SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-KSB
                  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                  For the Fiscal Year Ended September 30, 2004

                        Commission File Number 002-90539

                           Applied DNA Sciences, Inc.

              (Exact Name of Small Business Issuer in its charter)



              Nevada                                     59-2262718
    (State or other jurisdiction                      (I.R.S. Employer
          of incorporation)                          Identification No.)


           9229 W. Sunset Boulevard, Suite 830, Los Angeles, CA 90069
               (Address of principal executive offices) (Zip code)

                    Issuer's telephone number (310) 860-1362

       Securities registered under Section 12(b) of the Exchange Act: None

         Securities registered under Section 12(g) of the Exchange Act:
                     Common Stock, par value $0.50 per share
                                (Title of class)

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

Check if there is no disclosure of delinquent  filers in response to Item 405 of
Regulation S-B contained in this form, and no disclosure  will be contained,  to
the  best  of  registrant's   knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part III of this Form  10-KSB or any
amendment to this Form 10-KSB. [ ]

State issuer's revenues for its most recent fiscal year. None

State the  aggregate  market value of the voting  stock held by non-  affiliates
computed by reference  to the price at which the stock was sold,  or the average
bid and asked  prices of such stock,  as of a specified  date within the past 60
days. $35,687,181.

Number of outstanding shares of the registrant's par value $0.50 common stock as
of January 13, 2005: 30,909,292



TABLE OF CONTENTS

PART I                                                                   PAGE

Item 1.  Description of Business                                           3

Item 2.  Description of Property                                          12

Item 3.  Legal Proceedings                                                12

Item 4.  Submission of Matters to a Vote of Security Holders              12

PART II

Item 5.  Market for Registrant's Common Equity and Related
         Stockholder Matters                                              13

Item 6.  Plan of Operation                                                17

Item 7.  Financial Statements                                             F-1

Item 8.  Changes in and Disagreements with Accountants on Accounting
         and Financial Disclosure                                         30

Item 8(a) Controls and Procedures                                         30

Item 8(b) Other Information                                               30

PART III

Item 9.  Directors, Executive Officers, Promoters and Control Persons;
         Compliance with Section 16(a) of the Exchange Act                31

Item 10. Executive Compensation                                           33

Item 11. Security Ownership of Certain Beneficial Owners and Management   34

Item 12. Certain Relationships and Related Transactions                   34

PART IV

Item 13. Exhibits                                                         35

Item 14. Principal Accountant's Fees and Services                         36


                                       2



ITEM 1. DESCRIPTION OF BUSINESS

     This  Annual  Report  on  Form  10-KSB  (including  the  section  regarding
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations)   contains   forward-looking   statements  regarding  our  business,
financial  condition,  results  of  operations  and  prospects.  Words  such  as
"expects,"  "anticipates,"  "intends," "plans," "believes," "seeks," "estimates"
and similar  expressions  or  variations  of such words are intended to identify
forward-looking  statements,  but are not deemed to represent  an  all-inclusive
means of identifying forward-looking statements as denoted in this Annual Report
on  Form  10-KSB.   Additionally,   statements  concerning  future  matters  are
forward-looking statements.

     Although  forward-looking  statements  in this Annual Report on Form 10-KSB
reflect the good faith judgment of our  management,  such statements can only be
based on facts and factors currently known by us. Consequently,  forward-looking
statements are inherently  subject to risks and uncertainties and actual results
and outcomes may differ materially from the results and outcomes discussed in or
anticipated  by the  forward-looking  statements.  Factors  that could  cause or
contribute  to  such  differences  in  results  and  outcomes  include,  without
limitation, those specifically addressed under the heading "Risks Related to Our
Business"  below, as well as those discussed  elsewhere in this Annual Report on
Form  10-KSB.   Readers  are  urged  not  to  place  undue   reliance  on  these
forward-looking  statements,  which  speak  only as of the  date of this  Annual
Report  on Form  10-KSB.  We file  reports  with  the  Securities  and  Exchange
Commission   ("SEC").   We  make  available  on  our  website  under   "Investor
Relations/SEC  Filings,"  free of  charge,  our annual  reports on Form  10-KSB,
quarterly reports on Form 10-QSB,  current reports on Form 8-K and amendments to
those reports as soon as reasonably  practicable  after we  electronically  file
such  materials  with or  furnish  them  to the  SEC.  Our  website  address  is
www.adnas.com.  You can also read and copy any materials we file with the SEC at
the SEC's Public Reference Room at 450 Fifth Street, NW,  Washington,  DC 20549.
You  can  obtain  additional  information  about  the  operation  of the  Public
Reference  Room by  calling  the SEC at  1-800-SEC-0330.  In  addition,  the SEC
maintains  an Internet  site  (www.sec.gov)  that  contains  reports,  proxy and
information  statements,  and  other  information  regarding  issuers  that file
electronically with the SEC, including us.

     We  undertake  no  obligation  to  revise  or  update  any  forward-looking
statements  in order to reflect any event or  circumstance  that may arise after
the date of this Annual  Report on Form  10-KSB.  Readers are urged to carefully
review and consider the various disclosures made throughout the entirety of this
Annual  Report,  which  attempt  to advise  interested  parties of the risks and
factors that may affect our business, financial condition, results of operations
and prospects.

                                  OUR BUSINESS

Overview

     We  are a  provider  of  proprietary  DNA-embedded  biotechnology  security
products that protect corporate and intellectual  property from  counterfeiting,
fraud,  piracy,  product diversion and unauthorized  intrusion.  We offer a cost
effective  method to  detect,  deter,  interdict  and  prosecute  counterfeiting
enterprises.  We provide  proprietary  DNA-embedded  biotechnology  solutions to
companies to protect  corporate and intellectual  property from  counterfeiting,
fraud, piracy, product diversion and unauthorized  intrusion. We use segments of
naturally  occurring botanical DNA that have unique  characteristics,  which are
one-of-a-kind sequences.  Using various anti-counterfeit mediums, or substrates,
such as ink,  microchips,  glue,  paints and holograms,  we can authenticate the
unique DNA characters to ensure that the product has not been  counterfeited  or
tampered with.

     Sectors of commerce  benefiting  from our products  include:  corporations,
federal government agencies, information technology,  security and surveillance,
entertainment media, the arts, cosmetics, pharmaceutical and biometrics, as well
as vertical  retail  markets.  Our  applications  also enhance  capabilities  of
product origination,  identification verification,  and validation of the source
of  components   for  critical   manufacturing,   defense,   medical  and  other
highly-integrity or secure products.

     Our  mission  is to become  the  recognized  stantard  in  providing  total
security   solutions  to  protect  corporate  and  intellectual   property  from
counterfeiting  and fraud..  The Company  will  deliver its products to a global
market via existing and emerging strategic business development  agreements with
recognized  leaders in the  security  industry and through  collaborations  with
leading Security Consultancy companies.

     We have acquired the exclusive license to sell, market, and sub-license all
of  Biowell's  DNA  anti-counterfeit  and  fraud  prevention  biotechnology  and
products in North  America  (U.S.  and Canada),  Latin  America and Europe.  The
exclusive  license  also gives us the initial  rights to future  biotechnologies
developed by Biowell and also new applications for the existing  technology that
may  be  developed  for  the  marketplace.  Biowell  has  selected  us to be its
marketing and licensing partner to introduce the DNA  biotechnology  products to
the world's largest consumer markets.  In addition to marketing the DNA products

                                       3

in its  territory,  we will develop DNA  production  laboratories  in the United
States,  as well as develop  capabilities  in DNA  authentication,  analysis and
detection  products with ongoing  relationships  with the Department of Energy's
national laboratory system.

     We have a very seasoned and  experienced  management  team.  This was a key
factor in establishing the partnership with Biowell. Our combined executive team
has  professional  experience  totaling  more  than 100  years  in the  areas of
anti-counterfeiting  technology,  microchip  development,   security,  printing,
marketing, and corporate sub-licensing development. Our management team has also
been  active  in  the  International   Anti-Counterfeiting  Coalition,  Homeland
Security technology communities,  and the anti-fraud investigation industry. Our
executives have developed  strong links with major  international  corporations,
intellectual property and copyright holders, U.S. Government  affiliations,  and
international anti-fraud organizations.

License Agreement with Biowell Technology

     In consideration  for the granting of the exclusive  license to us, Biowell
received  1.5 million  shares of our common  stock,  with the option to purchase
another 500,000 shares.  In return,  we received the option to purchase  500,000
shares of Biowell common stock.

License Agreement with Biowell Technology

     In consideration  for the granting of the exclusive  license to us, Biowell
received  1.5 million  shares of our common  stock,  with the option to purchase
another 500,000 shares.  In return,  we received the option to purchase  500,000
shares of Biowell common stock.

     On August 20, 2004, we entered into a provisional  Letter of Agreement with
Biowell to  acquire  certain  assets in return  for shares of our common  stock.
Subsequent to the Letter of Agreement,  the Company and Biowell  entered into an
oral  agreement  to sell all  rights,  title and  interest  in its  intellectual
property to us. On December 17, 2004, we entered into a superceding  conditional
Agreement with Biowell to acquire all of the Intellectual Property of Biowell in
exchange  for shares of our common  stock.  We expect to enter into a definitive
agreement on or before January 31, 2005, which is subject to certain  conditions
including our raising $5,000,000 in capital and our discharging of all debts.

Biowell DNA Technologies

     Every living thing has a unique DNA code in its  cellular  composition.  By
taking the DNA from a plant  material,  Biowell is able to create a group of DNA
codes that can be turned into a unique and traceable marking for any product.

     In the early  1980's the primary  emphasis in DNA  research  was applied to
pharmaceutical  applications.   There  was  very  little  focus  in  the  living
biotechnology arena. During the l990's, a group of elite scientists,  led by Dr.
Sheu Jun-Jei of Taiwan,  focused on the first research and  development of a DNA
based anti-counterfeit  biotechnology. In the late 1990's, Dr. Sheu made a major
breakthrough in  biotechnology,  and patents with commercial  applications  were
filed. Two additional patent  applications have been filed during this reporting
period..  Biowell was formed in Taiwan in October of 1999 to hold these  pending
patents  and  continues  to  advance  in the  areas  of DNA  anti-counterfeiting
biotechnology.

     The key to this  exclusive  biotechnology  is the  ability to mix or attach
scientifically selected and processed DNA to specific media such as paint, glue,
polymer,  and  ink.  In  doing  this,  the  characteristics  of DNA are  used to
distinguish genuine products from counterfeits. This technology can also be used
to  authenticate  microchips  and circuit  boards that contain them.  The DNA AC
(anti-counterfeit)  biochip is a Biowell product in which DNA is embedded into a
microchip. When biochips are embedded into circuitry, the biological data can be
read   electronically   and  the   component  can  be   authenticated.   Without
authentication, the device will not operate.

Intellectual Property

     Key to our success is ongoing research and development. Biowell has over 10
patents pending and we have filed two new patent  applications  this year. While
patents  are an  important  asset,  they  are not the only  instruments  used to
sequester a competitive  position for us. We are  developing  numerous  tools to
maintain  technical  superiority,  which includes  licensing other component and
complementary technologies that will keep pace with our speed to market efforts.

                                       4

     We regard our patents,  trademarks,  trade  secrets and other  intellectual
property  as an  integral  component  of our  success.  We rely on  patent  law,
trademark  law,  trade secret  protection  and  confidentiality  and/or  license
agreements  with  employees,  customers,  partners  and  others to  protect  our
intellectual property.  Effective patent,  trademark and trade secret protection
may not be available in every  country in which our products are  available.  We
cannot be certain that we have taken adequate steps to protect our  intellectual
property,  especially in countries  where the laws may not protect our rights as
fully as in the United States. In addition,  if our third-party  confidentiality
agreements are breached there may not be an adequate remedy  available to us. If
our trade secrets become publicly known, we may lose our competitive position.

     Additionally,  litigation regarding patents and other intellectual property
rights  is  extensive  in  the  biotechnology  industry.  In  the  event  of  an
intellectual  property  dispute,  we may be forced to litigate.  This litigation
could involve proceedings  instituted by the U.S. Patent and Trademark Office or
the International  Trade Commission,  as well as proceedings brought directly by
affected  third  parties.  Intellectual  property  litigation  can be  extremely
expensive,  and  these  expenses,  as well  as the  consequences  should  we not
prevail, could seriously harm our business.

     If a third party claims an  intellectual  property  right to  technology we
use, we might need to  discontinue an important  product or product line,  alter
our products  and  processes,  pay license  fees or cease our affected  business
activities.  Although  we might under  these  circumstances  attempt to obtain a
license to this intellectual  property, we may not be able to do so on favorable
terms, or at all.

Global Market Penetration

     We have  redirected our sales and marketing  strategy to place a premium on
business-to-business opportunities. In order to effectively service our products
globally, we may enter into both exclusive and non-exclusive agreements. Each of
these  agreements  will have time limits and have very specific  revenue targets
set against  them. In the case of an exclusive  agreement,  we may further limit
our  relationship  to certain  products  that are offered for sale in a specific
region. All exclusive agreements will have time limits with specific targets for
revenue  to be derived  out of a given  region.  Additionally,  we have and will
retain the right to allow  certain  global  partners  (as we decide from time to
time) to sell into a restricted  exclusive  market with the provision that a fee
be paid to the  exclusive  licensee in a given region for products  sold in that
region that are covered  under  their  exclusive  license.  This  provision  was
adopted to allow for certain Fortune 50 companies to pursue selling our products
and services  globally  without  restrictions  and  encumbrances  with  specific
geographical regions.

Our Products

     With our  exclusive  licensing of Biowell's  DNA  technologies,  we will be
working to provide complete DNA anti-counterfeit and fraud prevention solutions.
We will offer comprehensive and  price-competitive  products and solutions.  The
key characteristics of the DNA biotechnology are as follows:

     Unique and  Impossible  to Replicate  DNA Codes -- specially  processed DNA
     fragments,  with unique  characteristics and one-of-a-kind  sequences,  are
     used. The embedded DNA  concentration  is extremely  small (3-5 micron) and
     cannot be analyzed unless  proprietary  biochemistry and reagents are used,
     along with our proprietary DNA reader systems..

     Easy to Customize  -- We can tailor the DNA tagging to meet the  customer's
     product requirements.  For example, the DNA codes can be generated based on
     one or more DNA sources and one or more anti-counterfeit technologies.

     Easy and Quick to Use -- With the DNA instant  verification kit or scanner,
     instant verification can be obtained at the  point-of-purchase.  Hence, the
     authentication    process   can   be   performed    quickly.    Traditional
     anti-counterfeit technology analysis requires anywhere from 24 to 48 hours.
     Our technology will achieve an effective and timesaving  deterrent  against
     counterfeiters.

     Broad Applications -- DNA anti-counterfeiting technology can be applied to
     almost any product on the market. The DNA ink is edible and can be used on
     tablets or capsules ensuring against counterfeiting pharmaceuticals.


                                       5

DNA Marker

     Our first anti-counterfeiting  product is the DNA Marker, an agent that can
be used to authenticate  textile products.  The DNA Marker can be applied at any
point in the manufacturing  process,  from the freshly cut raw fibers through to
the finished garment. As the DNA Marker can be applied to any fabric from cotton
to wool, this will help textile vendors and governments  determine the origin of
thread, yarn and fabric through to the high-end garment manufacturers who suffer
lost sales at the hands of counterfeiters.  DNA Marker protection will also help
preserve jobs at the legitimate  textile and clothing  manufacturers  as well as
ensuring  that the proper taxes are  collected  on textiles  and  garments  from
authorities. The DNA Marker will remain effective into the 22nd century and will
be detectable  throughout the different  manufacturing stages without degrading.
It can be detected in a variety of manners from inspection  under infrared light
to laboratory  forensic analysis that authenticates it to a certainty of 99.9999
percent  Driven by market  needs,  this is the first of what is expected to be a
number of products and services  based upon the DNA marker  technology.  We will
continuously  assess  the  anti-counterfeit  needs  of  markets,  companies  and
governmental organizations and will develop proprietary technologies,  solutions
and products for these opportunities.

Inks

     DNA anti-counterfeit ink has been developed as two major applications.  The
first ink is Biowell's  unique  anti-counterfeit  ink (covert ink), which can be
authenticated at a forensic-science level of certainty,  in a lab, with detailed
DNA  analysis.  The  second  application  is an  enhanced  version of the first,
integrating  into  the  original  anti-counterfeit  ink  an  additional  instant
detection function for on-site authentication (overt ink).

     This instant  verification  process has been designed to allow  sampling at
any point in the product supply chain.  By swabbing  testing fluid  containing a
special  activation  buffer across the authentic DNA ink surface,  a biochemical
reaction  occurs  between  the coating of the DNA  molecules  in the ink and the
buffer fluid. This reaction manifests as a reversible color change, with the ink
changing color from blue to pink, and back to blue within  seconds.  Testing can
be repeated at various checkpoints throughout the product supply chain.

     Proprietary  production  techniques  are used to  manufacture  DNA with the
unique  property  for  integration  with  ink.  The  key to  utilizing  DNA  for
anti-counterfeit  purposes  lies in the  preservation  of  DNA.  The  system  of
production ensures that DNA can survive for over 100 years. In addition, special
materials are used to shield purified DNA from  environmental  variation,  which
allows  perpetual  preservation of DNA and permanent  proof of authenticity  for
genuine products.

         DNA ink can be applied to:

     o    General Company Use: trade marks,  patents,  company logos,  important
          documents
     o    Financial industry: currency, stocks, checks, bills, bonds, checks
     o    Retail: event tickets, VIP tickets, clothing labels
     o    Medicines: capsule and pill surface printing
     o    Inner package: foil blister packs
     o    Outer package: boxes, bottles
     o    Arts: paintings, artifacts, collectibles and memorabilia
     o    Others: lottery tickets, stamps, custom seals, passports, visas, etc.

     Virtually any item that can be duplicated  now can be protected with any of
these DNA ink applications.  These  applications are  cost-effective  and can be
adapted  to  any  company's  current  branding,   product  tracking,   or  other
anti-counterfeiting program.

DNA Labels

     DNA  anti-counterfeit  ink can be applied to garment labels. It can also be
printed  onto  logos  or on any  other  surface.  Labels  are  printed  with the
proprietary  ink  containing  the  specific   authentication   DNA  code  for  a
manufacturer. The labels can then be easily tested for authenticity.

     Knowledge that the labels are  DNA-imprinted  and can be quickly and easily
verified serves as a deterrent to counterfeiters. We believe this in itself will
create a demand for the proprietary DNA ink-impregnated label technology.

DNA Chip

     Computer and electronic  signals  constitute most of the corporate security
systems.  These systems are of similar function and design,  and are susceptible
to duplication and counterfeit.  The  polymorphism of DNA is significantly  more
complex than electronic signals, and better suited for security systems.

                                       6

     The DNA  chip  card is  intended  for both  authentication  of the card and
identification of the individual.  For that purpose, a set of DNA chip cards are
assigned   with   specific   DNA  (group  ID),   along  with  the   individual's
identification information and recorded in the chip's memory. A reader module is
configured  to  recognize  (and  therefore  verify)  only the chip  carrying the
correct group ID. Any DNA chip card with different group ID, or indeed any other
chip card, will be rejected.

     The DNA chip uses artificially constructed DNA, with each user group having
the  same  DNA  code.   Individuals   are   differentiated   in  the  system  by
identification codes stored in the chip's memory. In addition,  the DNA chip can
be configured for the customer to have a particular person have their own DNA as
the source DNA for that user group.  The DNA chip  generates  unique signals and
will not function  properly once removed from the casing.  The empty chip is not
available anywhere else on the market, thus making it impossible to counterfeit.
Once  the  imbedded  DNA chip is  sabotaged  or  removed  the  chip  will  cease
functioning, thus preventing data on the chip from being duplicated.

     The signal of a DNA chip is generated  through an  interaction  between DNA
and a specially  devised  mechanism known as a DNA chip reader.  A real DNA chip
will generate an analogical  signal and be received by the reader after the chip
is  stimulated.  An LCD display  screen  provides  immediate  authentication  by
reading the unique DNA signals embedded in the chip.

     The DNA chip function is versatile,  which allows it to be integrated  into
the form of slot  reader,  slide  through  reader,  or contact  point reader for
instant  authentication.  Biowell has also  developed  a portable,  lightweight,
hand-held  scanner that can be used to authenticate  the DNA chips.  The cost of
the DNA chip,  card,  and reader  system is  comparable  to existing  smart card
systems.  Above all,  the reader can be linked  externally  with  existing  card
readers to save replacement costs.

     We believe that the DNA chip system is more secure than all other  systems;
since it cannot  be  copied or  hacked,  and  works  with  specially  configured
readers.

     The DNA biochip can be applied to many products. For example:

     o    Security ID cards
     o    Passports
     o    Licenses
     o    Credit and ATM cards
     o    Debit cards
     o    Consumer  merchandise  (CDs, VCDs,  DVDs,  notebook  computers,  PDAs,
          handbags, etc.)
     o    Other  applications  where   authentication  is  required   (antiques,
          paintings, etc.,)

Demands for Security and Positive Identification

     As nations are  threatened  by terrorism  and  corporations  try to prevent
corporate  fraud and  espionage,  the need for  secure  anti-counterfeiting  and
identification  systems  increases.  Our  technology  can provide  important and
cost-effective  support for local,  state,  and federal  governments  as well as
corporations   doing   business   with   highly   sensitive   information.   Our
anti-counterfeiting   technology  can  be  used  for  the  following   types  of
identification and important government documents:

     o    Passports
     o    Green cards
     o    Visas
     o    Driver's licenses
     o    Social Security cards
     o    Student visas
     o    Military ID's
     o    Other important Identity cards and official documents

     We will explore  contracting  with consultants in Washington D.C. that will
assist with identifying and securing  potential  Government  contracts that will
utilize the DNA technology for identity and authentication.  In 2004, we won the
"Best of New technology" prize at the Security Industry  Association  conference
in  Washington  D.C.  in  competition   against  some  of  the  world's  largest
corporations.  Shortly thereafter, we were inducted into the InteGuard Alliance,
a consortium  of 29 major  companies  providing  security  services and security
technology to the US Government.

     We  intend  to  work in  collaboration  with  Biowell  and  other  security
organizations  in order to continue to  research  and develop new product  lines
derived from, but not limited to, DNA  technology.  Research and  development of
new product lines is an ongoing  commitment of our and is currently  underway in
the Biowell labs.


                                       7

Business Strategy and Approach

     Our goal is to establish three integrated  business  operations  addressing
and  servicing  the  needs  of  the  marketplace  for  anti-counterfeit,   fraud
prevention, and homeland security solutions.

Intellectual Property Development, Product Operations & Partnerships

     We are a developer  of  security  solutions  that  protects  corporate  and
intellectual  property from counterfeiting,  fraud, piracy and product diversion
using a proprietary line of DNA embedded  biotechnology  products accompanied by
monitoring and enforcement  support,  we produce  solutions  customized to their
customer's  need.  We intend to market and sell DNA  anti-counterfeit  and fraud
prevention  products  and  oversee  laboratory  facilities  where  consumer  and
corporate  products  can  be  tested  for  authenticity.  It  will  oversee  the
development  of new product  lines that will  address  specific  and  individual
customer needs.  Additionally,  this division will identify strategic  licensees
and partnerships in multiple sectors that will license and sell our products and
biotechnologies.  This will include sub-licensing the technology to key partners
in each sector with an established base of customers. These new partners will be
able to enhance their client  services by adding our  technology to the existing
product line or current security methods to deter fraud and counterfeiting.

Consultant & Enforcement Operations

     As a  service  to our  clients,  we will  consult  with them on how to best
protect  their  intellectual  property  and  products.  We will offer  worldwide
investigative  and DNA analysis  services for the enforcement and prosecution of
counterfeiters and fraud itself and through our subcontractors or sub-licensees.

International Sub-License Operations

     This division will oversee the activities of all international  sub-license
alliances and  partnerships.  This division will also develop a corporate policy
for all marketing and promotional activities.

         We intend to seek alliances with existing anti-counterfeit networks in
each market. We will train these networks to use our technology to detect and
monitor counterfeit and fraud, and we will use our own anti-counterfeit and
security experts to help detect counterfeiting attempts against corporations and
government agencies.

     By  combining  our three  operations,  we will  provide  multiple  security
solutions.  Each division will produce  separate  revenue streams and integrated
organizational  structures that we believe will make us a leader in the field of
anti-counterfeit and fraud prevention services.

     Our management team and advisory board have a unique  combination of skills
for providing  integrated DNA  anti-counterfeit and fraud prevention systems for
the protection and tracking of documents, products, and intellectual property:

          --   Strong Security  Knowledge Base -- Our team has the experience to
               analyze and provide  solutions that address the security needs of
               companies in such  diverse  market  segments as  pharmaceuticals,
               designer  clothing,   luxury  goods  and  cosmetics,   aerospace,
               defense, diamonds, automotive, holography and chip manufacturing.
               Several  team  members  are  published  authors  in the  area  of
               security and are recognized globally as experts in their fields.

          --   Leading  Technology  -- We have  exclusive  rights to all  patent
               pending,  leading  DNA  anti-counterfeit,  and  fraud  prevention
               technologies  created by Biowell.  We also have an  agreement  in
               place  with   HoloMex,   Inc.,   a  leading   security   hologram
               manufacturer, to create DNA-holograms,  a new generation security
               product.  Our  management  also hasan in-depth  understanding  of
               microchip design and applications.

          --   Strategic Corporate  Relationships -- Our management has personal
               and corporate  relationships  with leaders in key industries such
               as:   high-end   fashion   retail,   computers,    entertainment,
               automobiles,  aerospace,  defense  and  pharmaceuticals.  We will
               utilize   these   existing   relationships   to   introduce   our
               anti-counterfeiting products and generate contracts,  although no
               discussions have yet been held. Each industry has multiple facets
               for the  anti-counterfeit  DNA technology.  For example,  fashion
               retail can use our anti-counterfeit  chip in its high-end fashion
               handbags, while a company producing fine wines can take advantage
               of our  DNA-embedded  label. Our proprietary  technologies  offer
               immediate and affordable  detection and security for all of their
               trademarks and products.

                                       8

          --   Strong  Technology  Alliances  -- Our products can also work with
               and   supplement   products  in  key   anti-fraud   and  security
               industries, such as:

                    o    Electronics security
              
                    o    Hologram manufacturing

                    o    Radio Frequency Identification (RFID) systems

                    o    Isotopic Markers

                    o    Security papers and printing

                    o    Other security-related products, systems, and services

          --   Law  Enforcement  Expertise  -- Our  management  includes  former
               federal law enforcement,  security, and intelligence officers who
               provide us with extensive hands-on experience in:

                    o    Intellectual property investigation
                    o    Counter-intelligence
                    o    Personal security services
                    o    Anti-counterfeit technologies
                    o    Secure communications and data management

Patents Pending




------------------------------ --------------------------- --------------------------- --------------------------- -----------------
Patent Name                    Application No.             Filed by                    Date Filed                  Jurisdiction
------------------------------ --------------------------- --------------------------- --------------------------- -----------------

------------------------------ --------------------------- --------------------------- --------------------------- -----------------
                                                                                                               
A Method of Utilizing          089108443                   Biowell                     March 17, 2000              Taiwan
Nucleic Acids as
Markers for Product            00107580.2                                              May 18, 2000                China
Anti-Counterfeit Labeling
and Verification               09/832,048;                                             April 9, 2001               United States
                               published 20020187263-A1

------------------------------ --------------------------- --------------------------- --------------------------- -----------------
EppenLocker (A                 089204158                   Biowell                     March 10, 2000              Taiwan
Leakage-Prevention Apparatus
of Microcentrifuge)

------------------------------ --------------------------- --------------------------- --------------------------- -----------------
Multiple Tube Structure for    089210575                   Biowell                     June 20, 2000               Taiwan
Multiple in a Closed
Container

------------------------------ --------------------------- --------------------------- --------------------------- -----------------
Method for Processing          89111477                    Biowell                     June 12, 2000               Taiwan
Multi-PCR in Closed Vessel

------------------------------ --------------------------- --------------------------- --------------------------- -----------------
Method for Mixing Nucleic      2002-294229                 Biowell                     August 31, 2002             Japan
Acid in
Water Insoluble Media and      03007023.9                                              March 27, 2003              European
Application Thereof                                                                                                Patent Office
                               92121973                                                August 11, 2003             Taiwan

------------------------------ --------------------------- --------------------------- --------------------------- -----------------
Method for Hiding Secret       92121490                    Biowell                     August 6, 2003              Taiwan
Message Carrying a DNA
Molecule and a Method for      pending                                                 August 6, 2003              China
Decoding the Secret Message
Hiding by thereof
------------------------------ --------------------------- --------------------------- --------------------------- -----------------
Method for Transferring        92119302                    Biowell                     July 15, 2003               Taiwan
Giveback Funds by
Recognizing Plurality of       03150071.4                                              July 31, 2003               China
Objects
------------------------------ --------------------------- --------------------------- --------------------------- -----------------
Anti-Counterfeit Chip          None                        Biowell                     To be filed                 Taiwan
Recognizing Device
                                                                                                                   China
------------------------------ --------------------------- --------------------------- --------------------------- -----------------

                                       9

A System and Method for        60/463215                   Biowell                     April 16, 2003              United States
Marking Textiles Using DNA
                                                           Applied DNA Sciences
------------------------------ --------------------------- --------------------------- --------------------------- -----------------
A System and Method for         2004/012031                Applied DNA Sciences        April 15, 2004              United States
Marking Textiles Using
Nucleic Acids
------------------------------ --------------------------- --------------------------- --------------------------- -----------------
System and Method for           10/825968                  Applied DNA Sciences        January 21, 2004            United States
Authenticating Clients on a
Local Area Network Using
Nucleic Acids
------------------------------ --------------------------- --------------------------- --------------------------- -----------------


Sales and Marketing

     We employ a multi-tier sales and marketing  strategy.  We develop strategic
alliances  and  marketing  partners,  by setting  up  alliances  with  Biowell's
technology partners,  granting licenses to existing  anti-counterfeit  suppliers
and partner with industry leaders for intellectual property development.

     We provide  anti-counterfeiting  and security  solutions  through our sales
force  covering  a  multitude  of  potential  clients  either  directly  or  via
resellers.

Customers

     We do not currently  have any  revenue-generating  customers at this point.
Our client base will  consist of major  corporations,  government  entities  and
educational  institutions.   We  will  provide  DNA  chip  technology,  DNA  ink
technology as well as DNA profiling/tagging  technology through various types of
resale agreements.  We will apply these technologies to labels and security ink,
to a chip and reader as well as textile markers and agriculture profiling.

Competition

     The  anti-counterfeit and fraud prevention market is highly competitive and
diverse. Since we believe that other forms of  anti-counterfeiting  and security
measures can be easily  defeated,  we expect that  utilizing DNA which cannot be
replicated  will  garner  great  demand  from  the  market.   Some  examples  of
biotechnology and other security technologies include:

     FINGERPRINT-  a  systems  scans  fingerprints  before  granting  access  to
computer files.

     VOICE- Off-the-shelf software authenticates users based on individual vocal
patterns.

     CORNEA-  Scanners that scan the iris of a user's eye to match compared to a
computer database.

     FACIAL SCAN-  Computers can use complex  algorithms to distinguish one face
from another.

     IC CHIP & MAGNETIC  STRIP-  Integrated  circuit  chip that runs an electric
current through a circuit and is verified by a IC card. Is used in many parts of
Europe and Asia.

HOLOGRAPH-  Optical  security  elements  ('holograms')  constitute  a family  of
optically  variable  microstructures,  which are difficult to copy. Most of them
are  difficult to  reproduce  using  advanced  color  photocopiers  and printing
techniques.  This is why they are so widely  used as  anti-counterfeit  devices.
Holograms  are only one member of a family of optically  variable  devices which
all have several features in common. These are:

          o    Highly  visible  to  the  naked  eye  under  good  or  reasonable
               conditions of illumination.
 
          o    Colorful and change their colors with viewing angle.

          o    They derive their colorful  effects from  microstructures  within
               the devices, which cause interference or diffraction of the light
               falling upon them.

FLUORESCENCE-  X-ray Fluorescence (XRF) and elemental taggant  technologies were
developed as a unique  method for assaying  uranium ore.  Later on was used as a
handheld alloy grade identification and spectral analysis instrument. Its use is
limited to label/printing applications.

                                       10

RADIOACTIVITY& RARE MOLECULES- a method of Radiation detection is very effective
but limited to use on crude oil.

         Some of the bigger competitors in the field of anti-counterfeiting and
fraud protection include:

          o    DNA Technologies. Inc.
          o    Art Guard International
          o    Theft Protection Systems
          o    Cypher Science (United Kingdom) Mt. Sinai Hospital
          o    ChemTAG (Norway)
          o    NTT DATA Labs (Japan)
          o    November AG

Management Strategy

     In anticipation of internal  growth,  we will organize  resources to manage
our development effectively, minimizing organic growth, while optimizing our use
of  excess  capacity,  where  core  competency  in the  biotech  arena  is  made
available.  Our  Chief  Executive  Officer  is  responsible  for  the  strategic
direction,  coordinating with our overseas technology partner Biowell and others
as well as  operations.  Our  President is  responsible  for  government  entity
relations,  corporate  governance  and  building  shareholder  value.  Our Chief
Financial  Officer covers overall  financial  management,  financial  reporting,
corporate  administration,   investors  relations.  Our  Vice  President  covers
specific industries, such as the pharmaceutical, cosmetic and comestible sectors
and  acts as our  media  spokesperson,  clarifying  for the  pharmaceutical  and
nutraceutical   industries,   allied  health  professionals  and  consumers  the
advantages  of our  anti-counterfeit,  diversion  and  piracy  applications  and
products.

Employees

     As of January 12, 2005, we employed 11 full-time  employees,  of which five
are  in  management,  five  are  sales  &  marketing  executives  and  one is in
administration.

Giuliani Partners

     On or about  August  6,  2004,  we  engaged  Giuliani  Partners  LLC as our
strategic  marketing  partner  and  advisor.  Giuliani  Partners  has  extensive
experience  in  advising  corporations  and  organizations  in various  business
sectors. The engagement agreement had an effective date of September 1, 2004.

     Giuliani  Partners has been engaged,  on a non-exclusive  basis, to provide
advice and assistance to us regarding issues associated with our proprietary DNA
embedded  security  solutions.  Giuliani  Partners will assist us with strategic
positioning  and  enhancement  of  our  business,  and  will  assist  us in  the
development  of domestic  and  international  marketing  strategies  for our DNA
products and services. The term of the engagement is one year from the effective
date,  with  automatic  one year  renewals  unless  either party  expresses,  in
writing, an intention not to renew within 60 days prior to the expiration of the
term.

     As compensation for Giuliani  Partners'  performance,  we will pay Giuliani
Partners an aggregate  advisory fee of $2,000,000 payable in increments over the
term and  renewal  term.  The initial  payment of $500,000  was made by us on or
about September 7, 2004.  Additionally,  we will issue a net-exercisable warrant
to  purchase  shares of our common  stock at a later  date.  Fees were placed in
escrow during Giuliani Partners' completion of its due diligence review.

     All our  promotional  materials will be submitted to Giuliani  Partners for
its review, including all advertising,  written sales promotion, press releases,
news  clippings  and other  publicity  matters  relating to  Giuliani  Partners'
engagement and the strategic relationship created.

     We have agreed to maintain  confidentiality with regard to our relationship
with Giuliani  Partners,  wherever  appropriate,  and have indemnified  Giuliani
Partners, its controlling persons, respective partners, shareholders, directors,
officers,  employees,  agents, affiliates and representatives and will hold them
harmless against any actions, judgments, claims, etc.

                                       11

ITEM 2. DESCRIPTION OF PROPERTY

     Presently,  we maintain our principal  office at 9229 W. Sunset  Boulevard,
Suite 830, Los Angeles, California 90069. We signed a lease for our office space
in November 2003.  The office space,  which is provided to us for $11,312.70 per
month for the first twelve  months of the lease,  for $ 11,635.92 for the second
12 months and $ 12,031.01 for the last 12 months of the lease, has approximately
5,387  square feet.  We consider the premises  adequate for our purposes for the
immediate future. Our Web address is www.adnas.com.

ITEM 3. 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. 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.

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

         There were no matters submitted to a vote of shareholders for the year
ended September 30, 2004.

                                       12

                                     PART II

ITEM 5. MARKET FOR REGISTRANT'S  COMMON EQUITY AND RELATED  STOCKHOLDER  MATTERS
MARKET INFORMATION

Market Information

Our Common  Stock is traded  over-the-counter  on the Over the Counter  Bulletin
Board  maintained by the National  Association  of Securities  Dealers under the
symbol  "APDN".  There is no  certainty  assurance  that the  Common  Stock will
continue to be quoted or that any liquidity exists for our shareholders.

The following  table sets forth the quarterly  quotes of high and low prices for
our Common Stock on the OTC Bulletin Board during the fiscal years September 30,
2003 and  September  30, 2004.  In February of 2003,  we changed our year end to
September 30.



Year ended 9/30/04               High      Low

December 31, 2003               $3.54    $2.45
March 31, 2004                  $3.55    $1.51
June 30, 2004                   $2.55    $0.71
September 30, 2004              $0.96    $0.43

Year ended 9/30/03*             High      Low

December 31, 2002               $2.55    $0.05
March 31, 2003                  $2.48    $2.05
June 30, 2003                   $2.85    $2.30
September 30, 2003              $2.80    $2.40


     * We have  disclosed the numbers with both years ending on September 30 for
comparative purposes. Our prior year end was December 31.

     The source of this  information  is NASDAQ Over the Counter  Bulletin Board
Research  Reports  and  Yahoo  Finance  Historical  Prices  reports,  as well as
broker-dealers  making  a market  in our  Common  Stock.  These  prices  reflect
inter-dealer prices, without retail markup,  mark-down or commission and may not
represent actual transactions. Number of Stockholders

     As of January 7, 2005, the  approximate  number of holders of record of our
Common Stock,  which is our only class of common equity, is 465 This number does
not include holders of securities in street name.

Dividends

     We are in the  developmental  stage and accordingly  have not generated any
revenues  nor  had  net  profits  on  operations  and  therefore  are  currently
proscribed under the Nevada Revised Statutes from declaring  dividends.  We have
not paid any cash  dividends on our Common  Stock or our  Preferred  Stock.  Our
Board of Directors has no present intention of declaring any cash dividends,  as
we expect to  re-invest  all  profits in the  business  for  additional  working
capital for continuity and growth.  The  declaration and payment of dividends in
the  future  will be  determined  by our  Board  of  Directors  considering  the
conditions then existing,  including our earnings,  financial condition, capital
requirements, and other factors.

OUR CAPITAL STRUCTURE

     We are  authorized  to issue  10,000,000  shares  of  Preferred  Stock  and
100,000,000 shares of common stock. We have designated one series of convertible
preferred stock, and as of this date, 60,000 shares are issued and outstanding.

     Both our  Preferred  Stock and common  stock had a par value of $0.0001 per
share through December 3, 2003. On December 12, 2003, we increased the par value
of our  common  stock to $0.50 and our  Preferred  Stock to $0.001  per share by
filing Articles of Amendment to our Articles of Incorporation.

                                       13

The authorized  classes,  and the amount or number of each, which are authorized
and outstanding as of January 7, 2005 are as follows:



                                                                                                    
Security                                         Authorized        Issued and Outstanding      Expiration Date

Preferred Stock                                   10,000,000             60,000

Common Stock                                     100,000,000         30,909,292

2003 Offering Units                                    2,000              183.5

        Underlying Common Stock                    3,200,000            293,600

        Underlying Warrants*                       1,000,000             91,750                 September 1, 2005
         ($0.60/share)

Bridge Unit Offering                                    33.5               33.5

        Underlying Notes                                33.5               33.5

        Underlying Shares                                             5,583,333

        Underlying Warrants                        1,675,000          1,675,000                 September 30, 2008
        (Repriced at $0.60/share)
        Underlying Warrants                          335,000            335,000                 September 30, 2008
        ($0.10/share)
Consulting Warrants                                                                             August 1, 2007
(Stonestreet & Walehaven)                            750,000            750,000
($0.70/share)
[Stephanie] Stern Warrants                            62,503             62,503                 December 31, 2005
($3.00/share)
Hutchison Warrants                                 1,000,000          1,000,000
($0.60/share)
Directors and Advisors Warrants ($0.60/share)      3,000,000          2,850,000                 October 29, 2009
Alpha Spectrum Warrants                               50,000             50,000                 October 6, 2009
($0.50/share)
Lee Warrants                                         600,000            600,000
($0.60/share)
Bonus Compensation Warrants                        1,000,000            136,000                 October 16, 2006
(Lower  of  $1.00 or 55% of 20 
day  average  bid and ask)
Hart Compensation Warrants                           250,000            250,000                 March 31, 2005
Lower of $1.00 or 65% of 
20 day average bid and ask)
Founders Compensation Warrants ($0.60)              560,000            296,000                 January 31, 2008

     *As  consideration  for consenting to a filing date  extension,  all bridge
note  investor's  warrant  exercise prices were adjusted from $3.20 per share to
$0.60 per share,  and for each Unit  purchased,  7,500 shares with  registration
rights were issued.

Preferred Stock

     The 10,000,000  shares of Preferred Stock authorized are undesignated as to
preferences, privileges and restrictions. As the shares are issued, the Board of
Directors must establish a "series" of the shares to be issued and designate the
preferences, privileges and restrictions applicable to that series. To date, the
Board has designated a Founders' Series of Convertible  Preferred Stock,  which,
in six months from the date of issuance,  shall be  convertible at the option of
the holder and upon our reaching certain  financial  objectives,  into shares of
our restricted Common Stock.  Each share, when eligible,  is convertible into 25
fully paid and non-assessable  shares of our Common Stock, subject to a leak out
agreement  that extends the 144 Rule to two years.  Holders will be permitted to

                                       14

sell, after a one year holding period through a three year holding period, 1% of
the issued and outstanding shares of our common stock every 90 days. This series
has been authorized by the Board of Directors. As of January 13, 2005, there are
a total of 60,000 convertible preferred shares issued and outstanding.


Common Stock

     Our authorized common equity consists of One Hundred Million  (100,000,000)
shares of a single class of Common Stock, having a par value of $0.50 per share.
As of January 13, 2005, there were 30,909,292 shares issued and outstanding. The
holders of our Common Stock (i) have general  ratable  rights to dividends  from
funds  legally  available  therefore,  when,  as and if declared by the Board of
Directors;  (ii) are  entitled to share  ratably.  In all assets  available  for
distribution to shareholders upon liquidation,  dissolution or winding up of our
affairs;  (iii) do not have preemptive,  subscription or conversion  rights, nor
are there any redemption or sinking fund provisions applicable thereto; and (iv)
are entitled to one vote per share on all matters on which shareholders may vote
at all shareholder  meetings.  The Common Stock does not have cumulative  voting
rights,  which means that the  holders of more than fifty  percent of the Common
Stock  voting for  election of  directors  can elect one hundred  percent of our
directors if they choose to do so.

2003 Offering Units

     In  September  2003,  we sold 16  units at  $4,000  a unit,  for a total of
$64,000,  and between October and December 2003, we sold 167.5 units for a total
of $670,000 in a private  offering of its securities  under  Regulation D of the
Securities Act of 1933, and Rule 506 promulgated thereunder. Each Unit consisted
of 1,600 shares of our Common Stock plus 500 Common Stock Purchase Warrants.

     The Warrants are exercisable on a one for one basis at an exercise price of
$3.50 per share for a two year  exercise  period from the date of issuance.  The
Units, and their constituent  securities,  were granted  piggyback  registration
rights.

Bridge Unit Offering

     From November  through  December 2003, we sold 23.25 units (the "Units") to
accredited investors at a price of $50,000 per Unit (the "Offering") for a total
of $1,162,500.  Each Unit consists of (i) a $50,000 Principal Amount 10% Secured
Convertible  Promissory  Note  ("Note" or  "Notes"),  (ii)  warrants to purchase
50,000 shares of our common stock,  exercisable  for a period of five years at a
price of $3.20 per share ("$3.20 Warrant") and (iii) warrants to purchase 10,000
shares of our common stock, exercisable for a period of five years at a price of
$0.10 per share  ("$0.10  Warrant"  and  together  with the $3.20  Warrant,  the
"Warrants").  The Notes are  convertible  into  shares of our common  stock at a
price of $2.50 per share.

Notes

     All of the Notes have been either repaid or converted.

Bridge Offering Warrants

     Each $3.20 Warrant  offered,  which has been  repriced to a $0.60  Warrant,
entitled the registered  holder to purchase  50,000 shares of Common Stock at an
exercise  price of $0.60 per share during a five-year  period  commencing on the
initial  closing  of the  Offering.  Each $0.10  Warrant  offered  entitled  the
registered holder to purchase 10,000 shares of Common Stock at an exercise price
of $0.10 per share during a five-year  period  commencing on the initial closing
of the Offering.

     The Warrants  expire at 5:00 p.m., New York time, on the fifth  anniversary
after the  initial  closing of the  Offering.  In the event a holder of Warrants
fails to exercise  the Warrants  prior to their  expiration,  the Warrants  will
expire and the holder  thereof  will have no further  rights with respect to the
Warrants.

SECURITIES AUTHORIZED FOR ISSUANCE UNDER EQUITY COMPENSATION PLANS

     In  November  of 2002,  we created a special  compensation  plan to pay the
founders,  consultants and  professionals  that had been  contributing  valuable
services  to us  during  the  previous  nine  months.  The  plan is  called  the
Professional/Employee/  Consultant  Compensation  Plan (the  "Plan").  Share and
option  issuances  from the Plan were to be staggered  over the following six to
eight  months,   and  consultants  that  were  to  continue  providing  services
thereafter either became employees or received renewed contracts from us in July
of  2003,  which  contracts  contained  a  more  traditional  cash  compensation
component.  The Plan was  designed  by the  Board  to meet  our  important  team
building objectives in our early stages, and to be temporary. As of December 31,
2004,  a total of  1,440,003  shares  have been issued from the Plan and 560,000
options, 264,000 of which were exercised as of as of December 31, 2004.

                                       15

December 5, 2003, an additional 32,000 options were exercised. [ANDREA]

     Each  qualified and eligible  recipient of shares and/or  options under the
Plan received  securities in lieu of cash payment for services.  Each  recipient
agreed, in his or her respective  consulting contract with us, to sell a limited
number of shares monthly. Management feels that this carefully designed Plan was
successful  in  attracting  and retaining a strong team at a time when we had no
established  revenue  stream  and  limited  or  no  outside  financing.  Because
recipients sold their respective shares in a controlled  manner,  there was also
no  apparent  negative  impact to the market  from  sales of these  unrestricted
securities,  which was an  important  objective  of the Board  when the Plan was
contemplated.

     In our  financial  statements,  shares that were issued from  November 2002
through  June 30, 2003 that were  valued at $0.065 per share were shares  issued
from this Plan created in November of 2002 on the basis of contracts executed at
that time for  previously  rendered  services.  Common Stock  disclosed as being
issued in  exchange  for cash at $1.00 per share  represents  options  that were
exercised  under this Plan. In December of 2004, we adjusted the exercise  price
to $0.60 per share.

         Any other unrestricted shares that were issued either before or after
July 1, 2003 were valued at the fair market value.



------------------------   ---------------------------    -----------------------------  ----------------------
Plan Category              Number of Securities to be     Weighted Average Exercise       Number of Securities
                           Issued Upon Exercise of        Price of Outstanding Options,   Remaining Available
                           Outstanding Options,           Warrants and Rights             for Future Issuance
                           Warrants and Rights
                                 (a) (b) (c)
------------------------   ---------------------------    -----------------------------  ----------------------

                                                                                              
Professional/Consultant/
Employee Stock and Stock
Option Compensation Plan     2,000,000                       $177,600                          -0-
------------------------   ---------------------------    -----------------------------  ----------------------
Total                        2,000,000                       $177,600                          -0-
------------------------   ---------------------------    -----------------------------  ----------------------


As of December 31,  2004, a total of 1,440,000  shares have been issued from the
Plan and 560,000 options, 264,000 of which were exercised as of that date.

SALES OF UNREGISTERED SECURITIES DURING THE QUARTER ENDED SEPTEMBER 30, 2004

     The issuances of unregistered  securities  which occurred during the fiscal
year were as follows:

     Unless otherwise noted, each of the issuances described below is considered
by us to be exempt from registration by reason of Section 4(2) of the Securities
Act of 1933.

     On June 30,  2004,  we  issued  50,000  shares  of our  common  stock to an
investor relations firm as compensation for services performed on our behalf.

     On July 23,  2004 and  August 2,  2004,  we issued an  aggregate  of 55,000
shares  of our  common  stock to our legal  counsel  as  compensation  for legal
services performed on our behalf.

     From July  through  September  2004,  we issued an  aggregate  of 1,550,000
shares of our common stock to certain of our  officers,  directors and employees
as compensation for services performed on our behalf.

     On  September  21,  2004,  we issued  100,000  shares of our  common  stock
pursuant  to a  conversion  by one of the holders of our  convertible  preferred
stock.

SUBSEQUENT SALES OF UNREGISTERED SECURITIES

     Unless otherwise noted, each of the issuances described below is considered
by us to be exempt from registration by reason of Section 4(2) of the Securities
Act of 1933.

                                       16

     On October 1, 2004, we issued a total of 199,999 shares to parties  related
to an investment banker with which we have a non-exclusive engagement.

     On October 13, 2004, we issued a total of 257,500 shares to two consultants
for financial advisory and marketing services.

     On  October  18,  2004,  we issued a total of  347,500  shares to  previous
investors  as  consideration  for  our  agreement  to  extend  our  registration
commitment.

     On October 19, 2004, we issued  1,000,000  shares to a single  investor for
total proceeds of $500,000.

     On October 26, 2004, we issued a total of 500,000 shares to parties related
to our  investment  banker  in  settlement  for  various  breaches  made  in our
Placement Agent Agreement.

     On November 4, 2004, we issued 100,000 to an employee as  compensation  for
services previously rendered.

     On November  15,  2004  through  December  17,  2004,  we issued a total of
415,000 shares to a consultant for financial advisory services.

     On December  17,  2004,  we issued 5,000 shares to an employee for services
previously rendered.

     On January 4, 2005,  we issued  12,500 shares  as a result of an investor's
exercise  of his $0.10  warrants.  This  issuance  is  considered  exempt  under
Regulation D of the Securities Act of 1933 and Rule 506 promulgated thereunder.

     Also on January 10, 2005, we issued  additional  shares to our investors in
accordance with an adjustment  provision in our private  placement and placement
agent  agreement.  We issued a total of  3,249,750  shares of Common Stock to 24
investors.

     On January 13, 2005,  we issued  additional  shares to two  consultants  in
accordance with an adjustment provision in their consulting agreements.  A total
of 662,000 shares were issued.


ITEM 6. PLAN OF OPERATIONS

     When used in this Form 10-KSB and in our future filings with the Securities
and Exchange  Commission,  the words or phrases will likely  result,  management
expects,  or we expect,  will  continue,  is  anticipated,  estimated or similar
expressions  are  intended to  identify  forward-looking  statements  within the
meaning of the Private  Securities  Litigation  Reform Act of 1995.  Readers are
cautioned not to place undue  reliance on any such  forward-looking  statements,
each of which speak only as of the date made.  These  statements  are subject to
risks and uncertainties,  some of which are described below.  Actual results may
differ  materially from historical  earnings and those presently  anticipated or
projected. We have no obligation to publicly release the result of any revisions
that may be made to any forward-looking statements to reflect anticipated events
or circumstances occurring after the date of such statements.

Business Strategy and Approach

     The Company has established  integrated business operations  addressing and
servicing  the  needs  of  the  global  security  marketplace  on  the  part  of
corporations and governments for; anti-counterfeiting, fraud prevention, product
authentication, brand protection, supply chain management and protection.

Intellectual Property Development, Product Operations & Partnerships

     The company has proprietary DNA security technology,  and develops security
solutions that protect corporate and intellectual  property from counterfeiting,
fraud,  piracy and product  diversion using  botanical DNA as an  encrypted/code
molecule that can be embedded in inks,  paper,  substrates,  liquids,  textiles,
thread, plastics, holograms and microchips.

     We produce security solutions customized to our customer's needs. We market
and sell DNA  anti-counterfeit  and fraud  prevention  solutions  that integrate
into, and layer with, existing security  solutions.  These DNA security features
are integrated at the OEM level with ink,  paper,  liquids,  thread and hologram
producers,  who in turn sell/supply  finished  security products such as primary
and secondary product packaging for pharmaceuticals,  beauty products, textiles,
currency,  passports,  ID Cards,  etc. We have strict  protocols for specifying,
integrating,  testing,  shipping and confirming the presence of DNA in any given
product. We use highly reputable outside labs to provide independent third party
validation  testing to assure maximum  quality  control,  objectivity and strict
security  procedures  in handling  and  shipping.  No  compromise  can enter the
security chain of our product(s).

                                       17

     We plan to  develop  new  product  lines  that will  address  specific  new
challenges  in the  security  marketplace,  and bring  these  advances to target
industries, customers and countries.

     Additionally,  we will identify  strategic  partnerships  and  co-marketing
ventures,  and  licensees  to work  with us to  develop,  market  and  sell  our
biotechnological   security  products.   This  will  include  sub-licensing  the
technology  to key  partners in specific  sectors  with an  established  base of
customers. These partners will be able to enhance their product lines and client
services  by adding our  technology  to the  existing  security  matrix in their
products, providing an enhanced solution to deter fraud and counterfeiting.

Consultant & Enforcement Operations

     We will consult with our clients on a total security service offering;  how
to protect their brands,  intellectual property,  products and physical security
access and how to reduce risk exposure,  product liability  exposure and product
recall liabilities.  We plan to offer worldwide DNA analysis services supporting
the authentication of products and the detection,  interdiction,  deterrence and
prosecution of counterfeiters  and related crimes,  through our  subcontractors,
sub-licensees and security industry collaborative partners.

International Sub-License Operations

     This   division   will  oversee  the   activities   of  all   international
sub-licensees  and  partnerships.  This  division  will also develop a corporate
policy for all marketing and promotional activities.

     We intend to establish  alliances with existing  anti-counterfeit  experts,
agencies and companies in each market.  This collaborative  security  consortium
will employ DNA  technology to detect  illegal  activities,  counterfeiting  and
fraud, and provide the gold standard in security for corporations and government
agencies.

     These   operations  will  provide   multiple   security   solutions.   Each
sub-licensee or collaborative  partnership will produce separate revenue streams
and be operational via integrated organizational structures.

     Our  management  and  advisory  board and  strategic  consultants  have the
knowledge,  experience,  contacts  and  skills to  provide a  comprehensive  DNA
security business,  with advanced  anti-counterfeit and fraud prevention systems
for the protection and tracking of currency,  documents,  consumer products, and
intellectual property.

     Strong Security  Knowledge Base -- Our executives and consultants  have the
requisite  experience to provide  solutions  that address the security  needs of
major  companies  in  such  diverse  markets  as  pharmaceuticals,   automotive,
cosmetics, apparel and accessories, aerospace, luxury goods, among others.

     Developing  Technology - We plan to acquire all rights,  title and interest
in all patents,  patents pending,  developing,  DNA anti-counterfeit,  and fraud
prevention   technologies   created  by  Biowell.   We  also  have  an  in-depth
understanding of DNA microchip design and applications.  We will jointly develop
DNA-holograms and DNA-Hologram-RFID devices, DNA-inks, DNA-dyes and DNA-security
labels with leading OEM's in these specialist fields.

     Strategic  Corporate  Relationships  -  The  management  has  personal  and
corporate relationships with leaders in key industries such as: pharmaceuticals,
cosmetics/beauty,   fashion,  retail,  computers,  entertainment,   automobiles,
petroleum, fine arts and collectibles.

     The Company will utilize its existing relationships and develop new ones to
introduce its anti-counterfeiting technology to generate business. Each industry
has unique requirements and needs for their anti-counterfeit  solutions, and the
company's DNA technology  stands at the pinnacle of available  maximum  security
technologies.  For example,  the company's  smart  packaging  solutions with DNA
security  markers in ink,  paper and holograms  has  widespread  application  in
packaging for pharmaceuticals,  cosmetics,  automotive markets,  passports, ID's
and  currency.   The  Company's  proprietary  technology  offers  immediate  and
affordable detection and security for their brands and products.

     Strong  Technology  Alliances - Our  technology  can also provide  advanced
     security dimensions to;

     o    Electronics  security:  access and physical/plant  security (biometric
          security cards enhanced with DNA) o Security Holograms (DNA enhanced)
     o    Radio Frequency Identification systems (DNA + RFID)
     o    Security papers and printing
     o    Holograms (DNA holograms)
     o    Other security-related products and systems

                                       18

     Law Enforcement Expertise - The resources of our collaborative  partners in
the security  industry  include former federal law  enforcement,  security,  and
intelligence  officers  who provide  the company  with  extensive  contacts  and
hands-on experience in:

     o    Intellectual property investigation
     o    Counter-intelligence
     o    Personal security services
     o    Anti-counterfeit technologies
     o    Secure communications and data management

Critical Accounting Policy

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

     o    stock-based compensation

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, 2003.

     We 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.

Revenues

     We have not generated any revenues from operations  from our inception.  We
believe we will begin earning  revenues from operations  during fiscal year 2005
as we transition  from a  development  stage company to that of an active growth
and acquisition stage company.

Costs and Expenses

     From our inception  through  September 30, 2004, we have incurred losses of
$22,815,034.  These  expenses  were  associated  principally  with  equity-based
compensation  to  employees  and  consultants,  product  development  costs  and
professional services.

Liquidity and Capital Resources

     As of September 30, 2004,  we had a deficiency  in working  capital of $4.8
million.  For the year ended  September  30, 2004,  we generated a net cash flow
deficit from operating activities of $3,100,000, consisting primarily of year to
date losses of  $19,400,000,  adjusted for non cash expenses of  $1,625,000  for
beneficial  conversion  amortization,   $9,820,000  in  net  stock  issued  for
consulting  services,  $1,500,000 for preferred shares in exchange for services,
$2,020,000  for  warrants  issued to  consultants  as well as a net  increase in
current liabilities and other of $1,300,000.

                                       19

     Cash used in investing  activities totaled $74,000,  which was utilized for
patent filings, facility lease deposits and property, plant, and equipment. Cash
provided by financing activities totaled $3,000,000  consisting of $2,800,000 in
proceeds  from loans,  and $124,000  and $87,000 in common  stock and  exercised
options proceeds, respectively.

     We expect  capital  expenditures  to be  nominal  for  fiscal  2005.  These
anticipated expenditures are for continued investments in property and equipment
used in our business.

     By adjusting our operations and development to the level of capitalization,
we believe we have  sufficient  capital  resources to meet  projected  cash flow
deficits. However, if during that period or 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.

     We have a variety of financing arrangements. Please see Notes C, D, E and F
in the  notes  to our  consolidated  financial  statements  for the  year  ended
September 30, 2004 for the terms of each separate financing arrangement.

Recent Accounting Pronouncements

     In April 2003, the FASB issued Statement of Financial  Accounting Standards
(SFAS) No. 149,  Amendment of Statement  No. 133 on Derivative  Instruments  and
Hedging Activities. SFAS 149 amends SFAS No. 133 to provide clarification on the
financial  accounting  and  reporting  of  derivative  instruments  and  hedging
activities and requires that contracts with similar characteristics be accounted
for on a  comparable  basis.  The  provisions  of  SFAS  149 are  effective  for
contracts  entered  into or  modified  after  June  30,  2003,  and for  hedging
relationships  designated  after June 30, 2003. The adoption of SFAS 149 did not
have a material  impact on the  Company's  results of  operations  or  financial
position.

     In May 2003, the FASB issued SFAS No. 150, Accounting for Certain Financial
Instruments  with  Characteristics  of Both  Liabilities  and  Equity.  SFAS 150
establishes standards on the classification and measurement of certain financial
instruments with  characteristics of both liabilities and equity. The provisions
of SFAS 150 are  effective for  financial  instruments  entered into or modified
after May 31, 2003 and to all other  instruments  that exist as of the beginning
of the first interim  financial  reporting period beginning after June 15, 2003.
The adoption of SFAS 150 did not have a material impact on the Company's results
of operations or financial position.

     In December 2003,  the FASB issued a revision of SFAS No. 132,  "Employers'
Disclosures   About   Pensions   And  Other   Postretirement   Benefits."   This
pronouncement,  SFAS No. 132-R,  expands  employers'  disclosures  about pension
plans and other post-retirement benefits, but does not change the measurement or
recognition of such plans required by SFAS No. 87, No. 88, and No. 106. SFAS No.
132-R retains the existing disclosure requirements of SFAS No. 132, and requires
certain  additional  disclosures  about defined benefit  post-retirement  plans.
Except as described in the following  sentence,  SFAS No. 132-R is effective for
foreign  plans for fiscal years ending after June 15, 2004;  after the effective
date, restatement for some of the new disclosures is required for earlier annual
periods. Some of the interim-period disclosures mandated by SFAS No. 132-R (such
as the components of net periodic benefit cost, and certain key assumptions) are
effective  for foreign  plans for quarters  beginning  after  December 15, 2003;
other interim-period  disclosures will not be required for the Company until the
first  quarter of 2005.  Since the  Company  does not have any  defined  benefit
post-retirement  plans,  the  adoption  of this  pronouncement  did not have any
impact on the Company's results of operations or financial condition.

     In November 2004, the Financial  Accounting  Standards  Board (FASB) issued
SFAS  151,  Inventory  Costs--  an  amendment  of ARB No.  43,  Chapter  4. This
Statement amends the guidance in ARB No. 43, Chapter 4, "Inventory  Pricing," to
clarify the accounting for abnormal amounts of idle facility  expense,  freight,
handling costs, and wasted material  (spoilage).  Paragraph 5 of ARB 43, Chapter
4, previously  stated that ". . . under some  circumstances,  items such as idle
facility expense,  excessive spoilage,  double freight, and rehandling costs may
be so abnormal as to require  treatment as current period  charges.  . . ." This
Statement  requires  that those items be recognized  as  current-period  charges
regardless  of whether they meet the  criterion of "so  abnormal."  In addition,
this Statement  requires that  allocation of fixed  production  overheads to the
costs  of  conversion  be  based  on  the  normal  capacity  of  the  production
facilities.  This  Statement is effective for inventory  costs  incurred  during

                                       20

fiscal  years  beginning  after June 15, 2005.  Management  does not believe the
adoption  of this  Statement  will  have any  immediate  material  impact on the
Company.  In December  2004, the FASB issued SFAS No.152,  "Accounting  for Real
Estate Time-Sharing Transactions--an amendment of FASB Statements No. 66 and 67"
("SFAS 152) The  amendments  made by Statement  152 This  Statement  amends FASB
Statement  No.  66,  Accounting  for  Sales of Real  Estate,  to  reference  the
financial  accounting  and  reporting  guidance  for  real  estate  time-sharing
transactions  that is  provided  in AICPA  Statement  of  Position  (SOP)  04-2,
Accounting for Real Estate Time-Sharing Transactions. This Statement also amends
FASB Statement No. 67,  Accounting  for Costs and Initial  Rental  Operations of
Real Estate Projects,  to state that the guidance for (a) incidental  operations
and (b) costs  incurred  to sell  real  estate  projects  does not apply to real
estate time-sharing transactions.  The accounting for those operations and costs
is  subject  to the  guidance  in SOP 04-2.  This  Statement  is  effective  for
financial  statements  for fiscal  years  beginning  after June 15,  2005.  with
earlier  application  encouraged.  The  Company  does  not  anticipate  that the
implementation  of this  standard  will have a material  impact on its financial
position,  results of  operations  or cash flows.  On  December  16,  2004,  the
Financial  Accounting  Standards Board ("FASB") published Statement of Financial
Accounting Standards No. 123 (Revised 2004),  Share-Based Payment ("SFAS 123R").

SFAS 123R  requires  that  compensation  cost  related  to  share-based  payment
transactions  be  recognized in the financial  statements.  Share-based  payment
transactions  within the scope of SFAS 123R include  stock  options,  restricted
stock plans,  performance-based  awards, stock appreciation rights, and employee
share purchase plans.  The provisions of SFAS 123R are effective as of the first
interim  period that begins after June 15, 2005.  Accordingly,  the Company will
implement  the  revised  standard  in the third  quarter  of fiscal  year  2005.
Currently,  the Company accounts for its share-based payment  transactions under
the provisions of APB 25, which does not necessarily  require the recognition of
compensation  cost in the  financial  statements.  Management  is assessing  the
implications of this revised standard, which may materially impact the Company's
results of operations  in the third quarter of fiscal year 2005 and  thereafter.
On December 16, 2004, FASB issued  Statement of Financial  Accounting  Standards
No. 153,  Exchanges of Nonmonetary  Assets,  an amendment of APB Opinion No. 29,
Accounting for Nonmonetary Transactions (" SFAS 153"). This statement amends APB
Opinion 29 to  eliminate  the  exception  for  nonmonetary  exchanges of similar
productive  assets and  replaces it with a general  exception  for  exchanges of
nonmonetary assets that do not have commercial  substance.  Under SFAS 153, if a
nonmonetary  exchange of similar productive assets meets a  commercial-substance
criterion and fair value is determinable,  the transaction must be accounted for
at fair  value  resulting  in  recognition  of any  gain or  loss.  SFAS  153 is
effective for  nonmonetary  transactions in fiscal periods that begin after June
15,  2005.  The Company  does not  anticipate  that the  implementation  of this
standard  will have a  material  impact on its  financial  position,  results of
operations or cash flows.

Product Research and Development

     We anticipate continuing to incur research and development  expenditures in
connection  with the  development  of our DNA  embedded  biotechnology  security
products and solutions during the next twelve months. This includes,  but is not
limited to projects involving the following agencies and companies:

     o    Department of Energy;
     o    Department of Agriculture;
     o    Oakridge National Laboratories; and
     o    Holo-Mex

     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.

Number of Employees

     From our  inception  through the period ended  September  30, 2004, we have
relied on the services of outside consultants for services and currently have 11
full time employees. In order for us to attract and retain quality personnel, we
anticipate we will have to offer competitive salaries to future employees. We do
not anticipate our employment base will significantly  change during the next 12
months.  As we continue to expand,  we will incur additional cost for personnel.
This projected  increase in personnel is dependent upon our generating  revenues
and  obtaining  sources  of  financing.  There is no  guarantee  that we will be
successful in raising the funds  required or generating  revenues  sufficient to
fund the projected increase in the number of employees.

                                       21

Trends, Risks and Uncertainties

     We have sought to identify what we believe to be the most significant risks
to our business,  but we cannot predict whether,  or to what extent, any of such
risks may be realized nor can we guarantee that we have  identified all possible
risks that might arise.  Investors  should  carefully  consider all of such risk
factors before making an investment decision with respect to our common stock.

Cautionary Factors that may Affect Future Results

     We provide the following cautionary discussion of risks,  uncertainties and
possible inaccurate assumptions relevant to our business and our products. These
are factors  that we think could cause our actual  results to differ  materially
from expected  results.  Other factors besides those listed here could adversely
affect us.

RISKS RELATED TO OUR BUSINESS

We Have A Limited Operating History With Which To Judge Our Performance.

     We have only been engaged in our current and proposed  business  operations
since October of 2002. Accordingly,  we have a limited operating history. We may
encounter risks and difficulties frequently encountered by early stage companies
in new and rapidly  evolving  markets.  We cannot assure  stockholders  that our
business strategy will be successful or that we will successfully  address these
risks.  Our failure to do so could  materially  adversely  affect our  business,
financial condition and operating results.

                                       22

We Have A History Of Losses And We  Anticipate  Future  Losses And Negative Cash
Flow.

     We incurred net losses from operations of $22,803,423  from the date of our
inception  through  September 30, 2004. We cannot assure you that we can achieve
or sustain  profitability  on a  quarterly  or annual  basis in the  future.  If
revenues grow more slowly than we anticipate,  or if operating  expenses  exceed
our  expectations or cannot be adjusted  accordingly,  we will continue to incur
losses.  In addition,  we require  additional  funds to  implement,  sustain and
expand  our  manufacturing,   sales  and  marketing  activities,   research  and
development,  and  our  strategic  alliances,  particularly  if a  well-financed
competitor emerges or if there is a rapid  technological  shift in our industry.
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 sufficient funds from
operations or external sources would require us to curtail or cease operations.

We Need Additional Financing.

     We have  insufficient  capital resources to fully develop and implement our
business  plan and need to  raise  additional  capital  through  equity  or debt
financings,  research and development financings or collaborative relationships.
There is no assurance that  additional  capital will be available or be on terms
acceptable  to us. If  additional  capital is  unavailable,  we may be forced to
limit or cease our  business  operations  accordingly.  In such  event,  it will
adversely and materially effect our business operations.

     Given that we are  primarily a research and  development  company,  certain
economic and  strategic  factors may require us to raise  additional  capital in
order to:

     o    Finance our biotechnology or DNA development programs;
     o    Fund our operating expenses;
     o    Pursue regulatory approvals;
     o    License or acquire additional DNA entity candidates or technologies;
     o    Develop manufacturing, marketing and sales capabilities; and
     o    Prosecute and defend our intellectual property rights.

Doubt About Our Ability To Continue  Operations  as a "Going  Concern";  You May
Lose All Of Your Investment If We Are Unable to Continue Operations.

     Our ability to continue as a going concern is subject to substantial  doubt
given our current financial  condition and requirements for additional  funding.
There can be no  assurance  that we will be able to obtain  sufficient  funds to
continue  the  development  of and, if  successful,  to commence the sale of our
products and  services  under  development.  As a result of the  foregoing,  our
auditors  have  expressed  substantial  doubt about our ability to continue as a
going concern.  If we cannot continue as a going concern,  then you may lose all
of your investment.

                                       23

     If we  raise  additional  funds  by  issuing  equity  securities,  existing
stockholders  may experience a dilution in their  ownership.  In addition,  as a
condition to giving additional funds to us, future investors may demand, and may
be granted, rights superior to those of existing stockholders.

Our Research And Development Efforts For New Products May Be Unsuccessful.

     We incur  significant  research  and  development  expenses  to develop new
products and technologies.  There can be no assurance that any of these products
or technologies will be successfully developed or that if developed they will be
commercially   successful.   In  the  event   that  we  are  unable  to  develop
commercialized  products  from our  research and  development  efforts or we are
unable or  unwilling  to  allocate  amounts  beyond  our  currently  anticipated
research and  development  investment,  we could lose our entire  investment  in
these new products and this may  materially  and  adversely  affect our business
operations.

Failure To License New Technologies Could Impair Our New Product Development.

     To generate broad product lines, it is  advantageous  to sometimes  license
technologies  from third  parties  rather  than  depend  exclusively  on our own
employees.  As a result, we believe our ability to license new technologies from
third  parties is and will  continue to be important to our ability to offer new
products.

     In  addition,  from time to time we are notified or become aware of patents
held by third  parties  that are related to  technologies  we are selling or may
sell in the future.  After a review of these patents,  we may decide to obtain a
license for these  technologies  from these  third  parties or  discontinue  our
products.  There  can be no  assurance  that we will  be  able  to  continue  to
successfully identify new technologies  developed by others. Even if we are able
to identify  new  technologies  of  interest,  we may not be able to negotiate a
license  on  favorable  terms,  or at all.  If we lose the  rights  to  patented
technology,  we may need to discontinue selling certain products or redesign our
products, and we may lose a competitive  advantage.  Potential competitors could
license  technologies  that we fail to license and potentially  erode our market
share for  certain  products.  Our  licenses  typically  subject  us to  various
commercialization,  sublicensing,  minimum payment, and other obligations. If we
fail to comply with these  requirements,  we could lose important rights under a
license. In addition, certain rights granted under the license could be lost for
reasons beyond our control. We do not always receive significant indemnification
from  a  licensor   against   third  party  claims  of   intellectual   property
infringement.

     We are currently in the process of  negotiating  several of these  licenses
and expect  that we will also  negotiate  these types of licenses in the future.
There can be no assurances  that we will be able to negotiate  these licenses on
favorable terms, or at all.

Our Future Success May Depend On The Timely Introduction Of New Products And The
Acceptance Of These New Products In The Marketplace.

     Our  ability to gain access to  technologies  needed for new  products  and
services  depends  in part on our  ability  to  convince  licensors  that we can
successfully  commercialize  their inventions.  We cannot assure that we will be
able to continue to identify new  technologies  developed by others.  Even if we
are  able  to  identify  new  technologies  of  interest,  we may not be able to
negotiate a license on favorable terms, or at all.

If We Fail To Introduce  New  Products,  Or Our New Products Are Not Accepted By
Potential Customers, We May Lose Market Share.

     Rapid  technological  changes and  frequent new product  introductions  are
typical  for the  markets we serve.  Our future  success  will depend in part on
continuous,  timely  development  and  introduction of new products that address
evolving market  requirements.  We believe successful new product  introductions
provide a significant  competitive advantage because customers invest their time
in selecting and learning to use new products, and are often reluctant to switch
products. To the extent we fail to introduce new and innovative products, we may
lose market share to our  competitors,  which will be difficult or impossible to
regain.  Any inability,  for  technological  or other reasons,  to  successfully
develop and  introduce  new products  could reduce our growth rate or damage our
business.

     We may experience  delays in the development and  introduction of products.
We cannot  assure  that we will keep pace with the rapid  rate of change in life
sciences research or that our new products will adequately meet the requirements
of the marketplace or achieve market  acceptance.  Some of the factors affecting
market acceptance of new products include:

     o    Availability, quality and price relative to competitive products;
     o    The timing of  introduction  of the product  relative  to  competitive
          products;
     o    Customers' opinions of the products' utility;

                                       24

     o    Ease of use;
     o    Consistency with prior practices;
     o    Scientists' opinions of the products' usefulness;
     o    Citation of the product in published research; and
     o    General trends in life sciences research.

     The expenses or losses associated with unsuccessful  product development or
lack of market acceptance of our new products could materially  adversely affect
our business, operating results and financial condition.

The Failure To Manage Our Growth In Operations And  Acquisitions  Of New Product
Lines And New Businesses Could Have A Material Adverse Effect On Us.

     The expected  growth of our operations  will place a significant  strain on
our current management  resources.  To manage this expected growth, we will need
to improve our:

     o    operations and financial systems;
     o    procedures and controls; and
     o    training and management of our employees.

     Our future growth may be  attributable  to  acquisitions of and new product
lines and new businesses.  We expect that future  acquisitions,  if successfully
consummated,  will create  increased  working capital  requirements,  which will
likely precede by several months any material  contribution of an acquisition to
our net income.

Dependence On Key Personnel.

     Our success depends on the continuing  services of our management team, the
loss of any of which could have a material  and adverse  effect on our  business
operations.  In  particular,  our success  depends on our Chairman of the Board,
Robin (Rob)  Hutchison,  our President  Peter  Brocklesby,  our Chief  Marketing
Officer,  Adrian Botash, and our Chief Operating Officer, Karin Klemm. We do not
maintain any "key man" insurance policies regarding any of these individuals. We
may not be  able to  retain  the  services  of our  executive  officers  and key
personnel or attract  additional  qualified members to management in the future.
The loss of services of these individuals, or of any of our other key management
or employees, could have a material adverse effect upon our business.

Failure To Attract and Retain Qualified Scientific or Production Personnel Could
Have a Material Adverse Effect On Us.

     Recruiting and retaining qualified  scientific and production  personnel to
perform research and development work and product  manufacturing are critical to
our success.  Because the industry in which we compete is very  competitive,  we
face significant challenges attracting and retaining a qualified personnel base.
Although  we believe we have been and will be able to attract  and retain  these
personnel,  there  is  no  assurance  that  we  will  be  able  to  continue  to
successfully  attract qualified personnel.  In addition,  our anticipated growth
and expansion into areas and activities requiring additional expertise,  such as
clinical testing,  government approvals,  production, and marketing will require
the addition of new  management  personnel  and the  development  of  additional
expertise by existing  management  personnel.  The failure to attract and retain
these personnel or,  alternatively,  to develop this expertise  internally would
adversely affect our business.

We Need To  Expand  Our Sales  And  Support  Organizations  To  Increase  Market
Acceptance Of Our Products.

     We currently have a small  customer  service and support  organization  and
will need to increase our staff to support new customers and the expanding needs
of existing  customers.  The  employment  market for sales  personnel,  customer
service and support personnel in this industry is very  competitive,  and we may
not be able to hire the kind and number of sales personnel, customer service and
support  personnel we are  targeting.  Our  inability to hire  qualified  sales,
customer  service and support  personnel  may  materially  adversely  affect our
business, operating results and financial condition.

Limited Board of Directors.

     We currently  have five  directors on our Board of Directors,  two of which
are independent outside  (non-employee)  directors.  We have allocated necessary
capital and are actively  seeking to purchase a Director and Officers  Insurance
Policy and will actively recruit 1-2 additional qualified outside directors upon
purchase of the insurance policy.



                                       25


     After we purchase an appropriate D&O policy,  however,  we cannot guarantee
that we will be able to attract or retain qualified directors.

Limitation of Officers' and Directors' Liabilities

     The Company's  by-laws limit  directors'  and officers'  liabilities to the
maximum extent permitted under Nevada Law. In addition, the Company is obligated
under its by-laws to  indemnify  its  directors  and  officers  against  certain
liabilities  incurred with respect to their service in such capacities.  Each of
these measures could reduce the legal remedies  available to the Company and the
shareholders against such individuals.

We Depend Upon Our Third Party Suppliers.

     We will rely on third party  suppliers to supply the raw materials  that we
will utilize in our manufacturing processes.

     We cannot assure our ability to obtain  adequate  supplies of raw materials
on time to manufacture our products.  Our inability to obtain adequate  supplies
of product may materially and adversely affect our business operations.

We Have Experienced Delays in the Introduction of Our Products

     We have experienced numerous delays in the introduction of our DNA embedded
security and related products.  These delays have been caused by lack of working
capital and completion of research and development efforts. We cannot assure our
ability to raise the necessary working capital or completion of our research and
development efforts in order to produce our products.

Reduction  Or Delays In  Research  And  Development  Budgets  And In  Government
Funding May Negatively Impact Our Sales.

     Our  future  customers  may  include   researchers  at  pharmaceutical  and
biotechnology  companies,  academic  institutions  and  government  and  private
laboratories.  Fluctuations  in the  research and  development  budgets of these
researchers  and their  organizations  could  have a  significant  effect on the
demand for our  products.  Research and  development  budgets  fluctuate  due to
numerous  factors  that are outside our  control and are  difficult  to predict,
including changes in available resources,  spending priorities and institutional
budgetary  policies.  Our business could be seriously damaged by any significant
decrease  in  life   sciences   research   and   development   expenditures   by
pharmaceutical and biotechnology companies,  academic institutions or government
and private  laboratories.  A portion of our future sales may be to researchers,
universities,  government  laboratories and private foundations whose funding is
dependent  upon  grants  from  government  agencies  such as the  U.S.  National
Institute of Health  ("NIH") and similar  domestic and  international  agencies.
Although  the level of research  funding has  increased  during the past several
years,  we cannot assure that this trend will  continue.  Government  funding of
research  and  development  is  subject  to  the  political  process,  which  is
inherently  unpredictable.  Our  revenues  may  be  adversely  affected  if  our
customers delay purchases as a result of uncertainties  surrounding the approval
of  government  budget  proposals.  Also,  government  proposals  to  reduce  or
eliminate budget deficits have sometimes included reduced allocations to the NIH
and other government agencies that fund research and development  activities.  A
reduction  in  government  funding  for the  NIH or  other  government  research
agencies could  seriously  damage our business.  Also,  our potential  customers
receive funds from  government-approved  grants at particular times of the year.
In the past,  grants have been  frozen for  extended  periods or have  otherwise
become unavailable to various institutions without advance notice. The timing of
the receipt of grant  funds  affects  the timing of  purchase  decisions  by our
customers and, as a result,  can cause  fluctuations  in our sales and operating
results.

The Biomedical  Research Products  Industry Is Very  Competitive,  and We May Be
Unable To Continue To Compete Effectively In This Industry In The Future.

     We are engaged in a segment of the biomedical  research  products  industry
that is highly  competitive.  We  compete  with  many  other  suppliers  and new
competitors  continue to enter the market. Many of our competitors,  both in the
United   States  and   elsewhere,   are  major   pharmaceutical,   chemical  and
biotechnology  companies,  and many of them have  substantially  greater capital
resources, marketing experience,  research and development staff, and facilities
than we do. Any of these companies could succeed in developing products that are
more  effective  than the  products  that we have or may develop and may be more
successful  than us in producing and marketing  their  products.  We expect this
competition to continue and intensify in the future.  Competition in our markets
is primarily driven by:

     o    Product performance, features and liability;
     o    Price;
     o    Timing of product introductions;
     o    Ability to develop,  maintain  and protect  proprietary  products  and
          technologies;

                                       26

     o    Sales and distribution capabilities; o Technical support and service;
     o    Brand loyalty; o Applications support; and
     o    Breadth of product line.

     If a competitor develops superior technology or cost-effective alternatives
to our  products,  our business,  financial  condition and results of operations
could be materially adversely affected.

We May Be Unable To Protect Our Trademarks, Trade Secrets And Other Intellectual
Property Rights That Are Important To Our Business.

     We regard our trademarks,  trade secrets and other intellectual property as
an integral  component of our success.  We rely on trademark  law,  trade secret
protection  and  confidentiality   and/or  license  agreements  with  employees,
customers,  partners and others to protect our intellectual property.  Effective
trademark and trade secret  protection  may not be available in every country in
which our  products  are  available.  We cannot be  certain  that we have  taken
adequate  steps to protect our  intellectual  property,  especially in countries
where the laws may not protect our rights as fully as in the United  States.  In
addition, if our third-party  confidentiality  agreements are breached there may
not be an adequate remedy  available to us. If our trade secrets become publicly
known, we may lose our competitive position.

Intellectual Property Litigation Could Harm Our Business.

     Litigation  regarding  patents and other  intellectual  property  rights is
extensive  in the  biotechnology  industry.  In  the  event  of an  intellectual
property  dispute,  we may be forced to litigate.  This litigation could involve
proceedings   instituted  by  the  U.S.  Patent  and  Trademark  Office  or  the
International  Trade  Commission,  as well as  proceedings  brought  directly by
affected  third  parties.  Intellectual  property  litigation  can be  extremely
expensive,  and  these  expenses,  as well  as the  consequences  should  we not
prevail, could seriously harm our business.

     If a third party claims an  intellectual  property  right to  technology we
use, we might need to  discontinue an important  product or product line,  alter
our products  and  processes,  pay license  fees or cease our affected  business
activities.  Although  we might under  these  circumstances  attempt to obtain a
license to this intellectual  property, we may not be able to do so on favorable
terms, or at all.

Accidents Related To Hazardous Materials Could Adversely Affect Our Business.

     Some of our operations  require the controlled use of hazardous  materials.
Although we believe our safety procedures  comply with the standards  prescribed
by  federal,  state,  local  and  foreign  regulations,  the risk of  accidental
contamination  of property or injury to individuals  from these materials cannot
be completely  eliminated.  In the event of an accident,  we could be liable for
any damages that result,  which could seriously  damage our business and results
of operations.

Potential  Product  Liability  Claims Could  Affect Our  Earnings And  Financial
Condition.

     We face a potential  risk of  liability  claims  based on our  products and
services,  and we have faced such claims in the past. We carry product liability
insurance  coverage which is limited in scope and amount but which we believe to
be adequate.  We cannot assure,  however,  that we will be able to maintain this
insurance at reasonable cost and on reasonable terms. We also cannot assure that
this insurance will be adequate to protect us against a product liability claim,
should one arise.

We Are Currently Subject To Governmental Regulation

     Our business is currently subject to regulation,  supervision and licensing
by  federal,  state  and local  governmental  authorities.  We must also  expend
resources from time to time to comply with newly adopted regulations, as well as
changes in existing regulations. If we fail to comply with these regulations, we
could be subject to disciplinary actions or administrative  enforcement actions.
These actions could result in penalties, including fines.

RISKS RELATED TO OUR COMMON STOCK

Effect of Issuance of Preferred Stock.

                                       27

     Our authorized  capital consists of 100,000,000  shares of Common Stock and
10,000,000  shares of  Preferred  Stock.  We have  attained  board  approval and
written  approval from holders of the majority of issued and outstanding  shares
of Common Stock to increase the authorized  Common Stock to  400,000,000  shares
and reduce the par value to $0.001 per share,  and also to adopt a Stock  Option
Plan. We plan to file a 14C Information Statement soon after filing this 10-KSB.

     The  Board  of  Directors,  without  any  action  by our  shareholders,  is
authorized to designate and issue shares of Preferred Stock in such series as it
deems  appropriate  and to establish the rights,  preferences  and privileges of
such shares,  including dividends,  liquidation and voting rights. The rights of
holders of shares of  Preferred  Stock that may be issued may be superior to the
rights granted to the holders of existing Shares of Common Stock. The ability of
the Board of  Directors to designate  and issue such  undesignated  shares could
impede or deter an unsolicited  tender offer or takeover proposal  regarding the
Company,  and the issuance of additional shares having preferential rights could
adversely affect the voting power and other rights of holders of Common Stock.

The Lack of a Mature  Trading  Market for our  Common  Stock May Cause our Stock
Price to Decline Significantly and Limit the Liquidity of our Common Stock.

     We do not meet the listing requirements for the listing or quotation of our
common  stock on any  national  or  regional  securities  exchange or on NASDAQ.
Currently, our common stock is traded on the Over-The-Counter Bulletin Board. As
a result,  accurate  current  quotations as to the value of our common stock are
unavailable  making it more  difficult  for  investors  to dispose of our common
stock. The lack of current quotations and liquidity can cause our stock price to
decline or to trade lower than the prices that might  prevail if our  securities
were listed or quoted on an exchange or on NASDAQ.

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

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

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

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

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

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

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

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

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

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

We Have Paid No Dividends On Our Common Stock

                                       28

     We have paid no cash  dividends  on our Common Stock in the past and do not
intend to pay any dividends on our Common Stock in the foreseeable  future.  Our
Board of Directors is empowered to declare dividends,  if any, to holders of the
common stock, based on our earnings, capital requirements,  financial condition,
and other relevant factors. We anticipate that we will reinvest profits from our
operations,  if any, into our  business.  We cannot assure you that we will ever
pay dividends to holders of our common stock.

                                       29


ITEM 7. FINANCIAL STATEMENTS





                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549



                       FINANCIAL STATEMENTS AND SCHEDULES

                           SEPTEMBER 30, 2004 AND 2003

                           APPLIED DNA SCIENCES, INC.
                          (A development Stage Company)




                           APPLIED DNA SCIENCES , INC.

                          Index to Financial Statements




                                                                                                            Page
                                                                                                           ------  
                                                                                                            
Report of Registered Independent Certified Public Accountants                                                F-3

Consolidated Balance Sheet as of September 30, 2004                                                          F-4

Consolidated  Statement  of Losses for the year ended  September  30, 2004 and 2003 and the period
September  16, 2002 (date of inception) to September 30, 2004                                                F-5
                                                                                                            
Consolidated Statement of Deficiency in Stockholders' Equity for the period
September 16, 2002 (date of inception) to September 30, 2004                                              F-6 to F-8

Consolidated Statements of Cash Flows for the year ended September 30, 2004 and
2003, and the period September 16, 2002 (date of inception) to September 30, 2004                            F-9

Notes to Consolidated Financial Statements                                                               F-10 to F-26


                                      F-2

                    RUSSELL BEDFORD STEFANOU MIRCHANDANI LLP
                          CERTIFIED PUBLIC ACCOUNTANTS

          REPORT OF REGISTERED INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


Board of Directors
Applied DNA Sciences, Inc.
Los Angeles, California

     We have audited the accompanying consolidated balance sheets of Applied DNA
Sciences,  Inc. (a  development  stage company) as of September 30, 2004 and the
related consolidated  statements of losses,  deficiency in stockholders' equity,
and cash flows for the years  ended  September  30, 2004 and 2003 and the period
September  16,  2002 (date of  inception)  through  September  30,  2004.  These
financial  statements are the  responsibility of the company's  management.  Our
responsibility  is to express an opinion on the financial  statements based upon
our audits.

     We have conducted our audits in accordance  with auditing  standards of the
Public Company  Accounting  Oversight  Board (PCAOB) (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
misstatement.  An audit includes examining on a test basis,  evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe our audits provide a reasonable basis for our opinion.

     In our opinion,  the financial statements referred to above present fairly,
in all material respects,  the financial position of Applied DNA Sciences , Inc.
(a  development  stage  company)  at  September  30, 2004 and the results of its
operations  and its cash flows for the years ended  September 30, 2004 and 2003,
and the period September 16, 2002 (date of inception) through September 30, 2004
in conformity with accounting principles generally accepted in the United States
of America.

     The  accompanying  financial  statements  have been  prepared  assuming the
Company  will  continue as a going  concern.  As  discussed in the Note K to the
accompanying  financial statements,  the Company is in the development stage and
has not established a source of revenues.  This raises  substantial  doubt about
the company's ability to continue as a going concern.  The financial  statements
do not  include  any  adjustments  that might  result  from the  outcome of this
uncertainty.

                  /s/ RUSSELL BEDFORD Stefanou MIRCHANDANI LLP
                  --------------------------------------------
                      Russell Bedford Stefanou Mirchandani LLP
                      Certified Public Accountants
McLean, Virginia
January 11, 2005
                                       
                                      F-3


                           APPLIED DNA SCIENCES , INC
                          (A development stage company)
                           CONSOLIDATED BALANCE SHEET



                                                                                      September 30, 2004
                                       ASSETS
Current Assets:
                                                                                                    
Cash                                                                                              $  1,832
                                                                                               ------------ 
       Total Current Assets                                                                          1,832


Property, Plant and Equipment (Note A)                                                              29,507
Less: accumulated depreciation                                                                      (1,405)
                                                                                               ------------ 
       Total Property, Plant and Equipment                                                          28,102

Other Assets:
Deposits                                                                                            23,559
Intangible assets (net of accumulated amortization of $1,756) (Note A)                              28,154
                                                                                               ------------ 
       Total Other Assets                                                                           51,713
                                                                                                  $ 81,647
                                                                                               ============
                 LIABILITIES AND DEFICIENCY IN STOCKHOLDERS' EQUITY

Current Liabilities:
Accounts payable and accrued liabilities                                                       $ 1,770,379
Accrued expenses - related parties (Note D)                                                        117,333
Convertible notes payables  (Note F)                                                             1,625,000
Due to related parties (Note D)                                                                    111,943
Note payable -related parties  (Note C)                                                          1,163,500
                                                                                               ============
    Total  Current  Liabilities                                                                  4,788,155
                                                                                               ============

Commitments and contingencies (Note J)

DEFICIENCY IN STOCKHOLDERS' EQUITY: (Note E)
Convertible Preferred Stock, par value $0.001 per share; 10,000,000 shares
authorized; 60,000 shares issued and outstanding at September 30, 2004                                   6
Common Stock, par value $0.50 per share; 100,000,000 authorized;
23,981,054 shares issued and outstanding at September 30, 2004                                  11,990,527
Additional paid in capital                                                                       6,118,993
                                                                                               ============  
Common stock subscribed                                                                             (1,000)
Deficit accumulated during development stage                                                   (22,815,034)
                                                                                               ============
      Total deficiency in stockholders' equity                                                  (4,706,508)
                                                                                               $    81,647
                                                                                               ------------ 

           See accompanying notes to consolidated financial statements

                                      F-4

                           APPLIED DNA SCIENCES , INC.
                         ( A development stage company)
                        CONSOLIDATED STATEMENT OF LOSSES                        

                                                         

                                                                                



                                                                                                    For the Period
                                                                                                September 16, 2002
                                                     For the Year Ended  For the YearEnded      (Date Of Inception)
                                                          September 30,       September 30,   through September 30,
                                                                   2004               2003                     2004  
                                                         ---------------     --------------   ----------------------                
                                                                                               
Operating expenses:
                                                                                                       
    General and administrative                           $   17,580,098      $   3,468,363            $  21,060,073
                                                         ---------------     --------------   ----------------------
   Depreciation and Amortization                                  3,161                  -                    3,161
                                                         ---------------     --------------   ----------------------
      Total expenses                                         17,583,259          3,468,363               21,063,234
                                                         ---------------     --------------   ----------------------
Loss from operations                                        (17,583,259)        (3,468,363)             (21,063,234)
                                                         ---------------     --------------   ----------------------
Other income(expense)                                             1,385             25,000                   26,385

Interest (expense)                                           (1,776,385)            (1,801)              (1,778,186)
Income (taxes) benefit                                                -                  -                        -
                                                         ---------------     --------------   ----------------------
Net loss                                                 $  (19,358,259)     $  (3,445,164)          $  (22,815,035)
                                                         ===============     ==============   ======================
Basic and diluted loss per common share (Note H)         $        (0.93)     $       (0.27)                     n/a
                                                         ===============     ==============   ======================
Weighted average common shares outstanding                   20,819,700         12,955,358                      n/a
                                                         ---------------     --------------   ----------------------

           See accompanying notes to consolidated financial statements

                                      F-5

                            APPLIED DNA SCIENCES, INC
                          (A development stage company)
          CONSOLIDATED STATEMENT OF DEFICIENCY IN STOCKHOLDER'S EQUITY
          FOR THE PERIOD SEPTEMBER 16, 2002 (Date of Inception) THROUGH
                               SEPTEMBER 30, 2004


                                                                                                          Deficit
                                                                      Additional                          Accumulated
                                         Preferred                      Paid in    Common        Stock      During
                               Preferred  Shares   Common Common Stock  Capital    Stock      Subscription Development
                                Shares    Amount   Shares   Amount      Amount    Subscribed    Receivable   Stage          Total
                               --------  -------- -------- ---------   --------   ------------  ---------- ----------    -----------
                                                                                                    
Issuance of common stock
to Founders in exchange
for services on September
16, 2002 at $.01 per share          -    $ -      100,000  $ 10        $  990         -         $   -         $  -         $  1,000

Net Loss                            -      -            -     -             -         -             -      (11,612)         (11,612)
                               --------  -------- -------- ---------   --------   ------------  ---------- ----------    -----------
Balance at September 30,
2002                                -      -      100,000    10           990         -             -      (11,612)         (10,612)
Issuance of common stock
in connection with merger
with Prohealth Medical
Technologies , Inc on
October 1, 2002                     -      -   10,178,352 1,018             -         -             -            -            1,000
Cancellation of Common
stock in connection with
merger with Prohealth
Medical Technologies ,
Inc on October
21, 2002                            -      -     (100,000)   10        (1,000)        -             -            -           (1,000)
Issuance of common stock
in exchange for services
in October 2002 at $ 0.65
per share                           -      -      602,000    60        39,070         -             -            -           39,130
Issuance of common stock in
exchange for subscription
in November and December
2002 at $ 0.065 per share           -      -      876,000    88        56,852         -       (56,940)           -                -
Cancellation of  common
stock in January 2003
previously issued  in
exchange for consulting
services                            -      -     (836,000)  (84)      (54,264)        -        54,340            -                -
Issuance of common stock
in exchange for licensing
services valued
at $ 0.065 per share in
January  2003                       -      -    1,500,000   150        97,350         -             -            -           97,500
Issuance of common stock
in exchange
for consulting services
valued at $ 0.13 per share
in January  2003                    -      -      586,250    58        76,155         -             -            -           76,213
Issuance of common stock
in exchange
for consulting services
at $ 0.065 per
share in February  2003             -      -        9,000     1           584         -             -            -              585
Issuance of common stock
to Founders 1in exchange
for services valued at
$0.0001  per share in
March 2003                          -      -   10,140,000 1,014             -         -             -            -            1,014
Issuance of  common stock
in exchange for consulting
services valued at
$2.50 per share in March 2003       -      -       91,060     9       230,625         -             -            -          230,634

           See accompanying notes to consolidated financial statements

                                       F-6

                            APPLIED DNA SCIENCES, INC
                          (A development stage company)
          CONSOLIDATED STATEMENT OF DEFICIENCY IN STOCKHOLDER'S EQUITY
          FOR THE PERIOD SEPTEMBER 16, 2002 (Date of Inception) THROUGH
                               SEPTEMBER 30, 2004
                                   (Continued)


                                                                                                             Deficit
                                                                      Additional                            Accumulated
                                         Preferred                      Paid in  Common         Stock         During
                               Preferred  Shares   Common Common Stock  Capital   Stock      Subscription   Development
                                Shares    Amount   Shares   Amount      Amount  Subscribed     Receivable     Stage        Total
                              ---------   -------  ---------- -------   --------   ----------   ----------    -------     --------
                                                                                                                 
Issuance of common stock in
exchange for consulting
services valued at  $
0.065 per share in March 2003       -    -        6,000         1     389             -             -            -              390
Common stock subscribed in
exchange for cash at $1 per
share in March 2003                 -    -            -         -  18,000             -             -            -           18,000
Common stock issued in
exchange for consulting
services at $ 0.065 per
share on April 1, 2003              -    -      860,000        86  55,814             -             -            -           55,900
Common stock issued in
exchange for
cash at $ 1.00 per share
on April 9, 2003                    -    -       18,000         2       -             -             -            -                2
Common stock issued in
exchange for
consulting services at $
0.065 per
share on April 9, 2003              -    -        9,000         1     584             -             -            -              585
Common stock issued in
exchange for
consulting services at
$ 2.50 per
share on April 23, 2003             -    -        5,000         1  12,499             -             -            -           12,500
Common stock issued in
exchange for
consulting services at
$ 2.50 per
share, on June 12, 2003             -    -       10,000         1  24,999             -             -            -           25,000
Common stock issued in
exchange for
cash at $ 1.00 per share
on June 17, 2003                    -    -       50,000         5  49,995             -             -            -           50,000
Common stock subscribed
in exchange
for cash at $ 2.50 per
share pursuant
to private placement
on June 27, 2003                    -    -            -         -       -             -        24,000            -           24,000
Common stock retired in
exchange for note payable
at $0.0118 per share,                                                                                                               
on June 30, 2003                    -    -   (7,500,000)     (750)    750             -             -            -                -
Common stock issued in
exchange for
consulting services at
$0.065 per
share, on June 30, 2003             -    -      270,000        27  17,523             -             -            -           17,550
Common stock  subscribed
in exchange for cash at
$ 1.00 per share pursuant
to private placement on
June 30, 2003                       -    -            -         -       -        10,000             -            -           10,000
Common stock  subscribed
in exchange for cash at
$ 2.50 per share pursuant
to private placement on
June 30, 2003                       -    -            -         -       -        24,000             -            -           24,000
Common stock issued in
exchange for consulting
services at approximately
$2.01 per share, July 2003          -    -      213,060        21 428,797             -             -            -          428,818

           See accompanying notes to consolidated financial statements

                                       F-7

                            APPLIED DNA SCIENCES, INC
                          (A development stage company)
          CONSOLIDATED STATEMENT OF DEFICIENCY IN STOCKHOLDER'S EQUITY
          FOR THE PERIOD SEPTEMBER 16, 2002 (Date of Inception) THROUGH
                               SEPTEMBER 30, 2004
                                   (Continued)
                            


                                                                                                              Deficit
                                                                        Additional                            Accumulated
                                         Preferred            Common     Paid in    Common         Stock      During
                               Preferred  Shares   Common     Stock      Capital    Stock      Subscription   Development
                                Shares    Amount   Shares     Amount     Amount    Subscribed   Receivable    Stage          Total
                              ---------   -------  ---------- -------   --------   ----------   ----------    -------     --------
                                                                                                                 

Common stock canceled
in July 2003,
previously issued for
services rendered  at
$2.50 per share               -           -      (24,000)            (2)    (59,998)       -         -                -     (60,000)
Common stock issued
in exchange for
options exercised at
$1.00 in July 2003            -           -       20,000              2      19,998        -         -                -      20,000
Common stock issued
in exchange for
exercised of options
previously
subscribed at $1.00 in
July 2003                     -           -       10,000              1       9,999  (10,000)        -                -           -
Common stock issued in
exchange for
consulting services at
approximately
$2.38 per share,
August 2003                   -           -      172,500             17     410,913        -         -                -     410,931
Common stock issued in
exchange for
options exercised at
$1.00 in August 2003          -           -       29,000              3      28,997        -         -                -      29,000
Common stock issued
in exchange for
consulting services
at approximately
$2.42 per share,
September 2003                -           -      395,260             40     952,957        -         -                -     952,997
Common stock issued
in exchange  for
cash at $2.50 per
share-subscription
payable-September 2003        -           -       19,200              2      47,998  (48,000)        -                -           -
Common stock issued in
exchange for
cash at $2.50 per
share pursuant to
private placement
September 2003                -           -        6,400              1      15,999        -         -                -      16,000
Common stock issued in
exchange for
options exercised at
$1.00 in  September 2003      -           -       95,000             10      94,991        -         -                -      95,000
Common stock subscription
receivable reclassification
adjustment
Common Stock subscribed to
at $2.50 per share in
September 2003                                         -              -           -        -     2,600                -       2,600



Net Loss for the year
ended September 30, 200                                -              -           -  300,000         -                -     300,000

Balance at September 30,
2003                          -           -            -              -           -        -         -       (3,445,164) (3,445,164)
                         --------   --------  -----------      -------- ----------- --------- ---------   ------------- -----------
                              -         $ -   17,811,082       $  1,781  $2,577,568 $300,000   $     -      $(3,456,776)  $(577,427)
                         ========   ========  ===========      ======== =========== ========= =========   ============= ============

           See accompanying notes to consolidated financial statements

                                      F-8

                            APPLIED DNA SCIENCES, INC
                          (A development stage company)
          CONSOLIDATED STATEMENT OF DEFICIENCY IN STOCKHOLDER'S EQUITY
          FOR THE PERIOD SEPTEMBER 16, 2002 (Date of Inception) THROUGH
                               SEPTEMBER 30, 2004
                                   (Continued)



                                                                                                              Deficit
                                                                          Additional                         Accumulated
                                     Preferred                             Paid in    Common       Stock       During
                          Preferred   Shares     Common     Common Stock   Capital    Stock     Subscription  Development 
                            Shares     Amount    Shares        Amount       Amount   Subscribed   Receivable    Stage        Total
                          ---------   -------  ----------     -------       ------   ----------   ----------    -------     --------
                                                                                                                 
Preferred shares issues 
in exchange for services 
at $25.00 per share, 
October 2003                1500        15                                                                                       15
Common stock issued in 
exchange for consulting
services at 
approximately $2.85 per
share, October 2003                              287,439          29        820,389          -           -           -      820,418
Common stock issued in 
exchange  for cash at 
$2.50 per 
share-subscription
payable-October 2003                             120,000          12        299,988   (300,000)          -           -            -
Common stock canceled 
in October 2003,
previously issued for
services rendered  at
$2.50 per share                                 (100,000)        (10)      (249,990)          -          -           -     (250,000)
Common stock issued in 
exchange for consulting
services at approximately
$3 per share, 
November 2003                                    100,000          10        299,990           -          -           -      300,000
Common stock subscribed 
in exchange for cash at
$2.50 per share pursuant
to private placement, 
November, 2003                                   100,000          10        249,990           -          -           -      250,000
Common stock subscribed 
in exchange for cash at
$2.50 per share pursuant
to private placement, 
December, 2003                                     6,400           1         15,999           -          -           -       16,000
Common stock issued in 
exchange for consulting 
services at approximately
$2.59   per share, 
December 2003                                  2,125,500         213      5,504,737           -          -           -    5,504,950
Common Stock subscribed to
at $2.50 per share in 
December 2003                                          -           -              -     104,000          -           -      104,000
Beneficial conversion 
feature relating
to notes payable                                       -           -      1,168,474           -          -           -    1,168,474
Beneficial conversion 
feature relating
to warrants                                            -           -        206,526           -          -           -      206,526
Adjust common stock par 
value from $0.0001 to 
$0.50 per share, per
amendment of articles 
dated Dec 2003                                         -  10,223,166    (10,223,166)          -          -           -            -
Common Stock issued 
pursuant to subscription
at $2.50 share in Jan 2004                        41,600      20,800         83,200    (104,000)         -           -            -
Common stock issued in 
exchange for consulting 
services at $2.95 per
share, Jan 2004                                   13,040       6,520         31,948           -          -           -       38,468
Common stock issued in 
exchange for consulting 
services at $2.60 per
share, Jan 2004                                  123,000      61,500        258,300           -          -           -      319,800
Common stock issued in 
exchange for consulting
 services at $3.05 per
share, Jan 2004                                    1,000         500          2,550           -          -           -        3,050

           See accompanying notes to consolidated financial statements

                                       F-9

                            APPLIED DNA SCIENCES, INC
                          (A development stage company)
          CONSOLIDATED STATEMENT OF DEFICIENCY IN STOCKHOLDER'S EQUITY
          FOR THE PERIOD SEPTEMBER 16, 2002 (Date of Inception) THROUGH
                               SEPTEMBER 30, 2004
                                   (Continued)
                                     Deficit



                                                                                                              Deficit
                                                                          Additional                         Accumulated
                                     Preferred                             Paid in    Common       Stock       During
                          Preferred   Shares     Common     Common Stock   Capital    Stock     Subscription  Development 
                            Shares     Amount    Shares        Amount       Amount   Subscribed   Receivable    Stage        Total
                          ---------   -------  ----------     -------       ------   ----------   ----------    -------     --------
                                                                                                                 

Common stock issued in
exchange for employee 
services at $3.07 per 
share, Feb 2004                                    6,283       3,142         16,147           -          -           -       19,288
Common stock issued in
exchange for consulting
services at $3.04 per
share, Mar 2004                                   44,740      22,370        113,640           -          -           -      136,010
Common Stock issued for
options exercised at
$1.00 per share in Mar
2004                                              55,000      27,500         27,500           -          -           -       55,000
Common stock issued in
exchange for employee
services at $3.00 per 
share, Mar 2004                                    5,443       2,722         13,623           -          -           -       16,344

           See accompanying notes to consolidated financial statements


                                      F-10


                            APPLIED DNA SCIENCES, INC
                          (A development stage company)
          CONSOLIDATED STATEMENT OF DEFICIENCY IN STOCKHOLDER'S EQUITY
          FOR THE PERIOD SEPTEMBER 16, 2002 (Date of Inception) THROUGH
                               SEPTEMBER 30, 2004
                                   (Continued)
                                     Deficit
                                                                          Additional                         Accumulated
                                     Preferred                             Paid in    Common       Stock       During
                          Preferred   Shares     Common     Common Stock   Capital    Stock     Subscription  Development 
                            Shares     Amount    Shares        Amount       Amount   Subscribed   Receivable    Stage        Total
                          ---------   -------  ----------     -------       ------   ----------   ----------    -------     --------
Common stock issued in
exchange for employee 
services at $3.15 per 
share, Mar 2004                                  5,769          2,885         15,293       -              -       -        18,177
Preferred shared 
converted to common
shares for consulting
services at $3.00per 
share, Mar 2004              5000      5       125,000         62,500        312,500       -              -       -       374,995
Common stock issued in 
exchange for employee 
services at $3.03 per
share, Mar 2004                                  8,806          4,403         22,236       -              -       -        26,639
Common Stock issued 
pursuant to 
subscription at $2.50
per share in Mar. 2004                          22,500         11,250         (9,000)      -              -       -         2,250
Beneficial Conversion 
Feature relating
to Notes Payable                                     -              -        122,362       -              -       -       122,362
Beneficial Conversion 
Feature relating
to Warrants                                          -              -        177,638       -              -       -       177,638
Common stock issued in
exchange for consulting
services at $2.58 per
share, Apr 2004                                  9,860          4,930         20,511       -              -       -        25,441
Common stock issued in
exchange for consulting 
services at $2.35 per
share, Apr 2004                                 11,712          5,856         21,667       -              -       -        27,523
Common stock issued in 
exchange for consulting 
services at $1.50 per
share, Apr 2004                                367,500        183,750        367,500       -              -       -       551,250
Common stock returned 
to treasury at
$0.065 per share,  
Apr 2004                                       (50,000)       (25,000)        21,750       -              -       -        (3,250)
Preferred stock 
converted to common
stock for consulting 
services at $1.01
per share in May 2004        4000      4       100,000         50,000         51,250       -              -       -       101,246
Common stock issued per 
subscription May 2004                           10,000          5,000         (4,000)      -         (1,000)      -             -
Common stock issued in 
exchange for consulting 
services at $0.86 per 
share in May 2004                              137,000         68,500         50,913       -              -       -       119,413
Common stock issued in
exchange for consulting 
services at $1.15 per 
share in May 2004                               26,380         13,190         17,147       -              -       -        30,337
Common stock returned to
treasury at $0.065 per 
share, Jun 2004                                 (5,000)        (2,500)         2,175       -              -       -          (325)

                                                              
           See accompanying notes to consolidated financial statements

                                      F-11

                            APPLIED DNA SCIENCES, INC
                          (A development stage company)
          CONSOLIDATED STATEMENT OF DEFICIENCY IN STOCKHOLDER'S EQUITY
          FOR THE PERIOD SEPTEMBER 16, 2002 (Date of Inception) THROUGH
                               SEPTEMBER 30, 2004
                                   (Continued)
                                     Deficit
                                                                          Additional                         Accumulated
                                     Preferred                             Paid in    Common       Stock       During
                          Preferred   Shares     Common     Common Stock   Capital    Stock     Subscription  Development 
                            Shares     Amount    Shares        Amount       Amount   Subscribed   Receivable    Stage        Total
                          ---------   -------  ----------     -------       ------   ----------   ----------    -------     --------
Common stock issued in 
exchange for consulting 
services at $0.67 per 
share in June 2004                              270,500         135,250      45,310           -         -            -      180,560
Common stock issued in 
exchange for consulting 
services at $0.89 per 
share in June 2004                                8,000           4,000       3,120           -         -            -        7,120
Common stock issued in 
exchange for consulting 
services at $0.65 per 
share in June 2004                               50,000          25,000       7,250           -         -            -       32,250
Common stock issued 
pursuant to private 
placement at $1.00 
per share in June 2004                          250,000         125,000     125,000           -         -            -      250,000
Common stock issued in 
exchange for consulting
services at $0.54 per 
share in July 2004                              100,000          50,000       4,000           -         -            -       54,000
Common stock issued in 
exchange for consulting
services at $0.72 per 
share in July 2004                                5,000           2,500       1,100           -         -            -        3,600
Common stock issued in 
exchange for consulting
services at $0.47 per 
share in July 2004                              100,000          50,000      (2,749)          -         -            -       47,251
Common stock issued in 
exchange for consulting 
services at $0.39 per 
share in August 2004                            100,000          50,000     (16,500)          -         -            -       58,500
Preferred stock converted
to common stock for 
consulting services at 
$0.39 per share in 
August 2004                  (2000)   (2)        50,000          25,000      (5,500)          -         -            -       19,498


           See accompanying notes to consolidated financial statements

                                      F-12

                            APPLIED DNA SCIENCES, INC
                          (A development stage company)
          CONSOLIDATED STATEMENT OF DEFICIENCY IN STOCKHOLDER'S EQUITY
          FOR THE PERIOD SEPTEMBER 16, 2002 (Date of Inception) THROUGH
                               SEPTEMBER 30, 2004
                                   (Continued)
                                     Deficit
                                                                          Additional                         Accumulated
                                     Preferred                             Paid in    Common       Stock       During
                          Preferred   Shares     Common     Common Stock   Capital    Stock     Subscription  Development 
                            Shares     Amount    Shares        Amount       Amount   Subscribed   Receivable    Stage        Total
                          ---------   -------  ----------     -------       ------   ----------   ----------    -------     --------



Common stock issued in 
exchange for consulting
services at $0.50 per 
share in August 2004                            100,000          50,000         250                                          50,250
Common stock issued in 
exchange for consulting 
services at $0.56 per 
share in August 2004                            200,000         100,000      12,500           -         -            -      112,500
Common stock issued in 
exchange for consulting 
services at $0.41 per 
share in August 2004                             92,500          46,250      (8,787)          -         -            -       37,463
Common stock issued in 
exchange for consulting 
services at $0.52 per 
share in September 2004                       1,000,000         500,000      17,500           -         -            -      517,500
Common stock issued in 
exchange for consulting 
services at $0.46 per 
share in September 2004                           5,000           2,500        (212)          -         -            -        2,288
Common stock issued 
pursuant to subscription 
at  $0.50 per share in
September 2004                                   40,000          20,000           -           -         -            -       20,000
Preferred shares 
converted to common
stock for consulting 
services at $0.41
per share in September 
2004                       (4000)   (4)         100,000          50,000       4,000           -         -            -       53,996
Preferred shares issued
in exchange for service
at $25 per share in
September 2004            60,000     6                                    1,499,994                                       1,500,000
Warrants issued to 
consultants in the 
fourth quarter 2004                                                       2,019,862                                       2,019,862

                                                                                                                                    
Net Loss                                              -               -           -           -         -  (19,358,259) (19,358,259)
                                      
Balance at 
September 30, 2004        60,000    $6       23,981,054      11,990,527   6,118,993           -    (1,000) (22,815,034)  (4,706,508)
                          ======    ==       ==========      ==========   =========      ========  ======= ============  ===========

                                      F-13

                           APPLIED DNA SCIENCES, INC.
                          (A Development Stage Company)
                      CONSOLIDATED STATEMENT OF CASH FLOWS


                                                                                               For the Period
                                                                                           September 16, 2002
                                                 For the Year Ended    For the Year Ended  (Date of Inception)
                                                   September 30,       September 30,        through September 
                                                        2004                 2003                30, 2004
                                                     -------------     -------------         -------------
                                                                                              
Cash Flows from operating activities:

Net loss from operating activities                   $ (19,358,259)     $(3,445,164)         $(22,815,034)
Adjustments to reconcile net loss to net
cash (used in) operating
activities:

Depreciation and amortization                                3,161                -                 3,161

Organizational expenses                                          -           88,500                88,500
Preferred shares issued in exchange for
service at $25 per share in September 2004               1,500,000                -             1,500,000
Warrants issued to consultants in the
fourth quarter 2004                                      2,019,862                -             2,019,862
Amortization of beneficial conversion
feature                                                  1,625,000                -             1,625,000
Common stock issued in exchange for
consultant services rendered                            10,105,382        2,292,350            12,397,732
Common stock canceled-previously issued for
services rendered                                         (285,575)               -              (285,575)
Changes in assets and liabilities:
Prepaid Expenses and Deposits                                    -                -                     -
Increase in-Other Assets                                         -          (13,890)              (13,890)
Increase (decrease) in:                                                                                 -
Increase in due related parties                             20,000          132,696               152,696
Accounts payable and accrued liabilities                 1,301,560          454,000             1,755,560
Net cash (used in) operating activities                 (3,068,719)        (491,509)           (3,571,838)
                                                        
Cash flows from investing activities:
Payments for Patent Filing                                 (21,351)               -               (21,351)
Payments for security deposits                             (23,559)               -               (23,559)
Capital expenditures                                       (29,507)               -               (29,507)
Net cash (used in) investing activities                    (74,417)               -               (74,417)
Cash flows from financing activities:
Proceeds from sale of common stock, net of
cost                                                             -          432,000               432,000
Proceeds from subscription of common stock                 124,000                -               125,000
Proceeds from sale of options                               87,000          154,000               241,000
Net advances from shareholders                              (9,504)          98,980               100,088
Proceeds from loans                                      2,750,000                -             2,750,000
                                                     -------------     -------------         -------------
Net cash provided by financing activities                2,951,496          684,980             3,648,088
Increase (decrease) in cash and cash
equivalents                                               (191,640)         193,471                 1,832
Cash and cash equivalents, beginning of year               193,471                -                     -
Cash and cash equivalents, end of year                                              
                                                     $       1,832      $   193,471          $      1,832
                                                     ==============     ============         ============= 
Supplemental Information:
  Cash paid during the period for interest           $           -      $         -          $          -
  Cash paid during the year for taxes                            -                -                     -

  Non cash disclosures:
Common stock issued for services                                                                         
                                                     $  10,105,382      $ 2,292,350          $ 12,398,732
Amortization of beneficial conversion
feature                                              $   1,625,000      $         -          $  1,625,000
Common stock canceled-previously issued for
services rendered                                    $    (285,575)     $         -          $   (285,575)
Preferred shares issued in exchange for                  
service at $25 per share in September 2004               1,500,000                -             1,500,000 
                                                     --------------    -------------         -------------
Warrants issued to consultants in the                    
fourth quarter 2004                                      2,019,862                -             2,019,862
                                                     --------------    -------------         -------------
Acquisition:
Common stock retained                                $           -      $     1,015           $     1,015
Assets acquired                                      $           -      $      (135)          $      (135)
                                                     --------------    -------------         -------------
Total consideration paid                             $           -      $       880           $       880
                                                     --------------    -------------         -------------
Organization expenses- note  issued in
exchange of  shares retired                          $           -      $    88,500           $    88,500


           See accompanying notes to consolidated financial statements
                                      
                                      F-14

                           APPLIED DNA SCIENCES, Inc.
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003

NOTE A - SUMMARY OF ACCOUNTING POLICIES

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

Business and Basis of Presentation

On  September  16,  2002,  Applied  DNA  Sciences,   Inc.  (the  "Company")  was
incorporated  under  the laws of the  State of  Nevada.  The  Company  is in the
development  stage , as defined by Statement of Financial  Accounting  Standards
No. 7 ("SFAS No. 7") and its efforts have been principally devoted to developing
DNA embedded biotechnology security solutions in the United States. To date, the
Company has generated  nominal  sales  revenues,  has incurred  expenses and has
sustained  losses.  Consequently,  its  operations  are subject to all the risks
inherent in the establishment of a new business enterprise.  For the period from
inception  through  September 30, 2004,  the Company has  accumulated  losses of
$22,815,034.

Estimates

The preparation of the financial statement in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect certain reported amounts and disclosures. Accordingly, actual results
could differ from those estimates.

Revenue Recognition

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.

On December 17, 2003, the SEC staff released Staff Accounting Bulletin (SAB) No.
104,  Revenue  Recognition.  The staff updated and revised the existing  revenue
recognition in Topic 13, Revenue Recognition,  to make its interpretive guidance
consistent with current accounting  guidance,  principally EITF Issue No. 00-21,
"Revenue  Arrangements with Multiple  Deliverables."  Also, SAB 104 incorporates
portions of the Revenue  Recognition in Financial  Statements - Frequently Asked
Questions  and  Answers  document  that the SEC staff  considered  relevant  and
rescinds  the  remainder.   The  company's  revenue  recognition   policies  are
consistent  with  this  guidance;  therefore,  this  guidance  will  not have an
immediate impact on the company's consolidated financial statements.

Cash Equivalents

For the purpose of the  accompanying  financial  statements,  all highly  liquid
investments  with a maturity of three months or less are  considered  to be cash
equivalents.

Income Taxes

The Company has adopted Financial  Accounting  Standard No. 109 (SFAS 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.

                                      F-15

                          APPLIED DNA SCIENCES , Inc.
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         SEPTEMBER 30, 2004 AND 2003

Property and Equipment 

Property and equipment are stated at cost and  depreciated  over their estimated
useful lives of 3 to 5 years using the straight  line method.  At September  30,
2004 property and equipment consist of:

                                               September 30, 2004 
                                               ------------------

Furniture                                            $   29,507
Accumulated depreciation                                  1,405
                                               ==================
Net                                                  $   28,102    
                          

NOTE A - SUMMARY OF ACCOUNTING POLICIES (continued)

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 in circumstances indicate that the carrying amount of
an asset may not be recoverable.  Events relating to recoverability  may include
significant  unfavorable changes in business conditions,  recurring losses, or a
forecasted  inability to achieve  break-even  operating results over an extended
period. The Company evaluates the recoverability of long-lived assets based upon
forecasted  undercounted cash flows. Should an impairment in value be indicated,
the carrying value of intangible assets will be adjusted,  based on estimates of
future discounted cash flows resulting from the use and ultimate  disposition of
the asset.  SFAS 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.

Comprehensive Income

The  Company  does not have any  items  of  comprehensive  income  in any of the
periods presented.

Segment Information

The  Company  adopted  Statement  of  Financial  Accounting  Standards  No. 131,
Disclosures  about  Segments of an  Enterprise  and Related  Information  ("SFAS
131"). SFAS 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.

Net Loss Per Share

The Company has adopted  Statement  of  Financial  Accounting  Standard No. 128,
"Earnings Per Share,"  specifying the  computation,  presentation and disclosure
requirements  of earnings per share  information.  Basic  earnings per share has
been  calculated  based  upon the  weighted  average  number  of  common  shares
outstanding.  Stock  options and  warrants  have been  excluded as common  stock
equivalents  in  the  diluted   earnings  per  share  because  they  are  either
antidilutive, or their effect is not material.


                                      F-16

                           APPLIED DNA SCIENCES , Inc.
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003

NOTE A - SUMMARY OF ACCOUNTING POLICIES (continued)

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 change 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 annual and interim financial statements about the
method of accounting for stock-based employee compensation and the effect of the
method used on reported  results.  The 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  September 30, 2004 and for
the subsequent periods.

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 E):



                                                                                     
                                                        For the Year Ended           For the Year Ended
                                                         September 30,2004           September 30, 2003
                                                        ------------------           -------------------
                                                                                              
Net loss - as reported                                      $ (19,358,259)               $  (3,445,164)
Add: Total stock based employee compensation                            -                            -
expense as reported under intrinsic value method
(APB. No. 25)
Deduct: Total stock based employee compensation
expense as reported under fair value based method
(SFAS No. 123)                                                          -                            -
                                                        ------------------           -------------------
Net loss - Pro Forma                                        $ (19,358,259)               $  (3,445,164)
Net loss attributable to common stockholders -
Pro forma                                                   $ (19,358,259)               $  (3,445,164)
Basic (and assuming dilution) loss per share - as
reported                                                    $       (0.93)               $       (0.27)
Basic (and assuming dilution) loss per share -
Pro forma                                                   $       (0.93)               $       (0.27)

                                      F-17



                           APPLIED DNA SCIENCES , Inc.
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003

NOTE A - SUMMARY OF ACCOUNTING POLICIES (continued)

Liquidity

As shown in the accompanying  financial  statements,  the Company incurred a net
loss of  $22,815,034.  during the period  September 16, 2002 (date of inception)
through  September 30, 2004. The Company's current  liabilities  assets exceeded
its current assets by $4,786,323 as of September 30, 2004.


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 high credit quality  institutions.  At times,  such investments
may be in excess of the FDIC insurance limit.

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 did not incur
any  research  and  development  expenses  from  September  16,  2002  (date  of
inception) through September 30, 2004.

Advertising

The  Company  will  follow a policy  of  charging  the costs of  advertising  to
expenses  incurred.  The Company incurred  advertising costs of $125,758 and $0,
respectively during the years ended September 30, 2004 and 2003, respectively.

Reclassifications

Certain reclassifications have been made in prior year's financial statements to
conform to classifications used in the current year.



                                      F-18

                           APPLIED DNA SCIENCES, INC.
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003

NOTE A - SUMMARY OF ACCOUNTING POLICIES (continued)

Intangible Assets

Intangible  assets  are  amortized  using the  straight-line  method  over their
estimated  period of benefit,  ranging  from one to ten years.  We  periodically
evaluate the recoverability of intangible assets and take into account events or
circumstances  that warrant  revised  estimates of useful lives or that indicate
that  an  impairment  exists.  All of  our  intangible  assets  are  subject  to
amortization.

At September 30, 2004, intangible assets consist of:
                                                             September 30,
                                                                 2004

       Intangible assets                                        $ 29,910
       Accumulated amortization                                   (1,756)
                                                             -----------

       Net Intangible Assets                                    $ 28,154
                                                             ===========


New Accounting Pronouncements


                                      F-19


                           APPLIED DNA SCIENCES , Inc.
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003


NOTE A - SUMMARY OF ACCOUNTING POLICIES (continued)

In April 2003,  the FASB issued  Statement  of  Financial  Accounting  Standards
(SFAS) No. 149,  Amendment of Statement  No. 133 on Derivative  Instruments  and
Hedging Activities. SFAS 149 amends SFAS No. 133 to provide clarification on the
financial  accounting  and  reporting  of  derivative  instruments  and  hedging
activities and requires that contracts with similar characteristics be accounted
for on a  comparable  basis.  The  provisions  of  SFAS  149 are  effective  for
contracts  entered  into or  modified  after  June  30,  2003,  and for  hedging
relationships  designated  after June 30, 2003. The adoption of SFAS 149 did not
have a material  impact on the  Company's  results of  operations  or  financial
position.
 
In May 2003,  the FASB  issued SFAS No. 150,  Accounting  for Certain  Financial
Instruments  with  Characteristics  of Both  Liabilities  and  Equity.  SFAS 150
establishes standards on the classification and measurement of certain financial
instruments with  characteristics of both liabilities and equity. The provisions
of SFAS 150 are  effective for  financial  instruments  entered into or modified
after May 31, 2003 and to all other  instruments  that exist as of the beginning
of the first interim  financial  reporting period beginning after June 15, 2003.
The adoption of SFAS 150 did not have a material impact on the Company's results
of operations or financial position.

In  December  2003,  the FASB  issued a revision  of SFAS No.  132,  "Employers'
Disclosures   About   Pensions   And  Other   Postretirement   Benefits."   This
pronouncement,  SFAS No. 132-R,  expands  employers'  disclosures  about pension
plans and other post-retirement benefits, but does not change the measurement or
recognition of such plans required by SFAS No. 87, No. 88, and No. 106. SFAS No.
132-R retains the existing disclosure requirements of SFAS No. 132, and requires
certain  additional  disclosures  about defined benefit  post-retirement  plans.
Except as described in the following  sentence,  SFAS No. 132-R is effective for
foreign  plans for fiscal years ending after June 15, 2004;  after the effective
date, restatement for some of the new disclosures is required for earlier annual
periods. Some of the interim-period disclosures mandated by SFAS No. 132-R (such
as the components of net periodic benefit cost, and certain key assumptions) are
effective  for foreign  plans for quarters  beginning  after  December 15, 2003;
other interim-period  disclosures will not be required for the Company until the
first  quarter of 2005.  Since the  Company  does not have any  defined  benefit
post-retirement  plans,  the  adoption  of this  pronouncement  did not have any
impact on the Company's results of operations or financial condition.


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


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

                                      F-20



                           APPLIED DNA SCIENCES, INC.
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003


On  December  16,  2004,  the  Financial  Accounting  Standards  Board  ("FASB")
published  Statement of Financial  Accounting  Standards No. 123 (Revised 2004),
Share-Based  Payment ("SFAS 123R").  SFAS 123R requires that  compensation  cost
related to  share-based  payment  transactions  be  recognized  in the financial
statements.  Share-based  payment  transactions  within  the  scope of SFAS 123R
include stock options,  restricted stock plans,  performance-based awards, stock
appreciation  rights,  and employee share purchase plans. The provisions of SFAS
123R are  effective  as of the first  interim  period that begins after June 15,
2005. Accordingly,  the Company will implement the revised standard in the third
quarter of fiscal year 2005. Currently, the Company accounts for its share-based
payment  transactions under the provisions of APB 25, which does not necessarily
require  the  recognition  of  compensation  cost in the  financial  statements.
Management is assessing the  implications  of this revised  standard,  which may
materially  impact the  Company's  results of operations in the third quarter of
fiscal year 2005 and thereafter.


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


NOTE B - MERGER

Acquisition

On  October  21,  2002,   the  Company   completed  a  Plan  and   Agreement  of
Reorganization   ("Merger")   with   ProHealth   Medical   Technologies,    Inc.
("ProHealth")  an  inactive  publicly   registered  shell  corporation  with  no
significant assets or operations.  For accounting purposes, the Company shall be
the surviving entity. The transaction is accounted for using the purchase method
of  accounting.  The total  purchase  price  and  carrying  value of net  assets
acquired  of was $ 880.  From  November  1988  until  the  date  of the  merger,
ProHealth was an inactive entity with no significant assets and liabilities

Effective with the Merger , all previously  outstanding common stock,  preferred
stock,  options and warrants owned by the Company's  shareholders were exchanged
for an aggregate of 10,178,352  shares of ProHealth  common stock.  The value of
the  stock  that was  issued  was the  historical  cost of the  ProHealth's  net
tangible  assets,  which did not differ  materially  from their fair  value.  In
accordance with SFAS No. 141, the Company is the acquiring entity.

Effective with the Merger, ProHealth changed its name to Applied DNA Sciences,
Inc.

                                      F-21

                           APPLIED DNA SCIENCES , Inc.
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003


NOTE B - MERGER (continued)

The total purchase price and carrying value of net assets  acquired of ProHealth
was $1. The net assets acquired were as follows:

       Common stock retained by  ProHealth shareholders               $ 1,015
       Assets acquired                                                   (135)
                                                                    ----------
       Total consideration paid                                        $  880
                                                                    ==========

In accordance with SOP 98-5, the Company expensed $880 as organization costs.


In connection with the Company's acquisition of ProHealth, the controlling owner
of ProHealth  granted the Company an option to acquire up to 8,500,000 shares of
the  Company's  common stock in exchange  for $100,000  (see Note E). The option
expires on December 10, 2004. On June 30, 2003, the Company exercised its option
and acquired  7,500,000  common  shares under this  agreement in exchange for an
$88,500 convertible promissory note payable to the former controlling owner.

The Company  accounted for the acquisition of the shares as an organization cost
and charged  $88,500 to  operations  and retired the 7,500,000  shares  acquired
common stock.

NOTE C - RELATED PARTY TRANSACTIONS



At September 30, 2004, notes payable are as follows:
                                                                                      September
                                                                                       30, 2004
                                                                                      ----------
                                                                          
  Note  payable  ,  related  party,  together  with  interest  at 8% per  annum,
  unsecured.  Should the Company default under the terms of the Note, Noteholder
  has the option to convert  the  unpaid  principal  at  maturity  to  7,500,000
  shares of the Company's common stock and receive  additional  common shares in
  exchange  for accrued and unpaid  interest at a  conversion  rate equal to the
  then fair market value of the Company's common stock. (refer to note J)               $88,500
                                                                                      ----------  
  Note payable, unsecured,  related party, payable from August 1, 2005, right to        
  convert to  restricted  stock in lieu of cash,  rate of interest  4%,  160,000
  shares prior to October 31, 2005 or 180,000 shares after that date.                   425,000
                                                                                      ----------  
  Due to  ex-president,  in September  2004,  note holder entered into a private
  transaction,  selling  a total of  2,500,000  shares  to him,  after  which he
  loaned all proceeds of $600,000 to us.                                                600,000
                                                                                      ----------                      
  Note payable,  ex-officer of the Company,  due $70,000 upon first funding, 20%   
  rate of interest, or 100,000 shares at par value of $0.001                             50,000
                                                                                      ----------        
                                                                                      1,163,500
                                                                                      ----------
  Less: current portion                                                               1,163,500
                                                                                      ----------
  Note payable - long-term                                                            $       -
                                                                                     ----------                                     
                                                                          
                                      F-22  


                           APPLIED DNA SCIENCES, INC.
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003


NOTE C - RELATED PARTY TRANSACTIONS

Included  in  current  liabilities  is  $111,943  at  September  30,  2004 which
represents  advances from the stockholders of the Company.  No formal agreements
or repayment terms exist.

Also,  the Company owed $117,333 at September 30, 2004 to the  stockholders  and
other related parties towards accrued expenses.

The  Company  leases  office  space under a sub lease  agreement  with an entity
controlled by a former  significant  former shareholder of the Company (see Note
H).

The Company has entered into long term employment and consulting agreements with
Company's ex- President and Chief Executive  Officer and an entity controlled by
a significant Company shareholder, respectively (see Note H).


NOTE D - CAPITAL STOCK

The Company is authorized to issue  10,000,000  shares of convertible  preferred
stock,  with  $0.001 par value per share.  The  Company is  authorized  to issue
100,000,000  shares of common stock,  with $0.50 par value per share. In January
2004,  the Company passed a resolution  authorizing  change in the par value per
common  shares from $0.0001 per share to $0.50 per share.  As of  September  30,
2004, the Company has issued and  outstanding  23,981,054  common share with par
value of $0.50 per share and 60,000 convertible  preferred shares with par value
of $0.0001.

During the period  September 16, 2002 through  September  30, 2003,  the Company
issued 100,000 shares of common stock in exchange for  reimbursement of services
provided by the founders of the Company. The Company valued the shares issued at
approximately  $1,000,  which represents the fair value of the services received
which did not differ materially from the value of the stock issued.

In  October,  2002,  the Company  issued  10,178,352  shares of common  stock in
exchange for the previously  issued 100,000 shares to the Company's  founders in
connection with the merger with Prohealth  Medical  Technologies,  Inc (see Note
B).

In October,  2002 the Company  canceled 100,000 shares of common stock issued to
the Company's founders.

In October 2002 the Company  issued  602,000  shares of common stock in exchange
for  services  valued at $ 0.065 per share.  In  accordance  with EITF 96-18 the
measurement  date to determine fair value was in October 2002. This was the date
at which a commitment  for  performance  by the counter party to earn the equity
instrument was reached.  The Company  valued the shares issued at  approximately
$0.065 per share,  which presents the fair value of the services  received which
did not differ materially from the value of the stock issued.

                                      F-23


                           APPLIED DNA SCIENCES, INC.
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003


NOTE D- CAPITAL STOCK (continued)


In November and December 2002, the Company issued 876,000 shares of common stock
in exchange for subscription at $ 0.065 per share. In accordance with EITF 96-18
the  measurement  date to determine fair value was in October 2002. This was the
date at which a  commitment  for  performance  by the counter  party to earn the
equity  instrument  was  reached.  The  Company  valued  the  shares  issued  at
approximately  $0.065 per share,  which  presents the fair value of the services
received which did not differ materially from the value of the stock issued.

In January 2003, the Company  canceled 836,000 shares of common stock previously
issued in exchange for consulting services.

In January 2003, the Company issued 1,500,000 shares of common stock in exchange
for a licensing  agreement (see Note H). The Company valued the shares issued at
approximately $ .065 per share,  which  represents the fair value of the license
received which did not differ materially from the value of the stock issued. The
Company charged the cost of the license to operations.

In January 2003,  the Company  issued 586,250 shares of common stock in exchange
for consulting  services.  In accordance with EITF 96-18 the measurement date to
determine  fair  value  was in  October  2002.  This  was the  date  at  which a
commitment for  performance  by the counter party to earn the equity  instrument
was reached.  The Company  valued the shares issued at  approximately  $0.13 per
share,  which  presents  the fair value of the services  received  which did not
differ materially from the value of the stock issued.

In February  2003,  the Company  issued 9,000 shares of common stock in exchange
for consulting  services.  In accordance with EITF 96-18 the measurement date to
determine  fair  value  was in  October  2002.  This  was the  date  at  which a
commitment for  performance  by the counter party to earn the equity  instrument
was reached.  The Company valued the shares issued at  approximately  $0.065 per
share,  which  presents  the fair value of the services  received  which did not
differ materially from the value of the stock issued.

In March 2003, the Company issued 10,140,000 shares of common stock to Company's
founders in exchange for services. In accordance with EITF 96-18 the measurement
date to determine fair value was in September 2002. This was the date at which a
commitment for  performance  by the counter party to earn the equity  instrument
was reached.  The Company valued the shares issued at approximately  $0.0001 per
share,  which  presents  the fair value of the services  received  which did not
differ materially from the value of the stock issued.

In March 2003,  the Company issued 91,060 shares of common stock in exchange for
consulting services. The Company valued the shares issued at approximately $2.53
per share,  which  represents the fair value of the services  received which did
not differ materially from the value of the stock issued.


                                      F-24


                           APPLIED DNA SCIENCES, INC.
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003


NOTE D- CAPITAL STOCK (continued)


In March 2003,  the Company  issued 6,000 shares of common stock in exchange for
consulting  services.  The Company valued the shares issued at  approximately  $
0.065 per share,  which represents the fair value of the services received which
did not differ materially from the value of the stock issued.


In March 2003,  the Company  received  subscription  for 18,000 shares of common
stock in exchange for cash at $1 per share.


On April 1, 2003,  the Company issued 860,000 shares of common stock in exchange
for consulting  services provided to the Company.  In accordance with EITF 96-18
the  measurement  date to determine fair value was in October 2002. This was the
date at which a  commitment  for  performance  by the counter  party to earn the
equity  instrument  was  reached.  The  Company  valued  the  shares  issued  at
approximately  $0.065 per share,  which  presents the fair value of the services
received which did not differ materially from the value of the stock issued.

On April 9, 2003,  the Company  issued 18,000 shares of common stock in exchange
for previously  issued  options to purchase the Company's  common stock at $1.00
per share.

On April 9, 2003,  the Company  issued  9,000 shares of common stock in exchange
for consulting  services provided to the Company.  In accordance with EITF 96-18
the  measurement  date to determine fair value was in October 2002. This was the
date at which a  commitment  for  performance  by the counter  party to earn the
equity  instrument  was  reached.  The  Company  valued  the  shares  issued  at
approximately  $0.065 per share,  which  presents the fair value of the services
received which did not differ materially from the value of the stock issued.

On April 23, 2003,  the Company  issued 5,000 shares of common stock in exchange
for consulting  services provided to the Company.  The Company valued the shares
issued at approximately  $2.50 per share, which represents the fair value of the
services  received which did not differ  materially  from the value of the stock
issued.

On June 12, 2003,  the Company issued 10,000 shares common stock in exchange for
consulting  services  provided to the  Company.  The  Company  valued the shares
issued at approximately $ 2.50 per share, which represents the fair value of the
services  received which did not differ  materially  from the value of the stock
issued.

On June 17 2003,  the Company  issued  50,000 shares of common stock in exchange
for cash at $1.00 per share

On June 30, 2003,  the Company issued 270,000 shares of common stock in exchange
for consulting  services provided to the Company.  In accordance with EITF 96-18
the  measurement  date to determine fair value was in October 2002. This was the
date at which a  commitment  for  performance  by the counter  party to earn the
equity  instrument  was  reached.  The  Company  valued  the  shares  issued  at
approximately  $0.065 per share,  which  presents the fair value of the services
received which did not differ materially from the value of the stock issued.


                                      F-25

                           APPLIED DNA SCIENCES, INC.
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003


NOTE D- CAPITAL STOCK (continued)

On June 30, 2003, the Company  received  $10,000 as subscription  for options to
purchase the Company's common stock at $1.00 per share.

In June, 2003, the Company received $48,000 in connection with a subscription to
purchase the Company's common stock pursuant to a private placement.

In connection with the Company's acquisition of ProHealth, the controlling owner
of ProHealth  granted the Company an option to acquire up to 8,500,000 shares of
the  Company's  common stock in exchange  for $100,000  (see Note B). The option
expires on December 10, 2004. On June 30, 2003, the Company exercised its option
and acquired  7,500,000  common  shares under this  agreement in exchange for an
$88,500 convertible promissory note payable to the former controlling owner. The
Company  has an option  through  December  10,  2004 to  acquire  the  remaining
1,000,000 shares from the former  controlling owner in exchange for $11,500.  On
June 30, 2003, the Company retired the 7,500,000 shares common acquired pursuant
to the option agreement.

In July 2003 the Company  issued  213,060  shares of common stock for consulting
services  provided  to the  Company.  The  Company  valued the shares  issued at
approximately $ 2.01 per share,  which represents the fair value of the services
received which did not differ materially from the value of the stock issued.

In July 2003,  the Company  canceled  24,000 shares of common stock,  previously
issued for services valued at $2.50 per share.

In July 2003, the Company  received  $20,000 in exchange for  previously  issued
options to purchase the Company's common stock at $1.00 per share.

In July  2003,  the  Company  issued  10,000  shares  of  common  stock for cash
previously subscribed at $1.00 per share.

In August 2003,  the Company  issued  172,500 shares of common stock in exchange
for consulting  services provided to the Company.  The Company valued the shares
issued at approximately $ 2.38 per share, which represents the fair value of the
services  received which did not differ  materially  from the value of the stock
issued

In August 2003, the Company received  $29,000 in exchange for previously  issued
options to purchase the Company's common stock at $1.00 per share.

In September 2003, the Company issued 395,260 shares of common stock in exchange
for consulting  services provided to the Company.  The Company valued the shares
issued at approximately $ 2.42 per share, which represents the fair value of the
services  received which did not differ  materially  from the value of the stock
issued.


                                      F-26

                           APPLIED DNA SCIENCES, INC.
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003



NOTE D- CAPITAL STOCK (continued)

In September  2003,  the Company  issued  19,200 shares of common stock for cash
previously subscribed at $2.50 per share.

In  September  2003,  the Company  issued 6,400 shares of common stock issued in
exchange for cash at $2.50 per share pursuant to private placement.

In September  2003,  the Company  received  $95,000 in exchange  for  previously
issued options to purchase the Company's common stock at $1.00 per share.

In  September  2003,  the  Company  received   $300,000  in  connection  with  a
subscription  to  purchase  the  Company's  common  stock  pursuant to a private
placement.

The Company valued the shares issued for  consulting  services at the rate which
represents  the  fair  value  of the  services  received  which  did not  differ
materially from the value of the stock issued.

In October 2003, the Company issued 15,000 shares of convertible preferred stock
in exchange for  services.  The Company  valued the shares issued at the $15 par
value and recorded the value for services  when the shares were  converted  into
common shares as identified below.

In October 2003,  the Company  issued 287,439 shares of common stock in exchange
for consulting  services.  The Company valued the shares issued at approximately
$2.85 per share for a total of $820,418,  which represents the fair value of the
services  received which did not differ  materially  from the value of the stock
issued.

In October 2003,  the Company  issued  120,000 shares of common stock for shares
previously subscribed at $2.50 per share in September 2003.

In October 2003, the Company  canceled 100,000 shares of common stock previously
issued in exchange for services at $2.50 per share.

In November  2003, the Company issued 100,000 shares of common stock in exchange
for consulting  services.  The Company valued the shares issued at approximately
$3.00 per share,  which represents the fair value of the services received which
did not differ materially from the value of the stock issued.

In November 2003, the Company sold 100,000 shares of common stock subscribed for
cash at $2.50 per share pursuant to private placement.

In December 2003,  the Company sold 6,400 shares of common stock  subscribed for
cash at $2.50 per share pursuant to private placement.

In  December  2003,  the  Company  issued  2,125,500  shares of common  stock in
exchange for  consulting  services.  . The Company  valued the shares  issued at
approximately  $2.59 per share,  which represents the fair value of the services
received which did not differ materially from the value of the stock issued.

In December 2003, the Company  received  $104,000 in exchange for a common stock
subscription at $2.50 per share pursuant to private placement.

In January 2004, the Company issued 41,600 shares of common stock at $2.50 share
pursuant to a subscription made on December 2003.

In January 2004,  the Company  issued 13,040 shares of common stock at $2.95 per
share in exchange for consulting services valued at $38,468.

In January 2004,  the Company issued 123,000 shares of common stock at $2.60 per
share in exchange for consulting services valued at $319,800.

In January  2004,  the Company  issued 1,000 shares of common stock at $3.05 per
share in exchange for consulting services valued at $3,050.

In February  2004,  the Company issued 6,283 shares of common stock at $3.07 per
share in exchange for employee services valued at $19,288.

In March 2004,  the Company  issued  44,740  shares of common stock at $3.04 per
share in exchange for consulting services valued at $136,010.

In March 2004, the Company  issued 55,000 of common stock for options  exercised
at $1.00 per share.

                                      F-27

                           APPLIED DNA SCIENCES, INC.
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003


In March 2004,  the Company  issued  5,443  shares of common  stock at $3.00 per
share in exchange for employee services valued at $16,344.

In March 2004,  the Company  issued  5,769  shares of common  stock at $3.15 per
share in exchange for employee services valued at $18,177.

In March 2004, the Company  converted 5,000 preferred shares into 125,000 shares
of common stock at $3.00 per share in exchange for employee  services  valued at
$375,000.

In March 2004,  the Company  issued  8,806  shares of common  stock at $3.03 per
share in exchange for employee services valued at $26,639.

In April 2004,  the Company  issued  22,500  shares of common stock at $0.10 for
subscription of warrants to be exercised.

In April 2004,  the Company  issued  9,860  shares of common  stock at $2.58 per
share in exchange for employee services valued at $25,441.

In April 2004,  the Company  issued  11,712  shares of common stock at $2.35 per
share in exchange for consulting services valued at $27,523.

In April 2004,  the Company  issued  367,500 shares of common stock at $1.50 per
share in exchange for consulting services valued at $551,250.

In April 2004,  the Company  retired  50,000  shares of common stock  previously
issued for consulting services at $0.065 per share or $3,250.

In May 2004, the Company converted 4,000 preferred shares into 100,000 shares of
common stock at $1.01 per share in exchange for  consulting  services  valued at
$101,250.

In May 2004, the Company issued 10,000 shares of common stock at $0.10 per share
in a stock subscription for $1,000.

In May 2004,  the Company  issued  137,000  shares of common  stock at $0.86 per
share in exchange for consulting services valued at $119,233.

In May 2004, the Company issued 26,380 shares of common stock at $1.15 per share
in exchange for consulting services valued at $30,337.

In June 2004, the Company retired 5,000 shares of common stock previously issued
for consulting services at $0.065 per share or $325.

In June 2004,  the Company  issued  270,500  shares of common stock at $0.67 per
share in exchange for consulting services valued at $180,560.

In June 2004, the Company issued 8,000 shares of common stock at $0.89 per share
in exchange for consulting services valued at $7,120.

In June 2004,  the Company  issued  50,000  shares of common stock at $0.645 per
share in exchange for consulting services valued at $32,250.

In June 2004, the Company sold 250,000 shares of common stock at $1.00 per share
for total proceeds of $250,000 pursuant to private placement.

In July 2004,  the Company  issued  100,000  shares of common stock at $0.54 per
share in exchange for consulting services valued at $54,000.

In July 2004, the Company issued 5,000 shares of common stock at $0.72 per share
in exchange for consulting services valued at $3,600.

In July 2004,  the Company  issued  100,000  shares of common stock at $0.47 per
share in exchange for consulting services valued at $47,250.

In August 2004, the Company  converted 2,000 preferred shares into 50,000 shares
of common stock at $0.39 in exchange for consulting services valued at $19,500.

In August 2004,  the Company  issued  100,000 shares of common stock at $0.39 in
exchange for consulting services valued at $39,000.

In August 2004,  the Company  issued  100,000 shares of common stock at $0.50 in
exchange for consulting services valued at $50,250.

                                      F-28

                           APPLIED DNA SCIENCES, INC.
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003


In August 2004,  the Company  issued  200,000 shares of common stock at $0.56 in
exchange for consulting services valued at $112,500.

In September 2004, the Company issued  1,000,000 shares of common stock at $0.52
in exchange for consulting services valued at $517,500.

In September  2004, the Company issued 45,000 shares of common stock at $0.50 in
exchange for consulting services valued at $22,288.

In September 2004, the Company  converted  4,000  preferred  shares into 100,000
shares of common stock at $0.41 in exchange for  consulting  services  valued at
$54,000.

In September  2004, the Company issued 60,000  convertible  preferred  shares at
$25.00, in exchange for consulting services valued at $1,500,000.

In accordance with EITF 96-18 the  measurement  date to determine fair value was
the date at which a commitment for  performance by the counter party to earn the
equity  instrument  was  reached.  The  Company  valued  the  shares  issued for
consulting  services at the rate which represents the fair value of the services
received which did not differ materially from the value of the stock issued.

NOTE E - STOCK OPTIONS AND WARRANTS


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
non-employees of the Company. These warrants were granted in lieu of cash
compensation for services performed or financing expenses in connection with the
sale of the Company's common stock.



                                Warrants Outstanding                              Warrants Exercisable
                                          Weighted Average        Weighed                       Weighted
                          Number       Remaining Contractual      Average         Number        Average
   Exercise Prices     Outstanding          Life (Years)       Exercise Price  Exercisable   Exercise Price
   ---------------     -----------     ---------------------   --------------  -----------   -------------- 
                                                                                   
       $0.10             335,000                4.79              $ 0.10         335,000         $  0.10
       $0.60           3,472,750                4.01              $ 0.60       3,472,750         $  0.60
       $0.70             750,000                2.84              $ 0.70         750,000         $  0.70
       $1.00             250,000                1.61              $ 1.00         250,000         $  1.00
       $3.00              62,503                1.25              $ 3.00          62,503         $  3.00
                       4,870,253                                               4,870,253


                                      F-29

                           APPLIED DNA SCIENCES, INC.
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003



NOTE E- STOCK OPTIONS AND WARRANTS (continued)

Transactions involving warrants are summarized as follows:


                                                     Number of Shares       Weighted Average
                                                                             Price Per Share
                                                     ----------------       -----------------
                                                                            
       Outstanding at September 30, 2003                     383,500                $   1.38
       Granted                                             4,574,753                    0.58
       Exercised                                             (88,000)                   1.00
       Canceled or expired                                         -                       -
       Outstanding at September 30, 2004                    4,870,253               $   0.63

The estimated value of the  compensatory  warrants  granted to  non-employees in
exchange  for  services  and  financing   expenses  was  determined   using  the
Black-Scholes pricing model and the following assumptions: contractual term of 2
to 5 years,  a risk free  interest  rate of 3.00%,  a  dividend  yield of 0% and
volatility  of  30%.  The  amount  of the  expense  charged  to  operations  for
compensatory  warrants  granted in exchange  for  services  was $0 for the years
ended September 30, 2004 and 2003.

The estimated value of the  compensatory  warrants  granted to  non-employees in
exchange  for  services  and  financing   expenses  was  determined   using  the
Black-Scholes pricing model and the following assumptions: contractual term of 2
to 5 years,  a risk free  interest  rate of 1.00%,  a  dividend  yield of 0% and
volatility  of 22.9%.  The  amount of the  expense  charged  to  operations  for
compensatory  warrants  granted in exchange for services was  $2,019,862 and $0,
respectively, for the years ended September 30, 2004 and 2003.

NOTE F - CONVERTIBLE PROMISSORY NOTES PAYABLE

A summary of convertible promissory notes payable at September 30, 2004 is as
follows:

Convertible notes payable ("Bridge Unit Offering"), in quarterly installments of
interest only at 10% per annum,  secured by all assets of the Company and due on
the  earlier  of the 9- month  anniversary  date of the  initial  closing of the
Offering, or the completion of any equity financing of $3M or more; The Company,
in its sole discretion,  may prepay  principal at any time without penalty.  The
notes are  convertible  into shares of common stock of the Company at a price of
$2.50 per share.

                                                              September 30, 2004
                                                              ------------------

Convertible notes                                                 
payable                                                           $ 1,675,000
                                                              ------------------
Debt discount - beneficial conversion feature, net of
accumulated amortization of $1,270,444                                (20,393)
                                                              ------------------
Debt discount, net of accumulated amortization of
$354,556
                                                                      (29,607)
                                                              ------------------

Net balance                                                       $ 1,625,000
                                                              ------------------

During the three  months ended  December  31, 2003,  the Company sold 27.5 units
(the  "Units")  to  accredited  investors  at a price of  $50,000  per Unit (the
"Bridge  Offering")  for a total of  $1,375,000.  Each  Unit  consists  of (i) a
$50,000  Principal  Amount 10% Secured  Convertible  Promissory  Note ("Note" or
"Notes"),  (ii)  detachable  warrants  to purchase  50,000  shares of our common
stock,  exercisable  for a period  of five  years at a price of $3.20  per share
("$3.20 Warrant") and (iii) detachable warrants to purchase 10,000 shares of our
common  stock,  exercisable  for a period of five  years at a price of $0.10 per
share ("$0.10 Warrant" and together with the $3.20 Warrant, the "Warrants"). The
Notes are  convertible  into shares of our common  stock at a price of $2.50 per
share.

                                      F-30

                           APPLIED DNA SCIENCES, INC.
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003

The Company  accounted for the warrants and notes payable in accordance with APB
No. 14,  "Accounting  for  Convertible  Debt and Debt Issued with Stock Purchase
Warrants"  ("APB  14").  APB 14  requires  a portion  of the  proceeds  from the
issuance of debt securities  with detachable  stock warrants be allocated to the
warrants and treated as paid-in  capital.  Any resulting  discount or premium on
the notes payable  should be recorded and amortized  over the life of the notes.
The Company used the Black-Scholes  model to determine the value of the warrants
issued to the  noteholders.  Under  the  Black-Scholes  model,  the value of the
warrants are  determined by taking the  difference  between  acquiring the stock
outright and the present  value of paying the exercise  price on the  expiration
day. As a result,  the Company valued the warrants at $206,526.  This amount was
recorded as paid-in capital and the resulting  discount on the notes payable was
recorded and is being  amortized  using the interest method over the life of the
notes.  The debt  discount  attributed is amortized  over the Bridge  Offering's
earliest maturity period of 9 months from the date of issue as interest expense.

In  accordance  with  EMERGING  ISSUES  TASK FORCE ISSUE  98-5,  ACCOUNTING  FOR
CONVERTIBLE  SECURITIES  WITH A BENEFICIAL  CONVERSION  FEATURES OR CONTINGENTLY
ADJUSTABLE  CONVERSION RATIOS ("EITF 98-5"),  the Company recognized an imbedded
beneficial  conversion  feature present in the Bridge Offering note. The Company
allocated a portion of the proceeds equal to the intrinsic value of that feature
to additional paid in capital.  The Company recognized and measured an aggregate
of  $1,168,474 of the  proceeds,  which is equal to the  intrinsic  value of the
imbedded  beneficial  conversion  feature,  to additional  paid in capital and a
discount  against  the Bridge  Offering.  The debt  discount  attributed  to the
beneficial  conversion feature is amortized over the Bridge Offering's  earliest
maturity period of 9 months from the date of issue as interest expense.

The  Company  valued the  beneficial  conversion  of the notes and  warrants  in
accordance  with  EITF  00-27  using  the  Black-Scholes  pricing  model and the
following assumptions:

     o    contractual terms of 5 years
     o    an average risk free interest rate of 1.00%
     o    a dividend yield of 0.00%
     o    volatility of 22.9%.

During the three  months  ended March 31,  2004,  the Company  sold 6 units (the
"Units") to  accredited  investors  at a price of $50,000 per Unit (the  "Bridge
Offering")  for a  total  of  $300,000.  Each  Unit  consists  of (i) a  $50,000
Principal  Amount 10% Secured  Convertible  Promissory Note ("Note" or "Notes"),
(ii) warrants to purchase  50,000 shares of our common stock,  exercisable for a
period of five years at a price of $3.20 per share  ("$3.20  Warrant") and (iii)
warrants to purchase 10,000 shares of our common stock, exercisable for a period
of five years at a price of $0.10 per share  ("$0.10  Warrant" and together with
the $3.20 Warrant, the "Warrants"). The Notes are convertible into shares of our
common stock at a price of $2.50 per share.

The Company  accounted for the warrants and notes payable in accordance with APB
No. 14,  "Accounting  for  Convertible  Debt and Debt Issued with Stock Purchase
Warrants"  ("APB  14").  APB 14  requires  a portion  of the  proceeds  from the
issuance of debt securities  with detachable  stock warrants be allocated to the
warrants and treated as paid-in  capital.  Any resulting  discount or premium on
the notes payable  should be recorded and amortized  over the life of the notes.
The Company used the Black-Scholes  model to determine the value of the warrants
issued to the  noteholders.  Under  the  Black-Scholes  model,  the value of the
warrants are  determined by taking the  difference  between  acquiring the stock
outright and the present  value of paying the exercise  price on the  expiration
day. As a result,  the Company valued the warrants at $177,638.  This amount was
recorded as paid-in capital and the resulting  discount on the notes payable was
recorded and is being  amortized  using the interest method over the life of the
notes.  The debt  discount  attributed is amortized  over the Bridge  Offering's
earliest maturity period of 9 months from the date of issue as interest expense.

In  accordance  with  EMERGING  ISSUES  TASK FORCE ISSUE  98-5,  ACCOUNTING  FOR
CONVERTIBLE  SECURITIES  WITH A BENEFICIAL  CONVERSION  FEATURES OR CONTINGENTLY
ADJUSTABLE  CONVERSION RATIOS ("EITF 98-5"),  the Company recognized an imbedded
beneficial  conversion  feature present in the Bridge Offering note. The Company
allocated a portion of the proceeds equal to the intrinsic value of that feature
to additional paid in capital.  The Company recognized and measured an aggregate
of  $122,362  of the  proceeds,  which is equal  to the  intrinsic  value of the
imbedded  beneficial  conversion  feature,  to additional  paid in capital and a
discount  against  the Bridge  Offering.  The debt  discount  attributed  to the

                                      F-31

                           APPLIED DNA SCIENCES, INC.
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003


beneficial  conversion feature is amortized over the Bridge Offering's  earliest
maturity period of 9 months from the date of issue as interest expense.

The  Company  valued the  beneficial  conversion  of the notes and  warrants  in
accordance  with  EITF  00-27  using  the  Black-Scholes  pricing  model and the
following assumptions:

     o    contractual terms of 5 years
     o    an average risk free interest rate of 4.25%
     o    a dividend yield of 0.00%
     o    volatility of 42.0%.

In  September  2004,  the Company  re-priced  the $3.20  warrants to $0.60 as an
inducement  to  convertible  note  holders  as  the  Company  sought  additional
financing.  The  Company  recorded a charge of  $371,850 to earning for the year
ended September 30, 2004.


NOTE G- INCOME TAXES

The Company has adopted Financial Accounting Standard No. 109 which requires the
recognition of deferred tax  liabilities  and assets for the expected future tax
consequences of events that have been included in the financial statement or tax
returns.  Under this method,  deferred tax liabilities and assets are determined
based on the difference between financial statements and tax bases of assets and
liabilities  using  enacted  tax  rates in  effect  for the  year in  which  the
differences  are  expected to reverse.  Temporary  differences  between  taxable
income  reported for  financial  reporting  purposes and income tax purposes are
insignificant.

At September 30, 2004, the Company has available for federal income tax purposes
a net operating loss carryforward of approximately $22,815,034,  expiring in the
year 2023,  that may be used to offset future  taxable  income.  The Company has
provided a valuation  reserve  against the full amount of the net operating loss
benefit,  since in the opinion of management  based upon the earnings history of
the Company,  it is more likely than not that the benefits will not be realized.
Due to  significant  changes in the Company's  ownership,  the future use of its
existing net operating losses may be limited.



                                      F-32

                           APPLIED DNA SCIENCES, INC.
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003



NOTE G- INCOME TAXES (continued)

Components of deferred tax assets as of September 30, 2003 are as follows:

                Non current:
                Net operating loss carryforward
                                                                    $7,985,000
                Valuation allowance                                 (7,985,000)
                                                                   -----------
                Net deferred tax asset                              $        -
                                                                   ===========


NOTE H-LOSSES PER SHARE

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




                                                            For the Year Ended      For the Year Ended 
                                                            September 30, 2004      September 30, 2003
                                                             ------------------     ------------------
                                                                                              
Loss available for common shareholders                          $ (19,358,259)         $  (3,445,164)
                                                             ==================     ==================
Basic and fully diluted loss per share                          $       (0.93)         $       (0.27)
                                                             ==================     ==================
Weighted average common shares outstanding                         20,819,700             12,955,358



Net loss per share is based upon the weighted  average of shares of common stock
outstanding



NOTE  I- COMMITMENTS AND CONTINGENCIES

Licensing Agreement

In October  2002,  the Company  entered  into an exclusive  Licensing  Agreement
("License")  with Biowell  Technology,  Inc., a company formed under the laws of
Taiwan, Republic of Taiwan. The initial term of the License expires in 2007 with
renewal  options  under  certain terms and  conditions.  The License  grants the
Company the exclusive  use of certain  patented DNA  technology,  along with the
rights to future  technology,  in exchange  for an initial  payment of 1,500,000
shares of the  Company's  restricted  common  stock (see Note D). The Company is
obligated to order minimum purchase orders or make future certain minimum annual
royalty payments as follows:


    Year ending                   Minimum purchase orders    Alternative Minimum
     October 8,                                                Royalty Payable
       2004                                 $300,000              $100,000
       2005                                  360,000                     -
       2006                                  432,000                     -
       2007                                  518,400                     -

Consulting Agreement

GP has been engaged, on a non-exclusive  basis, to provide advice and assistance
to the Company  regarding issues  associated with Applied DNA's  proprietary DNA
embedded  security  solutions.   GP  will  assist  the  Company  with  strategic
positioning  and  enhancement  of the  Company's  business,  and will assist the
Company in the development of domestic and  international  marketing  strategies
for the Company's DNA products and services.  The term of the  engagement is one
year from the effective  date,  with  automatic one year renewals  unless either
party expresses,  in writing,  an intention not to renew within 60 days prior to
the expiration of the term.

                                      F-33

                           APPLIED DNA SCIENCES, INC.
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003


As  compensation  for GP's  performance,  the Company  will pay GP an  aggregate
advisory fee of Two Million Dollars  ($2,000,000) payable in increments over the
term and renewal term. Two payments of $500,000 each were made by the Company in
September 2004 and January 2005. Thereafter,  eight payments of $125,000 are due
monthly over the period  February  through  September  2005.  Additionally,  the
Company will issue a net-exercisable  warrant to purchase shares of Common Stock
of the  Company  at a later  date.  Fees  were  placed  in  escrow  during  GP's
completion of its due diligence review.

All  promotional  materials of the Company,  on a going forward  basis,  will be
submitted  to GP for  its  review,  including  all  advertising,  written  sales
promotion,  press releases,  news clippings and other publicity matters relating
to GP's engagement and the strategic relationship created.

The  Company  has  agreed  to  maintain   confidentiality  with  regard  to  its
relationship  with  GP,  wherever  appropriate,  and  has  indemnified  GP,  its
controlling persons,  respective partners,  shareholders,  directors,  officers,
employees,  agents,  affiliates and  representatives and will hold them harmless
against any actions,  judgments,  claims,  etc. The Agreement,  in its entirety,
will be filed  with the  Company's  10-KSB  in  accordance  with SEC  regulatory
requirements.


Franchising and Distribution Agreements

The  Company  has  entered  into  a  Distribution   and  Franchising   Agreement
("Franchise  Agreement")  in  July  2003.  Under  the  terms  of  the  Franchise
Agreement,  the  franchisee is obligated to pay the Company  $3,000,000  payable
$25,000 upon execution of the Franchise  Agreement and the balance of $2,975,000
payable  over five (5) years with  interest  accruing at 8% per annum.  Payments
under the  Franchise  Agreement  are subject to  franchisee's  net  profits,  as
defined, under the Franchise Agreement. During the year ended September 30, 2004
and 2003 the Company has received the initial $25,000 and $0, as installment and
has  recognized  the  receipt  as other  income  in the  accompanying  financial
statements.

                                      F-34

                           APPLIED DNA SCIENCES, INC.
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003

NOTE I- COMMITMENTS AND CONTINGENCIES (continued)

Operating Lease Commitments

The Company leases office space under operating lease in Los Angeles, California
for  its  corporate  use  from  an  entity  controlled  by  significant   former
shareholder,  expiring in November  2006.  Total lease  rental  expenses for the
years  ended  on  September  30,  2004  and  2003,  was  $120,804  and  $38,725,
respectively.

Commitments for minimum rentals under non-cancelable lease at September 30, 2004
are as follows:

Year ended September 30,
2005                                            $ 139,308
2006                                              143,977
2007                                               12,031
                                              -----------
                                                $ 295,316


Employment and Consulting Agreements

The Company has employment  agreements  with the Company's  officers and certain
employees.  These  employment  agreements  provide for  salaries  and  benefits,
including  stock options and extend up to seven years. In addition to salary and
benefit  provisions,  the  agreements  include  defined  commitments  should the
employer terminate the employee with or without cause.

The Company has a consulting agreement with an entity controlled by a former
significant shareholder of the Company. The consulting agreement provides for
compensation and certain benefits, including stock options and extends up to
seven years. In addition to compensation and benefit provisions, the agreements
include defined commitments should the employer terminate the consultant with or
without cause.

The Company has consulting agreements with outside contractors to provide
marketing and financial advisory services. 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.


                                      F-35


                           APPLIED DNA SCIENCES, INC.
                          (A Development Stage Company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003

NOTE J- SUBSEQUENT EVENTS

On October 31, 2004,  the Company  defaulted on a note held by a former  company
officer and  director in the amount of $88,500  (See Note C), and in  accordance
with the default,  the  noteholder  has the right,  at any time without  further
notice,  to demand that his  outstanding  note be converted  back into 7,500,000
shares. On December 28, 2004, the noteholder made his demand for the issuance of
7,500,000  shares of common  stock.  The  Company  is  currently  negotiating  a
settlement of this matter with the noteholder.

In October 2004,  the Company  granted  3,036,000  common stock  warrants to the
Company's  Directors  and  certain  advisors  as  additional   compensation  for
services.  The warrants have excise prices between $.50 and $1.00 per share and
expire in periods raging from 3 to 5 years.

In January  2005,  the Company  arranged a $6 million  private  placement  of 12
million shares at $0.50 per share along with 12 million  attached  warrants with
an exercise  price of $0.75 that expires in 5 years.  As of January 10, 2005, $4
million of the $6 million has been subscribed.

In January 2005,  holders of 1,625,000 of convertible  notes payable  elected to
convert their notes to common stock at $.33 per share (See Note F).


NOTE K - GOING CONCERN

The  accompanying  financial  statements  have been  prepared on a going concern
basis,  which  contemplates  the  realization of assets and the  satisfaction of
liabilities  in the  normal  course of  business.  As shown in the  accompanying
financial  statements during the period September 16, 2002 through September 30,
2004, the Company incurred a loss of $22,815,034. In addition, the Company has a
deficiency in stockholder's equity of $4,706,508. 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's  existence  is  dependent  upon  management's  ability to develop
profitable  operations.  Management is devoting substantially all of its efforts
to developing DNA embedded biotechnology security solutions in the United States
and there can be no assurance  that the  Company's  efforts will be  successful.
However,  the planned  principal  operations have not commenced and no assurance
can be given that management's  actions will result in profitable  operations or
the resolution of its liquidity  problems.  The  accompanying  statements do not
include  any  adjustments  that might  result  should  the  Company be unable to
continue as a going concern.

In order to  improve  the  Company's  liquidity,  the  Company's  management  is
actively pursing 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.



                                      F-36


ITEM 8. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACOUNTING AND FINANCIAL
DISCLOSURE

     None.


ITEM 8A. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures:  As of September 30, 2004, the
Company's  management  carried out an evaluation,  under the  supervision of the
Company's  Chief  Executive  Officer  and the  Chief  Financial  Officer  of the
effectiveness  of the design and operation of the Company's system of disclosure
controls  and  procedures  pursuant to the  Securities  and Exchange  Act,  Rule
13a-15(e) and 15d-15(e) under the Exchange Act). Based upon that evaluation, the
Chief Executive Officer and Chief Financial Officer concluded that the Company's
disclosure  controls  and  procedures  were  effective,  as of the date of their
evaluation,  for the purposes of recording,  processing,  summarizing and timely
reporting material  information required to be disclosed in reports filed by the
Company under the Securities Exchange Act of 1934.

Changes in internal  controls:  There were no changes in internal  controls over
financial  reporting,  known to the Chief  Executive  Officer or Chief Financial
Officer  that  occurred  during  the  period  covered  by this  report  that has
materially  affected,  or is likely to materially effect, the Company's internal
control over financial reporting.


ITEM 8B. OTHER INFORMATION

  None.


                                       30

                                    PART III

ITEM 9. DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS; COMPLIANCE
WITH SECTION 16(a) OF THE EXCHANGE ACT

     Directors  and  Executive  Officers.  The  position(s)  held by each of our
executive  officers  and  Directors  as of  January  7,  2005  are  shown in the
following  table.  Biographical  information for each is set forth following the
table.

  Names:                 Ages     Titles:                    Board of Directors
---------------------  -------   ------------------------    ------------------
  Rob Hutchison           49     Chairman & CEO                  Director
  Peter Brocklesby        52     President                       Director
  Lawrence Lee            44     Chief Technology Strategist     Director
  Michael Hill            44                                     Director
  Ron Erickson            61                                     Director
  Karin Klemm             38     Secretary

Chairman of the Board & CEO, Robin Hutchison

     In November 2003, Robin "Rob" Hutchison  joined our Board of Directors.  On
December 12, 2003, he was appointed  Chairman of the Board and on March 1, 2004,
he was appointed Chief Executive  Officer.  Previously,  Mr. Hutchison served on
Board of Directors of  PowerHouse  Technologies  Group,  Inc.,  the developer of
mobile computing solutions that enhance personal productivity. He is the founder
of several  companies,  including  eCharge  Corporation of Seattle,  Washington,
specialists  in  alternative  payment  methods for the Internet.  Mr.  Hutchison
served as eCharge's president and chief technical officer and played an integral
role in raising  in excess of $90  million in  private  funding.  Mr.  Hutchison
pioneered,   and  holds  the  patent  pending  on,  unique  digital  certificate
technology  using  Bio-metrics  that enabled  eCharge to provide secure Internet
commerce transactions.

     Prior to co-founding  eCharge,  Mr. Hutchison was president of Canada-based
SNI Corporation,  specialists in the integration of SUN Microsystems  UNIX-based
systems and Internet and computer firewall  security.  Mr. Hutchison also served
as the western regional  director of sales and operations for Everex Canada Inc.
and as vice president and co-founder of Vivox International Inc.

     Mr. Hutchison remains on the Board of Directors of eCharge. He retired from
that  company  in 2002 to assist in the  development  of several  start-ups  and
mature technology companies,  including Bit Learning, Via Vis Technologies Inc.,
One Person Health Inc. and Applied DNA Canada.  Mr. Hutchison is a member of the
Board  of  Directors  of  Golden   Goliath   Resources   and  Serebra   Learning
Corporations.

President, Peter Brockelsby

     Mr. Brocklesby graduated from Leeds University,  UK with a BA Honors degree
in  History  in 1970.  He  attended  the  Royal Air  Force  College,  UK and was
commissioned in the RAF. In 1977,  after 7 years service in the UK Armed Forces,
Mr.  Brocklesby left to become Director of Logistics for Air Asia (Air America),
a US defense  contractor  providing  support for the US  military  and for other
governments in Asia.

     Following  acquisition  of Air Asia by  E-Systems,  Inc.,  a  multi-billion
dollar  defense  contractor,  and  now  part of  Raytheon,  Mr.  Brocklesby  was
appointed VP Marketing. E-Systems specialized in the development and integration
of advanced  airborne  and  land-based  military and  government  communications
systems,  electronic  warfare  equipment,  electronic  surveillance and airborne
intelligence gathering systems.

     As an  independent  businessman,  Mr.  Brocklesby  developed  sophisticated
electronics  systems for commercial  aircraft in a joint-venture with Plessey, a
multi-billion dollar defense contractor and avionics manufacturer.  The products
included satellite communication systems, on-board electronic management systems
and fully interactive video, audio and voice/data  communications  systems.  Mr.
Brocklesby has extensive  experience in the development,  commercialization  and
marketing of new technologies  and has many contacts in the aerospace,  defense,
electronics and telecommunications industries worldwide.


                                       31

Chief Technology Strategist, Director- Larry Lee

     Larry Lee served as President,  CEO and Director from  September of 2002 to
March 1st, 2004, when he assumed the role of Chief  Technology  Strategist.  Lee
has over 20 years of leadership experience in technology and  telecommunications
with both  Fortune 500  companies  and  start-up  organizations.  His roles have
ranged  from  Senior  scientist  to  CEO,   managing  all  aspects  of  business
development including technical, financial, resource management and marketing.

     Prior to becoming president and CEO of the Company, Lee has held management
positions  at Hughes  Aircraft,  Boeing and  General  Motors  where he worked on
innovative and cutting-edge new technology.

     While working in the  environment of Fortune 500 companies,  he led the new
initiatives divisions where he mastered  entrepreneurial  skills by developing a
variety of new business ventures. His success was so notable that he was awarded
the coveted Six Sigma Black Belt training award for his accomplishments. This is
an award  that is given  after an  intensive  program  to groom  high  corporate
achievers to learn how to make companies successful.

He  recently   successfully   initiated   the   start-up   of  three   satellite
telecommunications  product  lines  for  wireless,   broadband  and  multi-media
applications  with sales  exceeding $200 million.  He was also  instrumental  in
directing  the  development  of  integrated  data and  software  systems for the
automotive industry, military and government security programs.

     Lee currently  serves on the board of advisors  and/or partners for several
U.S. and  international  companies  including:  Dery Resources Inc.; IMC, and VO
Management, LLC.

     Lee  has a  Master  of  Science  in  Computer/Electronic  Engineering  from
California State  University and a Bachelor of Science in  Mechanical/Biomedical
Engineering  from  Virginia  Tech.  He has also  received  advanced  training in
Business  Executive  Management and Finance from  University of California,  Los
Angeles and the Hughes Education Center.

Consultant-and Director--Michael E. Hill

     Mr. Hill has 18 years of experience in venture capital finance,  investment
banking and  business  development  in North  America and Europe.  Hill has been
involved in the initial  funding and start-up of numerous  companies  including:
multi-media,  technology,  biotech and the resource sectors. He has successfully
completed transactions ranging as high as $200 million and has been an intricate
participant in many acquisition and merger strategies. Hill is currently a major
shareholder in a west coast  commercial real estate company and retail chain. He
is also serving as the trustee and governor for the Shawnigan Lake School, a top
ranked, international private school in Canada.

     Previous to joining the Applied DNA Sciences  team,  Hill was an Investment
Banker at Research Capital from 1997-2002 where he managed a portfolio exceeding
$300 million. At Research Capital Hill worked closely with senior executives and
Management in developing new product,  marketing,  recruiting, due diligence and
structuring  investment  banking deals.  Prior to working with Research Capital,
Hill performed  similar tasks with Scotia Capital  Markets and Burns Fry Ltd. He
was employed with these companies from 1987 until 1997.

Ronald P. Erickson Director

     Ronald Erickson has over thirty years of experience as a manager,  attorney
and senior level  executive.  In January 2004, Mr. Erickson was appointed to the
Company's Board of Directors. From 1997 through the present, Mr. Erickson served
as  Chairman  and Chief  Executive  Officer of eCharge  Corporation  in Seattle,
Washington where he played a major role in raising  approximately $90 Million in
equity capital from major  international  investors  including Deutsche Telkom's
venture arm, Korea Telecom,  National Data Corp.  and others.  Previously,  from
1995  through  1997,  he  served as  Chairman  and Chief  Executive  Officer  of
Globaltel  Resources,  Inc. where he co-founded and lead the worldwide financing
efforts and managed all aspects of growth of this privately  held  international
telecommunications  and  networking  company.  From 1992  through  1994,  he was
Chairman,  Interim  President and Chief Executive  Officer of Egghead  Software,
Inc. in Issaquah, Washington.

Karin Klemm

     On August 2, 2004,  Applied DNA Sciences,  Inc. (the  "Company")  appointed
Karin Lise Klemm to the position of Chief  Operating  Officer and Secretary.  In
that capacity,  Ms. Klemm oversees the day-to-day operations of the Company. Ms.
Klemm  continues to serve as President of Poly Pacific  Entertainment,  Inc., an
entertainment company based in Beverly Hills, where she began her employ in that

                                       32

role in August of 1999.  Since  August of 2003,  Ms.  Klemm has  served as Chief
Executive  Officer to Uncensored  Music  Network,  Inc.,  also an  entertainment
company.  Previously,  from 1997 through 2000, Ms. Klemm was a branch manager of
RH11, an executive search firm in Los Angeles, California.

COMPLIANCE WITH SECTION 16(a) OF THE EXCHANGE ACT

In September of 2004,  we reviewed the holdings of our officers and directors to
determine if any purchase, sales or transfers were made throughout the year that
may not have been  disclosed  properly on a Form 4. Any such sales were properly
disclosed on Form 5.

ITEM 10. EXECUTIVE COMPENSATION

The  following  table sets forth certain  compensation  paid or accrued by us to
certain Fof our  executive  officers  during  fiscal years ended 2004,  2003 and
2002.

Summary Compensation Table



                                                           Other
                                                           Annual      Restricted     Options       LTIP
  Name & Principal                Salary       Bonus       Compen-        Stock         SARs       Payouts      All Other
      Position          Year        ($)         ($)      sation ($)    Awards ($)      (#)(1)        ($)      Compensation
--------------------- --------- ------------ ----------- ------------ -------------- ----------- ------------ --------------
                                                                                             
Rob Hutchison,          2004    159,450           0            0       39,000            0             0             0
CEO                     2003          0           0            0            0            0             0             0
                        2002          0           0            0            0            0             0             0

--------------------- --------- ------------ ----------- ------------ -------------- ----------- ------------ --------------
Lawrence C. Lee,        2004    150,000           0            0    2,017,500            0             0             0
CEO                     2003    300,000           0            0            0            0             0             0
                        2002          0           0            0      182,000            0             0             0

--------------------- --------- ------------ ----------- ------------ -------------- ----------- ------------ --------------
Gerhard Wehr,           2004     58,328           0       22,489       54,000            0             0             0
CFO                     2003    180,000           0            0            0            0             0             0
                        2002          0           0            0       40,000            0             0             0
--------------------- --------- ------------ ----------- ------------ -------------- ----------- ------------ --------------


                                       33

ITEM 11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The  following  table sets  forth,  as of  January  13,  2005,  information
regarding the beneficial  ownership of shares of our Common Stock by each person
known by us to own five percent or more of the outstanding  shares of our Common
Stock, by each of our executive officers,  by each of our directors,  and by all
executive officers and directors as a group. At the close of business on January
13, 2005, there were 30,909,292 shares issued and outstanding of record.



      Name And Address                                       Shares of                  Percentage as of
      Of Beneficial Owners                                 Common Stock                 January 10, 2005
---------------------------------------------------------------------------------------------------------
                                                                                       
     Rob Hutchison                                          1,120,000 (1)                      3.5%
     3489 Canterbury Place. S. Surrey BC.  V4P
     2N5
---------------------------------------------------------------------------------------------------------
     Peter Brocklesby                                       1,000,000 (2)                      3.1%
     c/o 9229 W. Sunset Blvd. Ste. 830
     Los Angeles, CA 90069
---------------------------------------------------------------------------------------------------------
     Lawrence Lee
     P O Box 88715                                          2,920,000 (3)                      9.3%
     Los Angeles, CA  90009
---------------------------------------------------------------------------------------------------------
     Michael Hill
     44 Sierra Vista Close SW                                552,000 (4)                       1.8%
     Calgary, Alberta  T3H3A3
---------------------------------------------------------------------------------------------------------
     Ron Erickson
     9437 NE Coral Court                                     550,000 (5)                       1.8%
     Bainbridge Island, WA 98110
---------------------------------------------------------------------------------------------------------
     Karin Klemm
     5758 Las Virgenes Road                                      -0-                            -0-
     Calabasas, CA 91302
---------------------------------------------------------------------------------------------------------
     Total shares held by Officers and                      6,142,000 (6)                      17.9%
     Directors (6 persons)
---------------------------------------------------------------------------------------------------------
     RHL Management, Inc.
     Roxbury Road                                             5,094,525                        16.5%
     Los Angeles, CA 90069
     Chaim Stern
     1880 East 26th Street                                    2,650,000                        8.6%
     Brooklyn, NY 11229
---------------------------------------------------------------------------------------------------------
* Less than 1%

(1)  Includes 1,000,000 shares underlying currently exercisable options.
(2)  Includes 1,000,000 shares underlying currently exercisable options.
(3)  Includes 600,000 shares underlying currently exercisable options.
(4)  Includes 315,000 shares underlying currently exercisable options.
(5)  Includes 400,000 shares underlying currently exercisable options and 50,000
     shares  underlying  currently  exercisable  options owned by Alpha Spectrum
     Investments, LLC, of which Mr. Erickson is deemed a beneficial owner.
(6) Includes 3,365,000 shares underlying currently exercisable options.

ITEM 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     In September of 2004, Larry Lee entered into a private transaction with Mr.
Chaim Stern,  selling a total of 2,500,000  shares to him, after which he loaned
all proceeds of $600,000 to us.


                                       34

                                     PART IV

ITEM 13. EXHIBITS

The  exhibits  listed  below are required by Item 601 of  Regulation  S-B.  Each
management contract or compensatory plan or arrangement  required to be filed as
an exhibit to this Form 10-KSB has been identified.


2.2*      Articles  of  Merger  of  Foreign  and  Domestic  Corporations,  filed
          December 19, 1998 with the Nevada Secretary of State.

3.1*      Articles of Incorporation of DCC Acquisition Corporation,  filed April
          20, 1998 with the Nevada Secretary of State.

3.2*      Articles of Amendment of Articles of  Incorporation of DCC Acquisition
          Corp.  changing  corporation name to ProHealth  Medical  Technologies,
          Inc.

3.3*      Certificate of  Designations,  Powers,  preferences  and Rights of the
          Founders' Series of Convertible  Preferred Stock, filed March 19, 2003
          with the Nevada Secretary of State.

3.4*      Articles of  Amendment  of Articles  of  Incorporation  of Applied DNA
          Sciences, Inc. increasing the par value of the company's common stock,
          filed onDecember 3, 2003 with the Nevada Secretary of State.

3.5*      By-Laws of Applied DNA Sciences, Inc.

4.1*      2004 Combined Incentive and Nonqualified Sock Option Plan.

10.1*     Exclusive  License  Agreement  between  Biowell  Technology  Corp. and
          Applied DNA Sciences, Inc. executed on October 8, 2002.

10.2*     Sub-License  Agreement with G. A. Corporate  Finance Ltd.  Applied DNA
          Sciences, Inc., executed on July 29, 2003, and amended.

10.3*     Indemnification Agreement with Larry Lee.

10.4*     Indemnification Agreement with Robin Hutchison.

10.7*     Indemnification Agreement with Jaime Cardona.

10.8*     Indemnification Agreement with Michael Hill.

10.10*    Employment Agreement between the Company and Larry Lee.

10.14*    Lease Agreement with SUNSET SIERRA PROPERTIES INC.

10.15*    Indemnification Agreement with Peter Brocklesby.

10.16*    Indemnification Agreement with Adrian Botash.

10.17*    Indemnification Agreement with Karin Klemm

10.18*    Giuliani Partners Strategic Marketing Partnership Agreement

31.1      Chief Executive Officer  Certification  pursuant to Section 302 of the
          Sarbanes-Oxley Act of 2002.

31.2      Chief Financial Officer  Certification  pursuant to Section 302 of the
          Sarbanes-Oxley Act of 2002.

32.1      Chief Executive Officer  certification  pursuant to 18 U.S.C.  Section
          1350, as adopted pursuant to Section 906 of the  Sarbanes-Oxley Act of
          2002.

32.2      Chief Financial Officer  certification  pursuant to 18 U.S.C. 1350, as
          adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

                                       35

* Previously filed

ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES

Principal Accountant Fees and Services

The following is a summary of the fees billed to Applied DNA  Sciences,  Inc. by
Russell Bedford Stefanou Mirchandani LLP for professional  services rendered for
the fiscal years ended September 30, 2004 and 2003:



Fee Category                    Fiscal 2004 Fees            Fiscal 2003 Fees
-------------                   -----------------           -----------------

Audit Fees                      $        120,433           $    17,925
Audit-Related Fees                             -                     -

Tax Fees                                       -                     -
                                               -
                                               -                     -
All Other Fees


Total Fees                      $        120,433           $    17.925

Audit Fees.  Consists of fees billed for professional  services rendered for the
audit of Applied DNA Sciences,  Inc.'s  consolidated  financial  statements  and
review of the interim  consolidated  financial  statements included in quarterly
reports and services  that are  normally  provided by Russell  Bedford  Stefanou
Mirchandani  LLP  in  connection  with  statutory  and  regulatory   filings  or
engagements.

Audit-Related  Fees.  Consists of fees billed for assurance and related services
that are reasonably related to the performance of the audit or review of Applied
DNA Sciences Inc.'s consolidated financial statements and are not reported under
"Audit Fees." There were no  Audit-Related  services  provided in fiscal 2004 or
2003.

Tax Fees. Consists of fees billed for professional  services for tax compliance,
tax advice and tax planning..

All Other  Fees.  Consists  of fees for  products  and  services  other than the
services reported above. There were no management  consulting  services provided
in fiscal 2004 or 2003.

Policy  on Audit  Committee  Pre-Approval  of Audit  and  Permissible  Non-Audit
Services of Independent Auditors

The Audit  Committee's  policy  is to  pre-approve  all  audit  and  permissible
non-audit  services  provided by the  independent  auditors.  These services may
include audit services, audit-related services, tax services and other services.
Pre-approval  is generally  provided for up to one year and any  pre-approval is
detailed as to the  particular  service or category of services and is generally
subject to a specific  budget.  The  independent  auditors  and  management  are
required to periodically  report to the Audit Committee  regarding the extent of
services   provided  by  the  independent   auditors  in  accordance  with  this
pre-approval,  and the fees  for the  services  performed  to  date.  The  Audit
Committee may also pre-approve particular services on a case-by-case basis.


                                       36


                                   SIGNATURES

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




Date:  January 14, 2005                              Applied DNA Sciences, Inc.

                                                     /s/ ROB HUTCHISON
                                                     ----------------
                                                     Rob Hutchison
                                                     Chief Executive Officer


                                                     /s/ ROB HUTCHISON
                                                     ------------------
                                                     Rob Hutchison, Interim
                                                     Chief Financial Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  registrant and
in the capacities and on the dates indicated.



   Name                         Position                                  Date

                                                                     
/s/ ROB HUTCHISON         CEO, CFO and Chairman of the Board        January 14, 2005
-----------------
Rob Hutchison


/s/ PETER BROCKLESBY      President and Director                    January 14, 2005
--------------------
Peter Brocklesby


/s/ LARRY LEE             Chief Technology Strategist, Director     January 14, 2005
-------------
Larry Lee


/s/ RON ERICKSON          Director                                  January 14, 2005
----------------
Ron Erickson


/s/MICHAEL HILL           Director                                  January 14, 2005


---------------
Michael Hill

                                       37