we
renewed our relationship  with Shelby County Community  Services.  Shelby County
Community  Services will continue to serve as the warehousing  and  distribution
center for our  products,  which are to be  manufactured  abroad.  Shelby County
Community  Services no longer  assembles or tests our  products.  Their role now
only involves receiving shipments of our goods from our contract  manufacturers,
warehousing  our products  and shipping  them to our  customers.  Shelby  County
Community  Services also  coordinates  customs  protocols  and manages  incoming
inventories.

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


                                       43


         Our internal  engineering  staff provides detailed working drawings for
injection  molded  parts  to  tool  manufacturers.  Similarly,  our  proprietary
circuitry  design is  managed by our  internal  engineering  staff,  and we have
contracted with Ningbo Ningshing  International,  Inc. of Ningbo,  China,  which
manufactures  our  product  components  and ships them to SCCS where the product
components  are  assembled,   packaged,  warehoused  and  shipped.  The  initial
production  capacity  at SCCS is 80,000  product  units per month,  which can be
increased  by 50%  with  a four  month  lead  time  to  undertake  expansion  of
facilities.

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

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

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

REGULATION

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

RESEARCH AND DEVELOPMENT ACTIVITIES

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

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

COMPETITION

         The lighting and illumination  industry is extremely  competitive.  Our
ReliaBright(TM) products address the long-term blackout emergency lighting needs
with battery powered (60 hours) lighting solutions for hotels, hospitals,  adult
care  centers  and  high-rise  apartments,  and  long-term  evacuation  lighting
solutions  for   commercial   buildings.   The   ReliaBright(TM)   products  are
competitively  positioned as a  price-competitive,  new technology  introduction
into an existing product category,  where General Electric,  Bodine and Lithonia
are the key competitors with products that use traditional  lighting technology.
The Aeon "Task & Accent" lighting products address  residential closet lighting,
interior  cabinet accent lighting and under cabinet counter lighting as heatless
long-term  (75,000 hours of life)  lighting  solutions for the  homeowner.  This
unique lighting resource for  cabinetmakers,  contractors and  do-it-yourselfers
offers three levels of light from soft white  diodal(TM)  elements that are cool
to the touch and easy to install. The Aeon products are competitively positioned
as a  premium  priced  new  technology  introduction  into an  existing  product
category,  where  General  Electric,  Philips and Sea Gull  Lighting are the key
competitors with products that use traditional lighting  technology.  We believe
that  our  lighting  solid-state  technology  will  provide  a 40 to 60  percent
reduction in  maintenance  costs for property  managers  through  replacement of
walkway,  corridor or landscape  lighting  elements and 68 percent  reduction in
energy costs for those fixtures.


                                       44


INTELLECTUAL PROPERTY

         We have one  trademark  registered  with  the  United  States  Patent &
Trademark  Office and have filed eight  other  applications  that are  currently
being  processed.  The  marks  that  we have  filed  and/or  received  trademark
registration for are as follows:




                           Serial or                 Registration or
         Trademark         Registration No.          Filing Date
         ---------         ----------------          -----------
                                            

         EVERON            Ser. No. 78804638         February 1, 2006
         KEON              Ser. No. 78804631         February 1, 2006
         RELYON            Ser. No. 78803400         January 31, 2006
         FOCUSON           Ser. No. 78803391         January 31, 2006
         CAMPLIGHT         Ser. No. 78483758         September 15, 2004
         SENSORBRIGHT      Ser. No. 78483755         September 15, 2004
         FOCALBRIGHT       Ser. No. 78432845         June 10, 2004
         RELIABRIGHT       Ser. No. 78421509         May 19, 2004
         CYBERLUX          Reg. No. 2757137          August 26, 2003



EMPLOYEES

         We currently have 11 full time  employees.  Our employees are primarily
at the  executive  level  based  upon  our  role in  coordination  of  outsource
contracts for  manufacturing  and other  production  considerations.  Currently,
there exist no organized labor agreements or union agreements between us and our
employees.  We have employment agreements with the following executive officers:
Donald F. Evans,  Chairman and CEO, Mark D. Schmidt,  President and COO, Alan H.
Ninneman,  Senior Vice  President  and John W. Ringo,  Secretary  and  Corporate
Counsel. We believe that our relations with our employees are good.

                            DESCRIPTION OF PROPERTIES

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


                                       45


                                LEGAL PROCEEDINGS

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

INDEX NUMBER:  602727/05 - SUPREME COURT OF THE STATE OF NEW YORK, COUNTY OF NEW
YORK

         On July 27, 2005, Alliance Care Services, Inc. d/b/a Alliance Advisors,
a New York corporation, filed a complaint against us in the Supreme Court of the
State of New York,  County of New York,  claiming  damages  in the amount of not
less than  $500,000  and costs for  breach of  contract,  breach of duty of good
faith and fair dealing and unjust enrichment.  We entered into an agreement with
Alliance   Advisors  in  October  2003  for   services  to  perform,   including
introduction  to  investors  for the raising of equity  capital in exchange  for
payment of certain  fees.  We filed our  answer on October 4, 2005  denying  all
claims.  This case is currently in  discovery.  We believe that their claims are
without merit and we intend to vigorously defend these claims.

STATEMENT OF CLAIM - ARBITRATION  BEFORE THE NATIONAL  ASSOCIATION OF SECURITIES
DEALERS, INC.

         On October 21, 2005,  Greenfield Capital Partners LLC filed a statement
of claim against us in arbitration before the National Association of Securities
Dealers,  Inc. Greenfield claims damages and costs in the amount of $107,000 for
breach of contract,  fraud,  fraudulent  concealment and  misrepresentation.  We
entered into an agreement with Greenfield  Capital  Partners LLC in June 2004 to
act as financial advisor in connection with and equity offering. We believe that
their claims are without merit and we intend to vigorously defend these claims.

CASE NO. 2006- CV529 - DISTRICT COURT, BOULDER COUNTY, COLORADO

         On May 22, 2006,  William  Walker filed a complaint  against us and our
CEO,  Donald F. Evans, in District Court,  Boulder  County,  Colorado,  claiming
unpaid  wages in the  amount  of  $32,972  and an  unpaid  check  not paid  when
presented  in the amount of $3,675.  On July 17, 2006,  we filed a  counterclaim
against  Walker for breach of fiduciary  duty. We believe his claims are without
merit and we intend to vigorously defend these claims.


                                       46


                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

Name                 Age    Position
--------------------------------------------------------------------------------
Donald F. Evans      71     Chief Executive Officer and Chairman of the Board of
                            Directors
Mark D. Schmidt      41     President, Chief Operating Officer and Director
John W. Ringo        61     Secretary, Corporate Counsel and Director
Alan H. Ninneman     62     Senior Vice President and Director
David D. Downing     56     Chief Financial Officer and Treasurer

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

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

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

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

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

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

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


                                       47


                             EXECUTIVE COMPENSATION

         The following  table sets forth the cash  compensation of the Company's
newly elected  executive  officers and directors  during of the years 2005, 2004
and  2003.  The  remuneration  described  in the table  represents  compensation
received from Cyberlux  Corporation and does not include the cost to the Company
of benefits  furnished to the named executive  officers,  including premiums for
health  insurance  and  other  benefits  provided  to such  individual  that are
extended in connection with the conduct of the Company's business.  The value of
such benefits cannot be precisely  determined,  but the executive officers named
below did not receive other  compensation  in excess of the lesser of $50,000 or
10% of such officer's cash compensation.

SUMMARY COMPENSATION TABLE


                               ANNUAL COMPENSATION




                                                              Other
                                                              Annual    Restricted    Options       LTIP
Name & Principal                      Salary       Bonus      Compen-      Stock       SARs        Payouts         All Other
    Position                Year       ($)          ($)      sation ($)  Awards($)      (#)          ($)         Compensation
------------------------   -------   ---------   ---------   ---------   ---------   ---------   ------------   --------------
                                                                                        

Donald F. Evans               2005     180,000           0           0          --   4,250,000             --              --
  CEO & Chairman              2004     180,000           0           0          --     550,000             --   $     275,103 (1)
                              2003     180,000           0           0          --     700,000             --              --
------------------------   -------   ---------   ---------   ---------   ---------   ---------   ------------   --------------
John W. Ringo                 2005      76,000           0           0          --   1,500,000             --               --
  Secretary and               2004      70,500           0           0          --     400,000             --   $      166,915 (1)
  Corporate Counsel           2003     102,000           0           0          --     250,000                              --
------------------------   -------   ---------   ---------   ---------   ---------   ---------   ------------   --------------
Alan H. Ninneman              2005      76,000           0           0          --   1,000,000             --               --
  Senior Vice President       2004      70,500           0           0          --     400,000             --   $       80,652 (1)
                              2003     102,000           0           0          --     250,000
------------------------   -------   ---------   ---------   ---------   ---------   ---------   ------------   --------------
Mark D. Schmidt               2005     180,000           0           0          --   4,000,000             --               --
  President & COO             2004     120,000           0           0          --     650,000             --   $      101,000 (1)
                              2003     120,000           0           0          --     550,000             --               --
------------------------   -------   ---------   ---------   ---------   ---------   ---------   ------------   --------------


(1) Such  employee  received 1 share of Series B  Convertible  Preferred  Stock,
$1.00  par  value,  in  exchange  for the  cancellation  of debt for every $1 of
management  fees previously  owed. Each share of Series B Convertible  Preferred
Stock in entitled to receive a dividend of 13% per annum, is convertible into 10
shares of our  common  stock  and has the  right to cast 10 times the  number of
shares of common stock that the preferred stock is convertible into.

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

OPTION/SAR GRANTS IN LAST FISCAL YEAR


-------------------------------------------------------------------------------
                  NUMBER OF       % OF TOTAL
                  SECURITIES      OPTIONS/SARS
                  UNDERLYING      GRANTED TO
                  OPTIONS/SARS    EMPLOYEES IN    EXERCISE OR BASE  EXPIRATION
NAME              GRANTED (#)     FISCAL YEAR     ($/SH)            DATE
-------------------------------------------------------------------------------
Donald F. Evans     4,250,000        14.37%       $0.10 /Sh          2011
-------------------------------------------------------------------------------
John W. Ringo       1,500,000         5.07%       $0.10 /Sh          2011
-------------------------------------------------------------------------------
Alan H. Ninneman    1,000,000         3.38%       $0.10 /Sh          2011
-------------------------------------------------------------------------------
Mark D. Schmidt     4,000,000        13.52%       $0.10 /Sh          2011
-------------------------------------------------------------------------------
Donald F. Evans     7,500,000        25.35%       $0.0295 /Sh        2012
-------------------------------------------------------------------------------
John W. Ringo         500,000         1.69%       $0.0295 /Sh        2012
-------------------------------------------------------------------------------
Alan H. Ninneman      500,000         1.69%       $0.0295 /Sh        2012
-------------------------------------------------------------------------------
Mark D. Schmidt     5,500,000        18.59%       $0.0295 /Sh        2012
-------------------------------------------------------------------------------

The closing  price of common  stock on January 10, 2005 was $0.04,  which is the
date of the  options  exercisable  at $0.10 per share were  issued.  The closing
price of common stock on November  15, 2005 was $0.12,  which is the date of the
options exercisable at $0.0295 per share were issued.

                                       48


STOCK OPTION PLANS

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

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

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

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

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

         As of June 30, 2006, there were 17,502,307 stock options granted under
the plans that were outstanding.

EMPLOYMENT AGREEMENTS

DONALD F. EVANS

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

ALAN H. NINNEMAN

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

JOHN W. RINGO

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

MARK D. SCHMIDT

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


                                       49


                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         We owed certain  management  fees,  which were for accrued salaries for
Messrs.   Evans,   Ninneman,   Ringo  and  Schmidt  consistent  with  employment
agreements.  These fees were as follows: $400,505 to Don Evans, $243,000 to John
Ringo,  $263,000 to Alan  Ninneman  and  $101,000 to Mark Schmidt for a total of
$1,007,505.  In addition,  certain  officers  loaned funds to us in exchange for
promissory  notes. The promissory notes included $3,000 to Don Evans,  $3,745 to
Al Ninneman and $184,830 to Dave Downing.

         In 2004, we issued  800,000  shares of Series B  Convertible  Preferred
Stock to officers and  directors  in exchange  for $723,670 of these  management
fees and $76,330 of the loan from Dave Downing,  on a basis of 1 share of Series
B  Convertible  Preferred  Stock  for $1 of  debt  owned.  The  management  fees
converted  include  $275,103 by Don Evans,  $166,915 by John Ringo,  $180,652 to
Alan Ninneman and $101,000 to Mark  Schmidt.  Each share of Series B Convertible
Preferred  Stock  in  entitled  to  receive  a  dividend  of 13% per  annum,  is
convertible  into 10  shares  of our  common  stock and has the right to cast 10
times  the  number  of  shares  of  common  stock  that the  preferred  stock is
convertible  into. The Board of Directors,  exercising their business  judgment,
determined  that it was in the Company's best interest to issue shares of Series
B convertible  preferred stock in lieu of accrued  management fees. The Board of
Directors  determined  that  the  terms of the  transaction  were as fair to the
Company as any transactions that could have been made with unaffiliated parties.


         Currently,  there  are  still  outstanding  promissory  notes  totaling
366,595,  which include $249,350 in unpaid  management fees and promissory notes
to officers totaling  $117,245.  The unpaid management fees include $90,916 owed
to Don Evans;  $82,348 to Al Ninneman and $76,085 to John Ringo. The outstanding
promissory notes to officers include $3,745 to Al Ninneman, $3,000 to Don Evans,
$2,000 to Mark Schmidt and $108,500 to Dave Downing.  The promissory  notes were
issued  to  officers  who  lent us  funds  for  working  capital  purposes.  The
promissory  notes are payable on demand and accrue interest at an annual rate of
12%.

         We have consulting agreements with outside contractors, certain of whom
are also our stockholders.  The agreements are generally for a term of 12 months
from inception and renewable automatically from year to year unless either we or
the  consultant  terminates  such  engagement  by  written  notice.  None of the
consultants  who are  shareholders  own 5% or more of our issued and outstanding
shares of common stock.

         Promissory  notes  were  issued to  certain  officers  for loans to the
Company for working  capital.  These Notes are listed as payable upon demand and
accrue interest at 12% per annum. Don F. Evans,  David D. Downing,  Mark Schmidt
and Alan H. Ninneman loaned $3,000, $108,500,  $2,000 and $3,745,  respectively.
The terms of  transactions  in this  section  are as fair to the  Company as any
transactions that could have been made with unaffiliated parties.

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


                                       50


         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The following table sets forth certain information regarding beneficial
ownership of our common stock as of September 13, 2006:

            o     by each  person  who is known by us to  beneficially  own more
                  than 5% of our common stock;
            o     by each of our officers and directors; and
            o     by all of our officers and directors as a group.

         We have issued 800,000 shares of Series B Convertible  Preferred  Stock
to our officers and directors  which are  convertible  into 8 million  shares of
common stock and, in the  aggregate,  have the right to cast 80 million votes in
any vote by our shareholders. Combined with the number of shares of common stock
held by our officers and  directors,  they have the right to cast  approximately
50% of all votes by our shareholders.  As a result,  these stockholders,  acting
together,  will have the ability to control  substantially all matters submitted
to our stockholders for approval




                                                                    PERCENTAGE OF      PERCENTAGE OF
                                                                       CLASS               CLASS
NAME AND ADDRESS                                   NUMBER OF          PRIOR TO             AFTER
OF OWNER                        TITLE OF CLASS     SHARES OWNED(1)   OFFERING(2)         OFFERING(3)
-----------------------------------------------------------------------------------------------------
                                                                               
Donald F. Evans                 Common Stock       16,422,784 (3)      16.36%              3.99%
4625 Creekstone Drive
Suite 100
Research Triangle Park
Durham, NC 27703

Mark D. Schmidt                 Common Stock       11,240,977 (4)      11.65%              2.76%
4625 Creekstone Drive
Suite 100
Research Triangle Park
Durham, NC 27703

Alan H. Ninneman                Common Stock       4,516,773  (5)        5.06%             1.13%
4625 Creekstone Drive
Suite 100
Research Triangle Park
Durham, NC 27703

John W. Ringo                   Common Stock       4,574,403  (6)        5.11%             1.14%
4625 Creekstone Drive
Suite 100
Research Triangle Park
Durham, NC 27703

David Downing                   Common Stock        2,013,300 (7)       2.32%                 *
4625 Creekstone Drive
Suite 100
Research Triangle Park
Durham, NC 27703

All Officers and Directors      Common Stock       38,768,237 (8)      32.06%              8.98%
As a Group (5 persons)

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

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

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

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

David Downing                   Preferred B            76,330           9.54%              9.54%




                                       51


* Less than 1 %.

(1)  Beneficial  Ownership is  determined  in  accordance  with the rules of the
Securities and Exchange  Commission and generally  includes voting or investment
power with respect to  securities.  Shares of common stock subject to options or
warrants  currently  exercisable or  convertible,  or exercisable or convertible
within 60 days of September  13, 2006 are deemed  outstanding  for computing the
percentage  of the person  holding  such  option or  warrant  but are not deemed
outstanding for computing the percentage of any other person.

(2) Based upon  97,529,157  shares issued and outstanding on September 13, 2006.
For common stock holders,  the percentage  reflects the percentage of votes each
holder can vote at a meeting of shareholders.

(3) Percentage based on 396,362,491 shares of common stock outstanding after the
offering, assuming all shares registered in this offering are sold.

(4) Includes  currently  exercisable  options to purchase  12,216,754  shares of
common  stock  and  275,103  shares  of  Series B  convertible  preferred  stock
convertible  into  2,751,030  shares  of  common  stock  and  entitled  to  cast
27,510,300 votes at any meeting of shareholders.

(5) Includes  currently  exercisable  options to purchase  10,030,977  shares of
common  stock  and  101,000  shares  of  Series B  convertible  preferred  stock
convertible  into  1,010,000  shares  of  common  stock  and  entitled  to  cast
10,100,000 votes at any meeting of shareholders.

(6)  Includes  currently  exercisable  options to purchase  2,060,253  shares of
common  stock  and  180,652  shares  of  Series B  convertible  preferred  stock
convertible  into  1,806,520  shares  of  common  stock  and  entitled  to  cast
18,065,200 votes at any meeting of shareholders.

(7)  Includes  currently  exercisable  options to purchase  2,455,253  shares of
common  stock  and  166,915  shares  of  Series B  convertible  preferred  stock
convertible  into  1,669,150  shares  of  common  stock  and  entitled  to  cast
16,691,500 votes at any meeting of shareholders.

(8) Includes currently  exercisable options to purchase 750,000 shares of common
stock and 76,330 shares of Series B convertible preferred stock convertible into
763,300  shares of common  stock and  entitled  to cast  7,633,000  votes at any
meeting of shareholders.

(8) Includes  currently  exercisable  options to purchase  27,513,237  shares of
common  stock  and  800,000  shares  of  Series B  convertible  preferred  stock
convertible  into  8,000,000  shares  of  common  stock  and  entitled  to  cast
80,000,000 votes at any meeting of shareholders.


                                       52


                            DESCRIPTION OF SECURITIES

COMMON STOCK

         We are  authorized to issue up to  700,000,000  shares of common stock,
par value $.001.  As of  September  13, 2006,  there were  97,529,157  shares of
common stock  outstanding.  Holders of the common stock are entitled to one vote
per share on all matters to be voted upon by the stockholders. Holders of common
stock are entitled to receive ratably such dividends, if any, as may be declared
by the Board of Directors out of funds  legally  available  therefore.  Upon the
liquidation,  dissolution,  or winding up of our company,  the holders of common
stock are  entitled  to share  ratably  in all of our assets  which are  legally
available for distribution  after payment of all debts and other liabilities and
liquidation  preference of any outstanding common stock. Holders of common stock
have  no  preemptive,   subscription,   redemption  or  conversion  rights.  The
outstanding  shares  of  common  stock  are  validly  issued,   fully  paid  and
nonassessable.

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

PREFERRED STOCK

         Our  Articles of  Incorporation  authorize  the  issuance of  5,000,000
shares of  preferred  stock,  $0.001 par value per share,  the  designation  and
rights of which are to be  determined  by our Board of  Directors.  Our Board of
Directors has authority, without action by the shareholders, to issue all or any
portion of the authorized but unissued preferred stock in one or more series and
to determine the voting  rights,  preferences  as to dividends and  liquidation,
conversion  rights, and other rights of such series. We consider it desirable to
have preferred stock available to provide  increased  flexibility in structuring
possible future  acquisitions and financing and in meeting corporate needs which
may arise.  If  opportunities  arise that would make  desirable  the issuance of
preferred  stock  through  either  public  offering or private  placements,  the
provisions for preferred stock in our Articles of Incorporation  would avoid the
possible delay and expense of a shareholder's meeting, except as may be required
by law or regulatory authorities.  Issuance of the preferred stock could result,
however,  in  a  series  of  securities   outstanding  that  will  have  certain
preferences  with respect to  dividends  and  liquidation  over the common stock
which would result in dilution of the income per share and net book value of the
common stock.

         Issuance of additional  common stock pursuant to any  conversion  right
which may be  attached  to the terms of any series of  preferred  stock may also
result in  dilution  of the net  income  per share and the net book value of the
common stock.  The specific  terms of any series of preferred  stock will depend
primarily on market  conditions,  terms of a proposed  acquisition or financing,
and other factors  existing at the time of issuance.  Our Board of Directors may
issue additional  preferred stock in future financing,  but has no current plans
to do so at this time. The issuance of Preferred  Stock could have the effect of
making  it more  difficult  for a third  party  to  acquire  a  majority  of our
outstanding voting stock.

         As of September 13, 2006, we 51.4806 shares of our Series A Convertible
Preferred Stock issued and  outstanding.  Each share is convertible  into 50,000
shares of common stock.  The Series A Convertible  Preferred  have the following
designations and rights:

Maturity:                   Perpetual Preferred

Dividend:                   12% per annum. The dividend  shall be  payable semi-
                            annually  in  cash  or common  stock  at our option.

Fixed Conversion Price:     The  Series   A   Convertible  Preferred  shall   be
                            convertible  into common stock at $0.10 per share.

Stated Value:               $5,000 per share

Mandatory Conversion:       Beginning 180 days  from  the effective date of this
                            registration statement,  if  the  closing bid  price
                            for our common stock  exceeds  $1.50 for a period of
                            10  consecutive  trading days,  we have the right to
                            force  the   holders   to  convert  the   Series   A
                            Convertible  Preferred  into  common  stock  at  the
                            applicable conversion price.


                                       53


Limitations on
Conversion.                 Each  holder  of the Series  A Convertible Preferred
                            shares  shall  not convert the shares  into  common
                            stock such that the  number of   shares  of   common
                            stock  issued   after  the conversion  would exceed,
                            when  aggregated  with all other  shares  of  common
                            stock  owned by such  holder at such time, in excess
                            of 4.99% of  our  then issued and outstanding shares
                            of common stock.

No Voting Rights.           The  holders  of  the  Series A  convertible  shares
                            have  no  voting  rights  until  their   shares  are
                            converted to common shares.

         The Board of Directors,  pursuant to our Articles of Incorporation  and
By-Laws,  authorized  Series B Convertible  Preferred  Stock which was issued to
officers and  directors in order to convert  accrued  management  fees and other
liabilities  into 800,000 shares of the Series B Preferred  Stock.  The Series B
Convertible Preferred Stock has the following designations and rights:

Term:                       Perpetual Preferred

Dividend:                   12% per annum

Conversion:                 Each share  of  the Series B  Convertible  Preferred
                            Stock may be converted  to  10  shares  of  Cyberlux
                            common stock at the option of the bearer.

Voting Rights:              Except with  respect to  transactions upon which the
                            Series B Preferred  stock shall  be entitled to vote
                            separately,  the Series B Preferred Stock shall have
                            superior voting rights equal to ten times the number
                            of shares of Common Stock  such  holder of  Series B
                            Preferred  Stock  would receive upon  conversion  of
                            such holder's shares  of  Series B Preferred  Stock.
                            The conversion price is $0.10 per share.

OPTIONS

         There are currently 17,502,307 options  outstanding.  4,000,000 options
are  exercisable  at $0.0295 per share,  9,502,307 are  exercisable at $0.10 per
share and 4,000,000  options are  exercisable at $0.2125 per share.  The options
expire  between 2009 and 2011.  The closing price of common stock on January 10,
2005 was $0.04, which is the date of the options  exercisable at $0.10 per share
were issued.  The closing  price of common stock on November 15, 2005 was $0.12,
which is the date of the options exercisable at $0.0295 per share were issued.


WARRANTS

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

         In  connection  with a Securities  Purchase  Agreement  dated April 22,
2005, we issued  25,000,000  warrants to purchase  shares of common  stock.  The
warrants  are  exercisable  until  five  years  from the date of  issuance  at a
purchase price of $0.03 per share.

         In connection  with a Securities  Purchase  Agreement dated October 24,
2005,  we issued  800,000  warrants  to  purchase  shares of common  stock.  The
warrants  are  exercisable  until  five  years  from the date of  issuance  at a
purchase price of $0.10 per share.

         In connection with a Securities  Purchase  Agreement dated December 28,
2005,  we issued  700,000  warrants  to  purchase  shares of common  stock.  The
warrants  are  exercisable  until  five  years  from the date of  issuance  at a
purchase price of $0.15 per share.


                                       54


         In  connection  with a Securities  Purchase  Agreement  dated March 27,
2006, we issued  19,000,000  warrants to purchase  shares of common  stock.  The
warrants  are  exercisable  until  five  years  from the date of  issuance  at a
purchase price of $0.10 per share.

         In connection with a Securities Purchase Agreement dated July 27, 2005,
we issued  15,000,000  warrants to purchase shares of common stock. The warrants
are  exercisable  until five years from the date of issuance at a purchase price
of $0.06 per share.

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

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

CONVERTIBLE SECURITIES

         Not including approximately 105,098,435 shares of common stock issuable
upon  exercise of  outstanding  options and warrants,  approximately  45,394,058
shares of common  stock are  issuable,  based on  current  market  prices,  upon
conversion  of  outstanding  secured  convertible  notes issued  pursuant to the
Securities Purchase Agreement dated September 23, 2004, approximately 75,000,000
shares of common  stock are  issuable,  based on  current  market  prices,  upon
conversion  of  outstanding  secured  convertible  notes issued  pursuant to the
Securities  Purchase  Agreement dated April 22, 2005,  approximately  40,000,000
shares of common  stock are  issuable,  based on  current  market  prices,  upon
conversion  of  outstanding  secured  convertible  notes issued  pursuant to the
Securities Purchase Agreement dated October 24, 2005,  approximately  38,888,889
shares of common  stock are  issuable,  based on  current  market  prices,  upon
conversion  of  outstanding  secured  convertible  notes issued  pursuant to the
Securities Purchase Agreement dated December 28, 2005,  approximately 27,777,778
shares of common  stock are  issuable,  based on  current  market  prices,  upon
conversion  of  outstanding  secured  convertible  notes issued  pursuant to the
Securities Purchase Agreement dated March 27, 2006, and approximately 25,000,000
shares of common  stock are  issuable,  based on  current  market  prices,  upon
conversion  of  outstanding  secured  convertible  notes issued  pursuant to the
Securities Purchase Agreement dated July 27, 2006.

SEPTEMBER 2004 SECURITIES PURCHASE AGREEMENT

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

         The investors provided us with an aggregate of $1,500,000 as follows:

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

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

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

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


                                       55


            o     $0.72; or
            o     50% of the average of the three lowest intraday trading prices
                  for the common stock on the  Over-The-Counter  Bulletin  Board
                  for  the  20  trading  days  before  but  not   including  the
                  conversion date.

         We have a call option under the terms of the secured convertible notes.
The call  option  provides  us with the right to prepay  all of the  outstanding
secured  convertible  notes at any time,  provided we are not in default and our
stock is trading at or below  $.60 per share.  Prepayment  of the notes is to be
made in cash equal to 150% of the outstanding principal and accrued interest.

         Our  right  to repay  the  notes is  exercisable  on not less  than ten
trading  days prior  written  notice to the holders of the  secured  convertible
notes. For notice  purposes,  a trading day is any day on which our common stock
is traded for any period on the OTC Bulletin Board.  Notwithstanding  the notice
of prepayment,  the holders of the secured  convertible  notes have the right at
all times to convert all or any portion of the secured  convertible  notes prior
to payment of the prepayment amount.

         The full principal amount of the secured convertible notes are due upon
default  under  the  terms  of  secured  convertible  notes.  The  warrants  are
exercisable  until five years from the date of issuance  at a purchase  price of
$0.50 per share. In addition,  we have granted the investors a security interest
in substantially  all of our assets and  intellectual  property and registration
rights.

APRIL 2005 SECURITIES PURCHASE AGREEMENT

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

         The investors provided us with an aggregate of $1,500,000 as follows:

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

            o     $500,000 was disbursed on May 24, 2005; and

            o     $400,000 was disbursed on July 19, 2005.

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

            o     $0.03; or
            o     50% of the average of the three lowest intraday trading prices
                  for the common stock on the  Over-The-Counter  Bulletin  Board
                  for  the  20  trading  days  before  but  not   including  the
                  conversion date.

         We have a call option under the terms of the secured convertible notes.
The call  option  provides  us with the right to prepay  all of the  outstanding
secured  convertible  notes at any time,  provided we are not in default and our
stock is trading at or below  $.03 per share.  Prepayment  of the notes is to be
made in cash equal to either (i) 125% of the  outstanding  principal and accrued
interest for  prepayments  occurring  within 30 days following the issue date of
the  secured  convertible  notes;  (ii) 135% of the  outstanding  principal  and
accrued interest for prepayments  occurring between 31 and 60 days following the
issue date of the secured  convertible  notes; and (iii) 150% of the outstanding
principal  and accrued  interest for  prepayments  occurring  after the 60th day
following the issue date of the secured convertible notes.

         Our  right  to repay  the  notes is  exercisable  on not less  than ten
trading  days prior  written  notice to the holders of the  secured  convertible
notes. For notice  purposes,  a trading day is any day on which our common stock
is traded for any period on the OTC Bulletin Board.  Notwithstanding  the notice
of prepayment,  the holders of the secured  convertible  notes have the right at
all times to convert all or any portion of the secured  convertible  notes prior
to payment of the prepayment amount.


                                       56


         We also has a  partial  call  option  under  the  terms of the  secured
convertible notes in any month in which the current price of our common stock is
below $0.03.  Under the terms of the partial  call option,  we have the right to
pay the  outstanding  principal  amount of the  secured  convertible  notes plus
one-month's  interest  for that month,  which will stay any  conversions  of the
secured convertible notes by the holders for that month. The principal amount of
the secured  convertible  notes to be repaid is  determined by dividing the then
outstanding  principal  amount  of the  notes by the  maturity  of the  notes in
months, or 36.

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

OCTOBER 2005 SECURITIES PURCHASE AGREEMENT

         To  obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities Purchase Agreement with four accredited investors on October 24, 2005
for the sale of (i) $800,000 in secured  convertible  notes and (ii) warrants to
purchase 800,000 shares of our common stock.

         This  prospectus  relates to the resale of the common stock  underlying
these secured convertible notes and warrants. The investors purchased all of the
secured convertible notes on October 24, 2005.

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

            o     $0.06; or
            o     50% of the average of the three lowest intraday trading prices
                  for the common stock on the  Over-The-Counter  Bulletin  Board
                  for  the  20  trading  days  before  but  not   including  the
                  conversion date.

         We have a call option under the terms of the secured convertible notes.
The call  option  provides  us with the right to prepay  all of the  outstanding
secured  convertible  notes at any time,  provided we are not in default and our
stock is trading at or below  $.06 per share.  Prepayment  of the notes is to be
made in cash equal to either (i) 125% of the  outstanding  principal and accrued
interest for  prepayments  occurring  within 30 days following the issue date of
the  secured  convertible  notes;  (ii) 135% of the  outstanding  principal  and
accrued interest for prepayments  occurring between 31 and 60 days following the
issue date of the secured  convertible  notes; and (iii) 150% of the outstanding
principal  and accrued  interest for  prepayments  occurring  after the 60th day
following the issue date of the secured convertible notes.

         Our  right  to repay  the  notes is  exercisable  on not less  than ten
trading  days prior  written  notice to the holders of the  secured  convertible
notes. For notice  purposes,  a trading day is any day on which our common stock
is traded for any period on the OTC Bulletin Board.  Notwithstanding  the notice
of prepayment,  the holders of the secured  convertible  notes have the right at
all times to convert all or any portion of the secured  convertible  notes prior
to payment of the prepayment amount.

         We also has a  partial  call  option  under  the  terms of the  secured
convertible notes in any month in which the current price of our common stock is
below $0.03.  Under the terms of the partial  call option,  we have the right to
pay the  outstanding  principal  amount of the  secured  convertible  notes plus
one-month's  interest  for that month,  which will stay any  conversions  of the
secured convertible notes by the holders for that month. The principal amount of
the secured  convertible  notes to be repaid is  determined by dividing the then
outstanding  principal  amount  of the  notes by the  maturity  of the  notes in
months, or 36.

The full principal amount of the secured  convertible  notes is due upon default
under the terms of secured  convertible notes. In addition,  we have granted the
investors  a  security   interest  in  substantially   all  of  our  assets  and
intellectual property and registration rights.


                                       57


DECEMBER 2005 SECURITIES PURCHASE AGREEMENT

         To  obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase  Agreement with four  accredited  investors on December 28,
2005 for the sale of (i) $700,000 in secured convertible notes and (ii) warrants
to purchase 700,000 shares of our common stock.

         This  prospectus  relates to the resale of the common stock  underlying
these secured convertible notes and warrants. The investors purchased all of the
secured convertible notes on December 28, 2005.

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

            o     $0.10; or
            o     45% of the average of the three lowest intraday trading prices
                  for the common stock on the  Over-The-Counter  Bulletin  Board
                  for  the  20  trading  days  before  but  not   including  the
                  conversion date.

         We have a call option under the terms of the secured convertible notes.
The call  option  provides  us with the right to prepay  all of the  outstanding
secured  convertible  notes at any time,  provided we are not in default and our
stock is trading at or below  $.10 per share.  Prepayment  of the notes is to be
made in cash equal to either (i) 125% of the  outstanding  principal and accrued
interest for  prepayments  occurring  within 30 days following the issue date of
the  secured  convertible  notes;  (ii) 135% of the  outstanding  principal  and
accrued interest for prepayments  occurring between 31 and 60 days following the
issue date of the secured  convertible  notes; and (iii) 150% of the outstanding
principal  and accrued  interest for  prepayments  occurring  after the 60th day
following the issue date of the secured convertible notes.

         Our  right  to repay  the  notes is  exercisable  on not less  than ten
trading  days prior  written  notice to the holders of the  secured  convertible
notes. For notice  purposes,  a trading day is any day on which our common stock
is traded for any period on the OTC Bulletin Board.  Notwithstanding  the notice
of prepayment,  the holders of the secured  convertible  notes have the right at
all times to convert all or any portion of the secured  convertible  notes prior
to payment of the prepayment amount.

         We also has a  partial  call  option  under  the  terms of the  secured
convertible notes in any month in which the current price of our common stock is
below $0.10.  Under the terms of the partial  call option,  we have the right to
pay the  outstanding  principal  amount of the  secured  convertible  notes plus
one-month's  interest  for that month,  which will stay any  conversions  of the
secured convertible notes by the holders for that month. The principal amount of
the secured  convertible  notes to be repaid is  determined by dividing the then
outstanding  principal  amount  of the  notes by the  maturity  of the  notes in
months, or 36.

The full principal amount of the secured  convertible  notes is due upon default
under the terms of secured  convertible notes. In addition,  we have granted the
investors  a  security   interest  in  substantially   all  of  our  assets  and
intellectual property and registration rights.

MARCH 2006 SECURITIES PURCHASE AGREEMENT

         To  obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase Agreement with four accredited  investors on March 27, 2006
for the sale of (i) $500,000 in secured  convertible  notes and (ii) warrants to
purchase 19,000,000 shares of our common stock.

         This  prospectus  relates to the resale of the common stock  underlying
these secured convertible notes and warrants. The investors purchased all of the
secured convertible notes on March 27, 2006.

         The secured  convertible  notes bear interest at 8%, mature three years
from the date of issuance,  and are  convertible  into our common stock,  at the
investors' option, at the lower of:

            o     $0.10; or
            o     45% of the average of the three lowest intraday trading prices
                  for the common stock on the  Over-The-Counter  Bulletin  Board
                  for  the  20  trading  days  before  but  not   including  the
                  conversion date.


                                       58


         We have a call option under the terms of the secured convertible notes.
The call  option  provides  us with the right to prepay  all of the  outstanding
secured  convertible  notes at any time,  provided we are not in default and our
stock is trading at or below  $.10 per share.  Prepayment  of the notes is to be
made in cash equal to either (i) 125% of the  outstanding  principal and accrued
interest for  prepayments  occurring  within 30 days following the issue date of
the  secured  convertible  notes;  (ii) 135% of the  outstanding  principal  and
accrued interest for prepayments  occurring between 31 and 60 days following the
issue date of the secured  convertible  notes; and (iii) 150% of the outstanding
principal  and accrued  interest for  prepayments  occurring  after the 60th day
following the issue date of the secured convertible notes.

         Our  right  to repay  the  notes is  exercisable  on not less  than ten
trading  days prior  written  notice to the holders of the  secured  convertible
notes. For notice  purposes,  a trading day is any day on which our common stock
is traded for any period on the OTC Bulletin Board.  Notwithstanding  the notice
of prepayment,  the holders of the secured  convertible  notes have the right at
all times to convert all or any portion of the secured  convertible  notes prior
to payment of the prepayment amount.

         We also has a  partial  call  option  under  the  terms of the  secured
convertible notes in any month in which the current price of our common stock is
below $0.10.  Under the terms of the partial  call option,  we have the right to
pay the  outstanding  principal  amount of the  secured  convertible  notes plus
one-month's  interest  for that month,  which will stay any  conversions  of the
secured convertible notes by the holders for that month. The principal amount of
the secured  convertible  notes to be repaid is  determined by dividing the then
outstanding  principal  amount  of the  notes by the  maturity  of the  notes in
months, or 36.

The full principal amount of the secured  convertible  notes is due upon default
under the terms of secured  convertible notes. In addition,  we have granted the
investors  a  security   interest  in  substantially   all  of  our  assets  and
intellectual property and registration rights.

JULY 2006 SECURITIES PURCHASE AGREEMENT

         To  obtain  funding  for our  ongoing  operations,  we  entered  into a
Securities  Purchase  Agreement with four accredited  investors on July 27, 2006
for the sale of (i) $500,000 in secured  convertible  notes and (ii) warrants to
purchase 15,000,000 shares of our common stock.

         This  prospectus  relates to the resale of the common stock  underlying
these secured convertible notes and warrants. The investors purchased all of the
secured convertible notes on July 27, 2006.

         The secured  convertible  notes bear interest at 6%, mature three years
from the date of issuance,  and are  convertible  into our common stock,  at the
investors' option, at the lower of:

            o     $0.10; or
            o     50% of the average of the three lowest intraday trading prices
                  for the common stock on the  Over-The-Counter  Bulletin  Board
                  for  the  20  trading  days  before  but  not   including  the
                  conversion date.

         We have a call option under the terms of the secured convertible notes.
The call  option  provides  us with the right to prepay  all of the  outstanding
secured  convertible  notes at any time,  provided we are not in default and our
stock is trading at or below  $.10 per share.  Prepayment  of the notes is to be
made in cash equal to either (i) 125% of the  outstanding  principal and accrued
interest for  prepayments  occurring  within 30 days following the issue date of
the  secured  convertible  notes;  (ii) 135% of the  outstanding  principal  and
accrued interest for prepayments  occurring between 31 and 60 days following the
issue date of the secured  convertible  notes; and (iii) 150% of the outstanding
principal  and accrued  interest for  prepayments  occurring  after the 60th day
following the issue date of the secured convertible notes.

         Our  right  to repay  the  notes is  exercisable  on not less  than ten
trading  days prior  written  notice to the holders of the  secured  convertible
notes. For notice  purposes,  a trading day is any day on which our common stock
is traded for any period on the OTC Bulletin Board.  Notwithstanding  the notice
of prepayment,  the holders of the secured  convertible  notes have the right at
all times to convert all or any portion of the secured  convertible  notes prior
to payment of the prepayment amount.


                                       59


         We also has a  partial  call  option  under  the  terms of the  secured
convertible notes in any month in which the current price of our common stock is
below $0.10.  Under the terms of the partial  call option,  we have the right to
pay the  outstanding  principal  amount of the  secured  convertible  notes plus
one-month's  interest  for that month,  which will stay any  conversions  of the
secured convertible notes by the holders for that month. The principal amount of
the secured  convertible  notes to be repaid is  determined by dividing the then
outstanding  principal  amount  of the  notes by the  maturity  of the  notes in
months, or 36.

         The full principal amount of the secured  convertible notes is due upon
default  under the terms of secured  convertible  notes.  In  addition,  we have
granted the investors a security interest in substantially all of our assets and
intellectual property and registration rights.

                 INDEMNIFICATION FOR SECURITIES ACT LIABILITIES

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

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


                                       60


                              PLAN OF DISTRIBUTION

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

            o     ordinary brokerage  transactions and transactions in which the
                  broker-dealer solicits the purchaser;
            o     block trades in which the  broker-dealer  will attempt to sell
                  the shares as agent but may  position  and resell a portion of
                  the block as principal to facilitate the transaction;
            o     purchases by a  broker-dealer  as principal  and resale by the
                  broker-dealer for its account;
            o     an exchange  distribution  in accordance with the rules of the
                  applicable exchange;
            o     privately-negotiated transactions;
            o     short  sales  that  are  not   violations   of  the  laws  and
                  regulations of any state or the United States;
            o     broker-dealers may agree with the selling stockholders to sell
                  a specified  number of such shares at a  stipulated  price per
                  share;
            o     through the writing of options on the shares;
            o     a combination of any such methods of sale; and
            o     any other method permitted pursuant to applicable law.

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

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

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

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

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

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


                                       61


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

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

                                   PENNY STOCK

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

            o     that a  broker  or  dealer  approve  a  person's  account  for
                  transactions in penny stocks; and
            o     the  broker  or dealer  receive  from the  investor  a written
                  agreement to the  transaction,  setting forth the identity and
                  quantity of the penny stock to be purchased.

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

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

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

            o     sets  forth the basis on which the  broker or dealer  made the
                  suitability determination; and
            o     that the broker or dealer received a signed, written agreement
                  from the investor prior to the transaction.

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


                                       62


                              SELLING STOCKHOLDERS

         The table  below sets forth  information  concerning  the resale of the
shares of common  stock by the  selling  stockholders.  We will not  receive any
proceeds  from the resale of the common  stock by the selling  stockholders.  We
will  receive  proceeds  from the  exercise of the  warrants  unless the selling
stockholders exercise the warrants on a cashless basis, which can be done at any
time if the  shares  of  common  stock  underlying  the  warrants  are not  then
registered  pursuant to an effective  registration  statement.  Assuming all the
shares  registered  below  are  sold by the  selling  stockholders,  none of the
selling stockholders will continue to own any shares of our common stock.

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




------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
                                          Total
                      Total Shares of   Percentage                                                           Percentage
                       Common Stock     of Common     Shares of                                 Beneficial   of Common
                       Issuable Upon      Stock,     Common Stock   Beneficial  Percentage of   Ownership   Stock Owned
                       Conversion of     Assuming     Included in   Ownership   Common Stock    After the      After
        Name            Notes              Full       Prospectus    Before the  Owned Before    Offering     Offering
                      and/or Warrants*   Conversion       (1)       Offering**   Offering**        (4)           (4)

------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
                                                                                      
AJW Offshore, Ltd.    90,310,800         48.08%       Up to         5,025,161 (2)  4.9%        5,025,161 (2)    4.9%
(3)                                                   161,450,800
                                                      shares of
                                                      common stock
------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
AJW Qualified         54,585,867         35.88%       Up to         5,025,161 (2)  4.9%        5,025,161 (2)    4.9%
Partners, LLC (3)                                     97,332,534
                                                      shares of
                                                      common stock
------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
AJW Partners, LLC     19,762,500         16.85%       Up to         5,025,161 (2)  4.9%        5,025,161 (2)    4.9%
(3)                                                   35,367,500
                                                      shares of
                                                      common stock
------------------- ----------------- ------------- ------------- ------------ -------------- ------------ -------------
New Millennium         2,507,500          2.51%       Up to         5,025,161 (2)  4.9%        5,025,161 (2)    4.9%
Capital Partners                                      4,482,500
II, LLC (3)                                           shares of
                                                      common stock



* This column  represents an estimated number based on conversion priceS as of a
recent date of September 13, 2006 of $.02 and $.018,  divided into the principal
amount.

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

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

 (1) Includes a good faith  estimate of the shares  issuable upon  conversion of
the secured convertible notes and exercise of warrants,  based on current market
prices. Because the number of shares of common stock issuable upon conversion of
the secured  convertible notes is dependent in part upon the market price of the
common stock prior to a conversion,  the actual number of shares of common stock
that  will be  issued  upon  conversion  will  fluctuate  daily  and  cannot  be
determined at this time.  Under the terms of the secured  convertible  notes, if
the secured convertible notes had actually been converted on September 13, 2006,
the conversion prices would have been $.02 and $.018.


                                       63


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

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

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


                                       64


                                  LEGAL MATTERS

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

                                     EXPERTS

         Russell Bedford Stefanou Mirchandani LLP, independent registered public
accounting  firm, have audited,  as set forth in their report thereon  appearing
elsewhere herein, our financial statements at December 31, 2005 and 2004 and for
the years then ended that appear in the  prospectus.  The  financial  statements
referred  to above  are  included  in this  prospectus  with  reliance  upon the
independent registered public accounting firm's opinion based on their expertise
in accounting and auditing.

                              AVAILABLE INFORMATION

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

         We are  subject to the  informational  requirements  of the  Securities
Exchange Act of 1934 which  requires us to file reports,  proxy  statements  and
other  information  with the Securities and Exchange  Commission.  Such reports,
proxy  statements  and other  information  may be inspected at public  reference
facilities of the SEC at 100 F Street,  N.E.,  Washington D.C. 20549.  Copies of
such  material can be obtained from the Public  Reference  Section of the SEC at
100 F Street, N.E., Washington,  D.C. 20549 at prescribed rates. Because we file
documents  electronically  with the SEC, you may also obtain this information by
visiting the SEC's Internet website at http://www.sec.gov.


                                       65


                          INDEX TO FINANCIAL STATEMENTS

                              CYBERLUX CORPORATION
                          INDEX TO FINANCIAL STATEMENTS


For the Years Ended December 31, 2005 and December 31, 2004

                                                                         Page
--------------------------------------------------------------------------------
Report of Independent Certified Public Accountants                       F-1
--------------------------------------------------------------------------------
Balance Sheet at December 31, 2005 and 2004                              F-2
--------------------------------------------------------------------------------
Statements of Operations for the Years ended December 31, 2005           F-3
and 2004 and for the Period May 17, 2000 (Date of Inception)
through December 31, 2005
--------------------------------------------------------------------------------
Statement of Deficiency in Stockholders' Equity for the                F-4 - F-8
Period May 17, 2000 (Date of Inception) through December 31,
2005
--------------------------------------------------------------------------------
Statements of Cash Flows for the Years ended December 31,              F-9 - F10
2005 and 2004 and for the Period May 17, 2000 (Date of
Inception) through December 31, 2005
--------------------------------------------------------------------------------
Notes to Financial Statements                                        F-11 - F-28
--------------------------------------------------------------------------------


Condensed Balance Sheets:                                                F-29
June 30, 2006 (Unaudited) and December 31, 2005 (Audited)
--------------------------------------------------------------------------------
Condensed Statements of Losses:                                          F-30
Three and Six Months Ended June 30, 2006 and 2005 (Unaudited)
--------------------------------------------------------------------------------
Condensed Statements of Cash Flows:                                      F-31
Six Months Ended June 30, 2006 and 2005 (Unaudited)
--------------------------------------------------------------------------------
Notes to Unaudited Condensed Financial Statements                    F-32 - F-41
--------------------------------------------------------------------------------


                                       66


                    RUSSELL BEDFORD STEFANOU MIRCHANDANI LLP
                          CERTIFIED PUBLIC ACCOUNTANTS

         REPORT OF INDEPENDENT REGISTERED CERTIFIED PUBLIC ACCOUNTANTS


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

We have  audited  the  accompanying  consolidated  balance  sheets  of  Cyberlux
Corporation  (the  "Company"),  as of December 31, 2005 and 2004 and the related
consolidated statements of losses,  deficiency in stockholders' equity, and cash
flows  for each of the two  years  ended  December  31,  2005.  These  financial
statements   are  the   responsibility   of  the   company's   management.   Our
responsibility is to express an opinion on these financial statements based upon
our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the consolidated  financial  position of the
Company as of December 31, 2005 and 2004,  and the results of its operations and
its cash flows for each of the two years ended  December 31, 2005, in conformity
with accounting principles generally accepted in the United States of America.

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

As discussed in the Note N to the financial statements, the Company restated the
balance  sheets  as of  December  31,  2004 and 2003 and  related  statement  of
operations,  cash flow and deficiency in stockholders' equity for the years then
ended.


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


New York, NY
March 16, 2006


                                       F-1


                              CYBERLUX CORPORATION
                                 BALANCE SHEETS



                                                                                                        December 31,
                                                                                                     2005           2004
                                                                                                 ------------    -----------
                                                                                                           
                                                                                                                (As restated-Note N)
                                                             ASSETS
Current assets:
Cash and cash equivalents                                                                        $    475,656    $   415,375
Accounts receivable, net of allowance for doubtful accounts of $0 (Note A)                              9,424             --
Inventories, net of allowance of $110,821 and $0, respectively (Note A)                               338,097             --
Other current assets                                                                                   42,813         68,404
                                                                                                 ------------    -----------
        Total current assets                                                                          865,991        483,779

Property, plant and equipment, net of accumulated depreciation of $118,105
and $92,335 as of December 31, 2005 and 2004, respectively (Note B)                                    63,133         43,018

Other Assets:
Patents (Note A)                                                                                           --         30,544
                                                                                                 ------------    -----------

                                                                                                 $    929,124    $   557,341
                                                                                                 ============    ===========

                                       LIABILITIES AND DEFICIENCY IN STOCKHOLDERS' EQUITY

Current liabilities:
Accounts payable (Note C)                                                                        $    657,929    $   176,094
Accrued liabilities (Note C)                                                                          782,586        325,969
Short-term notes payable - related parties (Note H)                                                   366,594        399,080
Short-term notes payable (Note D)                                                                     542,783         27,500
                                                                                                 ------------    -----------

        Total current liabilities                                                                   2,349,893        928,643
                                                                                                 ------------    -----------

Long-term liabilities:

Notes payable (Note D)                                                                                351,418         80,822
Derivative liability relating to convertible debentures (Note D)                                    6,809,449      1,490,576
Warrant liability relating to convertible debentures (Note E)                                       3,352,026      1,185,245
                                                                                                 ------------    -----------
        Total long-term liabilities                                                                10,512,893      2,756,643
                                                                                                 ------------    -----------
Total liabilities                                                                                  12,862,786      3,685,286
                                                                                                 ------------    -----------
Commitments and contingencies
Series A  convertible preferred stock,  $0.001 par value, 5,000,000 shares
authorized; 59.8606 and 151.8606 shares issued and outstanding as of December 31,
2005 and 2004, respectively (Note F)                                                                  299,303        759,303
                                                                                                 ------------    -----------
DEFICIENCY IN STOCKHOLDERS' EQUITY (Note F)
Series B convertible preferred stock, $0.001 par value, 8,000,000 shares
authorized, 800,000 shares issued and outstanding as of December 31, 2005 and 2004                        800            800
Common stock, $0.001 par value, 300,000,000 shares authorized, 75,608,334 and
23,770,233 shares issued and outstanding as of December 31, 2005 and 2004,
respectively                                                                                           75,607         23,770
Additional paid-in capital                                                                          6,382,570      5,369,466
Accumulated deficit                                                                               (18,691,941)    (9,281,284)
                                                                                                 ------------    -----------
Deficiency in stockholders' equity
                                                                                                  (12,232,964)    (3,887,248)
                                                                                                 ------------    -----------

                                                                                                 $    929,124    $   557,341
                                                                                                 ============    ===========


    The accompanying notes are an integral part of these financial statements


                                      F-2


                              CYBERLUX CORPORATION
                            STATEMENTS OF OPERATIONS




                                                                                                     Year ended December 31,
                                                                                                      2005            2004
                                                                                                 -------------    ------------
                                                                                                            
                                                                                                                (As restated-Note N)
REVENUES:
Net sales                                                                                        $      54,523    $     23,803

Cost of goods sold                                                                                    (235,767)       (160,260)
                                                                                                 -------------    ------------

    Gross (loss)                                                                                      (181,245)       (136,457)
                                                                                                 -------------    ------------

OPERATING EXPENSES:
Depreciation and amortization                                                                           25,769          47,686
Impairment loss (Note A)                                                                                30,544              --
Research and development                                                                               499,618         391,421
General and administrative expenses                                                                  2,355,830       2,925,052
                                                                                                 -------------    ------------
Total operating expenses                                                                             2,911,761       3,364,159
                                                                                                 -------------    ------------

(LOSS) FROM OPERATIONS:                                                                             (3,043,006)     (3,500,616)

Other income (expense)
Unrealized gain (loss) relating to adjustment of derivative and warrant liability
to fair value of underlying securities (Note D & E)                                                 (4,485,654)      7,922,926
Interest income                                                                                            349             282
Interest expense                                                                                    (1,623,781)       (325,840)
Debt acquisition costs                                                                                (208,565)       (193,703)
                                                                                                 -------------    ------------

Net income/(loss) before provision for income taxes
and preferred dividend                                                                              (9,410,657)      3,903,049


Preferred dividend-beneficial conversion discount on convertible preferred-                                           (800,000)

Income taxes (benefit)                                                                                      --              --

NET INCOME (LOSS) AVAILABLE TO COMMON STOCKHOLDERS                                               $  (9,410,657)   $  3,103,049
                                                                                                 =============    ============

Weighted average number of common shares outstanding, basic                                         54,490,102      16,701,174
                                                                                                 =============    ============

Weighted average number of common shares outstanding, fully diluted                                211,355,239      48,201,174
                                                                                                 =============    ============

Net income/(loss) per share - basic (Note J)                                                     $       (0.17)   $       0.19
                                                                                                 =============    ============

Net income/(loss) per share - fully diluted (Note J)                                             $       (0.17)   $       0.06
                                                                                                 =============    ============

Preferred dividend                                                                               $      96,000    $     96,000
                                                                                                 =============    ============


    The accompanying notes are an integral part of these financial statements


                                      F-3


                              CYBERLUX CORPORATION
                 STATEMENT OF DEFICIENCY IN STOCKHOLDERS' EQUITY
                 FOR THE YEARS ENDED DECEMBER 31, 2005 AND 2004



                                                      Series B Convertible
                                                           Preferred
                                                  --------------------------                                     Additional
                                                                    Stock         Common       Common Stock       Paid in
                                                    Shares         Amount         Shares          Amount          Capital
                                                  -----------   ------------   ------------    ------------    ------------
                                                                                                
Balance as of January 1, 2004-As restated                  --   $         --      8,049,141    $      8,049    $  1,174,096
(Note N)
Preferred stock, Class B, issued in January,
2004 as compensation for management fees at
$1.00 per share                                       800,000            800             --              --         799,200


Collected balance due from stock subscription              --             --             --              --              --

Common stock issued in January, 2004 in
exchange for services rendered at $0.37 per
share                                                      --             --      2,585,000           2,585         953,865

Common stock issued in January, 2004 for
settlement of debt at $0.25 per share                      --             --        110,764             111          27,580

Common stock issued in March, 2004 in
exchange for services rendered at $0.21 per
share                                                      --             --      1,200,000           1,200         250,800


Common stock cancelled with return of
collateral deposit with factor                             --             --       (450,000)           (450)        (89,550)

Sale of common stock in May, 2004 at $0.10
per share                                                  --             --      5,310,000           5,310         525,690



Common stock issued in May, 2004 for
settlement of debt at $0.10 per share                      --             --         50,000              50           4,950

Common stock issued in June, 2004 in
exchange for services rendered at $0.08 per
share                                                      --             --      1,760,000           1,760         129,600


Common stock subscription received                         --             --             --              --              --

Common stock issued in July, 2004 in
exchange for services rendered at $0.40 per
share                                                      --             --        100,000             100          39,900

Common stock issued in July, 2004 as payment
of stock subscription                                      --             --        100,000             100           9,900

Common stock issued in July, 2004 in
connection with conversion of preferred
stock, Class A                                             --             --        200,000             200          19,800

Common stock issued in August, 2004 in
connection with exercise of warrants at
$0.25 per share                                            --             --        701,000             701         174,549


Common stock issued September, 2004 in
connection with exercise of warrants at
$0.25 per share                                            --             --        200,000             200          49,800


Common stock issued in October, 2004 for
services rendered at $0.25 per share                       --             --        690,000             690         171,810

Common stock issued in October, 2004 as
settlement of debt at $0.15 per share                      --             --        140,019             140          20,869

Common stock issued in November, 2004 as
payment towards convertible debentures                     --             --      1,035,221           1,035         107,663

Common stock issued in December, 2004, as
payment towards convertible debentures                     --             --      1,035,221           1,035          35,197

Common stock issued in December, 2004 to
preferred stockholders, class A as
registration rights penalty                                --             --        203,867             204          89,497

Common stock issued in December, 2004 in
connection with conversion of preferred
stock, Class A                                             --             --        750,000             750          74,250

Beneficial conversion feature of convertible
debenture                                                  --             --             --              --         800,000


Net Income                                                 --             --             --              --              --
                                                  -----------   ------------   ------------    ------------    ------------
Balance December 31, 2004:-(as restated-Note N)   $   800,000            800     23,770,233    $     23,770    $  5,369,466

Common stock issued in January, 2005 in
connection with conversion of preferred
stock, Class A                                             --             --      1,675,000           1,675         165,825

Common stock issued in January, 2005 as
payment towards convertible debentures                     --             --      2,070,442           2,070          37,578

Common stock issued in February, 2005 in
connection with conversion of preferred
stock, Class A                                             --             --        250,000             250          24,750

Common stock issued in February, 2005 as
payment towards convertible debentures                     --             --      1,035,221           1,035           8,106

Common stock issued in March, 2005 as
payment towards convertible debentures                     --             --      2,070,442           2,071          22,165


Common stock issued in April, 2005 in
connection with conversion of preferred
stock, Class A                                             --             --        250,000             250          24,750

Common stock issued in April, 2005 for
services rendered at $0.3 per share                        --             --        800,000             800          23,200

Common stock issued in April, 2005 as
payment towards convertible debentures                     --             --      2,070,442           2,070          21,533


Common stock issued in May, 2005 as payment
towards convertible debentures                             --             --     10,535,221          10,535          86,405


Common stock issued in May, 2005 in
connection with conversion of preferred
stock, Class A                                             --             --      1,075,000           1,075         106,425

Common stock issued in June, 2005 in
exchange for services rendered at $0.02 per
share                                                      --             --        250,000             250           4,750

Common stock issued in June, 2005 as payment
towards convertible debentures                             --             --     17,100,000          17,100         128,570

Common stock issued in July, 2005 as payment
towards convertible debentures                             --             --      9,573,000           9,573          71,798

Common stock issued in July, 2005 in
connection with conversion of preferred
stock, Class A                                             --             --        775,000             775          76,725


Common stock issued in August, 2005 in
exchange for services rendered at $0.097 per
share                                                      --             --      1,000,000           1,000          96,000

Common stock issued in September, 2005 in
connection with conversion of preferred
stock, Class A                                             --             --        250,000             250          24,750

Common stock issued in October, 2005 in
exchange for services rendered at $0.07 per
share                                                      --             --        400,000             400          27,600

Common stock issued in October, 2005 in
connection with conversion of preferred
stock, Class A                                             --             --        125,000             125          12,375


Common stock issued in November, 2005 in
connection with conversion of preferred
stock, Class A                                             --             --        200,000             200          19,800

Common stock issued in December, 2005 in
exchange for services rendered at $0.091 per
share                                                                               333,333             333          30,000


Net loss                                                                                 --              --              --

                                                  -----------   ------------   ------------    ------------    ------------
BALANCE AS OF DECEMBER 31, 2005                       800,000   $        800     75,608,334    $     75,607    $  6,382,570
                                                  ===========   ============   ============    ============    ============

                                                                                      Total
                                                      Stock                      (Deficiency in)
                                                  Subscription     Accumulated    Stockholders'
                                                   Receivable        Deficit         Equity
                                                  ------------    ------------   --------------
                                                                         
Balance as of January 1, 2004-As restated         $   (276,186)   $(12,384,333)   $(11,478,374)
(Note N)
Preferred stock, Class B, issued in January,
2004 as compensation for management fees at
$1.00 per share                                             --              --         800,000


Collected balance due from stock subscription          276,186              --         276,186

Common stock issued in January, 2004 in
exchange for services rendered at $0.37 per
share                                                       --              --         956,450

Common stock issued in January, 2004 for
settlement of debt at $0.25 per share                       --              --          27,691

Common stock issued in March, 2004 in
exchange for services rendered at $0.21 per
share                                                       --              --         252,000


Common stock cancelled with return of
collateral deposit with factor                              --              --         (90,000)

Sale of common stock in May, 2004 at $0.10
per share                                                   --              --         531,000



Common stock issued in May, 2004 for
settlement of debt at $0.10 per share                       --              --           5,000

Common stock issued in June, 2004 in
exchange for services rendered at $0.08 per
share                                                       --              --         131,360


Common stock subscription received                      22,500              --          22,500

Common stock issued in July, 2004 in
exchange for services rendered at $0.40 per
share                                                       --              --          40,000

Common stock issued in July, 2004 as payment
of stock subscription                                  (10,000)             --              --

Common stock issued in July, 2004 in
connection with conversion of preferred
stock, Class A                                              --              --          20,000

Common stock issued in August, 2004 in
connection with exercise of warrants at
$0.25 per share                                        (12,500)             --         162,750


Common stock issued September, 2004 in
connection with exercise of warrants at
$0.25 per share                                             --              --          50,000


Common stock issued in October, 2004 for
services rendered at $0.25 per share                        --              --         172,500

Common stock issued in October, 2004 as
settlement of debt at $0.15 per share                       --              --          21,009

Common stock issued in November, 2004 as
payment towards convertible debentures                      --              --         108,698

Common stock issued in December, 2004, as
payment towards convertible debentures                      --              --          36,232

Common stock issued in December, 2004 to
preferred stockholders, class A as
registration rights penalty                                 --              --          89,701

Common stock issued in December, 2004 in
connection with conversion of preferred
stock, Class A                                              --              --          75,000

Beneficial conversion feature of convertible
debenture                                                   --              --         800,000


Net Income                                                  --       3,103,049       3,103,049
                                                  ------------    ------------    ------------
Balance December 31, 2004:-(as restated-Note N)   $         --    $ (9,281,284)   $ (3,887,248)

Common stock issued in January, 2005 in
connection with conversion of preferred
stock, Class A                                              --              --         167,500

Common stock issued in January, 2005 as
payment towards convertible debentures                      --              --          39,648

Common stock issued in February, 2005 in
connection with conversion of preferred
stock, Class A                                              --              --          25,000

Common stock issued in February, 2005 as
payment towards convertible debentures                      --              --           9,141

Common stock issued in March, 2005 as
payment towards convertible debentures                      --              --          24,236


Common stock issued in April, 2005 in
connection with conversion of preferred
stock, Class A                                              --              --          25,000

Common stock issued in April, 2005 for
services rendered at $0.3 per share                         --              --          24,000

Common stock issued in April, 2005 as
payment towards convertible debentures                      --              --          23,603


Common stock issued in May, 2005 as payment
towards convertible debentures                              --              --          96,940


Common stock issued in May, 2005 in
connection with conversion of preferred
stock, Class A                                              --              --         107,500

Common stock issued in June, 2005 in
exchange for services rendered at $0.02 per
share                                                       --              --           5,000

Common stock issued in June, 2005 as payment
towards convertible debentures                              --              --         145,670

Common stock issued in July, 2005 as payment
towards convertible debentures                              --              --          81,371

Common stock issued in July, 2005 in
connection with conversion of preferred
stock, Class A                                              --              --          77,500


Common stock issued in August, 2005 in
exchange for services rendered at $0.097 per
share                                                       --              --          97,000

Common stock issued in September, 2005 in
connection with conversion of preferred
stock, Class A                                              --              --          25,000

Common stock issued in October, 2005 in
exchange for services rendered at $0.07 per
share                                                       --              --          28,000

Common stock issued in October, 2005 in
connection with conversion of preferred
stock, Class A                                              --              --          12,500


Common stock issued in November, 2005 in
connection with conversion of preferred
stock, Class A                                              --              --          20,000

Common stock issued in December, 2005 in
exchange for services rendered at $0.091 per
share                                                                                   30,333


Net loss                                                    --      (9,410,657)     (9,410,657)

                                                  ------------    ------------    ------------
BALANCE AS OF DECEMBER 31, 2005                   $         --    $(18,691,941)   $(12,232,964)
                                                  ============    ============    ============


    The accompanying notes are an integral part of these financial statements


                                      F-4


                              CYBERLUX CORPORATION
                            STATEMENTS OF CASH FLOWS




                                                                                       For the Year Ended
                                                                                      2005            2004
                                                                                   -----------    -----------
                                                                                            
                                                                                                  (As restated-Note N)
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss) available to common stockholders                                 $(9,410,657)   $ 3,103,049
Adjustments to net income (loss) to net cash used on operating activities:
Depreciation and amortization                                                           25,769         47,686
Unrealized (gain)/loss related to the adjustment of derivative and warranty
liability to fair value of underlying securities                                     4,485,654     (7,922,926)
Impairment of patent costs                                                              30,544
Preferred dividend-beneficial conversion feature                                       800,000
Common stock options issued in connection with services rendered                            --             --
Common stock issued for previously incurred debt                                            --        288,326
Common stock  issued as payment in settlement of debt                                  420,608        144,931
Common stock issued (canceled) for factoring deposit                                        --        (90,000)
Common stock issued in connection with services rendered                               184,333      1,552,307
Preferred stock issued as payment for accrued management fees                               --        723,670
Preferred stock issued for previously incurred debt                                         --         76,330
Warrants issued in connection with services rendered                                        --             --
Accretion of convertible notes payable                                                 785,879         80,822
(Increase) decrease in:
Deposits                                                                                    --        236,000
Accounts receivable                                                                     (9,424)            --
Inventories                                                                           (338,097)            --
Prepaid expenses                                                                        25,590        (68,404)
Other assets                                                                                --        (30,544)
Increase (decrease) in:
Accrued interest                                                                       307,433             --
Accrued liabilities                                                                    347,115        389,781
Management fee payable-related party                                                        --       (996,508)
Other accounts payable                                                                 481,836       (120,293)
                                                                                   -----------    -----------
     Net cash (used in) operating activities                                        (2,663,417)    (1,785,773)
                                                                                   -----------    -----------
CASH FLOWS FROM INVESTING ACTIVITIES
Acquisition of fixed assets                                                            (45,884)       (21,859)
                                                                                   -----------    -----------
     Net cash (used in) investing activities                                           (45,884)       (21,859)
                                                                                   -----------    -----------
CASH FLOWS FROM FINANCING ACTIVITIES
Payments of short-term notes payable, net                                                   --       (292,500)
(Payments of ) proceeds from short-term notes payable-shareholders, net                (32,485)       191,235
Proceeds from issuance of convertible notes payable                                  2,802,067      1,186,281
Proceeds from issuance of preferred stock                                                   --         79,308
Proceeds from issuance of commons stock subscription                                        --        276,186
Proceeds from issuance of common stock                                                      --        766,250
                                                                                   -----------    -----------
     Net cash provided by financing activities                                       2,769,582      2,206,760
                                                                                   -----------    -----------
Net increase in cash and cash equivalents                                               60,281        399,128
Cash and cash equivalents at beginning of period                                       415,375         16,247
                                                                                   -----------    -----------
Cash and cash equivalents at end of period                                         $   475,656    $   415,375
                                                                                   ===========    ===========
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the period for interest                                           $    87,044    $    75,103
Cash paid during the period for taxes                                                       --             --

NON CASH INVESTING AND FINANCING ACTIVITIES:
Unrealized (gain)/loss related to the adjustment of derivative and warranty
liability to fair value of underlying securities                                     4,485,654     (7,922,926)
Common stock options issued in connection with services rendered                            --             --
Common stock issued in connection with services rendered                               184,333      1,552,307
Common stock issued for previously incurred debt                                            --        288,326
Common stock issued in settlement of debt                                              420,608        144,931
Common stock issued (canceled) for factoring deposit                                        --        (90,000)
Convertible preferred shares issued for accrued management fees                             --        723,670
Convertible preferred shares issued for note payable and accrued interest                   --         76,330
Warrants issued in connection with financing                                           757,366             --
Warrants issued to consultants for services                                             14,160        349,173



    The accompanying notes are an integral part of these financial statements


                                      F-5



                              CYBERLUX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 2005 AND 2004

NOTE A-SUMMARY OF ACCOUNTING POLICIES

GENERAL

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

BUSINESS AND BASIS OF PRESENTATION

Cyberlux  Corporation  (the "Company") is incorporated on May 17, 2000 under the
laws of the State of  Nevada.  Untill  December  31,  2004,  the  Company  was a
development state enterprise as defined under Statement on Financial  Accounting
Standards  No.7,  Development  Stage  Enterprises  ("SFAS  No.7").  The  Company
develops,  manufactures and markets  long-term  portable  lighting  products for
commercial and industrial users.  While the Company has generated  revenues from
its sale of products,  the Company has incurred expenses,  and sustained losses.
Consequently,   its  operations  are  subject  to  all  risks  inherent  in  the
establishment of a new business enterprise. As of December 31, 2005, the Company
has accumulated losses of $18,691,941.

REVENUE RECOGNITION

Revenues are  recognized in the period that  services are provided.  For revenue
from product  sales,  the Company  recognizes  revenue in accordance  with Staff
Accounting  Bulletin No. 104, REVENUE RECOGNITION  ("SAB104"),  which superseded
Staff Accounting Bulletin No. 101, REVENUE  RECOGNITION IN FINANCIAL  STATEMENTS
("SAB101"). SAB 101 requires that four basic criteria must be met before revenue
can be  recognized:  (1)  persuasive  evidence  of an  arrangement  exists;  (2)
delivery has occurred; (3) the selling price is fixed and determinable;  and (4)
collectibility is reasonably assured.  Determination of criteria (3) and (4) are
based on management's judgments regarding the fixed nature of the selling prices
of the products  delivered and the  collectibility of those amounts.  Provisions
for discounts and rebates to customers,  estimated  returns and allowances,  and
other  adjustments  are  provided  for in the same period the related  sales are
recorded.  The  Company  defers any  revenue  for which the product has not been
delivered  or is subject  to refund  until  such time that the  Company  and the
customer jointly determine that the product has been delivered or no refund will
be required.  At December 31, 2005 and 2004,  the Company did not have any defer
revenue.

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

ESTIMATES

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

CASH AND CASH EQUIVALENTS

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

FOREIGN CURRENCY TRANSLATION

The Company translates the foreign currency  financial  statements in accordance
with the  requirements  of Statement of Financial  Accounting  Standards No. 52,
"Foreign Currency Translation." Assets and liabilities are translated at current
exchange  rates,  and related  revenue and  expenses are  translated  at average
exchange rates in effect during the period.  Resulting  translation  adjustments
are recorded as a separate component in stockholders'  equity.  Foreign currency
translation gains and losses are included in the statement of operations.

INVENTORIES

Inventories are stated at the lower of cost or market  determined by the average
cost method.  The Company  provides  inventory  allowances based on estimates of
obsolete  inventories.  Inventories  consist of products  available  for sale to
distributors and customers as well as raw material.


                                      F-6


                              CYBERLUX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 2005 AND 2004

NOTE A-SUMMARY OF ACCOUNTING POLICIES (CONTINUED)

Components of inventories as of December 31, 2005 and 2004 are as follows:




                                             2005        2004
                                          ---------    -------
                                                 
Component parts                           $ 223,299    $    --
Finished goods                              225,619         --
                                            -------
                                            448,918         --
Less:  allowance for obsolete inventory    (110,821)       (--)
                                          ---------    -------
                                          $ 338,097    $    --
                                          =========    =======



PROPERTY AND EQUIPMENT

Property and equipment are stated at cost.  When retired or otherwise  disposed,
the related  carrying value and  accumulated  depreciation  are removed from the
respective  accounts  and the net  difference  less  any  amount  realized  from
disposition,  is  reflected  in  earnings.  For  financial  statement  purposes,
property  and  equipment  are  recorded  at  cost  and  depreciated   using  the
straight-line method over their estimated useful lives as follows:

Furniture and fixtures       7 years
Office equipment             3 to 5 years
Manufacturing equipment      3   years

ADVERTISING COSTS

The  Company  expenses  all costs of  marketing  and  advertising  as  incurred.
Marketing and advertising costs totaled $276,714 and $100,132 for the year ended
December 31, 2005 and 2004, respectively.

RESEARCH AND DEVELOPMENT

The Company  accounts for research and development  costs in accordance with the
Financial   Accounting  Standards  Board's  Statement  of  Financial  Accounting
Standards No. 2 ("SFAS 2"),  "Accounting  for Research and  Development  Costs".
Under SFAS 2, all research and  development  costs must be charged to expense as
incurred.  Accordingly,  internal research and development costs are expensed as
incurred.  Third-party  research and  developments  costs are expensed  when the
contracted  work has been performed or as milestone  results have been achieved.
Company-sponsored  research and  development  costs  related to both present and
future products are expensed in the period  incurred.  The Company  expenditures
were  $499,618  and $391,421 on research  and product  development  for the year
ended December 31, 2005 and 2004, respectively.

RECLASSIFICATION

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

IMPAIRMENT OF LONG LIVED ASSETS

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


                                      F-7


                              CYBERLUX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 2005 AND 2004

NOTE A-SUMMARY OF ACCOUNTING POLICIES (CONTINUED)

FAIR VALUE OF FINANCIAL INSTRUMENTS

Fair value estimates  discussed herein are based upon certain market assumptions
and pertinent  information  available to  management as of December 31,  2005and
2004.  The  respective  carrying  value of  certain  on-balance-sheet  financial
instruments  approximated their fair values. These financial instruments include
cash and  accounts  payable.  Fair values were assumed to  approximate  carrying
values  for cash and  payables  because  they are short term in nature and their
carrying amounts approximate fair values or they are payable on demand.

CONCENTRATIONS OF CREDIT RISK

Financial instruments and related items which potentially subject the Company to
concentrations  of credit risk consist  primarily of cash, cash  equivalents and
trade  receivables.  The Company places its cash and temporary cash  investments
with credit quality institutions. At times, such investments may be in excess of
the FDIC insurance limit. The Company periodically reviews its trade receivables
in  determining  its allowance for doubtful  accounts.  At December 31, 2005 and
2004, allowance for doubtful receivable was $0.

STOCK-BASED COMPENSATION:

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

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




                                                                     For the year ended December 31,
                                                                           2005             2004
                                                                      --------------    -----------
                                                                                  
Net (loss) income - as reported                                       $   (9,410,657)   $ 3,103,049
Add:  Total  stock  based  employee compensation expense  as
reported under intrinsic value method (APB. No. 25)                               --        105,000
Deduct:  Total  stock  based  employee  compensation  expense as
reported under fair value based method (SFAS No. 123)                       (830,400)      (658,800)
                                                                      --------------    -----------


Net (loss) income - Pro Forma                                         $  (10,241,057)   $ 2,549,249
Net (loss)  income  attributable  to common  stockholders  - Pro
forma                                                                 $  (10,241,057)   $ 2,549,249
(Loss) Income per share - as reported - basic (Note J)                $        (0.17)   $      0.19
(Loss) Income per share - as reported - diluted (Note J)              $        (0.17)   $      0.06
(Loss) Income per share - proforma - basic                            $        (0.19)   $      0.15
(Loss) Income per share - proforma - diluted                          $        (0.19)   $      0.05



On December 16, 2004,  the Financial  Accounting  Standards  Board (FASB) issued
FASB  Statement  No.  123R  (revised  2004),  "Share-Based  Payment"  which is a
revision of FASB Statement No. 123,  "Accounting for Stock-Based  Compensation".
Statement 123R  supersedes APB opinion No. 25,  "Accounting  for Stock Issued to
Employees",  and amends  FASB  Statement  No.  95,  "Statement  of Cash  Flows".
Generally,  the approach in Statement 123R is similar to the approach  described
in Statement 123. However,  Statement 123R requires all share-based  payments to
employees,  including grants of employee stock options,  to be recognized in the
income statement based on their fair values.  Pro-forma  disclosure is no longer
an  alternative.  On April 14, 2005,  the SEC amended the effective  date of the
provisions of this  statement.  The effect of this  amendment by the SEC is that
the Company will have to comply with Statement 123R and use the Fair Value based
method of accounting no later than the first quarter of 2006.


                                      F-8


                              CYBERLUX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 2005 AND 2004

NOTE A-SUMMARY OF ACCOUNTING POLICIES (CONTINUED)

SEGMENT REPORTING

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

INCOME TAXES

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

PATENTS

During the year ended  December 31, 2005,  the Company  management  preformed an
evaluation of its intangble  assets  (Patents) for purposes of  determining  the
implied fair value of the assets at December 31, 2005.  The test  indicated that
the recorded  remaining  book value of its patens  exceeded  its fair value,  as
determined  by  discounted  cash  flows.  As a result,  upon  completion  of the
assessment,  management recorded a non-cash impairment charge of $30,544, net of
tax, or $0.00 per share  during the year ended  December  31, 2005 to reduce the
carrying  value of the  patents to $ 0.  Considerable  management  judgement  is
necessary to estimate the fair value.  Accordingly,  actual  results  could vary
significantly from management's estimates.

RECENT PRONOUNCEMENTS

In March 2005, the FASB issued FASB Interpretation (FIN) No. 47, "Accounting for
Conditional  Asset Retirement  Obligations,  an interpretation of FASB Statement
No. 143," which  requires an entity to recognize a liability  for the fair value
of a conditional  asset  retirement  obligation when incurred if the liability's
fair value can be  reasonably  estimated.  The  Company is required to adopt the
provisions of FIN 47 no later than the first quarter of fiscal 2006. The Company
does not expect the adoption of this Interpretation to have a material impact on
its consolidated financial position, results of operations or cash flows.

In May 2005 the FASB issued Statement of Financial  Accounting  Standards (SFAS)
No. 154, "Accounting Changes and Error Corrections, a replacement of APB Opinion
No. 20 and FASB Statement No. 3." SFAS 154 requires retrospective application to
prior periods' financial statements for changes in accounting principle,  unless
it is  impracticable  to  determine  either the  period-specific  effects or the
cumulative  effect of the  change.  SFAS 154 also  requires  that  retrospective
application of a change in accounting principle be limited to the direct effects
of the change.  Indirect effects of a change in accounting principle,  such as a
change in non-discretionary profit-sharing payments resulting from an accounting
change,  should be recognized in the period of the accounting  change.  SFAS 154
also requires that a change in depreciation,  amortization,  or depletion method
for long-lived,  non-financial assets be accounted for as a change in accounting
estimate effected by a change in accounting principle. SFAS 154 is effective for
accounting  changes and  corrections  of errors made in fiscal  years  beginning
after December 15, 2005. Early adoption is permitted for accounting  changes and
corrections  of  errors  made in  fiscal  years  beginning  after  the date this
Statement  is issued.  The Company  does not expect the adoption of this SFAS to
have a  material  impact on its  consolidated  financial  position,  results  of
operations or cash flows.


                                      F-9


                              CYBERLUX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 2005 AND 2004

NOTE A-SUMMARY OF ACCOUNTING POLICIES (CONTINUED)

RECENT PRONOUNCEMENTS (CONTINUED)

On February 16, 2006 the Financial Accounting Standards Board (FASB) issued SFAS
155,  "Accounting  for  Certain  Hybrid  Instruments,"  which  amends  SFAS 133,
"Accounting for Derivative  Instruments and Hedging  Activities,"  and SFAS 140,
"Accounting for Transfers and Servicing of Financial Assets and  Extinguishments
of  Liabilities."  SFAS 155  allows  financial  instruments  that have  embedded
derivatives  to be accounted for as a whole  (eliminating  the need to bifurcate
the  derivative  from its host) if the holder  elects to  account  for the whole
instrument on a fair value basis.  SFAS 155 also  clarifies  and amends  certain
other  provisions of SFAS 133 and SFAS 140. This  statement is effective for all
financial  instruments  acquired  or  issued  in fiscal  years  beginning  after
September  15,  2006.  The  Company  does not  expect its  adoption  of this new
standard  to have a  material  impact  on its  financial  position,  results  of
operations or cash flows.

NOTE B - PROPERTY, PLANT, AND EQUIPMENT

Property, plant and equipment at December 31, 2005 and 2004 are as follows:




                                          2005         2004
                                         -------     -------
                                               
Furniture and fixtures                   $43,974     $17,404
Office and computer equipment             33,884      14,569
Manufacturing equipment                  103,380     103,380
                                         -------     -------
                                         181,238     135,353
Less: accumulated depreciation          (118,105)    (92,335)
                                         $63,133     $43,018
                                         =======     =======


During the years ended December 31, 2005 and 2004,  depreciation expense charged
to operations was $25,769 and $47,686, respectively.

NOTE C - ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

Accounts  payable and accrued  liabilities  at December 31, 2005 and 2004 are as
follows:




                                                                2005              2004
                                                                       
   Accounts payable                                         $657,929         $ 176,094
   Accrued interest                                          389,569            82,136
   Accrued payroll and payroll taxes                          22,642             3,185
   Other accrued liabilities                                 370,375           240,648
                                                         -----------         ----------
   Total                                                 $ 1,440,515         $ 502,063




                                      F-10


                              CYBERLUX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 2005 AND 2004

NOTE D-NOTES PAYABLE AND CONVERTIBLE DEBENTURES

Notes payable at December 31, 2005 and 2004 are as follows:



                                                                                             2005         2004
                                                                                         --------      -------
                                                                                                 
10% convertible  note payable,  unsecured and due September,  2003;  accrued and
unpaid  interest  due at  maturity;  Note holder has the option to convert  note
principal  together  with accrued and unpaid  interest to the  Company's  common
stock at a rate of $0.50 per  share.  The  Company is in  violation  of the loan
covenants
                                                                                          $2 ,500       $2,500

10% convertible notes payable, unsecured and due March, 2003; accrued and unpaid
interest  due at  maturity;  Note  holder has the option to convert  unpaid note
principal  together  with accrued and unpaid  interest to the  Company's  common
stock at a rate of $0.50 per  share.  The  Company is in  violation  of the loan
covenants.
                                                                                           25,000       25,000

10% convertible debenture, due two years from the date of the note with interest
payable  quarterly during the life of the note. The note is convertible into the
Company's  common stock at the lower of a) $0.72 or b) 50% of the average of the
three lowest intraday  trading prices for the common stock on a principal market
for twenty days before, but not including,  conversion date. The Company granted
the note holder a security interest in substantially all of the Company's assets
and intellectual  property and registration  rights. The Company is in violation
of the loan covenants (see below)                                                         515,283       80,822

10% convertible  debenture,  due three years from date of the note with interest
payable  quarterly during the life of the note. The note is convertible into the
Company's  common stock at the lower of a) $0.03 or b) 50% of the average of the
three lowest intraday  trading prices for the common stock on a principal market
for twenty days before, but not including,  conversion date. The Company granted
the note holder a security interest in substantially all of the Company's assets
and intellectual  property and registration  rights. The Company is in violation
of the loan covenants (see below)                                                         299,820           --

10% convertible  debenture,  due three years from date of the note with interest
payable  quarterly during the life of the note. The note is convertible into the
Company's  common  stock at the lower of a) $0.6 or b) 50% of the average of the
three lowest intraday  trading prices for the common stock on a principal market
for twenty days before, but not including,  conversion date. The Company granted
the note holder a security interest in substantially all of the Company's assets
and intellectual  property and registration  rights. The Company is in violation
of the loan covenents (see below)                                                          49,680           --


8%  convertible  debenture,  due three years from date of the note with interest
payable  quarterly during the life of the note. The note is convertible into the
Company's  common stock at the lower of a) $0.10 or b) 35% of the average of the
three lowest intraday  trading prices for the common stock on a principal market
for twenty days before, but not including,  conversion date. The Company granted
the note holder a security interest in substantially all of the Company's assets
and intellectual property and registration rights (see below)                               1,918           --
                                                                                         --------      -------
                                                                                          894,201      108,322
Less: current maturities                                                                 (542,783)     (27,500)
                                                                                         --------      -------
Notes payable and convertible debentures-long term portion                               $351,418      $80,822
                                                                                         ========      =======




                                      F-11


                              CYBERLUX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 2005 AND 2004

NOTE D-NOTES PAYABLE AND CONVERTIBLE DEBENTURES (CONTINUED)

The Company  entered into a Securities  Purchase  Agreement with four accredited
investors on September  23, 2004 for the issuance of an aggregate of  $1,500,000
of convertible notes ("Convertible Notes") and attached to the Convertible Notes
were warrants to purchase  2,250,000  shares of the Company's  common stock. The
Convertible Notes accrue interest at 10% per annum,  payable quarterly,  and are
due two  years  from the date of the note.  The note  holder  has the  option to
convert any unpaid note principal to the Company's common stock at a rate of the
lower of a) $0.72 or b) 50% of the average of the three lowest intraday  trading
prices  for the common  stock on a  principal  market  for the 20  trading  days
before, but not including, conversion date.

As of December 31,  2005,  the Company  issued to  investors of the  Convertible
Notes a total amount of $1,500,000  in exchange for net proceeds of  $1,186,281.
The proceeds that the Company  received were net of prepaid  interest of $50,000
and related fees and costs of $263,719.

This transaction,  to the extent that it is to be satisfied with common stock of
the Company would normally be included as equity  obligations.  However,  in the
instant case,  due to the  indeterminate  number of shares which might be issued
under the embedded  convertible  host debt  conversion  feature,  the Company is
required to record a  liability  relating to both the  detachable  warrants  and
embedded  convertible  feature of the notes payable (included in the liabilities
as a "derivative liability)".

The Company  entered into a Securities  Purchase  Agreement with four accredited
investors on April 23, 2005 for the issuance of an  aggregate of  $1,500,000  of
convertible  notes  ("Convertible  Notes") and attached to the Convertible Notes
were warrants to purchase  25,000,000  shares of the Company's common stock. The
Convertible Notes accrue interest at 10% per annum,  payable quarterly,  and are
due three  years  from the date of the note.  The note  holder has the option to
convert any unpaid note principal to the Company's common stock at a rate of the
lower of a) $0.03 or b) 50% of the average of the three lowest intraday  trading
prices  for the common  stock on a  principal  market  for the 20  trading  days
before, but not including, conversion date.

As of December 31,  2005,  the Company  issued to  investors of the  Convertible
Notes a total amount of $1,500,000 in exchange for total proceeds of $1,352,067.
The proceeds that the Company  received were net of prepaid  interest of $72,933
representing  the first eight  month's  interest  and related  fees and costs of
$75,000.

This transaction,  to the extent that it is to be satisfied with common stock of
the Company would normally be included as equity  obligations.  However,  in the
instant case,  due to the  indeterminate  number of shares which might be issued
under the embedded  convertible  host debt  conversion  feature,  the Company is
required to record a  liability  relating to both the  detachable  warrants  and
embedded  convertible  feature of the notes payable (included in the liabilities
as a "derivative liability".

The Company  entered into a Securities  Purchase  Agreement with four accredited
investors on October 24, 2005 for the issuance of $800,000 of convertible  notes
("Convertible  Notes") and attached to the  Convertible  Notes were  warrants to
purchase  800,000 shares of the Company's  common stock.  The  Convertible  Note
accrues interest at 10% per annum,  payable  quarterly,  and are due three years
from the date of the note.  The note holder has the option to convert any unpaid
note principal to the Company's  common stock at a rate of the lower of a) $0.06
or b) 50% of the average of the three  lowest  intraday  trading  prices for the
common  stock on a  principal  market for the 20 trading  days  before,  but not
including, conversion date.

As of December 31,  2005,  the Company  issued to  investors of the  Convertible
Notes a total amount of $800,000 in exchange for total proceeds of $775,000. The
proceeds  that the  Company  received  were  net of  related  fees and  costs of
$25,000.

This transaction,  to the extent that it is to be satisfied with common stock of
the Company would normally be included as equity  obligations.  However,  in the
instant case,  due to the  indeterminate  number of shares which might be issued
under the embedded  convertible  host debt  conversion  feature,  the Company is
required to record a  liability  relating to both the  detachable  warrants  and
embedded  convertible  feature of the notes payable (included in the liabilities
as a "derivative liability").

The Company  entered into a Securities  Purchase  Agreement with four accredited
investors on December 28, 2005 for the issuance of $700,000 of convertible notes
("Convertible  Notes") and attached to the  Convertible  Notes were  warrants to
purchase  700,000 shares of the Company's  common stock.  The  Convertible  Note
accrues  interest at 8% per annum,  payable  quarterly,  and are due three years
from the date of the note.  The note holder has the option to convert any unpaid
note principal to the Company's  common stock at a rate of the lower of a) $0.10
or b) 35% of the average of the three  lowest  intraday  trading  prices for the
common  stock on a  principal  market for the 20 trading  days  before,  but not
including, conversion date.

As of December 31,  2005,  the Company  issued to  investors of the  Convertible
Notes a total amount of $700,000 in exchange for total proceeds of $675,000. The
proceeds  that the  Company  received  were  net of  related  fees and  costs of
$25,000.


                                      F-12


                              CYBERLUX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 2005 AND 2004

NOTE D-NOTES PAYABLE AND CONVERTIBLE DEBENTURES (CONTINUED)

These  transactions,  to the extent that it is to be satisfied with common stock
of the Company would normally be included as equity obligations. However, in the
instant case,  due to the  indeterminate  number of shares which might be issued
under the embedded  convertible  host debt  conversion  feature,  the Company is
required to record a  liability  relating to both the  detachable  warrants  and
embedded  convertible  feature of the notes payable (included in the liabilities
as a "derivative liability").

The accompanying  financial statements comply with current requirements relating
to warrants and  embedded  derivatives  as  described in FAS 133,  EITF 98-5 and
00-27, and APB 14 as follows:

      o     The Company allocated the proceeds received between convertible debt
            and  detachable  warrants based upon the relative fair market values
            on the dates the proceeds were received.
      o     Subsequent to the initial recording,  the increase in the fair value
            of the  detachable  warrants,  determined  under  the  Black-Scholes
            option  pricing  formula and the increase in the intrinsic  value of
            the embedded derivative in the conversion feature of the convertible
            debentures are accrued as adjustments to the liabilities at December
            31, 2005 and 2004, respectively.
      o     The  expense  relating  to the  increase  in the  fair  value of the
            Company's  stock  reflected  in the  change in the fair value of the
            warrants  and  derivatives  (noted  above) is  included  as an other
            comprehensive income item of an unrealized gain or loss arising from
            convertible financing on the Company's balance sheet.
      o     Accreted  principal  of $866,698 and $80,822 as of December 31, 2005
            and 2004, respectively.

The  following  table  summarizes  the  various  components  of the  convertible
debentures as of December 31, 2005 and 2004:




                                                                                   2005              2004
                                                                                ----------        ----------
                                                                                            
Convertible debentures                                                            $894,201          $108,322
Warrant liability                                                                2,013,188           131,511
Derivative liability                                                             6,809,449         1,490,576
                                                                                 9,716,835         1,730,409
Cumulative adjustment of derivative and warrant liability to fair value         (4,322,637)         (122,087)
Cumulative unrealized loss related to conversion of convertible note to
common shares charged to interest expense                                         (565,539)         (144,931)
Cumulative accretion of principal related to convertible debentures               (866,701)          (80,822)
Total convertible debentures:                                                   $3,961,961        $1,382,569



NOTE E-WARRANT LIABILITY

Total  warrant  liability  as of December  31, 2005 and 2004 is comprised of the
following:




                                                                  2005              2004
                                                               ----------        ----------
                                                                           
Fair value of warrants relating to convertible debentures      $2,013,188          $131,511
Fair value of warrants relating to preferred stock-class A      1,147,334           906,419
Fair value of other outstanding warrants                          191,504           147,315
                                                               ----------        ----------
Total                                                          $3,352,026        $1,185,245
                                                               ==========        ==========



NOTE F -STOCKHOLDER'S EQUITY

SERIES A CONVERTIBLE PREFERRED  STOCK

The  Company  has also  authorized  5,000,000  shares  of  Series A  Convertible
Preferred Stock ("Series A Preferred"), with a par value of $.001 per share.

In  December,  2003,  the  Company  issued 155 shares of its Series A  Preferred
stock,  valued at $5,000 per share.  The stock has a stated  value of $5,000 per
share and a  conversion  price of $0.10 per share and  warrants  to  purchase an
aggregate of 15,500,000 shares of our common stock.

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


                                      F-13


                              CYBERLUX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 2005 AND 2004

NOTE F -STOCKHOLDER'S EQUITY (CONTINUED)

The Series A Preferred stated  conversion price of $.10 per shares is subject to
certain  anti-dultion  provsions in the event the Company  issues  shares fo its
common  stock or common stock  equivilants  below the stated  conversion  price.
Changes to the  conversion  price are  charged to  operations  and  included  in
unrealized  gain  (loss)  relating  to  adjustment  of  derivative  and  warrant
liability to fair value of underlying securities.

As of December 31, 2004, 7 of the Series A Preferred  shareholders exercised the
conversion  right and  exchanged  19 shares of Series A  Preferred  for  950,000
shares of the Company's common stock.

As of December 31, 2005, 20 of the Series A Preferred shareholders exercised the
conversion  right and  exchanged 92 shares of Series A Preferred  for  4,600,000
shares of the Company's common stock.

The holders of the Series A Preferred  shall have the right to vote,  separately
as a single  class,  at a meeting of the holders of the Series A Preferred or by
such  holders'  written  consent  or at any  annual or  special  meeting  of the
stockholders  of  the  Corporation  on any of the  following  matters:  (i)  the
creation, authorization, or issuance of any class or series of shares ranking on
a parity with or senior to the Series A Preferred  with  respect to dividends or
upon the liquidation,  dissolution,  or winding up of the Corporation,  and (ii)
any agreement or other corporate action which would adversely affect the powers,
rights, or preferences of the holders of the Series A Preferred.

The  holders of record of the Series A  Preferred  shall be  entitled to receive
cumulative  dividends at the rate of twelve  percent per annum (12%) on the face
value  ($5,000.00 per share) when, if and as declared by the Board of Directors,
if ever. All dividends, when paid, shall be payable in cash, or at the option of
the Company , in shares of the Company's  common  stock.  Dividends on shares of
the Series A Preferred that have not been redeemed shall be payable quarterly in
arrears,  when,  if and as declared  by the Board of  Directors,  if ever,  on a
semi-annual  basis.  No  dividend  or  distribution  other  than a  dividend  or
distribution paid in Common Stock or in any other junior stock shall be declared
or paid or set aside for  payment  on the  Common  Stock or on any other  junior
stock unless full cumulative dividends on all outstanding shares of the Series A
Preferred  shall have been declared and paid.  These  dividends are not recorded
until declared by the Company.  As of the year ended December 31, 2005, $ -0- in
dividends were accumulated.

Upon any  liquidation,  dissolution  or winding up of the  Corporation,  whether
voluntary  or  involuntary,   and  after  payment  of  any  senior   liquidation
preferences  of any series of  Preferred  Stock and before any  distribution  or
payment is made with respect to any Common  Stock,  holders of each share of the
Series A Preferred  shall be entitled to be paid an amount  equal in the greater
of (a) the face  value  denominated  thereon  subject  to  adjustment  for stock
splits,  stock  dividends,  reorganizations,  reclassification  or other similar
events (the  "Adjusted  Face Value") plus, in the case of each share,  an amount
equal to all dividends  accrued or declared but unpaid thereon,  computed to the
date  payment  thereof is made  available,  or (b) such  amount per share of the
Series A Preferred immediately prior to such liquidation, dissolution or winding
up, or (c) the liquidation preference of $5,000.00 per share, and the holders of
the Series A Preferred shall not be entitled to any further payment, such amount
payable with respect to the Series A Preferred  being  sometimes  referred to as
the "Liquidation Payments."

Because the Series A Shares include a redemption  feature that is outside of the
control of the Company and the stated  conversion price is subject to reset, the
Company has classified the Series A Shares  outside of  stockholders'  equity in
accordance with Emerging Issues Task Force ("EITF") Topic D-98,  "Classification
and  Measurement of Redeemable  Securities." In accordance with EITF Topic D-98,
the fair value at date of issuance was recorded outside of stockholders'  equity
in the  accompanying  balance  sheet.  Dividends  on the  Series  A  Shares  are
reflected  as  a  reduction  of  net  income  (loss)   attributable   to  common
stockholders.

In connection with the issuance of the Series A Preferred and related  warrants,
the holders were granted certain registration rights in which the Company agreed
to timely file a  registration  statement to register the common  shares and the
shares  underlying  the  warrants,  obtain  effectiveness  of  the  registration
statement by the SEC within  ninety-five  (95) days of December  31,  2003,  and
maintain the  effectiveness  of this  registration  statement  for a preset time
thereafter.  In the  event  the  Company  fails  to  timely  perform  under  the
registration  rights  agreement,  the  Company  agrees to pay the holders of the
Series  A  Preferred  liquidated  damages  in an  amount  equal  to  1.5% of the
aggregate  amount invested by the holders for each 30-day period or pro rata for
any  portion  thereof  following  the date by which the  registration  statement
should have been  effective.  The initial  registration  statement was filed and
declared  effective by the SEC within the allowed time , however the Company has
not  maintained  the  effectiveness  of  the  registration  statement  to  date.
Accordingly,  the Company  issued  203,867  shares of common stock as liquidated
damages on December  10,  2004.  The  Company  has not been  required to pay any
further   liquidated   damages  in  connection   with  the  filing  or  on-going
effectiveness of the registration statement.


                                      F-14


                              CYBERLUX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 2005 AND 2004

NOTE F -STOCKHOLDER'S EQUITY (CONTINUED)
..
The  Company  is  required  to record a  liability  relating  to the  detachable
warrants as described in FAS 133, EITF 98-5 and 00-27, and APB 14. As such:

      o     Subsequent to the initial recording,  the increase in the fair value
            of the  detachable  warrants,  determined  under  the  Black-Scholes
            option   pricing   formula,   are  accrued  as  adjustments  to  the
            liabilities at December 31, 2005 and 2004, respectively.

      o     The  expense  relating  to the  increase  in the  fair  value of the
            Company's  stock  reflected  in the  change in the fair value of the
            warrants noted above) is included as an other  comprehensive  income
            item  of  an  unrealized  gain  or  loss  arising  from  convertible
            financing on the Company's balance sheet.

      The fair value of the detachable warrants as of December 31, 2005 and 2004
      were as follows:




                                                                                         2005          2004
                                                                                       ----------    --------
                                                                                               
      Fair value of warrants relating to issuance of convertible preferred stock:      $1,147,334    $906,419



The Company  recorded an  Unrealized  Gain (Loss) on the change in fair value of
these detachable warrants of $(240,915) and $5,092,521 for December 31, 2005 and
2004, respectively.

SERIES  B CONVERTIBLE PREFERRED  STOCK

The  Company  has also  authorized  8,000,000  shares  of  Series B  Convertible
Preferred Stock ("Series B Preferred"), with a par value of $.001 per share.

In January, 2004, the Company issued 800,000 shares of its Series B Preferred in
lieu of certain  accrued  management  service  fees  payable  and notes  payable
including interest payable thereon totaling $800,000 to officers of the company.
The shares of the Series B  Preferred  are non  voting and  convertible,  at the
option of the  holder,  into  common  shares at $0.10 per share per  share.  The
shares issued were valued at $1.00 per share,  which  represented the fair value
of the common stock the shares are  convertible  into.  In  connection  with the
transaction, the Company recorded a beneficial conversion discount of $800,000 -
preferred dividend relating to the issuance of the convertible  preferred stock.
None of the Series B Preferred  shareholders  have  exercised  their  conversion
right and there are  800,000  shares of Series B  Preferred  shares  issued  and
outstanding at December 31, 2005.

The holders of the Series B Preferred  shall have the right to vote,  separately
as a single  class,  at a meeting of the holders of the Series B Preferred or by
such  holders'  written  consent  or at any  annual or  special  meeting  of the
stockholders  of  the  Corporation  on any of the  following  matters:  (i)  the
creation, authorization, or issuance of any class or series of shares ranking on
a parity with or senior to the Series B Preferred  with  respect to dividends or
upon the liquidation,  dissolution,  or winding up of the Corporation,  and (ii)
any agreement or other corporate action which would adversely affect the powers,
rights, or preferences of the holders of the Series B Preferred.

The  holders of record of the Series B  Preferred  shall be  entitled to receive
cumulative  dividends at the rate of twelve  percent per annum (12%) on the face
value ($1.00 per share) when, if and as declared by the Board of  Directors,  if
ever.  All dividends,  when paid,  shall be payable in cash, or at the option of
the Company , in shares of the Company's  common  stock.  Dividends on shares of
the Series B Preferred that have not been redeemed shall be payable quarterly in
arrears,  when,  if and as declared  by the Board of  Directors,  if ever,  on a
semi-annual  basis.  No  dividend  or  distribution  other  than a  dividend  or
distribution paid in Common Stock or in any other junior stock shall be declared
or paid or set aside for  payment  on the  Common  Stock or on any other  junior
stock unless full cumulative dividends on all outstanding shares of the Series B
Preferred  shall have been declared and paid.  These  dividends are not recorded
until declared by the Company. For the year ended December 31, 2005 $ 192,000 in
dividends were accumulated.

Upon any  liquidation,  dissolution  or winding up of the  Corporation,  whether
voluntary  or  involuntary,   and  after  payment  of  any  senior   liquidation
preferences  of any series of  Preferred  Stock and before any  distribution  or
payment is made with respect to any Common  Stock,  holders of each share of the
Series B Preferred  shall be entitled to be paid an amount  equal in the greater
of (a) the face  value  denominated  thereon  subject  to  adjustment  for stock
splits,  stock  dividends,  reorganizations,  reclassification  or other similar
events (the  "Adjusted  Face Value") plus, in the case of each share,  an amount
equal to all dividends  accrued or declared but unpaid thereon,  computed to the
date  payment  thereof is made  available,  or (b) such  amount per share of the
Series B Preferred immediately prior to such liquidation, dissolution or winding
up, or (c) the liquidation preference of $1.00 per share, and the holders of the
Series B Preferred  shall not be entitled  to any further  payment,  such amount
payable with respect to the Series B Preferred  being  sometimes  referred to as
the "Liquidation Payments."


                                      F-15


                              CYBERLUX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 2005 AND 2004

NOTE F -STOCKHOLDER'S EQUITY (CONTINUED)

COMMON STOCK

The Company has authorized  300,000,000 shares of common stock, with a par value
of $.001 per share. As of December 31, 2005 and 2004, the Company has 75,608,334
and 23,770,233 shares issued and outstanding, respectively.

During the three months ended March 31, 2005,  holders  converted 38.5 shares of
preferred stock - Class A into 1,925,000  shares of common stock.  Each share of
preferred stock is convertible into 50,000 shares of common stock.

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

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

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

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

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

During the three months ended June 30, 2005,  holders  converted  26.5 shares of
preferred stock - Class A into 1,325,000  shares of common stock.  Each share of
preferred stock is convertible into 50,000 shares of common stock

In April,  2005,  the Company issued 800,000 shares of its common stock at $0.03
per share in exchange for services.

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

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

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

In May, 2005, the Company issued 1,600,000 shares of its common stock at $0.0105
per share on conversion of notes payable.

In May, 2005, the Company issued 1,100,000 shares of its common stock at $0.0103
per share on conversion of notes payable.

In May, 2005, the Company issued 1,700,000 shares of its common stock at $0.0088
per share on conversion of notes payable.

In May, 2005, the Company issued 1,700,000 shares of its common stock at $0.0085
per share on conversion of notes payable.

In May, 2005, the Company issued 3,400,000 shares of its common stock at $0.0083
per share on conversion of notes payable.

In June,  2005,  the Company  issued 250,000 shares of its common stock at $0.02
per share in exchange for services.

In June,  2005,  the  Company  issued  6,800,000  shares of its common  stock at
$0.0083 per share on conversion of notes payable.

In June,  2005,  the  Company  issued  2,400,000  shares of its common  stock at
$0.0092 per share on conversion of notes payable.

In June,  2005,  the  Company  issued  7,900,000  shares of its common  stock at
$0.0085 per share on conversion of notes payable.

In July,  2005,  the  Company  issued  9,573,000  shares of its common  stock at
$0.0085 per share on conversion of notes payable.

In August,  2005,  the Company  issued  1,000,000  shares of its common stock at
$0.097 per share in exchange for services.

During the three months ended September 30, 2005,  holders converted 20.5 shares
of preferred stock - Class A into 1,025,000  shares of common stock.  Each share
of preferred stock is convertible into 50,000 shares of common stock.

In October, 2005, the Company issued 400,000 shares of its common stock at $0.07
per share in exchange for services.


                                      F-16


                              CYBERLUX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 2005 AND 2004

NOTE F -STOCKHOLDER'S EQUITY (CONTINUED)

COMMON STOCK (CONTINUED)

In December,  2005,  the Company  issued  333,333  shares of its common stock at
$0.091 per share in exchange for services.

During the three months ended December 31, 2005, holders converted 6.5 shares of
preferred  stock - Class A into 325,000 shares of common stock at. Each share of
preferred stock is convertible into 50,000 shares of common stock.

NOTE G -STOCK OPTIONS AND WARRANTS

CLASS A WARRANTS

The  following  table  summarizes  the changes in warrants  outstanding  and the
related  prices  for  the  shares  of  the  Company's  common  stock  issued  to
shareholders at December 31,2005.




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

         $ 0.03      25,000,000             5                  $ 0.03            25,000,000        $ 0.03
           0.10         891,500             5                    0.10               891,500          0.10
           0.15         699,500             5                    0.15               699,500          0.15
           0.20       1,845,000             3                    0.20             1,845,000          0.20
           0.25       8,751,564             2                    0.25             8,751,564          0.25
           0.50       2,600,000             5                    0.50             2,600,000          0.50
           1.05       8,643,064             2                    1.05             8,643,064          1.05
                     48,430,628            3.85                $ 0.29            48,430,628        $ 0.29



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




                                                                           Weighted Average
                                                     Number of Shares      Price Per Share
                                                                     
Outstanding at December 31, 2003                           15,895,000               $ 0.54
Granted                                                    12,156,128                 0.39
Exercised                                                    (851,000)               (0.25)
Canceled or expired                                        (3,919,000)               (0.25)

Outstanding at December 31, 2004                           23,281,128               $ 0.58
Granted                                                    26,499,500                 0.03
Exercised                                                          --                   --
Canceled or expired                                        (1,350,000)               (0.25)
Outstanding at December 31, 2005                           48,430,628               $ 0.29



Warrants  granted during the period ended December 31, 2005 totaling  26,499,500
were issued in  connection  with debt  financing.  The warrants are  exercisable
until five years  after the date of  issuance  at a purchase  price of $0.03 per
share on 25,000,000 warrants,  $0.10 per share on 800,000 warrants and $0.15 per
share on 699,500 warrants.


                                      F-17


                              CYBERLUX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 2005 AND 2004

NOTE G -STOCK OPTIONS AND WARRANTS (CONTINUED)

EMPLOYEE STOCK OPTIONS

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




                             Options Outstanding                                      Options Exercisable
                             -------------------                                      -------------------
                                       Weighted Average         Weighted                            Weighted
                       Number       Remaining Contractual        Average        Number              Average
Exercise Prices     Outstanding         Life (years)         Exercise Price     Exercisable      Exercise Price
---------------     -----------         ------------         --------------     -----------      --------------
                                                                                  
       $ 0.2125       2,000,000               4                    $ 0.2125       2,000,000           $ 0.2125
         0.2125       2,000,000               5                      0.2125       2,000,000             0.2125
         0.10        12,000,000               6                      0.10        12,000,000             0.10
         0.0295      17,580,000              7.5                     0.0295      17,580,000             0.0295
                     33,580,000              6.6                   $ 0.076       33,580,000           $ 0.076



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




                                                                           Weighted Average
                                                     Number of Shares      Price Per Share
                                                                     
Outstanding at December 31, 2003                           2,000,000               $0.2125
Granted                                                    2,000,000               $0.2125
Exercised                                                         --                    --
Canceled or expired                                               --                    --
Outstanding at December 31, 2004                           4,000,000               $0.2125
Granted                                                   29,580,000               $0.058
Exercised                                                         --                    --
Canceled or expired                                               --                    --
Outstanding at December 31, 2005                          33,580,000               $0.076



The weighted-average fair value of stock options granted to employees during the
year  ended  December  31,  2005 and 2004 and the  weighted-average  significant
assumptions  used to determine those fair values,  using a Black-Scholes  option
pricing model are as follows:




                                                             For the years ended December 31,

                                                              2005                      2004
                                                                                  
Significant assumptions (weighted-average):
Risk-free interest rate at grant date                            2%                        2%
Expected stock price volatility                                255%                      149%
Expected dividend payout                                        --                        --
Expected option life-years (a)                                   7                         6

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




                                      F-18


                              CYBERLUX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 2005 AND 2004

NOTE G -STOCK OPTIONS AND WARRANTS (CONTINUED)

If the Company  recognized  compensation cost for the stock options and warrants
for the  non-qualified  employee  stock  option  plan in  accordance  with SF AS
No.123,  the  Company's  pro forma net loss and net loss per share (basic) would
have been  $(10,469,042 ) and $( 0.18 ) for the year ended December 31, 2005 and
net  income of  $2,030,718  and  $0.04 for the year  ended  December  31,  2004,
respectively.

NOTE H -RELATED PARTY TRANSACTIONS

The Company incurred  management fees to its officers  totaling $0 and $445,9970
during the years ended  December 31, 2005 and  December 31, 2004,  respectively.
Unpaid  management  fees  aggregate $ 0 and $0 as of December 31, 2004 and 2003,
respectively.  In May, 2004 the Board of Directors  converted $723,670 in unpaid
management  fees to  Preferred  Class B shares of the Company at a rate of $1.00
per  preferred  share.  The Company also issued notes payable to officers in the
amount of $283,835 for the balance of the unpaid management fees.

From time to time, the Company's  principal  officers have advanced funds to the
Company for working capital purposes in the form of unsecured  promissory notes,
accruing  interest  at 12% per annum.  As of  December  31,  2005 and 2004,  the
balance due to the officers was $366,595 and $399,080, respectively.

NOTE I -COMMITMENTS AND CONTINGENCIES

Consulting Agreements

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

Operating Lease Commitments

The Company  leases  office  space in Durham,  NC on a five year lease  expiring
April, 2008 for an annualized rent payment of $43,127.  Additionally the Company
leases warehouse space on a month to month basis for $550 per month. At December
31, 2005, schedule of the future minimum lease payments is as follows:

               2006                     $43,127
               2007                      43,127
               2008                      14,376
               2009                           -
               2010                           -

Litigation

The Company is subject to other legal proceedings and claims, which arise in the
ordinary  course of its  business.  Although  occasional  adverse  decisions  or
settlements may occur, the Company  believes that the final  disposition of such
matters  should not have a material  adverse  effect on its financial  position,
results of  operations  or  liquidity.  Listed below is a brief  description  of
pending litigation:

On May 17,  2005,  Zykronix,  Inc.,  a Colorado  corporation,  filed a complaint
against us and our  President,  Mark Schmidt,  in the District  Court,  City and
County of Denver,  State of Colorado (Case No. O5CV3704) claiming damages in the
amount of $211,323.75  and costs for breach of contract,  unjust  enrichment and
fraud by Mark Schmidt.  We previously  entered into a contract with Zykronix for
them to produce  prototypes  for several of our new  products,  which we believe
they never satisfactorily completed.

On June 22,  2005,  we filed  our  Answer  and  Counterclaim  against  Zykronix,
claiming  damages and costs in the amount of $2,850,000  for breach of contract,
unjust  enrichment  and  negligent  misrepresentation.  At the same  time,  Mark
Schmidt filed a Motion to Dismiss since  Zykronix  failed to adequately  plead a
claim for fraud. On August 24, 2005, the Motion to Dismiss was denied.  The case
is currently in discovery. We believe that their claims are without merit and we
will vigorously defend these claims.

On July 27, 2005,  Alliance Care Services,  Inc. d/b/a Alliance Advisors,  a New
York corporation, filed a complaint against us in the Supreme Court of the State
of New York, County of New York, claiming damages in the amount of not less than
$500,000 and costs for breach of contract, breach of duty of good faith and fair
dealing and unjust  enrichment.  We filed our answer on October 4, 2005  denying
all claims.  This case is currently in  discovery.  We believe that their claims
are without merit and we intend to vigorously defend these claims.


                                      F-19


                              CYBERLUX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 2005 AND 2004

NOTE I -COMMITMENTS AND CONTINGENCIES (CONTINUED)

Litigation (continued)

On October 21, 2005,  Greenfield Capital Partners LLC filed a statement of claim
against us in arbitration before the National Association of Securities Dealers,
Inc. Greenfield claims damages and costs in the amount of $107,000 for breach of
contract,  fraud, fraudulent concealment and misrepresentation.  We believe that
their claims are without merit and we intend to vigorously defend these claims.

NOTE J- (LOSS) INCOME PER SHARE

The following  table presents the computation of basic and diluted (loss) income
per share:




                                                               For the year ended December 31,
                                                                    2005               2004
                                                                            

Net income (loss) available to common stockholders             $  (9,410,657)     $   3,103,049
Basic income/(loss) per share                                          (0.17)     $        0.19
Fully diluted income/(loss) per share                          $       (0.17)     $        0.06
Weighted average common shares outstanding (basic)                54,490,102         16,701,174
Weighted average common shares outstanding (fully diluted)       211,355,239         48,201,174



As of December 31, 2005,  156,865,137  potential  shares were  excluded from the
shares used to calculate  diluted loss per share as their inclusion would reduce
net loss per share.

NOTE K - INCOME TAXES

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

Under this method,  deferred tax liabilities and assets are determined  based on
the  difference  between  financial  statements  and tax  basis  of  assets  and
liabilities  using  enacted  tax  rates in  effect  for the  year in  which  the
differences  are  expected to reverse.  Temporary  differences  between  taxable
income  reported for  financial  reporting  purposes and income tax purposes are
insignificant.  A management estimate that at December 31, 2005, the Company has
available for federal  income tax purposes a net operating loss carry forward of
approximately $18,500,000, expiring in the year 2023, that may be used to offset
future taxable income.  Due to significant  changes in the Company's  ownership,
the future use of its existing net operating losses may be limited.

The Company has provided a valuation  reserve against the full amount of the net
operating  loss  benefit,  since in the  opinion  of  management  based upon the
earnings  history of the  Company;  it is more likely than not that the benefits
will not be realized.

Components  of  deferred  tax  asset  as of  December  31,  2005 and 2004 are as
follows:

Non current:
                                       2005           2004
                                   -----------    -----------
Net operating loss carry forward   $ 6,300,000    $ 2,900,000
Valuation allowance                 (6,300,000)    (2,900,000)
                                   -----------    -----------
Net deferred tax asset             $        --    $        --
                                   ===========    ===========


                                      F-20


                              CYBERLUX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 2005 AND 2004

NOTE L- GOING CONCERN MATTERS

The accompanying  statements have been prepared on a going concern basis,  which
contemplates  the  realization of assets and the  satisfaction of liabilities in
the  normal  course  of  business.  As  shown  in  the  accompanying   financial
statements,  as of December 31, 2005, the Company incurred accumulated losses of
$18,691,941.  The Company's current  liabilities  exceeded its current assets by
$1433,902 as of December 31, 2005.  These factors among others may indicate that
the  Company  will be unable to continue  as a going  concern  for a  reasonable
period of time.

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

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

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

NOTE M - BUSINESS CONCENTRATION

Sales to 5 major  customers  approximated  $20,006 or 37% of total sales for the
year ended December 31, 2005.

Purchases from the Company's 5 major suppliers  approximated  $418,530 or 81% of
total purchases for the year ended December 31, 2005.

Sales to 1 major customer totaled $10,000 or 42% for the year ended December 31,
2004.

NOTE N- RESTATEMENT

During 2005, it was determined the correct application of accounting  principles
had not been applied in the 2004 and 2003 accounting for convertible  debentures
and detachable warrants (See note D above).

The original accounting for the debentures and detachable warrants,  the Company
recognized an imbedded beneficial  conversion feature present in the convertible
note and  allocated a portion of the proceeds  equal to the  intrinsic  value of
that feature to additional paid in capital. Accordingly, the proceeds attributed
to the common common stock,  convertible debt and warrants have been restated to
reflect the relative fair value method.

In accordance with Accounting Principles Board Opinion,  Accounting Changes (APB
20)  the  necessary  corrections  to  apply  the  accounting  principles  on the
aformentioned   transactions  are  currently  reflected  in  the  reported  2004
financial  information.  The  impact to the  previously  issued  2004  financial
statements is as follows:




                                            2004 financial             2004 financial         Account increase
                                        statement balance prior    statement balance post    (decrease) in 2004
                                            to restatement              restatement              financials
                                        -----------------------    ----------------------    -------------------
                                                                                    
Net income (loss):                      $            (6,825,848)   $            3,103,049    $         9,928,897

Equity (deficit)                        $            (1,723,810)   $           (3,887,248)   $        (2,163,438)

Assets                                  $               557,341    $              557,341    $                --

Liabilities                             $             2,281,151    $            3,685,286    $         1,404,135

Income (loss) per share-basic           $                 (0.41)   $                 0.19    $              0.60
Income (loss) per share-fully diluted   $                 (0.41)   $                 0.06    $              0.47



                                      F-21


                              CYBERLUX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 2005 AND 2004

NOTE N- RESTATEMENT (CONTINUED)

The resulting effects on the prior period adjustments on 2004 cash flows by area
are as follows:




                                     2004 cash flow    2004 cash flow      Amount increase
                                        statement         statement      (decrease) in 2004
                                      balance prior     balance post          cash flow
                                     to restatement      restatement          statement
                                     ---------------   ---------------   -------------------
                                                                

Net cash from operating activities   $    (1,954,562)  $    (1,785,773)        $   168,788

Net cash from investing activities   $       (21,859)  $       (21,859)        $        --

Net cash from financing activities   $     2,375,548   $     2,206,760         $  (168,788)



NOTE O- SUBSEQUENT EVENTS

March 2006 Stock Purchase Agreement

To obtain  funding  for our ongoing  operations,  we entered  into a  Securities
Purchase  Agreement  with four  accredited  investors on March 27, 2006, for the
sale of (i) $500,000 in secured convertible notes, and (ii) warrants to purchase
19,000,000 shares of our common stock.

The notes bear interest at 8%, mature three years from the date of issuance, and
are convertible  into our common stock, at the investors'  option,  at the lower
of:

            o     $0.10; or
            o     55% of the average of the three lowest intraday trading prices
                  for the common stock on the  Over-The-Counter  Bulletin  Board
                  for  the  20  trading  days  before  but  not   including  the
                  conversion date.

We have a call option under the terms of the secured convertible notes. The call
option  provides  us with the right to  prepay  all of the  outstanding  secured
convertible  notes at any time,  provided we are not in default and our stock is
trading  at or below $.13 per  share.  Prepayment  of the notes is to be made in
cash equal to either (i) 125% of the outstanding  principal and accrued interest
for prepayments occurring within 30 days following the issue date of the secured
convertible  notes; (ii) 135% of the outstanding  principal and accrued interest
for prepayments occurring between 31 and 60 days following the issue date of the
secured  convertible  notes;  and (iii) 150% of the  outstanding  principal  and
accrued  interest for  prepayments  occurring  after the 60th day  following the
issue date of the secured convertible notes.

Our right to repay the notes is  exercisable  on not less than ten trading  days
prior written notice to the holders of the secured convertible notes. For notice
purposes,  a trading day is any day on which our common  stock is traded for any
period on the OTC Bulletin Board.  Notwithstanding the notice of prepayment, the
holders of the secured  convertible notes have the right at all times to convert
all or any  portion of the  secured  convertible  notes  prior to payment of the
prepayment amount.

We also have a partial  call option  under the terms of the secured  convertible
notes in any  month in which  the  current  price of our  common  stock is below
$0.13.  Under the terms of the partial call option, we have the right to pay the
outstanding  principal amount of the secured  convertible notes plus one-month's
interest  for that  month,  which  will  stay  any  conversions  of the  secured
convertible  notes by the holders for that month.  The  principal  amount of the
secured  convertible  notes to be  repaid is  determined  by  dividing  the then
outstanding  principal  amount  of the  notes by the  maturity  of the  notes in
months, or 36.

The full principal amount of the secured  convertible notes are due upon default
under the terms of secured convertible notes. The warrants are exercisable until
seven years from the date of issuance at a purchase price of $0.10 per share. In
addition, we have granted the investors a security interest in substantially all
of our assets and intellectual property and registration rights.

March 2006 Loan

On March 30, 2006 we entered into a financing  agreement with the  International
Capital  Group,  LLC whereby our  Directors  pledged  4,000,000  shares of their
personal  common stock as collateral  for a loan in the amount of $152,400.  The
loan carries an interest rate of 4.99%  payable  quarterly and has a maturity of
March 31, 2009.


                                      F-22


                              CYBERLUX CORPORATION
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 2005 AND 2004

NOTE O- SUBSEQUENT EVENTS (CONTINUED)

Conversions

On March 3, 2006 the holders of the Secured Convertible Note dated September 23,
2004  exercised a partial  conversion  and were issued  791,369 shares of common
stock at a conversion price of $0.04 per share.

Holders of 8.38  Series A  Preferred  Stock were  issued  419,032  shares of the
Company's common stock.


                                      F-23


                              CYBERLUX CORPORATION
                            CONDENSED BALANCE SHEETS




                                                                        (Unaudited)
                                                                          June 30,      December 31,
                                                                            2006            2005
                                                                        ------------    ------------
                                                                                  
ASSETS
Current assets:
Cash &  cash equivalents                                                $    171,881    $    475,656
Accounts  receivable,  net of allowance for doubtful accounts of $-0-         16,966           9,424
Inventories, net of allowance of $111,052 and $110,821,
respectively                                                                 180,600         338,097
Other current assets                                                          38,851          42,814
                                                                        ------------    ------------
Total current assets                                                         408,298         865,991

Property,  plant and equipment,  net of accumulated depreciation
of $131,212 and $118,105, respectively                                        59,104          63,133
                                                                        ------------    ------------

Total Assets                                                            $    467,402    $    929,124
                                                                        ============    ============

LIABILITIES AND DEFICIENCY IN STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable                                                        $    481,414    $    657,930
Accrued liabilities                                                        1,463,330         782,586
Short-term notes payable - related parties                                   404,595         366,594
Short-term notes payable                                                     764,118         542,783
                                                                        ------------    ------------
Total current liabilities                                                  3,113,457       2,349,893
                                                                        ------------    ------------

Long-term liabilities:
Notes payable                                                              1,315,088         351,419
Derivative liability relating to convertible debentures                    4,329,728       6,809,449
Warrant liability relating to convertible debentures                       3,172,490       3,352,025
                                                                        ------------    ------------
Total long-term liabilities                                                8,817,306      10,512,893
                                                                        ------------    ------------

Total liabilities                                                         11,930,763      12,862,786
                                                                        ------------    ------------
Commitments and Contingencies
Series A  convertible  preferred  stock,  $0.001 par value; 200
shares  designated,  51.4806 and 59.8606 issued and  outstanding
as of June 30, 2006 and December 31, 2005, respectively                      257,400         299,303
                                                                        ------------    ------------

DEFICIENCY IN STOCKHOLDERS' EQUITY
Class B convertible  preferred  stock,  $0.001 par value, 800,000
shares designated; 800,000 shares issued and outstanding for
June 30, 2006 and December 31, 2005                                              800             800
Common stock,  $0.001 par value,  300,000,000 shares authorized;
96,775,237  and 75,608,334  shares issued and  outstanding as of
June 30, 2006 and December 31, 2005, respectively                             96,775          75,607
Subscription receivable                                                     (335,406)             --
Additional paid-in capital                                                 7,939,655       6,382,569
Accumulated deficit                                                      (19,422,585)    (18,691,941)
                                                                        ------------    ------------
Deficiency in stockholders' equity                                       (11,720,761)    (12,232,965)
                                                                        ------------    ------------
Total liabilities and (deficiency) in stockholders' equity              $    467,402    $    929,124
                                                                        ============    ============


         The accompanying notes are an integral part of these unaudited
                         condensed financial statements


                                      F-24


                              CYBERLUX CORPORATION
                       CONDENSED STATEMENTS OF OPERATIONS
                                   Unaudited




                                                            Three months ended June 30,           Six months ended June 30,
                                                             2006               2005               2006               2005
                                                         ------------    ------------------    ------------    ------------------
                                                                                                   
                                                                         As restated-Note K                    As restated-Note K
                                                                         ------------------                    ------------------
REVENUE:                                                 $     83,026    $              200    $    130,226    $           13,768

Cost of goods sold                                            (20,980)              (23,117)        (74,667)              (29,486)
                                                         ------------    ------------------    ------------    ------------------

    Gross margin (loss)                                        62,046               (22,917)         55,559               (15,718)

OPERATING EXPENSES:
Marketing and advertising                                      69,387               116,349         117,215               137,672
Impairment Loss                                                    --                    --              --                30,544
Depreciation and amortization                                   5,842                 4,886          13,107                13,180
Research and development                                       75,537               100,884         114,363               119,580
General and administrative expenses                           949,609               468,356       2,249,510               825,231
                                                         ------------    ------------------    ------------    ------------------
Total operating expenses                                    1,100,375               690,475       2,494,195             1,126,207


NET LOSS FROM OPERATIONS                                   (1,038,329)             (713,392)     (2,438,636)           (1,141,925)

Other income/(expense):
Unrealized  gain (loss)  relating to adjustment
of  derivative  and warrant  liability  to fair
value of underlying securities                                836,071           (15,919,769)      3,159,257           (17,932,014)

Interest income                                                    38                    --              38                   300
Debt forgiveness                                               36,799                    --          36,799                    --
Interest expense                                             (740,494)             (479,780)     (1,478,624)             (719,098)
Debt acquisition costs                                         (2,992)                   --          (9,479)              (94,330)
                                                         ------------    ------------------    ------------    ------------------

Net loss before provision for income taxes                   (908,906)          (17,112,941)       (730,644)          (19,887,067)

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

NET LOSS AVAILABLE TO COMMON STOCKHOLDERS                $   (908,906)   $      (17,112,941)   $   (730,644)   $      (19,887,067)
                                                         ============    ==================    ============    ==================
Weighted average number of common shares
outstanding                                                88,460,138            41,216,067      84,395,457            34,604,651
                                                         ============    ==================    ============    ==================

Net  income/(loss)  per share - basic and fully
diluted                                                  $      (0.01)   $            (0.42)   $       0.01)   $            (0.57)
                                                         ============    ==================    ============    ==================

Preferred dividend                                       $     24,000    $           24,000    $     24,000    $           24,000
                                                         ============    ==================    ============    ==================



              The accompanying notes are an integral part of these
                    unaudited condensed financial statements


                                      F-25


                                  CYBERLUX, INC
                        CONDENSED STATEMENTS OF CASH FLOW
                                    Unaudited




                                                                                             Six months ended June 30,
                                                                                               2006            2005
                                                                                           ------------    ------------
                                                                                                     
                                                                                                           Restated-See note K
CASH FLOWS FROM OPERATING ACTIVITIES:
Net (loss) available to common stockholders                                                $   (730,644)   $(19,887,067)
Adjustments  to  reconcile  net income  (loss) to cash used in  operating
activities
Depreciation                                                                                     13,107          13,180
Warrants issued in connection with services rendered                                                 --          14,160
Common stock issued in connection with services rendered                                      1,169,289          29,000
Common stock issued in settlement of debt-related expense                                        31,655         339,238
Accretion of convertible notes payable                                                          770,605         302,648
Unrealized  (gain) loss on adjustment of derivative and warrant liability
to fair value of underlying securities                                                       (3,159,257)     17,932,014
Impairment loss on patent                                                                            --          30,544
(Increase) decrease in:
Accounts receivable                                                                              (7,542)        (10,000)
Inventories                                                                                     157,497              --
Prepaid expenses and other assets                                                                43,962        (119,080)
Increase (decrease) in:
Accounts payable                                                                               (176,516)        (11,537)
Accrued liabilities                                                                             680,744          56,518
                                                                                           ------------    ------------
Net cash (used in) operating activities                                                      (1,207,099)     (1,310,382)

CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of fixed assets                                                                      (9,078)        (30,856)
                                                                                           ------------    ------------
Net cash used in investing activities:                                                           (9,078)        (30,856)
                                                                                           ------------    ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
Net proceeds from issuance of convertible debenture                                             460,000       1,100,000
Net proceeds from borrowing on long term basis                                                  414,402              --
Net proceeds (payments) to notes payable, related parties                                        38,000         (32,485)
                                                                                           ------------    ------------
Net cash provided by (used in) financing  activities:                                           912,402       1,067,515
                                                                                           ------------    ------------

Net increase (decrease) in cash and cash equivalents                                           (303,775)       (273,723)
 Cash and cash equivalents at beginning of period                                               475,656         415,375
                                                                                           ------------    ------------
Cash and cash equivalents at end of period                                                 $    171,881    $    141,652
                                                                                           ============    ============

Supplemental disclosures:
Interest Paid                                                                              $     29,280    $     75,103
Income Taxes Paid                                                                                    --              --

NON-CASH INVESTING AND FINANCING ACTIVITIES:
Unrealized  (gain) loss in adjustment of derivative and warrant liability
to fair value of underlying securities                                                     $ (3,159,257)   $ 17,932,014
Common stock issued for services rendered                                                  $  1,169,289    $     29,000
Common stock issued in settlement of debt                                                  $     31,655    $    339,238



              The accompanying notes are an integral part of these
                    unaudited condensed financial statements


                                      F-26


                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (UNAUDITED)

NOTE A-SUMMARY OF ACCOUNTING POLICIES

GENERAL

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

In the opinion of management,  all adjustments  (consisting of normal  recurring
accruals)  considered  necessary  for a fair  presentation  have been  included.
Accordingly,  the results from  operations  for the three and six month  periods
ended June 30, 2006, are not  necessarily  indicative of the results that may be
expected for the year ended December 31, 2006. The unaudited condensed financial
statements  should be read in  conjunction  with the December 31, 2005 financial
statements and footnotes  thereto  included in the Company's Form 10-KSB for the
year ended December 31, 2005.

Business and Basis of Presentation

Cyberlux  Corporation  (the "Company") is incorporated on May 17, 2000 under the
laws of the  State of  Nevada.  Until  December  31,  2004,  the  Company  was a
development state enterprise as defined under Statement on Financial  Accounting
Standards  No.7,  Development  Stage  Enterprises  ("SFAS  No.7").  The  Company
develops,  manufactures and markets  long-term  portable  lighting  products for
commercial and industrial users.  While the Company has generated  revenues from
its sale of products,  the Company has incurred expenses,  and sustained losses.
Consequently,   its  operations  are  subject  to  all  risks  inherent  in  the
establishment of a new business enterprise. As of June 30, 2006, the Company has
accumulated losses of $19,422,585.

Revenue Recognition

Revenues are  recognized in the period that  services are provided.  For revenue
from product  sales,  the Company  recognizes  revenue in accordance  with Staff
Accounting  Bulletin No. 104, REVENUE RECOGNITION  ("SAB104"),  which superseded
Staff Accounting Bulletin No. 101, REVENUE  RECOGNITION IN FINANCIAL  STATEMENTS
("SAB101"). SAB 101 requires that four basic criteria must be met before revenue
can be  recognized:  (1)  persuasive  evidence  of an  arrangement  exists;  (2)
delivery has occurred; (3) the selling price is fixed and determinable;  and (4)
collectibility is reasonably assured.  Determination of criteria (3) and (4) are
based on management's judgments regarding the fixed nature of the selling prices
of the products  delivered and the  collectibility of those amounts.  Provisions
for discounts and rebates to customers,  estimated  returns and allowances,  and
other  adjustments  are  provided  for in the same period the related  sales are
recorded.  The  Company  defers any  revenue  for which the product has not been
delivered  or is subject  to refund  until  such time that the  Company  and the
customer jointly determine that the product has been delivered or no refund will
be required.  At June 30, 2006 and  December 31, 2005,  the Company did not have
any deferred revenue.

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

RECLASSIFICATION

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

CONCENTRATIONS OF CREDIT RISK

Financial instruments and related items which potentially subject the Company to
concentrations  of credit risk consist  primarily of cash, cash  equivalents and
trade  receivables.  The Company places its cash and temporary cash  investments
with credit quality institutions. At times, such investments may be in excess of
the FDIC insurance limit. The Company periodically reviews its trade receivables
in  determining  its  allowance  for  doubtful  accounts.  At June 30,  2006 and
December 31, 2005, allowance for doubtful receivable was $0.


                                      F-27


                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (UNAUDITED)

NOTE A-SUMMARY OF ACCOUNTING POLICIES (CONTINUED)

STOCK-BASED COMPENSATION

On December 16, 2004,  the Financial  Accounting  Standards  Board (FASB) issued
FASB Statement No. 123R (revised 2004), Share-Based Payment" which is a revision
of FASB Statement No. 123, "Accounting for Stock-Based Compensation".  Statement
123R supersedes APB opinion No. 25,  "Accounting for Stock Issued to Employees",
and amends FASB  Statement  No. 95,  "Statement of Cash Flows".  Generally,  the
approach in  Statement  123R is similar to the  approach  described in Statement
123.  However,  Statement 123R requires all  share-based  payments to employees,
including  grants of employee  stock  options,  to be  recognized  in the income
statement  based on their  fair  values.  Pro-forma  disclosure  is no longer an
alternative.  This statement  does not change the accounting  guidance for share
based  payment  transactions  with  parties  other than  employees  provided  in
Statement of Financial  Accounting Standards No. 123(R). This statement does not
address the accounting for employee share ownership plans,  which are subject to
AICPA  Statement of Position  93-6,  "Employers'  Accounting  for Employee Stock
Ownership  Plans." On April 14, 2005,  the SEC amended the effective date of the
provisions of this  statement.  The effect of this  amendment by the SEC is that
the  Company  had to comply  with  Statement  123R and use the Fair Value  based
method of  accounting  no later  than the first  quarter  of 2006.  The  Company
implemented  SFAS No.  123(R) on January 1, 2006 using the modified  prospective
method. The fair value of each option grant issued after January 1, 2006 will be
determined as of grant date,  utilizing the Black-Scholes  option pricing model.
The  amortization of each option grant will be over the remainder of the vesting
period of each option grant.

As more fully described in the financial  statements included in Form 10-KSB for
the year ended  December 31, 2005,  the Company  granted  stock options over the
years to employees of the Company under a  non-qualified  employee  stock option
plan. As of December 31, 2005,  33,580,000  stock options were  outstanding  and
exercisable. The Company did not grant any stock options to employees during the
six months  ended June 30,  2006.  The  Company did not  recognize  compensation
expense  related to  employees'  stock  options in the six months ended June 30,
2006.  The impact on earnings  for the  remainder of Fiscal 2006 for stock based
compensation will depend on future stock option issuances.

In prior years,  the Company applied the  intrinsic-value  method  prescribed in
Accounting Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued
to  Employees,"  to account for the issuance of stock  options to employees  and
accordingly  compensation  expense  related to  employees'  stock  options  were
recognized in the prior year financial  statements to the extent options granted
under stock  incentive plans had an exercise price less than the market value of
the underlying common stock on the date of grant.

         Had compensation  costs for the Company's stock options been determined
based on the fair value at the grant dates for the  awards,  the  Company's  net
loss and loss per share would be as follows:




----------------------------------------------------------------------------------
                                                                  For the six
                                                               months ended June
                                                                  30, 2005-As
                                                                restated-Note K
----------------------------------------------------------------------------------
                                                                 
 Net loss attributable to common stockholders -as reported          $(19,887,067)
 Add.  Total stock based  employee  compensation  expense as
 reported under intrinsic value method (APB No. 25)                           --
 Deduct Total stock based employee compensation expense
 as reported under fair value based method  (SFAS No. 123)              (478,800)
 Net loss -Pro Forma                                                $(20,365,867)
 Net loss attributable to common stockholders - Pro forma           $(20,365,867)
 Basic (and assuming dilution) loss per share -as reported                $(0.57)
 Basic (and assuming dilution) loss per share - Pro forma                 $(0.59)
----------------------------------------------------------------------------------



         In  determining  the  compensation  cost of stock  options  granted  to
employees  during the six months ended June 30,  2005,  as specified by SFAS No.
123, the fair value of each option grant has been estimated on the date of grant
using  the   Black-Scholes   option  pricing  model  and  the  weighted  average
assumptions used in these calculations are summarized as follows:


                                      F-28


                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (UNAUDITED)

NOTE A-SUMMARY OF ACCOUNTING POLICIES (CONTINUED)

STOCK-BASED COMPENSATION (CONTINUED)




                                                  Six Months Ended
                                                    June 30, 2005
                                                --------------------
                                             
   Risk-free interest rate                                        2%
   Expected life of options Granted                           6 yrs
   Expected Volatility                                          250%
   Expected dividend yield                                        0%



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

PATENTS

During the year ended  December 31, 2005,  the Company  management  preformed an
evaluation of its intangble  assets  (Patents) for purposes of  determining  the
implied fair value of the assets at December 31, 2005.  The test  indicated that
the recorded  remaining  book value of its patens  exceeded  its fair value,  as
determined  by  discounted  cash  flows.  As a result,  upon  completion  of the
assessment,  management recorded a non-cash impairment charge of $30,544, net of
tax,  or $0.00 per share  during the six month  period  ended  June 30,  2005 to
reduce the carrying value of the patents to $0. Considerable management judgment
is necessary to estimate the fair value. Accordingly,  actual results could vary
significantly from management's estimates.

RECENT PRONOUNCEMENTS

In March 2005, the FASB issued FASB Interpretation (FIN) No. 47, "Accounting for
Conditional  Asset Retirement  Obligations,  an interpretation of FASB Statement
No. 143," which  requires an entity to recognize a liability  for the fair value
of a conditional  asset  retirement  obligation when incurred if the liability's
fair value can be  reasonably  estimated.  The  Company is required to adopt the
provisions of FIN 47 no later than the first quarter of fiscal 2006. The Company
adopted  this  interpretation  from  January  1,  2006.  The  adoption  of  this
Interpretation  did not have a  material  impact on its  consolidated  financial
position, results of operations or cash flows.

In May 2005 the FASB issued Statement of Financial  Accounting  Standards (SFAS)
No. 154, "Accounting Changes and Error Corrections, a replacement of APB Opinion
No. 20 and FASB Statement No. 3." SFAS 154 requires retrospective application to
prior periods' financial statements for changes in accounting principle,  unless
it is  impracticable  to  determine  either the  period-specific  effects or the
cumulative  effect of the  change.  SFAS 154 also  requires  that  retrospective
application of a change in accounting principle be limited to the direct effects
of the change.  Indirect effects of a change in accounting principle,  such as a
change in non-discretionary profit-sharing payments resulting from an accounting
change,  should be recognized in the period of the accounting  change.  SFAS 154
also requires that a change in depreciation,  amortization,  or depletion method
for long-lived,  non-financial assets be accounted for as a change in accounting
estimate effected by a change in accounting principle. SFAS 154 is effective for
accounting  changes and  corrections  of errors made in fiscal  years  beginning
after December 15, 2005. Early adoption is permitted for accounting  changes and
corrections  of  errors  made in  fiscal  years  beginning  after  the date this
Statement  is issued.  The  Company  adopted of this SFAS with its  restatements
included within.

On February 16, 2006 the Financial Accounting Standards Board (FASB) issued SFAS
155,  "Accounting  for  Certain  Hybrid  Instruments,"  which  amends  SFAS 133,
"Accounting for Derivative  Instruments and Hedging  Activities,"  and SFAS 140,
"Accounting for Transfers and Servicing of Financial Assets and  Extinguishments
of  Liabilities."  SFAS 155  allows  financial  instruments  that have  embedded
derivatives  to be accounted for as a whole  (eliminating  the need to bifurcate
the  derivative  from its host) if the holder  elects to  account  for the whole
instrument on a fair value basis.  SFAS 155 also  clarifies  and amends  certain
other  provisions of SFAS 133 and SFAS 140. This  statement is effective for all
financial  instruments  acquired  or  issued  in fiscal  years  beginning  after
September  15,  2006.  The  Company  does not  expect its  adoption  of this new
standard  to have a  material  impact  on its  financial  position,  results  of
operations or cash flows.

In March 2006, the FASB issued FASB Statement No. 156,  Accounting for Servicing
of Financial  Assets - an amendment to FASB  Statement  No. 140.  Statement  156
requires that an entity recognize a servicing asset or servicing  liability each
time it undertakes an obligation to service a financial asset by entering into a
service  contract  under certain  situations.  The new standard is effective for
fiscal years beginning after September 15, 2006. The Company does not expect its
adoption  of this  new  standard  to have a  material  impact  on its  financial
position, results of operations or cash flows.


                                      F-29



                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (UNAUDITED)

NOTE B - NOTES PAYABLE AND CONVERTIBLE DEBENTURES

Notes payable at June 30, 2006 and December 31, 2005 are as follows:




---------------------------------------------------------------------------------------------------------------------------
                                                                                      June 30, 2006      December 31, 2005
---------------------------------------------------------------------------------------------------------------------------
                                                                                                   
10% convertible note payable, unsecured and due September, 2003; accrued and
unpaid interest due at maturity; Note holder has the option to convert note
principal together with accrued and unpaid interest to the Company's common
stock at a rate of $0.50 per share. The Company is in
violation of the loan covenants                                                          $2,500                 $2,500

10% convertible notes payable, unsecured and due March, 2003; accrued and unpaid
interest due at maturity; Note holder has the option to convert unpaid note
principal together with accrued and unpaid interest to the Company's common
stock at a rate of $0.50 per share.
                                                                                             --                 25,000

10% note payable, unsecured and due on demand, accrued and unpaid
interest due when paid                                                                   15,000                     --

4.99% note payable, unsecured and due March 2009, accrued and unpaid
interest due at maturity. Shareholders secured debt with shares of
Company's common stock                                                                  152,400                     --

4.99% note payable, unsecured and due June 2009, accrued and unpaid
interest due at maturity. Shareholders secured debt with shares of
Company's common stock                                                                  103,403                     --

4.99% note payable, unsecured and due June 2009, accrued and unpaid
interest due at maturity. Shareholders secured debt with shares of
Company's common stock                                                                  168,600                     --

10% convertible debenture, due two years from the date of the note with interest
payable quarterly during the life of the note. The note is convertible into the
Company's common stock at the lower of a) $0.72 or b) 50% of the average of the
three lowest intraday trading prices for the common stock on a principal market
for twenty days before, but not including, conversion date. The Company granted
the note holder a security interest in substantially all of the Company's assets
and intellectual property and registration rights. The Company is in
violation of the loan covenants (see below)                                             746,618                515,283
---------------------------------------------------------------------------------------------------------------------------




                                      F-30


                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (UNAUDITED)

NOTE B - NOTES PAYABLE AND CONVERTIBLE DEBENTURES (CONTINUED)




---------------------------------------------------------------------------------------------------------------------------
                                                                                      June 30, 2006    December 31, 2005
---------------------------------------------------------------------------------------------------------------------------
                                                                                                   
10% convertible debenture, due three years from date of the note with interest
payable quarterly during the life of the note. The note is convertible into the
Company's common stock at the lower of a) $0.03 or b) 50% of the average of the
three lowest intraday trading prices for the common stock on a principal market
for twenty days before, but not including, conversion date. The Company granted
the note holder a security interest in substantially all of the Company's assets
and intellectual property and registration rights. The Company is in
violation of the loan covenants (see below)                                             547,763            299,820

10% convertible debenture, due October 2008 with interest payable quarterly
during the life of the note. The note is convertible into the Company's common
stock at the lower of a) $0.6 or b) 50% of the average of the three lowest
intraday trading prices for the common stock on a principal market for twenty
days before, but not including, conversion date. The Company granted the note
holder a security interest in substantially all of the Company's assets and
intellectual property and registration rights. The Company is in violation of
the loan covenants
(see below)                                                                             181,918             49,680

8% convertible debenture, due December 2008 with interest payable quarterly
during the life of the note. The note is convertible into the Company's common
stock at the lower of a) $0.10 or b) 35% of the average of the three lowest
intraday trading prices for the common stock on a principal market for twenty
days before, but notincluding, conversion date. The Company granted the note            117,625              1,918
holder a security interest insubstantially all of the Company's assets and
intellectual property and registration rights (see below)

8% convertible debenture, due March 2009e with interest payable quarterly during
the life of the note. The note is convertible into the Company's common stock at
the lower of a)$0.10 or b) 55% of the average of the three lowest intraday
trading prices for the common stock on a principal market for twenty days
before, but not including, conversion date. The Company granted the note                 43,379                 --
holder a security interest in substantially all of the Company's assets and          -----------          --------
intellectual property and registration rights. (See below)

                                                                                      2,079,206            894,201

Less: current maturities                                                               (764,118)          (542,783)
                                                                                     -----------          --------

Notes payable and convertible debentures-long term portion                           $1,315,088          $ 351,418
                                                                                     ==========          =========
---------------------------------------------------------------------------------------------------------------------------




                                      F-31


                             CYBERLUX CORPORATION
                   NOTES TO CONDENSED FINANCIAL STATEMENTS
                                JUNE 30, 2006
                                 (UNAUDITED)

NOTE B - NOTES PAYABLE AND CONVERTIBLE DEBENTURES (CONTINUED)

The Company  entered into a Securities  Purchase  Agreement with four accredited
investors on September  23, 2004 for the issuance of an aggregate of  $1,500,000
of convertible notes ("Convertible Notes") and attached to the Convertible Notes
were warrants to purchase  2,250,000  shares of the Company's  common stock. The
Convertible Notes accrue interest at 10% per annum,  payable quarterly,  and are
due two  years  from the date of the note.  The note  holder  has the  option to
convert any unpaid note principal to the Company's common stock at a rate of the
lower of a) $0.72 or b) 50% of the average of the three lowest intraday  trading
prices  for the common  stock on a  principal  market  for the 20  trading  days
before, but not including, conversion date.

As of June 30, 2006, the Company issued to investors of the Convertible  Notes a
total  amount of  $1,500,000  in exchange for net  proceeds of  $1,186,281.  The
proceeds that the Company  received were net of prepaid  interest of $50,000 and
related fees and costs of $263,719.

This transaction,  to the extent that it is to be satisfied with common stock of
the Company would normally be included as equity  obligations.  However,  in the
instant case,  due to the  indeterminate  number of shares which might be issued
under the embedded  convertible  host debt  conversion  feature,  the Company is
required to record a  liability  relating to both the  detachable  warrants  and
embedded  convertible  feature of the notes payable (included in the liabilities
as a "derivative liability)".

The Company  entered into a Securities  Purchase  Agreement with four accredited
investors on April 23, 2005 for the issuance of an  aggregate of  $1,500,000  of
convertible  notes  ("Convertible  Notes") and attached to the Convertible Notes
were warrants to purchase  25,000,000  shares of the Company's common stock. The
Convertible Notes accrue interest at 10% per annum,  payable quarterly,  and are
due three  years  from the date of the note.  The note  holder has the option to
convert any unpaid note principal to the Company's common stock at a rate of the
lower of a) $0.03 or b) 50% of the average of the three lowest intraday  trading
prices  for the common  stock on a  principal  market  for the 20  trading  days
before, but not including, conversion date.

As of June 30, 2006, the Company issued to investors of the Convertible  Notes a
total amount of $1,500,000  in exchange for total  proceeds of  $1,352,067.  The
proceeds  that the  Company  received  were net of prepaid  interest  of $72,933
representing  the first eight  month's  interest  and related  fees and costs of
$75,000.

This transaction,  to the extent that it is to be satisfied with common stock of
the Company would normally be included as equity  obligations.  However,  in the
instant case,  due to the  indeterminate  number of shares which might be issued
under the embedded  convertible  host debt  conversion  feature,  the Company is
required to record a  liability  relating to both the  detachable  warrants  and
embedded  convertible  feature of the notes payable (included in the liabilities
as a "derivative liability".

The Company  entered into a Securities  Purchase  Agreement with four accredited
investors on October 24, 2005 for the issuance of $800,000 of convertible  notes
("Convertible  Notes") and attached to the  Convertible  Notes were  warrants to
purchase  800,000 shares of the Company's  common stock.  The  Convertible  Note
accrues interest at 10% per annum,  payable  quarterly,  and are due three years
from the date of the note.  The note holder has the option to convert any unpaid
note principal to the Company's  common stock at a rate of the lower of a) $0.06
or b) 50% of the average of the three  lowest  intraday  trading  prices for the
common  stock on a  principal  market for the 20 trading  days  before,  but not
including, conversion date.

As of June 30, 2006, the Company issued to investors of the Convertible  Notes a
total  amount of $800,000  in  exchange  for total  proceeds  of  $775,000.  The
proceeds  that the  Company  received  were  net of  related  fees and  costs of
$25,000.

This transaction,  to the extent that it is to be satisfied with common stock of
the Company would normally be included as equity  obligations.  However,  in the
instant case,  due to the  indeterminate  number of shares which might be issued
under the embedded  convertible  host debt  conversion  feature,  the Company is
required to record a  liability  relating to both the  detachable  warrants  and
embedded  convertible  feature of the notes payable (included in the liabilities
as a "derivative liability").

The Company  entered into a Securities  Purchase  Agreement with four accredited
investors on December 28, 2005 for the issuance of $700,000 of convertible notes
("Convertible  Notes") and attached to the  Convertible  Notes were  warrants to
purchase  700,000 shares of the Company's  common stock.  The  Convertible  Note
accrues  interest at 8% per annum,  payable  quarterly,  and are due three years
from the date of the note.  The note holder has the option to convert any unpaid
note principal to the Company's  common stock at a rate of the lower of a) $0.10
or b) 35% of the average of the three  lowest  intraday  trading  prices for the
common  stock on a  principal  market for the 20 trading  days  before,  but not
including, conversion date.


                                      F-32


                             CYBERLUX CORPORATION
                   NOTES TO CONDENSED FINANCIAL STATEMENTS
                                JUNE 30, 2006
                                 (UNAUDITED)

NOTE B-NOTES PAYABLE AND CONVERTIBLE DEBENTURES (CONTINUED)

As of June 30, 2006, the Company issued to investors of the Convertible  Notes a
total  amount of $700,000  in  exchange  for total  proceeds  of  $675,000.  The
proceeds  that the  Company  received  were  net of  related  fees and  costs of
$25,000.

This transaction,  to the extent that it is to be satisfied with common stock of
the Company would normally be included as equity  obligations.  However,  in the
instant case,  due to the  indeterminate  number of shares which might be issued
under the embedded  convertible  host debt  conversion  feature,  the Company is
required to record a  liability  relating to both the  detachable  warrants  and
embedded  convertible  feature of the notes payable (included in the liabilities
as a "derivative liability").

The Company  entered into a Securities  Purchase  Agreement with four accredited
investors  on March 31, 2006 for the issuance of $500,000 of  convertible  notes
("Convertible  Notes") and attached to the  Convertible  Notes were  warrants to
purchase  19,000,000  shares of the Company's common stock. The Convertible Note
accrues  interest at 8% per annum,  payable  quarterly,  and are due three years
from the date of the note.  The note holder has the option to convert any unpaid
note principal to the Company's  common stock at a rate of the lower of a) $0.10
or b) 55% of the average of the three  lowest  intraday  trading  prices for the
common  stock on a  principal  market for the 20 trading  days  before,  but not
including, conversion date.

As of June 30, 2006, the Company issued to investors of the Convertible  Notes a
total  amount of $500,000  in  exchange  for total  proceeds  of  $460,000.  The
proceeds  that the  Company  received  were  net of  related  fees and  costs of
$40,000.

The accompanying  financial statements comply with current requirements relating
to warrants and  embedded  derivatives  as  described in FAS 133,  EITF 98-5 and
00-27, and APB 14 as follows:

            o     The  Company   allocated   the   proceeds   received   between
                  convertible  debt  and  detachable  warrants  based  upon  the
                  relative  fair market  values on the dates the  proceeds  were
                  received.

            o     Subsequent to the initial recording,  the increase in the fair
                  value  of  the  detachable  warrants,   determined  under  the
                  Black-Scholes  option pricing  formula and the increase in the
                  intrinsic  value of the embedded  derivative in the conversion
                  feature  of  the   convertible   debentures   are  accrued  as
                  adjustments  to the  liabilities at June 30, 2006 and December
                  31, 2005, respectively.

            o     The expense  relating to the increase in the fair value of the
                  Company's  stock  reflected in the change in the fair value of
                  the warrants and  derivatives  (noted above) is included as an
                  other comprehensive  income item of an unrealized gain or loss
                  arising from  convertible  financing on the Company's  balance
                  sheet.

            o     Accreted  principal of $1,637,303  and $866,701 as of June 30,
                  2006 and December 31, 2005, respectively.

The  following  table  summarizes  the  various  components  of the  convertible
debentures as of June 30,, 2006 and December 31, 2005:




--------------------------------------------------------------------------------
                                                     June 30,     December 31,
                                                      2006           2005
--------------------------------------------------------------------------------
                                                             
Convertible debentures                             $2,079,206       $894,201

Warrant liability                                   2,432,970      2,013,188

Derivative liability                                4,329,728      6,809,449
                                                   ----------     ----------

                                                    8,841,904      9,716,838

Cumulative adjustment of derivative and warrant   (1,762,698)    (4,322,637)
liability to fair value
Cumulative unrealized loss relating to
conversion of convertible notes to common
shares charged to interest expense                   (597,194)      (565,539)
Cumulative accretion of principal related to
convertible debentures                             (1,637,303)      (866,701)
                                                   ----------     ----------


                                                   $4,844,709     $3,961,961
                                                   ==========     ==========

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



NOTE C-WARRANT LIABILITY

Total warrant  liability as of June 30, 2006 and December 31, 2005 are comprised
of the following:




--------------------------------------------------------------------------------
                                                     June 30,     December 31,
                                                      2006           2005
--------------------------------------------------------------------------------
                                                            
Fair value of warrants relating to convertible     $2,432,970     $2,013,188
debentures
Fair value of warrants relating to preferred          398,797      1,147,334
stock-class A
Fair value of other outstanding warrants              340,723        191,504
                                                   ----------     ----------
Total                                              $3,172,490     $3,352,026
                                                   ==========     ==========
--------------------------------------------------------------------------------



                                      F-33


                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (UNAUDITED)

NOTE D -STOCKHOLDER'S EQUITY

SERIES A - CONVERTIBLE PREFERRED STOCK

The Company has also authorized  5,000,000 shares of Preferred Stock, with a par
value of $.001 per share.

On December 30, 2003, the Company filed a Certificate of Designation  creating a
Series A Convertible Preferred Stock classification for 200 shares.

The Series A Preferred stated  conversion price of $.10 per shares is subject to
certain  anti-dilution  provisions in the event the Company issues shares of its
common  stock or common stock  equivalents  below the stated  conversion  price.
Changes to the  conversion  price are  charged to  operations  and  included  in
unrealized  gain  (loss)  relating  to  adjustment  of  derivative  and  warrant
liability to fair value of underlying securities.

In  December,  2003,  the  Company  issued 155 shares of its Series A  Preferred
stock,  valued at $5,000 per share.  The stock has a stated  value of $5,000 per
share and a  conversion  price of $0.10 per share and  warrants  to  purchase an
aggregate of 15,500,000 shares of our common stock.

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

As of December 31, 2004, 7 of the Series A Preferred  shareholders exercised the
conversion  right and  exchanged  19 shares of Series A  Preferred  for  950,000
shares of the Company's common stock.

As of December 31, 2005, 20 of the Series A Preferred shareholders exercised the
conversion  right and  exchanged 92 shares of Series A Preferred  for  4,600,000
shares of the Company's common stock.

As of June 30,  2006,  3 of the Series A Preferred  shareholders  exercised  the
conversion right and exchanged 8 shares of Series A Preferred for 419,032 shares
of the Company's common stock

The holders of the Series A Preferred  shall have the right to vote,  separately
as a single  class,  at a meeting of the holders of the Series A Preferred or by
such  holders'  written  consent  or at any  annual or  special  meeting  of the
stockholders  of  the  Corporation  on any of the  following  matters:  (i)  the
creation, authorization, or issuance of any class or series of shares ranking on
a parity with or senior to the Series A Preferred  with  respect to dividends or
upon the liquidation,  dissolution,  or winding up of the Corporation,  and (ii)
any agreement or other corporate action which would adversely affect the powers,
rights, or preferences of the holders of the Series A Preferred.

The  holders of record of the Series A  Preferred  shall be  entitled to receive
cumulative  dividends at the rate of twelve  percent per annum (12%) on the face
value ($5,000 per share) when, if and as declared by the Board of Directors,  if
ever.  All dividends,  when paid,  shall be payable in cash, or at the option of
the Company, in shares of the Company's common stock. Dividends on shares of the
Series A Preferred  that have not been  redeemed  shall be payable  quarterly in
arrears,  when,  if and as declared  by the Board of  Directors,  if ever,  on a
semi-annual  basis.  No  dividend  or  distribution  other  than a  dividend  or
distribution paid in Common Stock or in any other junior stock shall be declared
or paid or set aside for  payment  on the  Common  Stock or on any other  junior
stock unless full cumulative dividends on all outstanding shares of the Series A
Preferred  shall have been declared and paid.  These  dividends are not recorded
until  declared by the  Company.  As of the period  ended June 30,  2006,  $0 in
dividends were accumulated.

Upon any  liquidation,  dissolution  or winding up of the  Corporation,  whether
voluntary  or  involuntary,   and  after  payment  of  any  senior   liquidation
preferences  of any series of  Preferred  Stock and before any  distribution  or
payment is made with respect to any Common  Stock,  holders of each share of the
Series A Preferred  shall be entitled to be paid an amount  equal in the greater
of (a) the face  value  denominated  thereon  subject  to  adjustment  for stock
splits,  stock  dividends,  reorganizations,  reclassification  or other similar
events (the  "Adjusted  Face Value") plus, in the case of each share,  an amount
equal to all dividends  accrued or declared but unpaid thereon,  computed to the
date  payment  thereof is made  available,  or (b) such  amount per share of the
Series A Preferred immediately prior to such liquidation, dissolution or winding
up, or (c) the liquidation preference of $5,000.00 per share, and the holders of
the Series A Preferred shall not be entitled to any further payment, such amount
payable with respect to the Series A Preferred  being  sometimes  referred to as
the "Liquidation Payments."

Because the Series A Shares include a redemption  feature that is outside of the
control of the Company and the stated  conversion price is subject to reset, the
Company has classified the Series A Shares  outside of  stockholders'  equity in
accordance with Emerging Issues Task Force ("EITF") Topic D-98,  "Classification
and  Measurement of Redeemable  Securities." In accordance with EITF Topic D-98,
the fair value at date of issuance was recorded outside of stockholders'  equity
in the  accompanying  balance  sheet.  Dividends  on the  Series  A  Shares  are
reflected  as  a  reduction  of  net  income  (loss)   attributable   to  common
stockholders.


                                      F-34


                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (UNAUDITED)

NOTE D -STOCKHOLDER'S EQUITY

SERIES A - CONVERTIBLE PREFERRED STOCK (CONTINUED)

In connection with the issuance of the Series A Preferred and related  warrants,
the holders were granted certain registration rights in which the Company agreed
to timely file a  registration  statement to register the common  shares and the
shares  underlying  the  warrants,  obtain  effectiveness  of  the  registration
statement by the SEC within  ninety-five  (95) days of December  31,  2003,  and
maintain the  effectiveness  of this  registration  statement  for a preset time
thereafter.  In the  event  the  Company  fails  to  timely  perform  under  the
registration  rights  agreement,  the  Company  agrees to pay the holders of the
Series  A  Preferred  liquidated  damages  in an  amount  equal  to  1.5% of the
aggregate  amount invested by the holders for each 30-day period or pro rata for
any  portion  thereof  following  the date by which the  registration  statement
should have been  effective.  The initial  registration  statement was filed and
declared  effective by the SEC within the allowed time , however the Company has
not  maintained  the  effectiveness  of  the  registration  statement  to  date.
Accordingly,  the Company  issued  203,867  shares of common stock as liquidated
damages on December  10,  2004.  The  Company  has not been  required to pay any
further   liquidated   damages  in  connection   with  the  filing  or  on-going
effectiveness of the registration statement.

The  Company  is  required  to record a  liability  relating  to the  detachable
warrants as described in FAS 133, EITF 98-5 and 00-27, and APB 14. As such:

o  Subsequent  to the initial  recording,  the increase in the fair value of the
detachable warrants,  determined under the Black-Scholes option pricing formula,
are accrued as adjustments to the  liabilities at June 30, 2006 and December 31,
2005, respectively.

o The expense  relating to the increase in the fair value of the Company's stock
reflected  in the  change  in the fair  value of the  warrants  noted  above) is
included as an other  comprehensive  income item of an  unrealized  gain or loss
arising from convertible financing on the Company's balance sheet.

SERIES A - CONVERTIBLE PREFERRED STOCK (CONTINUED)

The fair value of the  detachable  warrants as of June 30, 2006 and December 31,
2005 were as follows:




--------------------------------------------------------------------------------
                                        June 30, 2006       December 31, 2005
                                        -------------       -----------------
                                                      
Fair value of warrants relating to
issuance of convertible preferred
stock:                                    $398,797             $1,147,334
--------------------------------------------------------------------------------



The Company  recorded an  Unrealized  Gain (Loss) on the change in fair value of
these  detachable  warrants of $748,537 and  $(452,242) for the six months ended
June 30, 2006 and 2005, respectively.

SERIES B - CONVERTIBLE PREFERRED STOCK

On February 19, 2004, the Company filed a Certificate of Designation  creating a
Series B Convertible Preferred Stock classification for 800,000 shares.

In January, 2004, the Company issued 800,000 shares of its Series B Preferred in
lieu of certain  accrued  management  service  fees  payable  and notes  payable
including interest payable thereon totaling $800,000 to officers of the company.
The shares of the Series B  Preferred  are non  voting and  convertible,  at the
option of the  holder,  into  common  shares at $0.10 per share per  share.  The
shares issued were valued at $1.00 per share,  which  represented the fair value
of the common stock the shares are  convertible  into.  In  connection  with the
transaction, the Company recorded a beneficial conversion discount of $800,000 -
preferred dividend relating to the issuance of the convertible  preferred stock.
None of the Series B Preferred  shareholders  have  exercised  their  conversion
right and there are  800,000  shares of Series B  Preferred  shares  issued  and
outstanding at June 30, 2006 and December 31, 2005.

The holders of the Series B Preferred  shall have the right to vote,  separately
as a single  class,  at a meeting of the holders of the Series B Preferred or by
such  holders'  written  consent  or at any  annual or  special  meeting  of the
stockholders  of  the  Corporation  on any of the  following  matters:  (i)  the
creation, authorization, or issuance of any class or series of shares ranking on
a parity with or senior to the Series B Preferred  with  respect to dividends or
upon the liquidation,  dissolution,  or winding up of the Corporation,  and (ii)
any agreement or other corporate action which would adversely affect the powers,
rights, or preferences of the holders of the Series B Preferred.


                                      F-35


                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (UNAUDITED)

NOTE D -STOCKHOLDER'S EQUITY

SERIES B - CONVERTIBLE PREFERRED STOCK (CONTINUED)

The  holders of record of the Series B  Preferred  shall be  entitled to receive
cumulative  dividends at the rate of twelve  percent per annum (12%) on the face
value ($1.00 per share) when, if and as declared by the Board of  Directors,  if
ever.  All dividends,  when paid,  shall be payable in cash, or at the option of
the Company, in shares of the Company's common stock. Dividends on shares of the
Series B Preferred  that have not been  redeemed  shall be payable  quarterly in
arrears,  when,  if and as declared  by the Board of  Directors,  if ever,  on a
semi-annual  basis.  No  dividend  or  distribution  other  than a  dividend  or
distribution paid in Common Stock or in any other junior stock shall be declared
or paid or set aside for  payment  on the  Common  Stock or on any other  junior
stock unless full cumulative dividends on all outstanding shares of the Series B
Preferred  shall have been declared and paid.  These  dividends are not recorded
until  declared by the Company.  For the period ended June 30, 2006 $ 240,000 in
dividends were accumulated.

Upon any  liquidation,  dissolution  or winding up of the  Corporation,  whether
voluntary  or  involuntary,   and  after  payment  of  any  senior   liquidation
preferences  of any series of  Preferred  Stock and before any  distribution  or
payment is made with respect to any Common  Stock,  holders of each share of the
Series B Preferred  shall be entitled to be paid an amount  equal in the greater
of (a) the face  value  denominated  thereon  subject  to  adjustment  for stock
splits,  stock  dividends,  reorganizations,  reclassification  or other similar
events (the  "Adjusted  Face Value") plus, in the case of each share,  an amount
equal to all dividends  accrued or declared but unpaid thereon,  computed to the
date  payment  thereof is made  available,  or (b) such  amount per share of the
Series B Preferred immediately prior to such liquidation, dissolution or winding
up, or (c) the liquidation preference of $1.00 per share, and the holders of the
Series B Preferred  shall not be entitled  to any further  payment,  such amount
payable with respect to the Series B Preferred  being  sometimes  referred to as
the "Liquidation Payments."

COMMON STOCK

The Company has authorized  300,000,000 shares of common stock, with a par value
of $.001 per share.  As of June 30, 2006 and December 31, 2005,  the Company has
96,775,237 and 75,608,334 shares issued and outstanding, respectively.

During  the six months  ended June 30,  2006,  holders  converted  8.3 shares of
preferred  stock - Class A into 419,032  shares of common  stock.  Each share of
preferred stock is convertible into 50,000 shares of common stock.


In January,  2006,  the Company issued  3,000,000  shares of its common stock at
$0.084 per share in exchange for services.

In January,  2006,  the Company  issued  100,000  shares of its common  stock at
$0.113 per share in exchange for services.

In  February,  2006,  the Company  issued  10,000  shares of its common stock at
$0.095 per share in exchange for services.

In February,  2006, the Company issued  1,500,000  shares of its common stock at
$0.092 per share in exchange for services.

In February,  2006,  the Company  issued  791,369  shares of its common stock at
$0.04 per share on conversion of notes payable.

In March,  2006, the Company  issued  4,000,000  shares in conjunction  with the
exercise of employee stock options at $0.09 per share.

In April 2006,  the Company  issued 492,752 shares of its common stock at $0.073
per share in exchange for services.

In May  2006,  the  Company  issued  2,772,206  shares in  conjunction  with the
exercise of employee stock options at $0.081 per share

In May 2006,  the Company issued 600,000 shares of its common stock at $0.08 per
share in exchange for services.

In June 2006, the Company issued  1,481,484  shares of its common stock at $0.08
per share in exchange for services.

In June 2006,  the  Company  issued  6,000,000  shares in  conjunction  with the
exercise of employee stock options at $0.056 per share.


                                      F-36



                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (UNAUDITED)

NOTE E-STOCK OPTIONS AND WARRANTS

Class A Warrants

The following table  summarizes the changes in warrants  outstanding and related
prices for the shares of the Company's  common stock issued to  shareholders  at
June 30, 2006:




----------------------------------------------------------------------------------------
                              Warrants
                             Outstanding                                   Warrants
                          Weighted Average    Weighted                    Exercisable
                             Remaining        Average                     Weighted
Exercise         Number     Contractual       Exercise     Number          Average
 Price        Outstanding   Life (years)       price     Exercisable    Exercise Price
----------------------------------------------------------------------------------------
                                                          
   $0.01          100,000       2.50          $0.01         100,000          $0.01
    0.03       26,500,000       3.92           0.03      26,500,000           0.03
    0.10       20,641,500       6.42           0.10      20,641,500           0.10
    0.20        1,845,000       1.25           0.20       1,845,000           0.20
    0.25       10,301,564       0.72           0.25      10,301,564           0.25
    0.50        2,300,000       2.90           0.50       2,600,000           0.50
    1.05       10,193,064        .72           1.05      10,193,064           1.05
----------------------------------------------------------------------------------------



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




--------------------------------------------------------------------------------
                                                                    Weighted
                                                  Number of          Average
                                                   Shares        Price Per Share
--------------------------------------------------------------------------------
                                                            
Outstanding at December 31, 2004                  21,931,128         $0.90
Granted                                           26,500,000          0.03
Exercised                                                 --            --
Canceled or expired                                       --            --
Outstanding at December 31, 2005                  48,431,128          0.42
Granted                                           23,750,000          0.17
Exercised                                                 --            --
Canceled or expired                                (300,000)         (0.50)
Outstanding at June 30, 2006                      71,881,128          0.34
--------------------------------------------------------------------------------



Warrants  granted during the period ended December 31, 2005 totaling  26,499,500
were issued in  connection  with debt  financing.  The warrants are  exercisable
until five years  after the date of  issuance  at a purchase  price of $0.03 per
share on 25,000,000 warrants,  $0.10 per share on 800,000 warrants and $0.15 per
share on 699,500 warrants.

For the six months ended June 30, 2006,  warrants totally 19,000,000 were issued
in connection  with debt  financing.  The warrants are  exercisable  until seven
years  after  date of  issuance  at a  purchase  price of $0.10 per  share.  The
warrants have a reset provision  should the Company issue shares below $0.10 per
share excluding conversion of related debt.

For the six months  ended  June 30,  2006,  following  warrants  were  issued in
connection with services rendered:

        ------------------------------------------------------
        Numberof warrants   purchase price per    Term (years)
                                 share:
        ------------------------------------------------------
              1,550,000          $0.10               2.75
              1,550,000          $0.25               2.75
              1,550,000          $1.05               2.75
                100,000          $0.01               2.75
        ------------------------------------------------------


                                      F-37


                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (UNAUDITED)

NOTE E-STOCK OPTIONS AND WARRANTS (CONTINUED)

Employee Stock Options

The  following  table  summarizes  the  changes in options  outstanding  and the
related prices for the shares of the Company's  common stock issued to employees
of the Company  under a  non-qualified  employee  stock  option plan at June 30,
2006:




          Options Outstanding                  Options Exercisable
---------------------------------------------------------------------------
                            Weighted
                             Average
                            Remaining     Weighted                Weighted
                           Contractual    Average                  Average
   Exercise    Number         Life        Exercise    Number      Exercise
   Prices     Outstanding    (Years)      Price     Exercisable     Price
---------------------------------------------------------------------------
                                                    
  $0.2125      2,000,000      7.46       $0.2125     2,000,000     $0.2125
   0.2125      2,000,000      7.87        0.2125     2,000,000      0.2125
   0.10        9,502,307      8.54        0.10       9,502,307      0.10
   0.0295      4,000,000      9.1         0.0295     4,000,000      0.0295
---------------------------------------------------------------------------



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

--------------------------------------------------------------------------------
                                                            Weighted Average
                                        Number of Shares     Price Per Share
--------------------------------------------------------------------------------

Outstanding at December 31, 2004:            16,000,000          $0.2125
Granted                                      18,000,000           0.058
Exercised                                            --               --
Canceled or expired                                  --               --
Outstanding at December 31, 2005:            34,000,000          $0.076
Granted                                              --               --
Exercised                                   (16,497,693           0.037
Canceled or expired                                  --               --
Outstanding at June 30, 2006:                17,502,307          $0.1367
--------------------------------------------------------------------------------

During the six months r ended June 30,  2006,  the Board of  Directors  voted to
exercise  16,497,693 of their options  cashlessly to provide  8,772,206 share of
the  Company's  common stock to be used as  collateral  in support of short-term
financing.

The weighted-average fair value of stock options granted to employees during the
year ended December 31, 2005 and the  weighted-average  significant  assumptions
used to determine those fair values,  using a Black-Scholes option pricing model
are as follows:

For the year ended December 31,2005:

Significant  assumptions  (weighted-average):
Risk-free  interest rate at grant date               2%
Expected stock price volatility                    255%
Expected dividend payout                             -
Expected option  life-years  (a)                     7
(a)The  expected  option life is based on  contractual expiration dates.

NOTE F -RELATED PARTY TRANSACTIONS

From time to time, the Company's  principal  officers have advanced funds to the
Company for working capital purposes in the form of unsecured  promissory notes,
accruing  interest at 12% per annum. As of June 30, 2006 and December 31, 2005 ,
the balance due to the officers was $404,595 and $366,595, respectively.


                                      F-38


                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (UNAUDITED)

NOTE G -COMMITMENTS AND CONTINGENCIES

Consulting Agreements

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

Operating Lease Commitments

The Company  leases  office  space in Durham,  NC on a five year lease  expiring
April, 2008 for an annualized rent payment of $43,127.  Additionally the Company
leases warehouse space on a month to month basis for $550 per month. At December
31, 2005, schedule of the future minimum lease payments is as follows:

          2006           $43,127
          2007            43,127
          2008            14,376
          2009                 -
          2010                 -

LITIGATION

The Company is subject to other legal proceedings and claims, which arise in the
ordinary  course of its  business.  Although  occasional  adverse  decisions  or
settlements may occur, the Company  believes that the final  disposition of such
matters  should not have a material  adverse  effect on its financial  position,
results of  operations  or  liquidity.  Listed below is a brief  description  of
pending litigation:

On May 17,  2005,  Zykronix,  Inc.,  a Colorado  corporation,  filed a complaint
against us and our  President,  Mark Schmidt,  in the District  Court,  City and
County of Denver,  State of Colorado (Case No. O5CV3704) claiming damages in the
amount of $211,323.75  and costs for breach of contract,  unjust  enrichment and
fraud by Mark Schmidt.  We previously  entered into a contract with Zykronix for
them to produce  prototypes  for several of our new  products,  which we believe
they never satisfactorily completed.

On June 22,  2005,  we filed  our  Answer  and  Counterclaim  against  Zykronix,
claiming  damages and costs in the amount of $2,850,000  for breach of contract,
unjust  enrichment  and  negligent  misrepresentation.  At the same  time,  Mark
Schmidt filed a Motion to Dismiss since  Zykronix  failed to adequately  plead a
claim for fraud. On August 24, 2005, the Motion to Dismiss was denied.  The case
is currently in discovery. We believe that their claims are without merit and we
will vigorously defend these claims.

On  January  26,  2006,  the  parties  signed a Mutual  Release  and  Settlement
Agreement and Stipulation  for Dismissal with Prejudice.  Under the terms of the
Mutual Release and  Settlement,  the Company paid Zykronix  $50,000 and Zykronix
returned our prototypes and design files.

On February 6, 2006 the Court  entered an Order for  Dismissal  with  Prejudice,
with Reservation of Limited Jurisdiction for the purpose of enforcing the Mutual
Release and Settlement Agreement. The terms of the Mutual Release and Settlement
Agreement have been met to the satisfaction of both parties.

On July 27, 2005,  Alliance Care Services,  Inc. d/b/a Alliance Advisors,  a New
York corporation, filed a complaint against us in the Supreme Court of the State
of New York, County of New York, claiming damages in the amount of not less than
$500,000 and costs for breach of contract, breach of duty of good faith and fair
dealing and unjust  enrichment.  We filed our answer on October 4, 2005  denying
all claims.  This case is currently in  discovery.  We believe that their claims
are without merit and we intend to vigorously defend these claims.

On October 21, 2005,  Greenfield Capital Partners LLC filed a statement of claim
against us in arbitration before the National Association of Securities Dealers,
Inc. Greenfield claims damages and costs in the amount of $107,000 for breach of
contract,  fraud, fraudulent concealment and misrepresentation.  We believe that
their claims are without merit and we intend to vigorously defend these claims.


                                      F-39


                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (UNAUDITED)

NOTE H- LOSS PER SHARE

The following  table presents the computation of basic and diluted (loss) income
per share:




--------------------------------------------------------------------------------
                                            For the six months ended June
                                                         30,
--------------------------------------------------------------------------------
                                                               2005- As
                                                 2006        restated-Note K
--------------------------------------------------------------------------------
                                                         
Net (loss) available to common stockholders    $(730,644)      $(19,887,067)
Basic and diluted (loss) per share                 (0.01)             (0.57)
Weighted average common shares outstanding     84,395,457        34,604,651
--------------------------------------------------------------------------------



As of June 30,2006 and 2005,  207,021,887 and 230,583,333  potential shares were
excluded  from the shares used to  calculate  loss per share as their  inclusion
would reduce net loss per share.


NOTE I - BUSINESS CONCENTRATION

Sales to 3 major  customers  approximated  $20,746 or 25% of total sales for the
three months ended June 30,, 2006.

Purchases  from the  Company's  2 major  suppliers  accounted  for 100% of total
purchases for the three months ended June 30, 2006.

NOTE J- GOING CONCERN MATTERS

The accompanying  statements have been prepared on a going concern basis,  which
contemplates  the  realization of assets and the  satisfaction of liabilities in
the  normal  course  of  business.  As  shown  in  the  accompanying   financial
statements,  as of June 30, 2006,  the Company  incurred  accumulated  losses of
$19,422,585.  The Company's current  liabilities  exceeded its current assets by
$2,705,159 as of June 30, 2006. These factors among others may indicate that the
Company will be unable to continue as a going concern for a reasonable period of
time.

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

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

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

NOTE K-RESTATEMENT

During 2005, it was determined the correct application of accounting  principles
had not been applied in the 2004 and 2003 accounting for convertible  debentures
and detachable warrants (See note B above).

The original accounting for the debentures and detachable warrants,  the Company
recognized an imbedded beneficial  conversion feature present in the convertible
note and  allocated a portion of the proceeds  equal to the  intrinsic  value of
that feature to additional paid in capital. Accordingly, the proceeds attributed
to the common stock, convertible debt and warrants have been restated to reflect
the relative fair value method.

The  accounting  principles  on the  aforementioned  transactions  are currently
reflected in the accompanying  June 30, 2006 financial  statements in accordance
with SFAS 154. The necessary  corrections  to apply the impact to the previously
issued June 30, 2005 financial statements are as follows:


                                      F-40


                             CYBERLUX CORPORATION
                   NOTES TO CONDENSED FINANCIAL STATEMENTS
                                JUNE 30, 2006
                                 (UNAUDITED)

NOTE K-RESTATEMENT (CONTINUED)

For the six months ended June 30, 2005:




----------------------------------------------------------------------------
                                                                 Amount
                              June 30, 2005   June 30, 2005     increase
                                financial       financial     (decrease) in
                                statement       statement      June 30, 2005
                              balance prior       post          financial
                              to restatement   restatement     statements
----------------------------------------------------------------------------
                                                     
Net (loss)                       $(1,357,255)  $(19,887,067)  $(18,529,812)

Loss per share-basic and
fully diluted                         $(0.04)        $(0.57)        $(0.53)
----------------------------------------------------------------------------

For the three months ended June 30, 2005:

----------------------------------------------------------------------------
                                                                  Amount
                              June 30, 2005   June 30, 2005      increase
                                financial       financial     (decrease) in
                                statement       statement     June 30, 2005
                              balance prior       post         financial
                              to restatement   restatement     statements
----------------------------------------------------------------------------

Net (loss)                         $(933,596)  $(17,112,941)  $(16,179,345)

Loss per share-basic and
fully diluted                         $(0.02)        $(0.42)        $(0.40)
----------------------------------------------------------------------------

The resulting effects on the prior period  adjustments on the June 30, 2005 cash
flows by area are as follows:

----------------------------------------------------------------------------
                       June 30, 2005                       Amount increase
                         cash flow        June 30,, 2005    (decrease) in
                         statement          cash flow       June 30, 2005
                       balance prior      statement post      cash flow
                       to restatement      restatement        statement
----------------------------------------------------------------------------

Net cash from
operating activities     $(1,310,382)       $(1,310,382)              --

Net cash from
investing activities         (30,856)           (30,856)              --

Net cash from
financing activities        1,067,515          1,067,515              --
----------------------------------------------------------------------------




                                      F-41


                                   PART II

                    INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

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

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

ITEM 25. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

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

NATURE OF EXPENSE AMOUNT

SEC Registration fee            $  1,728.23
Accounting fees and expenses      10,000.00*
Legal fees and expenses           40,000.00*
Miscellaneous                      3,271.77*
                                ------------
                     TOTAL      $ 55,000.00*
                                ============

* Estimated.


                                      II-1


ITEM 26. RECENT SALES OF UNREGISTERED SECURITIES.

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

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

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

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

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

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

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

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

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

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

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

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


                                      II-2


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

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

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

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

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

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

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

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

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

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

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

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

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

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


                                      II-3


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

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

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

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

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

            The investors provided us with the funds as follows:

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

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

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

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

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

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

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

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

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


                                      II-4


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

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

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

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

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

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

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

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

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

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

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

           The investors provided us with an aggregate of $1,500,000 as follows:

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

           o     $500,000 was disbursed on May 24, 2005; and

           o     $400,000 was disbursed on July 19, 2005.


                                      II-5


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

      During the three months ended June 30, 2005, we issued 1,325,000 shares of
common stock for the conversion of 26.5 shares of Class A preferred stock.

      In April,  2005, we issued 800,000 shares of our common stock at $0.03 per
share in exchange for services rendered.

      In June,  2005, we issued  250,000 shares of our common stock at $0.02 per
share in exchange for services rendered.

      During the three months ended  September  30,  2005,  we issued  1,025,000
shares of common  stock for the  conversion  of 20.5 shares of Class A preferred
stock.

      In July 2005, we issued 9,573,000 shares of common stock $0.0085 per share
on conversion of notes payable.

      In August,  2005, we issued 1,000,000 shares of our common stock at $0.097
per share in exchange for services rendered.

      During the three months ended  December 31, 2005, we issued 325,000 shares
of common stock upon conversion of 6.5 shares of Class A preferred stock.

      In October  2005,  we issued  400,000  shares of common stock at $0.07 per
share in exchange for services rendered.

      To obtain funding for our ongoing operations, we entered into a Securities
Purchase  Agreement  with AJW Partners,  LLC, AJW Qualified  Partners,  LLC, AJW
Offshore,  Ltd., and New Millennium Partners II, LLC on October 24, 2005 for the
sale of (i)  $800,000  in secured  convertible  notes and (ii)  warrants  to buy
800,000 shares of our common stock.

      The secured  convertible  notes bear  interest at 10%,  mature three years
from the date of issuance,  and are  convertible  into our common stock,  at the
investors'  option,  at the lower of (i) $0.06 or (ii) 50% of the average of the
three   lowest   intraday   trading   prices  for  the   common   stock  on  the
Over-The-Counter Bulletin Board for the 20 trading days before but not including
the conversion date. The full principal amount of the secured  convertible notes
are due upon default under the terms of secured  convertible notes. In addition,
we have granted the investors a security  interest in  substantially  all of our
assets and  intellectual  property  and  registration  rights.  The warrants are
exercisable  until five years from the date of issuance  at a purchase  price of
$0.10 per share.  In addition the warrants  exercise  price gets adjusted in the
event we issue common stock at a price below  market,  with the exception of any
securities issued as of the date of this warrant.

      To obtain funding for our ongoing operations, we entered into a Securities
Purchase  Agreement  with AJW Partners,  LLC, AJW Qualified  Partners,  LLC, AJW
Offshore, Ltd., and New Millennium Partners II, LLC on December 28, 2005 for the
sale of (i)  $700,000  in secured  convertible  notes and (ii)  warrants  to buy
700,000 shares of our common stock.

      The secured convertible notes bear interest at 8%, mature three years from
the  date of  issuance,  and are  convertible  into  our  common  stock,  at the
investors'  option,  at the lower of (i) $0.10 or (ii) 55% of the average of the
three   lowest   intraday   trading   prices  for  the   common   stock  on  the
Over-The-Counter Bulletin Board for the 20 trading days before but not including
the conversion date. The full principal amount of the secured  convertible notes
are due upon default under the terms of secured  convertible notes. In addition,
we have granted the investors a security  interest in  substantially  all of our
assets and  intellectual  property  and  registration  rights.  The warrants are
exercisable  until five years from the date of issuance  at a purchase  price of
$0.12 per share.  In addition the warrants  exercise  price gets adjusted in the
event we issue common stock at a price below  market,  with the exception of any
securities issued as of the date of this warrant.


                                      II-6


      In December  2005, we issued  333,333  shares of common stock at $0.09 per
share in exchange for services rendered.

      During the three months ended March 31, 2006, we issued  419,032 shares of
common stock for the conversion of 8.4 shares of Series A preferred stock.

      In March 2006, we issued 791,369 shares of common stock at $0.04 per share
on conversion of notes payable.

      In January 2006, we issued  3,000,000 shares of common stock at $0.084 per
share,  100,000  shares of common stock at $0.113 per share and 10,000 shares at
$0.095, in exchange for services rendered.

      In February 2006, we issued 1,500,000 shares of common stock at $0.092 per
share in exchange for services rendered.

      To obtain funding for our ongoing operations, we entered into a Securities
Purchase  Agreement  with AJW Partners,  LLC, AJW Qualified  Partners,  LLC, AJW
Offshore,  Ltd., and New Millennium  Partners II, LLC on March 27, 2006, for the
sale of (i)  $500,000  in  secured  convertible  notes  and (ii) a  warrants  to
purchase 19,000,000 shares of our common stock.

      The  Notes  bear  interest  at 8%,  mature  three  years  from the date of
issuance,  and are convertible into our common stock, at the investors'  option,
at the  lower of (i)  $0.10  or (ii)  55% of the  average  of the  three  lowest
intraday  trading  prices for the common stock on a principal  market for the 20
trading days before but not including the  conversion  date.  The full principal
amount of the secured  convertible notes are due upon default under the terms of
secured convertible notes. In addition, we have granted the investors a security
interest  in  substantially  all of our assets  and  intellectual  property  and
registration rights. The warrants are exercisable until five years from the date
of issuance at a purchase  price of $0.10 per share.  In addition  the  warrants
exercise price gets adjusted in the event we issue common stock at a price below
market,  with the  exception  of any  securities  issued  as of the date of this
warrant.

      In April  2006,  we issued  320,289  shares of common  stock at $0.073 per
share in exchange for services rendered.

      In June  2006,  we issued  2,084,484  shares of common  stock at $0.08 per
share in exchange for services rendered.

      To obtain funding for our ongoing operations, we entered into a Securities
Purchase  Agreement  with AJW Partners,  LLC, AJW Qualified  Partners,  LLC, AJW
Offshore,  Ltd., and New  Millennium  Partners II, LLC on July 26, 2006, for the
sale of (i)  $500,000  in  secured  convertible  notes  and (ii) a  warrants  to
purchase 15,000,000 shares of our common stock.

      The  Notes  bear  interest  at 6%,  mature  three  years  from the date of
issuance,  and are convertible into our common stock, at the investors'  option,
at the  lower of (i)  $0.10  or (ii)  50% of the  average  of the  three  lowest
intraday  trading  prices for the common stock on a principal  market for the 20
trading days before but not including the  conversion  date.  The full principal
amount of the secured  convertible notes are due upon default under the terms of
secured convertible notes. In addition, we have granted the investors a security
interest  in  substantially  all of our assets  and  intellectual  property  and
registration  rights.  The warrants are  exercisable  until seven years from the
date of  issuance  at a  purchase  price of $0.06 per  share.  In  addition  the
warrants  exercise  price gets  adjusted in the event we issue common stock at a
price below market,  with the exception of any securities  issued as of the date
of this warrant.


                                      II-7


      To obtain funding for our ongoing operations, we entered into a Securities
Purchase  Agreement  with AJW Partners,  LLC, AJW Qualified  Partners,  LLC, AJW
Offshore, Ltd., and New Millennium Partners II, LLC on December 28, 2005 for the
sale of (i)  $700,000  in secured  convertible  notes and (ii)  warrants  to buy
700,000 shares of our common stock.

      The secured convertible notes bear interest at 8%, mature three years from
the  date of  issuance,  and are  convertible  into  our  common  stock,  at the
investors'  option,  at the lower of (i) $0.10 or (ii) 55% of the average of the
three   lowest   intraday   trading   prices  for  the   common   stock  on  the
Over-The-Counter Bulletin Board for the 20 trading days before but not including
the conversion date. The full principal amount of the secured  convertible notes
are due upon default under the terms of secured  convertible notes. In addition,
we have granted the investors a security  interest in  substantially  all of our
assets and  intellectual  property  and  registration  rights.  The warrants are
exercisable  until five years from the date of issuance  at a purchase  price of
$0.12 per share.  In addition the warrants  exercise  price gets adjusted in the
event we issue common stock at a price below  market,  with the exception of any
securities issued as of the date of this warrant.

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

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


                                      II-8


      ITEM 27. EXHIBITS.

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

Exhibit No. Description

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

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

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

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

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

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

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

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

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

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

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

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

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


                                      II-9


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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


                                      II-10


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

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

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

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

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

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

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

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

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

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

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

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

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

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


                                      II-11


4.43        Securities Purchase Agreement,  dated as of October 23, 2005, by and
            among  Cyberlux  Corporation,   AJW  Partners,  LLC,  AJW  Qualified
            Partners,  LLC,  AJW  Offshore,  Ltd.  and  New  Millennium  Capital
            Partners II, LLC.

4.44        Secured  Convertible  Note  issued to AJW  Offshore,  Ltd.,  dated
            October 23, 2005.

4.45        Secured  Convertible  Note issued to AJW  Qualified  Partners,  LLC,
            dated October 23, 2005.

4.46        Secured  Convertible  Note  issued  to AJW  Partners,  LLC,  dated
            October 23, 2005.

4.47        Secured   Convertible  Note  issued  to  New  Millennium   Capital
            Partners II, LLC.

4.48        Common Stock Purchase Warrant issued to AJW Offshore,  Ltd., dated
            October 23, 2005.

4.49        Common Stock  Purchase  Warrant with AJW  Qualified  Partners,  LLC,
            dated October 23, 2005.

4.50        Common Stock Purchase Warrant with AJW Partners,  LLC, dated October
            23, 2005.

4.51        Common  Stock  Purchase   Warrant  with  New  Millennium   Capital
            Partners II, LLC, dated October 23, 2005.

4.52        Registration  Rights  Agreement,  dated as of October 23, 2005, by
            and among Cyberlux Corporation,  AJW Partners,  LLC, AJW Qualified
            Partners,  LLC,  AJW  Offshore,  Ltd. and New  Millennium  Capital
            Partners II, LLC.

4.53        Security  Agreement,  dated as of October 23,  2005,  by and among
            Cyberlux Corporation,  AJW Partners,  LLC, AJW Qualified Partners,
            LLC, AJW Offshore,  Ltd. and New Millennium  Capital  Partners II,
            LLC.

4.54        Intellectual Property Security Agreement,  dated as of October 23,
            2005, by and among Cyberlux  Corporation,  AJW Partners,  LLC, AJW
            Qualified  Partners,  LLC, AJW Offshore,  Ltd. and New  Millennium
            Capital Partners II, LLC.

4.55        Securities Purchase  Agreement,  dated as of December 28, 2005, by
            and among Cyberlux Corporation,  AJW Partners,  LLC, AJW Qualified
            Partners,  LLC,  AJW  Offshore,  Ltd. and New  Millennium  Capital
            Partners II, LLC.

4.56        Secured  Convertible  Note  issued to AJW  Offshore,  Ltd.,  dated
            December 28, 2005.

4.57        Secured  Convertible  Note issued to AJW  Qualified  Partners,  LLC,
            dated December 28, 2005.

4.58        Secured  Convertible  Note  issued  to AJW  Partners,  LLC,  dated
            December 28, 2005.

4.59        Secured   Convertible  Note  issued  to  New  Millennium   Capital
            Partners II, LLC.

4.60        Common Stock Purchase Warrant issued to AJW Offshore,  Ltd., dated
            December 28, 2005.

4.61        Common Stock  Purchase  Warrant with AJW  Qualified  Partners,  LLC,
            dated December 28, 2005.

4.62        Common Stock Purchase Warrant with AJW Partners, LLC, dated December
            28, 2005.

4.63        Common  Stock  Purchase   Warrant  with  New  Millennium   Capital
            Partners II, LLC, dated December 28, 2005.


                                      II-12


4.64        Registration  Rights Agreement,  dated as of December 28, 2005, by
            and among Cyberlux Corporation,  AJW Partners,  LLC, AJW Qualified
            Partners,  LLC,  AJW  Offshore,  Ltd. and New  Millennium  Capital
            Partners II, LLC.

4.65        Security  Agreement,  dated as of December 28, 2005,  by and among
            Cyberlux Corporation,  AJW Partners,  LLC, AJW Qualified Partners,
            LLC, AJW Offshore,  Ltd. and New Millennium  Capital  Partners II,
            LLC.

4.66        Intellectual  Property  Security  Agreement,  dated as of December
            28, 2005, by and among Cyberlux  Corporation,  AJW Partners,  LLC,
            AJW  Qualified   Partners,   LLC,  AJW  Offshore,   Ltd.  and  New
            Millennium Capital Partners II, LLC.

4.67        Securities Purchase Agreement,  dated as of March 27, 2006, by and
            among  Cyberlux  Corporation,  AJW  Partners,  LLC, AJW  Qualified
            Partners,  LLC,  AJW  Offshore,  Ltd. and New  Millennium  Capital
            Partners II, LLC.

4.68        Secured  Convertible  Note  issued to AJW  Offshore,  Ltd.,  dated
            March 27, 2006.

4.69        Secured  Convertible  Note issued to AJW  Qualified  Partners,  LLC,
            dated March 27, 2006.

4.70        Secured Convertible Note issued to AJW Partners,  LLC, dated March
            27, 2006.

4.71        Secured   Convertible  Note  issued  to  New  Millennium   Capital
            Partners II, LLC.

4.72        Common Stock Purchase Warrant issued to AJW Offshore,  Ltd., dated
            March 27, 2006.

4.73        Common Stock  Purchase  Warrant with AJW  Qualified  Partners,  LLC,
            dated March 27, 2006.

4.74        Common Stock  Purchase  Warrant with AJW Partners,  LLC, dated March
            27, 2006.

4.75        Common  Stock  Purchase   Warrant  with  New  Millennium   Capital
            Partners II, LLC, dated March 27, 2006.

4.76        Registration Rights Agreement,  dated as of March 27, 2006, by and
            among  Cyberlux  Corporation,  AJW  Partners,  LLC, AJW  Qualified
            Partners,  LLC,  AJW  Offshore,  Ltd. and New  Millennium  Capital
            Partners II, LLC.

4.77        Security  Agreement,  dated as of March  27,  2006,  by and  among
            Cyberlux Corporation,  AJW Partners,  LLC, AJW Qualified Partners,
            LLC, AJW Offshore,  Ltd. and New Millennium  Capital  Partners II,
            LLC.

4.78        Intellectual  Property Security  Agreement,  dated as of March 27,
            2006, by and among Cyberlux  Corporation,  AJW Partners,  LLC, AJW
            Qualified  Partners,  LLC, AJW Offshore,  Ltd. and New  Millennium
            Capital Partners II, LLC.

4.79        Securities Purchase  Agreement,  dated as of July 27, 2006, by and
            among  Cyberlux  Corporation,  AJW  Partners,  LLC, AJW  Qualified
            Partners,  LLC,  AJW  Offshore,  Ltd. and New  Millennium  Capital
            Partners II, LLC.

4.80        Secured Convertible Note issued to AJW Offshore,  Ltd., dated July
            27, 2006.

4.81        Secured  Convertible  Note issued to AJW  Qualified  Partners,  LLC,
            dated July 27, 2006.

4.82        Secured  Convertible Note issued to AJW Partners,  LLC, dated July
            27, 2006.


                                      II-13


4.83        Secured   Convertible  Note  issued  to  New  Millennium   Capital
            Partners II, LLC.

4.84        Common Stock Purchase Warrant issued to AJW Offshore,  Ltd., dated
            July 27, 2006.

4.85        Common Stock  Purchase  Warrant with AJW  Qualified  Partners,  LLC,
            dated July 27, 2006.

4.86        Common Stock Purchase Warrant with AJW Partners, LLC, dated July 27,
            2006.

4.87        Common  Stock  Purchase   Warrant  with  New  Millennium   Capital
            Partners II, LLC, dated July 27, 2006.

4.88        Registration  Rights Agreement,  dated as of July 27, 2006, by and
            among  Cyberlux  Corporation,  AJW  Partners,  LLC, AJW  Qualified
            Partners,  LLC,  AJW  Offshore,  Ltd. and New  Millennium  Capital
            Partners II, LLC.

4.89        Security  Agreement,  dated  as of July  27,  2006,  by and  among
            Cyberlux Corporation,  AJW Partners,  LLC, AJW Qualified Partners,
            LLC, AJW Offshore,  Ltd. and New Millennium  Capital  Partners II,
            LLC.

4.90        Intellectual  Property  Security  Agreement,  dated as of July 27,
            2006, by and among Cyberlux  Corporation,  AJW Partners,  LLC, AJW
            Qualified  Partners,  LLC, AJW Offshore,  Ltd. and New  Millennium
            Capital Partners II, LLC.

5.1         Sichenzia  Ross  Friedman  Ference  LLP Opinion and Consent (to be
            filed by amendment).

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

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

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

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

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

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

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

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


                                      II-14


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

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

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

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

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

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

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

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

23.2        Consent of legal counsel (see Exhibit 5.1).

ITEM 28. UNDERTAKINGS.

The undersigned registrant hereby undertakes to:

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

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

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

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


                                      II-15


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

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

      (4) For  determining  liability of the  undersigned  small business issuer
under the  Securities  Act to any purchaser in the initial  distribution  of the
securities,  the undersigned undertakes that in a primary offering of securities
of  the  undersigned   small  business  issuer  pursuant  to  this  registration
statement,  regardless of the underwriting method used to sell the securities to
the purchaser,  if the securities are offered or sold to such purchaser by means
of any of the following  communications,  the undersigned  small business issuer
will be a seller to the  purchaser  and will be considered to offer or sell such
securities to such purchaser:

            (i) Any  preliminary  prospectus or  prospectus  of the  undersigned
small business issuer relating to the offering  required to be filed pursuant to
Rule 424;

            (ii) Any free writing  prospectus  relating to the offering prepared
by or on behalf of the undersigned  small business issuer or used or referred to
by the undersigned small business issuer;

            (iii) The portion of any other free writing  prospectus  relating to
the  offering  containing  material  information  about  the  undersigned  small
business  issuer or its securities  provided by or on behalf of the  undersigned
small business issuer; and

            (iv) Any other  communication  that is an offer in the offering made
by the undersigned small business issuer to the purchaser.

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

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


                                      II-16


                                   SIGNATURES

         In accordance with the  requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  of filing on Form SB-2 and  authorizes  this  registration
statement to be signed on its behalf by the undersigned,  in the City of Durham,
State of North Carolina, on September 19, 2006.

                              CYBERLUX CORPORATION


     BY: /S/ DONALD F. EVANS
         ---------------------------------------
         DONALD F. EVANS, CHIEF EXECUTIVE
        OFFICER, PRINCIPAL EXECUTIVE OFFICER AND
        CHAIRMAN OF THE BOARD OF DIRECTORS

     BY: /S/ DAVID D. DOWNING
         ---------------------------------------
         DAVID D. DOWNING, CHIEF FINANCIAL
        OFFICER, PRINCIPAL FINANCIAL OFFICER AND
        PRINCIPAL ACCOUNTING OFFICER


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



SIGNATURE                            TITLE                                       DATE
                                                                           

/s/ DONALD F. EVANS                  Chief Executive Officer                     September 19, 2006
--------------------------------     (Principal Executive Officer) and
    Donald F. Evans                  Chairman of the Board of Directors

/s/ DAVID D. DOWNING                 Chief Financial Officer                     September 19, 2006
--------------------------------     (Principal Financial Officer and
    David D. Downing                 Principal Accounting Officer)

/s/ MARK D. SCHMIDT                  President, Chief Operating Officer          September 19, 2006
--------------------------------     and Director
    Mark D. Schmidt

/s/ JOHN W. RINGO                    Secretary, Corporate Counsel                September 19, 2006
--------------------------------     and Director
    John W. Ringo

/s/ ALAN H. NINNEMAN                 Senior Vice President and Director          September 19, 2006
--------------------------------
    Alan H. Ninneman





                                      II-17