As filed with the Securities and Exchange Commission on September 23, 2005
                                        Registration Statement No. 333-_________




                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                ----------------
                                    FORM SB-2
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                                 ---------------
                               CIRTRAN CORPORATION
                         (Name of issuer in its charter)
                                 ---------------

         Nevada                     3672                        68-0121636
(State of incorporation)   (Primary Standard Industrial      (I.R.S. Employer
                            Classification Code Number)     Identification No.)

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

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

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


                                        1



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

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

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

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




                                CALCULATION OF REGISTRATION FEE

=============================================================================================
                                               Proposed          Proposed      
                                               Maximum           Maximum      
Title of Class of        Amount                Aggregate         Aggregate      Amount of
Securities               To be                 Price             Offering       Registration
to be Registered         Registered (1)        Per Share         Price          Fee
---------------------------------------------------------------------------------------------
                                                                    
Common Stock,         100,000,000 shares (2)    $0.03(3)      $ 3,000,000  (3)   $  354 (3)
$0.001 par value
per share
                      -------------------                      --------------     ---------
    Totals            100,000,000 shares                      $ 3,000,000        $  354
                      ===================                      ==============     =========
---------------------------------------------------------------------------------------------


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

(2)      Consisting of (i) up to 100,000,000  shares of common stock issuable to
         the Selling  Shareholder  upon  conversion  of the Company's 5% Secured
         Convertible Debenture.

(3)      The fee was  estimated  pursuant  to Rule  457(c)  under the Act on the
         basis of the  average of the bid and asked  price of  CirTran's  common
         stock as reported on the OTC Bulletin Board on September 23, 2005.



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


                                        2



                               CIRTRAN CORPORATION
                              A Nevada Corporation

                       100,000,000 Shares of Common Stock
                                $0.001 per share

This prospectus relates to the resale of up to 100,000,000 shares (the "Shares")
of  common  stock  of  CirTran  Corporation,  a Nevada  corporation.  One of our
shareholders,  Highgate  House  Funds,  Ltd.,  (the  "Selling  Shareholder")  is
offering all of the Shares covered by this prospectus.  The Selling  Shareholder
may receive shares in connection with conversions of our 5% Secured  Convertible
Debenture  (the  "Debenture")  sold to the  Selling  Shareholder  pursuant  to a
Securities  Purchase  Agreement  (the "Purchase  Agreement"),  discussed in more
detail herein. The Selling  Shareholder may elect to convert, at its option, all
or  part  of  the  principal  amount,  together  with  accrued  interest  on the
Debenture,  into shares of our common stock at a conversion  price  discussed in
more detail  herein.  The Selling  Shareholder  will receive all of the proceeds
from the sale of the Shares and we will receive none of those proceeds. Highgate
House Funds, Ltd. may be deemed to be an underwriter of the Shares.

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

Investment  in the Shares  involves a high degree of risk.  You should  consider
carefully  the  risk  factors  beginning  on  page 7 of this  prospectus  before
purchasing any of the Shares offered by this prospectus.

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

CirTran  Corporation common stock is quoted on the OTC Bulletin Board and trades
under the symbol "CIRT". The last reported sale price of our common stock on the
OTC Bulletin  Board on September 21, 2005,  was  approximately  $0.03 per share.
Nevertheless,  the  Selling  Shareholders  do not  have to sell  the  Shares  in
transactions  reported on the OTC  Bulletin  Board,  and may offer their  Shares
through any type of public or private transactions.

CirTran  currently has two  concurrent  offerings of its shares that will have a
dilutive  effect  on any  purchaser  of shares  under  this  prospectus  and the
registration  statement of which it is a part. A registration  statement on Form
SB-2 (SEC File Number  333-104668)  covers sales by three of our shareholders of
shares  issued in  connection  with a prior  equity  line of  credit  agreement,
described  more fully in the section  "Liquidity  and Capital  Resources - Prior
Equity Line of Credit Agreement" below. That equity line of credit agreement has
since  terminated,   and  the  Company  intends  to  withdraw  the  registration
statement.  Additionally, a registration statement on Form SB-2 (SEC File Number
333-117466) covers sales by two of our shareholders in connection with a Standby
Equity  Distribution  Agreement,  described more fully in the section "Liquidity
and Capital  Resources  - Standby  Equity  Distribution  Agreement"  below.  The
Company  terminated  the standby  equity  distribution  agreement  prior to that
registration  statement  being declared  effective,  and the Company  intends to
withdraw that registration  statement as well. The shares issuable in connection
with  the  prior  equity  line  of  credit  agreement  and  the  standby  equity
distribution  agreement are not covered by this  prospectus or the  registration
statement of which it is a part.
                            -------------------------

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

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

                               September___, 2005


                                        3



CIRTRAN HAS NOT REGISTERED THE SHARES FOR SALE BY THE SELLING SHAREHOLDERS UNDER
THE SECURITIES LAWS OF ANY STATE.  BROKERS OR DEALERS EFFECTING  TRANSACTIONS IN
THE  SHARES  SHOULD  CONFIRM  THAT THE  SHARES  HAVE BEEN  REGISTERED  UNDER THE
SECURITIES  LAWS OF THE STATE OR STATES IN WHICH SALES OF THE SHARES OCCUR AS OF
THE  TIME OF SUCH  SALES,  OR THAT  THERE  IS AN  AVAILABLE  EXEMPTION  FROM THE
REGISTRATION REQUIREMENTS OF THE SECURITIES LAWS OF SUCH STATES.

THIS  PROSPECTUS IS NOT AN OFFER TO SELL ANY  SECURITIES  OTHER THAN THE SHARES.
THIS PROSPECTUS IS NOT AN OFFER TO SELL SECURITIES IN ANY CIRCUMSTANCES IN WHICH
SUCH AN OFFER IS UNLAWFUL.

CIRTRAN HAS NOT AUTHORIZED ANYONE,  INCLUDING ANY SALESPERSON OR BROKER, TO GIVE
ORAL OR WRITTEN INFORMATION ABOUT THIS OFFERING,  CIRTRAN, OR THE SHARES THAT IS
DIFFERENT FROM THE  INFORMATION  INCLUDED OR  INCORPORATED  BY REFERENCE IN THIS
PROSPECTUS.  YOU SHOULD NOT ASSUME THAT THE INFORMATION IN THIS  PROSPECTUS,  OR
ANY SUPPLEMENT TO THIS  PROSPECTUS,  IS ACCURATE AT ANY DATE OTHER THAN THE DATE
INDICATED ON THE COVER PAGE OF THIS  PROSPECTUS OR ANY SUPPLEMENT TO IT. IN THIS
PROSPECTUS, REFERENCES TO "CIRTRAN," "THE COMPANY," "WE," "US," AND "OUR," REFER
TO CIRTRAN CORPORATION AND ITS SUBSIDIARIES.

                                TABLE OF CONTENTS

Summary about CirTran Corporation and this offering............................4
Risk factors...................................................................7
Use of proceeds...............................................................14
Determination of offering price...............................................14
Description of business.......................................................14
Management's discussion and analysis or plan of operation.....................26
Forward-looking statements....................................................33
5% Convertible Debenture......................................................33
Selling Shareholders..........................................................35
Plan of distribution..........................................................37
Regulation M..................................................................39
Legal Proceedings.............................................................39
Directors, executive officers, promoters and control persons..................41
Commission's position on indemnification for Securities Act liabilities.......43
Security ownership of certain beneficial owners and management................43
Description of common stock...................................................44
Certain relationships and related transactions................................45
Market for common equity and related stockholder matters......................48
Executive compensation........................................................50
Changes in and disagreements with accountants on accounting and financial
 disclosure...................................................................53
Index to financial statements ................................................53
Experts.......................................................................54
Legal matters.................................................................55

Summary about CirTran Corporation and this offering

CirTran Corporation

CirTran  Corporation is a Nevada  corporation  engaged in providing a mixture of
high and medium size  volume  turnkey  manufacturing  services  for  electronics
original equipment  manufacturers  ("OEMs") in the  communications,  networking,


                                       4



peripherals, gaming, consumer products, telecommunications, automotive, medical,
and  semiconductor  industries.  These services include providing design and new
product   introduction   services,   just-in-time   delivery  on  low-volume  to
medium-volume   turnkey  and  consignment   projects,   and  other   value-added
manufacturing  services.  Our  manufacturing  processes  include the  following:
surface  mount  technology,   ball-grid  array  assembly  and   pin-through-hole
technology,  which are all methods of attaching electronic components to circuit
boards;   manufacturing   and  test   engineering   support   and   design   for
manufacturability; and in-circuit and functional test and full-system mechanical
assembly. We also design and manufacture Ethernet cards that are used to connect
computers  through  fiber  optic  networks  and market  these  cards  through an
international   network  of  distributors,   value-added  resellers  and  system
integrators.

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

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

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

This offering

On May 26, 2005, we entered into a securities  purchase agreement (the "Purchase
Agreement")  with Highgate House Funds,  Ltd., a Cayman Island exempted  company
("Highgate"  or the "Selling  Shareholder"),  relating to the sale by us of a 5%
Secured Convertible Debenture, due December 31, 2007, in the aggregate principal
amount of $3,750,000 (the "Convertible Debenture").

In connection with the purchase of the Convertible Debenture, we used $2,265,000
to repay two promissory notes to Cornell Capital Partners,  LP ("Cornell"),  one
in the amount of $1,700,000, and the other in the amount of $565,000.

We also paid a  commitment  fee of  $240,765,  a  structuring  fee of $10,000 to
Highgate,  and legal fees of $5,668.  As such, of the total  purchase  amount of
$3,750,000,  the net  proceeds  to us were  $1,228,566.  We  intend to use these
proceeds for general corporate and working capital purposes, in our discretion.

The  Convertible  Debenture bears interest at a rate of 5%. Highgate is entitled
to convert,  at its option,  all or part of the principal amount owing under the
Convertible  Debenture  into shares of our common  stock at a  conversion  price
equal to the lesser of (a) $0.10 per share, or (b) an amount equal to the lowest
closing bid price of the Common  Stock as listed on the OTC Bulletin  Board,  as
quoted by Bloomberg L.P. for the twenty (20) trading days immediately  preceding
the conversion date. Except as otherwise set forth in the Convertible Debenture,
Highgate's  right to  convert  principal  amounts  owing  under the  Convertible
Debenture into shares of our common stock is limited as follows:

         1.       Highgate  may  convert up to $250,000  worth of the  principal
                  amount plus accrued  interest of the Convertible  Debenture in
                  any  consecutive  30-day  period when the market  price of our
                  stock is $0.10 per share or less at the time of conversion;

         2.       Highgate  may  convert up to $500,000  worth of the  principal
                  amount plus accrued  interest of the Convertible  Debenture in
                  any  consecutive  30-day period when the price of our stock is
                  greater  than  $0.10  per  share  at the  time of  conversion,


                                       5



                  provided,  however, that Highgate may convert in excess of the
                  foregoing amounts if we and Highgate mutually agree; and

         3.       Upon the  occurrence of an event of default (as defined in the
                  Convertible Debenture),  Highgate may, in its sole discretion,
                  accelerate  full repayment of all debentures  outstanding  and
                  accrued   interest   thereon  or  may,   notwithstanding   any
                  limitations  contained in the Convertible Debenture and/or the
                  Purchase  Agreement,  convert the  Convertible  Debenture  and
                  accrued  interest  thereon  into  shares of our  common  stock
                  pursuant to the Convertible Debenture.

A chart showing the number of shares issuable upon  hypothetical  conversions at
particular  conversion prices is set forth in the "Risk Factors" section on page
11.

Pursuant  to the  Convertible  Debenture,  interest is to be paid at the time of
maturity or conversion.  We may, at our option,  pay accrued interest in cash or
in shares of common stock. If paid in stock,  the conversion  price shall be the
closing  bid  price of the  common  stock on  either  (i) the date the  interest
payment is due; or (ii) if the  interest  payment is not made when due, the date
on which the interest payment is made.

The terms of the Convertible  Debenture include and set forth other information,
including  certain  limitations on conversions by Highgate and redemption of the
Convertible  Debenture,  all  discussed  more  fully  below in the  Section  "5%
Convertible  Debenture."  Additionally,  in  connection  with  the  sale  of the
Convertible  Debenture,  we entered into  additional  agreements  with Highgate,
including a registration rights agreement,  a security agreement,  and an escrow
agreement,  all  discussed  more  fully  below in the  Section  "5%  Convertible
Debenture."


                                       6



Risk Factors

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

Risks Related to Our Operations

We have a history of  operating  losses  preceeding  the quarter  ended June 30,
200,5 and no assurance that we can stay profitable,  which could have a material
adverse impact on our ability to continue operations.

We have had a history of losses  preceeding  this quarter,  and our  accumulated
deficit has decreased to $18,535,101  at June 30, 2005,  compared to $18,799,602
at December 31, 2004.  Our net income for the quarter  ending June 30, 2005, was
$466,229,  compared to a net loss of  ($361,964)  for the quarter ended June 30,
2004. Our ability to operate  profitably  depends on our ability to increase our
sales further and achieve  sufficient gross profit margins for sustained growth.
We can give no assurance that we will be able to increase our sales sufficiently
to enable us to operate  profitably,  which could have a material adverse impact
on our business.  Our ability to obtain funding has had a material effect on our
operations.

There is no  guarantee  that the  fluctuations  in the  volume of our sales will
stabilize or that we will be able to continue to increase our revenues to exceed
our expenses. There are still doubts that we will be able to continue as a going
concern

Our current  liabilities exceed our current assets,  which causes doubts that we
may continue as a going concern.

Our current liabilities  exceeded our current assets by ($62,852) as of June 30,
2005,  and  ($3,558,826)  as of December 31, 2004. For the six months ended June
30, 2005 and 2004, we had negative cash flows from  operations of ($969,258) and
($1,131,294) respectively.
 For the six  months  ended  June 30,  2005,  we had  improved  the cash flow by
$162,036,  as compared  to the six months  ended June 30,  2004.  This trend had
raised  substantial  doubt about our  ability to  continue  as a going  concern.
Despite  obtaining   additional  financing  through  operations  and  investment
capital,  there remains a doubt we will be able to meet our  obligations as they
come due and will be able to execute our long-term business plans.

The "going  concern"  paragraph  in the  reports of our  independent  registered
public  accounting  firm for the years ended December 31, 2004 and 2003,  raises
doubts about our ability to continue as a going concern.

The independent  registered  public  accounting firm's reports for our financial
statements for the years ended December 31, 2004 and 2003 include an explanatory
paragraph  regarding  substantial doubt about our ability to continue as a going
concern.  This may have an adverse effect on our ability to obtain financing for
our operations and to further develop and market our products.

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

Our sales volume  increased  in the year of 2004 as compared to 2003.  Our sales
volumes for the previous  four years have changed as indicated by the  following
levels of net sales for the  periods  indicated:  $1,870,848  for the year ended
December  31,  2001;  $2,299,668  for the  year  ended  December  31,  2002  and
$1,215,245 for the year ended December 31, 2003. For the year ended December 31,
2004 our sales  increased to  $8,862,715  which is a 629.3%  increase  from year
ended  December 31, 2003.  Net sales  increased to $7,229,649  for the six month
period ended June 30, 2005, as compared to $2,603,604  during the same period in
2004, for an increase of 177.7%.  This increase indicates an increasing trend in


                                       7



sales volume.  There is no guarantee that the  fluctuations in the volume of our
sales will  stabilize  or that we will be able to continue to increase our sales
volume.

We have negotiated  settlements  with the Internal  Revenue Service and the Utah
State Tax Commission. However if we are unable to pay the amounts required under
the agreements,  the IRS and the Utah State Tax Commission could bring statutory
foreclosure proceedings against us.

We have entered into agreements  with the Internal  Revenue Service and the Utah
State Tax Commission with respect to certain tax liabilities. However, there can
be no assurance that we will be able to service our payment  obligations.  If we
are unable to meet our payment obligations, the Internal Revenue Service and the
Utah State Tax Commission  could  instigate  proceedings  against us,  including
foreclosure  proceedings,  pursuant to the applicable  rules and  regulations of
those two entities.

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

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

There is  substantial  risk,  therefore,  that the existence and extent of these
liabilities  could  adversely  affect our  business,  operations  and  financial
condition,  and we may be forced to curtail our operations,  sell part or all of
our assets,  or seek protection under bankruptcy  laws.  Additionally,  there is
substantial  risk that our vendors  could  expand  their  collection  efforts to
collect the unpaid amounts.  If they undertake  significant  collection efforts,
and if we are unable to negotiate  settlements  or satisfy our  obligations,  we
could be forced into bankruptcy.

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

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

Our international  business  activities subject us to risks that could adversely
affect our business.

For the six months ended June 30, 2005,  sales of products  manufactured  in the
United States accounted for 24.7 percent of our total net revenues, and sales of
products  manufactured  in China  accounted  for 75.3  percent  of our total net
revenues. Our sales of our products manufactured internationally have increased,
and now represents a larger percentage of our sales. As a result, we are subject
to the risks inherent in international  operations.  Our international  business
activities  could be  affected,  limited,  or disrupted by a variety of factors,
including:

         o        the imposition of or changes in governmental controls,  taxes,
                  tariffs, trade restrictions and regulatory requirements;

         o        the  costs  and  risks  of  localizing  products  for  foreign
                  countries;

         o        longer accounts receivable payment cycles;

         o        changes  in the  value of  local  currencies  relative  to our
                  functional currency;


                                       8



         o        import and export restrictions;

         o        loss of tax benefits due to international production;

         o        general   economic  and  social   conditions   within  foreign
                  countries;

         o        taxation in multiple jurisdictions; and/or

         o        political instability, war or terrorism.

All of these  factors  could harm future sales of our products to  international
customers or future production outside of the United States of our products, and
have a  material  adverse  effect on our  business,  results of  operations  and
financial condition.

We may continue to expand our operations in international  markets.  Our failure
to effectively manage our international operations could harm our business.

Entering new international  markets,  including our recent entry into China with
CirTran-Asia,  may require significant management attention and expenditures and
could adversely affect our operating margins and earnings. To date, we have only
recently  begun to penetrate  international  markets.  To the extent that we are
unable to do so, our growth in international  markets would be limited,  and our
business could be harmed.

We expect that our international business operations will be subject to a number
of material risks, including, but not limited to:

         o        difficulties in managing foreign sales channels;

         o        difficulties   in   enforcing    agreements   and   collecting
                  receivables through foreign legal systems and addressing other
                  legal issues;

         o        longer payment cycles;

         o        taxation issues;

         o        differences in international  telecommunications standards and
                  regulatory agencies;

         o        product  requirements  different  from  those  of our  current
                  customers;

         o        fluctuations in the value of foreign currencies; and

         o        unexpected domestic and international regulatory,  economic or
                  political changes.

A combination of any or all of these risks could have a material  adverse impact
both on our international  business,  and on our core business operations in the
United States.

We are dependent on the  continued  services of Charles Ho, the President of our
CirTran-Asia  subsidiary,  and the untimely  death or disability of Mr. Ho could
have a serious adverse effect upon our subsidiary and company.

We view the continued  services of Charles Ho, the president of our CirTran-Asia
subsidiary,  as critical to the  success of that  subsidiary.  Though we have an
employment  agreement  with Mr. Ho (see  "Executive  Compensation"),  we have no
key-man life  insurance  policy for Mr. Ho. The untimely  death or disability of
Mr. Ho could have a serious adverse affect on our  international  operations and
our operations overall.


                                       9



Risks Related to Our Industry

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

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

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

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

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

We may not be able to effectively respond to the technological requirements of a
changing  market,   including  the  need  for  substantial   additional  capital
expenditures that may be required as a result of these changes.  The electronics
manufacturing  services industry is characterized by rapidly changing technology
and  continuing  process  development.  The future  success of our business will
depend in large part upon our ability to maintain and enhance our  technological
capabilities and successfully  anticipate or respond to technological changes on
a cost-effective and timely basis. In addition, our industry could in the future
encounter  competition  from new or revised  technologies  that render  existing
technology less competitive or obsolete.  If we are unable to respond adequately
to such changes,  our business  operations  could be adversely  impacted,  which
could make it difficult for us to continue as a going concern.

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

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

Risks Related to the Offering


                                       10



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

The following table describes the number of shares of common stock that would be
issuable,  assuming that the full principal amount of the Convertible  Debenture
(excluding any interest  accrued) was converted into shares of our common stock,
irrespective  of the  availability  of  registered  shares  and  any  conversion
limitations  contained in the Convertible  Debenture,  and further assuming that
the applicable  conversion or exercise  prices at the time of such conversion or
exercise were the following amounts:



      Hypothetical Conversion         Shares  Issuable Upon  Conversion of 
      Price                           $3,750,000 Principal Amount of Convertible
                                      Debenture

      $0.01                           375,000,000
      $0.02                           187,500,000
      $0.03                           125,000,000
      $0.04                            93,750,000
      $0.05                            75,000,000
      $0.10                            37,500,000
      $0.15                            25,000,000
      $0.25                            15,000,000
      $0.50                             7,500,000

Given the formula for  calculating  the shares to be issued in  connection  with
conversions of the Convertible Debenture,  there effectively is no limitation on
the  number of shares of common  stock  which may be issued in  connection  with
conversions  of the  Convertible  Debenture,  except  for the  number  of shares
registered under  prospectuses  and related  registration  statements.  As such,
holders  of our  common  stock  may  experience  substantial  dilution  of their
interests to the extent that Highgate  converts  amounts  under the  Convertible
Debenture.

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

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

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

The formula for determining the number of shares of common stock to be issued in
connection with  conversions of the Convertible  Debenture is based, in part, on
the  market  price of the  common  stock and are equal to the lower of $0.10 per
share or the  lowest  closing  bid price of our  common  stock  over the  twenty
trading days after the  conversion  notice is tendered by us to  Highgate.  As a
result, the lower the market price of our common stock at and around the time we


                                       11



issue shares to Highgate in connection with the Convertible Debenture,  the more
shares of our common stock Highgate will receive.  Any increase in the number of
shares of our common  stock  issued upon puts of shares as a result of decreases
in the prevailing market price would compound the risks of dilution described in
the preceding paragraphs.

Highgate will experience immediate and substantial dilution to its holdings as a
result of the  issuances  of common  stock in  connection  with the  Convertible
Debenture.

The potential increase in stockholders'  equity if Highgate converted the entire
Convertible  Debenture could  potentially  exceed our net tangible book value of
$2,151,136 at June 30, 2005. Accordingly, Highgate will experience immediate and
substantial  dilution  between  approximately  $0.0039 to $0.4901 per share,  or
approximately  39.43% to 98.02% of the  estimated  average  conversion  price of
$0.01 to $0.50 per share. The dilution at various estimated  average  conversion
prices is as follows:


                          Average               Conversion Price
       Estimated          Dilution Per Share    Percent Dilution Per Share
       $0.01 (1)          $0.0039               39.43%
       $0.02 (1)          $0.0124               62.24%
       $0.03 (1)          $0.0218               72.57%
       $0.04              $0.0314               78.46%
       $0.05              $0.0411               82.27%
       $0.10              $0.0906               90.59%
       $0.15              $0.1404               93.60%
       $0.25              $0.2402               96.09%
       $0.50              $0.4901               98.02%

(1) At this  conversion  price,  the  Company  would  be  required  to  register
additional  shares to convert the entire amount of the Convertible  Debenture to
shares of common stock.

There is an increased  potential  for short sales of our common stock due to the
sales of shares issued to Highgate in connection with the Convertible Debenture,
which could materially effect the market price of our stock.

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

The  restrictions  on  the  number  of  shares  issued  upon  conversion  of the
Convertible Debenture may have little if any effect on the adverse impact of our
issuance of shares in connection  with the Convertible  Debenture,  and as such,
Highgate may sell a large number of shares, resulting in substantial dilution to
the value of shares held by our existing shareholders.

Highgate is prohibited, except in certain circumstances, from converting amounts
of the  Convertible  Debenture  to the extent that the  issuance of shares would
cause  Highgate  to  beneficially  own more than  4.99% of our then  outstanding
common stock. These restrictions,  however, do not prevent Highgate from selling
shares of common  stock  received  in  connection  with a  conversion,  and then
receiving  additional  shares of common  stock in  connection  with a subsequent
conversion.  In this way, Highgate could sell more than 4.99% of the outstanding
common  stock in a  relatively  short time frame while never  holding  more than
4.99% at one time.


                                       12



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

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

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

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


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

Securities in the OTC market are generally more difficult to trade than those on
the Nasdaq  National  Market,  the  Nasdaq  SmallCap  Market or the major  stock
exchanges.  In addition,  accurate  price  quotations are also more difficult to
obtain.  The  trading  market  for  our  common  stock  is  subject  to  special
regulations governing the sale of penny stock.

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

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

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

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

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

Penny  stock  regulations  will tend to reduce  market  liquidity  of our common
stock,  because  they  limit  the  broker-dealers'   ability  to  trade,  and  a
purchaser's  ability to sell the stock in the secondary market. The low price of
our common  stock will have a negative  effect on the amount and  percentage  of
transaction costs paid by individual  shareholders.  The low price of our common
stock  may also  limit  our  ability  to raise  additional  capital  by  issuing
additional  shares.  There are several  reasons for these  effects.  First,  the
internal  policies of many  institutional  investors  prohibit  the  purchase of
low-priced stocks. Second, many brokerage houses do not permit low-priced stocks


                                       13



to be used as  collateral  for margin  accounts  or to be  purchased  on margin.
Third, some brokerage house policies and practices tend to discourage individual
brokers from dealing in low-priced  stocks.  Finally,  broker's  commissions  on
low-priced  stocks usually represent a higher percentage of the stock price than
commissions  on higher priced stocks.  As a result,  our  shareholders  will pay
transaction  costs that are a higher  percentage of their total share value than
if our share price were substantially higher.

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

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

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

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

                                 Use of Proceeds

All of the shares of common stock issued in connection  with  conversions of the
Convertible  Debenture,  if and when  sold,  are being  offered  and sold by the
Highgate as the Selling Shareholder or its pledgees,  donnees,  transferees,  or
other successors in interest. We will not receive any proceeds from those sales.

Under  the  Convertible  Debenture  and  related  purchase  agreement,  we  used
$2,265,000  to repay  two  promissory  notes to  Cornell  Capital  Partners,  LP
("Cornell"),  one in the  amount of  $1,700,000,  and the other in the amount of
$565,000.

We also paid a  commitment  fee of  $240,765,  a  structuring  fee of $10,000 to
Highgate,  and legal fees of $5,668.  As such, of the total  purchase  amount of
$3,750,000,  the net  proceeds  to us were  $1,228,566.  We  intend to use these
proceeds for general corporate and working capital purposes, at our discretion.

As discussed below in the section "MET Advisors Agreement," we presently have no
acquisitions  pending or anticipated.  Nevertheless,  we will continue to review
potential  acquisition  candidates  as they arise,  and we may choose to use the
proceeds of the sale of the  Convertible  Debenture  in  connection  with future
acquisitions.

                         Determination of Offering Price

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

                             DESCRIPTION OF BUSINESS

Overview

We  provide a mixture  of high and  medium  size  volume  turnkey  manufacturing


                                       14



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

During  2004,  we  established  a new  division,  CirTran-Asia,  Inc,  which has
contributed  to a large  portion of the  increase  in revenue for the year ended
December 31, 2004 and the six months  ended June 30, 2005.  This new division is
an Asian-based,  wholly owned  subsidiary of CirTran  Corporation and provides a
myriad of  manufacturing  services to the direct  response  and retail  consumer
markets.  Our experience and expertise in manufacturing  enables CirTran-Asia to
enter a project at any phase:  engineering and design,  product  development and
prototyping, tooling, and high-volume manufacturing.

CirTran has established a dedicated  satellite office for CirTran-Asia,  and has
retained Mr.  Charles Ho to lead the new  division.  Having proven the value and
reliability of its core products,  CirTran Corporation has chosen to expand into
previously  untapped  product  lines.  CirTran-Asia  will  pursue  manufacturing
relationships  beyond printed circuit board  assemblies,  cables,  harnesses and
injection  molding  systems by establishing  complete  "box-build" or "turn-key"
relationships in the electronics, retail, and direct consumer markets.

We have been preparing since 2003 for this strategic move into the Asian market.
Management  anticipates  that  this new  division  will  elevate  CirTran  to an
international  contract  manufacturer  status for  multiple  products  in a wide
variety of industries,  and will, in short order, allow us to target large-scale
contracts.  We anticipate that our new clients will be leading manufacturing and
marketing firms in the retail and direct consumer markets.

         Information  relating to developments in our increasing line of fitness
products is as follows:

         On June 7, 2004, we announced that CirTran-Asia had received an initial
purchase order on May 26, 2004,  relating to the manufacture of 80,000 abdominal
fitness machines.  This order was the first order placed with CirTran-Asia under
the  exclusive  manufacturing  agreement.  Subsequently,  on June 14,  2004,  we
received another order for 80,000 units of the abdominal fitness machines, which
was announced on June 16, 2004,  through a separate press  release.  Since these
announcements,  CirTran-Asia has manufactured, shipped, and received payments of
approximately  $5,546,000.  On August 13, 2004, we also announced that on August
11,  2004 we had  received  new  orders for  Wal-Mart.  The  company  shipped to
Wal-Mart the complete order of abdominal  fitness machines and received payments
of  approximately  $400,000  through  the date of this  Report.  The units  were
distributed to Wal-Mart stores throughout Canada.

         On  September  9,  2004,  we  announced  that  on  September  6,  2004,
CirTran-Asia had been awarded the rights to manufacture a new abdominal  fitness
machine under the exclusive manufacturing agreement. This new product is another
type of abdominal fitness machine. Since this announcement, and through the date
of this Report,  CirTran-Asia  had  manufactured and shipped units, and received
payments of approximately $8,000.


                                       15



         On  September  10,  2004,  we  announced  that on  September  7,  2004,
CirTran-Asia  had been was awarded the rights to manufacture  another type of an
abdominal  fitness machine under the exclusive  manufacturing  agreement.  Since
this  announcement,  and  through  the  date of this  Report,  CirTran-Asia  had
manufactured and shipped units, and received payments of approximately $880,000.

         On September 14, 2004,  we announced  that on September 7, 2004, we had
begun  manufacturing  another  type  of  abdominal  fitness  machine  under  the
exclusive manufacturing agreement. Since this announcement, and through the date
of this Report,  CirTran-Asia had manufactured,  and shipped units, and received
payments of approximately $580,000.

         On  September  30,  2004,  we  announced  that on  September  23, 2004,
CirTran-Asia  had been  awarded  the  rights to  manufacture  a pilates  fitness
machine under the exclusive  manufacturing  agreement.  Since this announcement,
and through the date of this Report,  CirTran-Asia  had manufactured and shipped
units, and received payments of approximately $85,000.

         On April 28, 2005,  CirTran-Asia  announced  that it has been awarded a
$30 million  contract to be the exclusive  manufacturer of a new fitness machine
for the sold-on-TV direct response industry. Since then, we have received orders
totaling  approximately  $700,000  and had  expected to complete the shipment of
those  orders  before the end of June 2005.  The  contract  was  extended at the
customer's   request  to  be  weekly  shipments.   Since  these   announcements,
CirTran-Asia has manufactured and shipped approximately  $260,000 worth of these
units.

         Information  relating  to recent  developments  in new  products  under
development along with procuring new products for development is as follows:

         On August 11, 2004, we announced that CirTran-Asia  received a purchase
order on August 10, 2004  relating  to the  manufacture  of a household  cooking
appliance for hot dogs and sausages. Since these announcements,  and through the
date of this  Report,  CirTran-Asia  had  manufactured  and shipped  units,  and
received payments of approximately $775,000.

         On October 1, 2004,  we entered  into an agreement  with  Transactional
Marketing  Partners,  Inc.  ("TMP"),  for consulting  services.  Pursuant to the
agreement,  we engaged TMP to provide strategic planning and for introduction of
new  business to us. Under the  agreement,  we agreed to pay to TMP a fee of ten
percent of the net proceeds  received by us from business  brought to us by TMP.
The fee is to be paid within 15 calendar days  following the end of the month in
which we receive the net proceeds.  Additionally, we agreed to pay $7,500 during
each of the first six months of the term of the  agreement,  with such  payments
being viewed as an advance  against the fee to be earned.  The advance  payments
are not refundable,  but will be deducted from fees earned by TMP. The agreement
has an  initial  term of six  months,  beginning  October  1,  2004,  and can be
automatically  extended for  successive  six-month  periods  unless either party
gives written notice at least 30 days prior to the expiration of the term of the
agreement  of its  intent  not to  renew.  Additionally,  we may  terminate  the
agreement  at any time by giving  30 days  written  notice.  In March  2005,  we
extended  our  agreement  to an  additional  6 months  that will expire in early
September  2005.  The parties will  evaluate the  relationship  at that time and
decide if there  needs to be another  extension.  To date the  relationship  has
proven successful, resulting in multiple new manufacturing relationships.

         On  January  19,  2005,   CirTran   Corporation   signed  an  Exclusive
Manufacturing  Agreement  with a company  relating to the  manufacture of a hair
product in California. Since these announcements,  CirTran-Asia has manufactured
and shipped approximately $2,398,000 worth of units of the hair care products.

         On July 7, 2005, CirTran Corporation signed an Exclusive  Manufacturing
Agreement with a company  relating to the manufacture of additional hair product
in  California.  We have already  begun  shipment on previous  contracts and are
projecting to begin  shipping the first shipment of the second hair care product
contract in the third quarter of 2005.


                                       16



         Information  relating  to  other  recent  developments  in our on going
electronics business and lines of products are as follows:

         On June 10, 2005, we announced that Racore Technology Inc., ("Racore"),
a  subsidiary  of  CirTran  Corporation,  received  a  purchase  order  from  an
established  city public  department on the east coast for fiber optic  Ethernet
network adapters. Since this announcement, the product has been manufactured and
shipped, and payment has been received. We continue to market and solicit orders
on the Racore product line from various commercial and public agency clients.

         On June 23, 2005,  we announced  that CirTran  Corporation  entered the
"sold-on-TV"  market by having  its  CirTran-Asia  subsidiary  build  consumers'
electronics  products in China, and is now bringing business home,  refurbishing
popular skill-stop slot machines from Japan for home amusement use in the United
States. We continue to receive the imported machines from the customer,  perform
the conversion and refurbishment services and ship directly to the customer.

         On June 24, 2005, we announced  that Racore  received a purchase  order
from a well-known  aerospace  manufacturing  company for fiber optic  token-ring
network adapters.  Since this announcement the product has been manufactured and
shipped,  and  payment  has been  received.  New and repeat  business  from this
company has totaled more than $30,000 as of this Report.

         On July 22, 2005, we announced  that Racore  received a purchase  order
from  the Air  Force  branch  of the  military  services  for  OptiCORE  network
interface cards.. Since this announcement, the product has been manufactured and
shipped, and payment has been received.

         On August 1, 2005, we announced  that Racore  received a purchase order
for fiber optics  products  from another city public  department  located in the
southern United States for fiber optic PCI Ethernet network interface cards with
VF-45 connectors. Since this announcement, the product has been manufactured and
shipped, and payment has been received.

         On August 4, 2005, we announced  that Racore  received a purchase order
from a well-known amusement park in the southeastern United States for more than
$21,000  worth of network  interface  cards This order is shipping  according to
schedule.

         On Aug. 9, 2005, we announced  that CirTran  Corporation  completed the
first  phase  of  the   redevelopment  of  the   next-generation   SafetyNet(TM)
RadioBridge(TM).  Since this announcement,  the company has begun working on the
second phase of the contract.

Industry Background

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

We believe two  important  trends have  developed in the contract  manufacturing
industry.   First,   we  believe   customers   increasingly   require   contract
manufacturers to provide complete turnkey  manufacturing  and material  handling
services, rather than working on a consignment basis where the customer supplies
all  materials  and the  contract  manufacturer  supplies  only  labor.  Turnkey
contracts involve design, manufacturing and engineering support, the procurement
of all  materials,  and  sophisticated  in-circuit  and  functional  testing and
distribution.  The  manufacturing  partnership  between  customers  and contract
manufacturers  involves an increased use of "just-in-time"  inventory management


                                       17



techniques  that minimize the  customer's  investment in component  inventories,
personnel and related facilities, thereby reducing costs.

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

Electronics Assembly and Manufacture

At  year  ended  December  31,  2004,  approximately  38% of our  revenues  were
generated by our  low-volume  electronics  assembly  activities,  which  consist
primarily  of  the  placement  and   attachment  of  electronic  and  mechanical
components on printed circuit boards and flexible (i.e.,  bendable)  cables.  We
also assemble higher-level sub-systems and systems incorporating printed circuit
boards and complex  electromechanical  components that convert electrical energy
to mechanical  energy, in some cases  manufacturing  and packaging  products for
shipment directly to our customers' distributors.  In addition, we provide other
manufacturing  services,   including   refurbishment  and  remanufacturing.   We
manufacture  on a  turnkey  basis,  directly  procuring  any of  the  components
necessary  for  production  where the OEM  customer  does not  supply all of the
components  that are  required  for  assembly.  We also  provide  design and new
product  introduction  services,  just-in-time  delivery on low to medium volume
turnkey and  consignment  projects  and projects  that require more  value-added
services,  and  price-sensitive,  high-volume  production.  Our goal is to offer
customers  significant   competitive   advantages  that  can  be  obtained  from
manufacturing   outsourcing,   such  as   access   to   advanced   manufacturing
technologies, shortened product time-to-market, reduced cost of production, more
effective  asset  utilization,   improved  inventory  management  and  increased
purchasing power.

As part of our  electronics  assembly and  manufacture  focus, in April 2004, we
entered into a Preferred Manufacturing  Agreement with Broadata  Communications,
Inc.  ("Broadata").  Under this agreement,  we will perform exclusive "turn-key"
manufacturing services handling most of Broadata's manufacturing operations from
material  procurement to complete finished box-build.  Beginning in May 2005, we
will be  handling  all of  Broadata's  manufacturing  operations  from  material
procurement to complete finished box-build. The initial term of the agreement is
three years,  continuing month to month thereafter  unless  terminated by either
party.

Ethernet Technology

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

Additionally,  we have  established,  and  continue  to seek to  establish,  key
business alliances with major multinational  companies in the computing and data
communications  industries for which we produce  private label,  custom designed
networking  products and technologies on an OEM basis. These alliances generally
require that Racore either  develop  custom  products or adapt  existing  Racore
products  to become part of the OEM  customer's  product  line.  Under a typical


                                       18



contract,  Racore  provides  a  product  with the  customer's  logo,  packaging,
documentation,  and custom  software  and drivers to allow the product to appear
unique and proprietary to the OEM customer. Contract terms generally provide for
a  non-recurring  engineering  charge  for  the  development  and  customization
charges,  together  with a  contractual  commitment  for a specific  quantity of
product over a given term.

Contract Manufacturing

Through our  subsidiary,  CirTran-Asia,  we design,  engineer,  manufacture  and
supply  (DEMS) a myriad of products in the  electronics,  consumer  products and
general merchandise industries for various marketers,  distributors and national
retailers.

Market and Business Strategy

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

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

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

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

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

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

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


                                       19



solutions  for both new and more  mature  products,  as well as  across  product
generations.

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

In our high volume  electronics,  consumer  products,  and  general  merchandise
manufacturing divisions, we believe we add value by providing turn-key solutions
in design, engineering, manufacturing and supply of products to our clients.

Suppliers; Raw Materials

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

Research and Development

During  2004 and 2003,  CirTran  Corporation  spent  approximately  $75,000  and
$52,200, respectively, on research and development of new products and services.
The costs of that research and  development  were paid for by our customers.  In
addition,  during the same periods, our subsidiary,  Racore, spent approximately
$42,536 and $45,244,  respectively.  None of Racore's  expenses were paid for by
its  customers.  We remain  committed,  particularly  in the case of Racore,  to
continuing  to develop  and  enhance  our  product  line as part of our  overall
business strategy.

Beginning  in 2004,  Racore  started  working  more  aggressively  on  marketing
existing  products by  simplifying  ordering  and sales  processing  to existing
customers.  We are also working  towards some cost reduced  versions of existing
product  line and  adding  new sales  channels.  We are also in the  process  of
expanding the current  product line,  adding new product  categories to existing
sales channels, along with products with reduced development costs, quicker time
to market,  higher profit margins,  greatly reduced support costs, less pressure
from competitors and shorter sales cycles.  We are currently  developing one new
product  that is unique in the market and one new product  that will  provide us
with a more complete product line.

In the coming  months,  we  anticipate  that Racore will  introduce  several new
products that will include not only cost reduced versions of existing  products,
but also  similar  yet unique  products  that will  satisfy  market  needs which
currently  have no  deliverable  or affordable  solutions.  These  products will
realize  reduced  development  costs,  quicker  time to  market,  higher  profit
margins,  greatly reduced  support costs,  less pressure from  competitors,  and
shorter sales and delivery cycles. These products will leverage our expertise in
the areas of fiber optics, security, and portability.


                                       20



We  possess  advanced  design  and  engineering  capabilities  with  experienced
professional  staffs  at both  our  Salt  Lake  City and  ShenZhen  offices  for
electrical,  software,  mechanical and industrial design.  This provides the end
client a total  solution  for  original  design,  re-design  and final design of
products.

Sales and Marketing

During  2004,  we  increased  our  internal  sales staff as well as continued to
pursue sales  representative  relationships  with firms that work as independent
contractors in generating new business.  This is advantageous to the company, as
it provides  the company with a broad sales  network with no direct cost.  It is
our intention to continue pursuing sales representative relationships as well as
internal  salaried sales executives.  The company is considering  establishing a
dedicated satellite  sales/engineering  office in Los Angeles to headquarter all
business development activities companywide.

We are working  aggressively to market existing  products  through current sales
channels.  We will also add major new conduits to deliver  products and services
directly to end users, as well as motivate our distributors, partners, and other
third party  sales  mechanisms.  We continue to simplify  and improve the sales,
order, and delivery process.

Historically,  we have had substantial  recurring sales from existing customers,
though we continue to seek out new  customers to generate  increased  sales.  We
treat sales and marketing as an integrated process involving direct salespersons
and project  managers,  as well as senior  executives.  We also use  independent
sales  representatives  in  certain  geographic  areas.  We  have  also  engaged
strategic  consulting  groups to make  strategic  introductions  to generate new
business.  This  strategy  has  proven  successful,  and has  already  generated
multiple manufacturing contracts.

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

In 2004,  due to our new contract  manufacturing  division,  only 20% of our net
sales were derived from  pre-existing  customers,  whereas during the year ended
December 31, 2003,  over 96% of our net sales were derived from  customers  that
were also customers  during 2002. In 2004 80% of our sales were derived from new
business,   with  the  majority  of  those  sales  being  secured  by  exclusive
manufacturing  contracts.  This  trend  should  continue  into  2006  and  2007.
Historically, a small number of customers accounted for a significant portion of
our electronics  assembly and manufacture division net sales. In 2004, our three
largest  customers  accounted  for  approximately  55% of our total sales in the
electronics assembly and manufacture division,  compared to 2003 where our three
largest customers accounted for approximately 60% of our total sales.

Our  expansion  into China  manufacturing  has allowed us to increase our sales,
manufacturing  capacity and output with minimal capital investment required.  By
using  subcontractors  we make  strategic  investments  in  Asian  manufacturing
facilities capitalizing tooling, molds, equipment etc. in exchange for dedicated
manufacturing  responsiveness  hence  eliminating the costly expense  associated
with capitalizing complete proprietary facilities.

Backlog  consists of contracts or purchase  orders with delivery dates scheduled
within the next  twelve  months.  As of  September  21,  2005,  our  backlog was
approximately $4,200,000 with confirmed deliveries and a total of $80,000,000 of
signed contracts for blanket quantities.

In  February  2003,  we  issued  a  press  release  relating  to  our  receiving
Certification  Approval under the Joint  Certification  Program ("JCP") from the
United States/Canada Joint Certification  Office,  Defense Logistics Information
Service. This is an important recognition for CirTran and is consistent with our
efforts to expand our revenue opportunities. Our approved access to technologies


                                       21



in the U.S.  Department  of Defense  and the  Canadian  Department  of  National
Defense will allow us to support the commercial activities of the broad range of
manufacturers  working with the U.S. and  Canadian  governments.  We continue to
receive proposals on products to manufacture and were able to build products for
Hill Air Force Base.

In January and March 2004, we issued two press releases relating to our entering
into a Letter of  Intent  to  purchase  all the  assets  of a  leading  Contract
Electronics  Manufacturer  (CEM) of printed  circuit board  assemblies  based in
Orange  County,  California.  In March 2004, the Letter of Intent expired by its
terms and we did not pursue the transaction.

In March 2004, we issued two press releases  relating to our signing a Letter of
Intent (LOI) to acquire a minority ownership interest in a leading  manufacturer
in  the  Digital  Fiber  Optic  Cable  Communications  firm  based  in  Southern
California." That Letter of Intent expired and was not renewed.

In December  of 2004,  we issued a press  release  relating to our hiring of Mr.
Patrick L. Gerrard Sr. as a director of our corporate  Quality Control  Systems.
We also announced that we had received an order for the United States Air Force.
The products were built and shipped to them.

Management has continued its internal plan for increasing sales,  reducing costs
and  restructuring the overall  financial  condition.  As part of this strategy,
sales for the company in 2004 were greater  than sales in 2003,  and the company
reached an offer in compromise  with the Internal  Revenue  Service and State of
Utah settling most outstanding tax liabilities.

The year 2004 was a critical year for CirTran Corporation.  The most significant
event for CirTran in 2004 was the  acceptance  of the offer in compromise by the
Internal Revenue Service settlement of the Company's prior tax obligation.  This
has  been a top  priority  for  management  and the  board of  directors  as the
Company's viability was in question.  With this new milestone,  management feels
the Company is financially  stable and in position to continue its plan to grow.
In addition,  our effort to enter high-volume  manufacturing in the electronics,
consumer products and general  merchandise  industries has had a dramatic impact
to the  Company's  sales and backlog.  Also,  management's  constant  pursuit of
establishing  the Company as a world-class  manufacturer was recognized with the
Company  receiving  ISO9001:2000  certification  on March 31,  2005.  This is an
international monitoring agency that requires all companies who are certified to
comply with a set standard of policies on quality and manufacturing.

Material Contracts and Relationships

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

Cogent Agreement

On September  14, 2003, we entered into an agreement  with Cogent  Capital Corp.
("Cogent"),  under which we engaged  Cogent to provide  strategic  planning  and
advisory  services  relating  to  acquisitions  and with a view to  obtaining  a
listing on either the American Stock Exchange or the NASDAQ. In a September 2003
press release,  we mentioned  that Cogent was assisting us in connection  with a
proposed direct  investment in CirTran,  but that transaction was not closed. We
continue to work with Cogent,  and they continue to provide  strategic  planning
and advice.


                                       22



MET Advisors Agreement

In August 2003,  we entered into an agreement  with MET Advisors  ("MET")  under
which we retained MET to identify and provide detailed  information on potential
acquisition  targets.  Pursuant  to the MET  agreement,  we  agreed to pay MET a
transaction fee equal to 5% of the total value of the transaction  (but not less
than  $100,000),  together with expenses  incurred by MET in connection with the
potential acquisition.

In January and March 2004, we issued press releases  relating to a new agreement
with a contract  electronics  manufacturer.  The January 21, 2004, press release
stated that we had entered into a Letter of Intent to purchase all the assets of
a leading contract electronics  manufacturer of printed circuit board assemblies
based in Orange County,  California.  The March 2, 2004 press release was issued
to give an update on the due diligence  process.  However,  the letter of intent
expired on March 5, 2004,  and no agreement was reached  regarding an extension.
We have decided not to pursue further negotiations relating to this matter.

In March  2004,  we issued  two  additional  press  releases  relating  to a our
potential  acquisition of an interest in a  manufacturer  of digital fiber optic
cable equipment.  On March 18, 2004, we announced that we had signed a letter of
intent to  acquire a  minority  interest  in a  manufacturer  based in  southern
California, and that in connection with the acquisition,  we anticipated that we
would enter into an exclusive  manufacturing  agreement.  On March 26, 2004,  we
announced  that we anticipated  that we expected to finalize the  acquisition of
the interest and the exclusive  agreement.  On April 13, 2004, we entered into a
stock  purchase  agreement  with  Broadata  Communications,  Inc.,  a California
corporation  ("Broadata")  under which we purchased  400,000  shares of Broadata
Series B Preferred  Stock (the  "Broadata  Preferred  Shares")  for an aggregate
purchase price of $300,000.  The Broadata  Preferred Shares are convertible,  at
our  option,  into an  equivalent  number of shares of  Broadata  common  stock,
subject to  adjustment.  The Broadata  Preferred  Shares are not  redeemable  by
Broadata.  As a holder of the Broadata  Preferred  Shares,  we have the right to
vote the number of shares of  Broadata  common  stock  into  which the  Broadata
Preferred  Shares are  convertible  at the time of the vote.  Separate  from the
acquisition of the Broadata  Preferred  Shares, we also entered into a Preferred
Manufacturing  Agreement with Broadata.  Under this  agreement,  we will perform
exclusive  "turn-key"   manufacturing   services  handling  most  of  Broadata's
manufacturing   operations  from  material   procurement  to  complete  finished
box-build of all of  Broadata's  products.  The initial term of the agreement is
three years,  continuing month to month thereafter  unless  terminated by either
party.

As of September 21, 2005 we had no other acquisitions planned or anticipated. We
continue to work with MET and Cogent with respect to potential acquisitions.

Competition

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

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

Furthermore,  the  Asian  manufacturing  market  is  growing  at a  rapid  pace.
Particularly  in  China,  therefore,   management  feels  that  the  Company  is
strategically positioned to hedge against unforeseen obstacles and continues its
efforts to increase  establishing  additional  relationships  with manufacturing
partners, facilities and personnel.


                                       23



Regulation

We are  subject  to  typical  federal,  state  and  local  regulations  and laws
governing the  operations of  manufacturing  concerns,  including  environmental
disposal,  storage and discharge  regulations and laws, employee safety laws and
regulations and labor practices laws and regulations.  We are not required under
current  laws  and   regulations  to  obtain  or  maintain  any  specialized  or
agency-specific   licenses,   permits,   or   authorizations   to  conduct   our
manufacturing services.  Other than as discussed in "Item 3 - Legal Proceedings"
concerning delinquent payroll taxes, we believe we are in substantial compliance
with all relevant regulations applicable to our business and operations.

Employees

In our Salt  Lake  headquarters,  we  employ  90  persons:  5 in  administrative
positions, 2 in engineering and design, 81 in clerical and manufacturing,  and 2
in sales. In our CirTran-Asia division, we employ 7 people; 1 administrative,  2
accounting staff, 2 quality engineers,  and 2 design engineers.  We believe that
our relationship with our employees is good.

Corporate Background

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

We were  incorporated  in Nevada in 1987,  under the name  Vermillion  Ventures,
Inc., for the purpose of acquiring other operating corporate  entities.  We were
largely inactive until July 1, 2000, when we issued a total of 10,000,000 shares
of our common  stock  (150,000,000  of our shares as presently  constituted)  to
acquire,  through  our  wholly-owned  subsidiary,  CirTran  Corporation  (Utah),
substantially all of the assets and certain liabilities of Circuit.

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

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

The short- and long-term success of CirTran is subject to certain risks, many of
which are  substantial in nature and outside the control of CirTran.  You should
consider carefully the following risk factors,  in addition to other information
contained herein. All forward-looking  statements contained herein are deemed by
CirTran to be covered by and to qualify for the safe harbor protection  provided
by Section 21E of the Private  Securities  Litigation  Reform Act of 1995.  When


                                       24



used in this Report,  words such as "believes,"  "expects,"  "intends," "plans,"
"anticipates,"  "estimates,"  and similar  expressions  are intended to identify
forward-looking  statements,  although  there  may  be  certain  forward-looking
statements  not  accompanied by such  expressions.  You should  understand  that
several factors govern whether any  forward-looking  statement  contained herein
will or can be achieved.  Any one of those factors could cause actual results to
differ materially from those projected herein. These forward-looking  statements
include plans and objectives of management for future operations,  including the
strategies,  plans  and  objectives  relating  to the  products  and the  future
economic performance of CirTran and its subsidiaries discussed above.

Description of Property

On December 17, 2003, we entered into a ten-year  lease  agreement (the "Lease")
with PFE Properties,  LLC, a Utah limited liability company (the "Lessor"),  for
our existing 40,000 square-foot headquarters and manufacturing facility, located
at 4125 South 6000 West in Salt Lake City,  Utah. The workspace  includes 10,000
square feet of office space to support the Registrant's  Administration,  Sales,
and Engineering Staff. The 30,000 square feet of manufacturing  space includes a
highly secured  inventory area,  shipping and receiving areas, and manufacturing
and   assembly   space  that   support   six  full   surface-mount   lines  with
state-of-the-art  equipment  capable of placing over 360 million  components per
year.

On March 31, 2005, the Company entered into a Membership  Acquisition  Agreement
(the  "Acquisition  Agreement")  with  Rajayee  Sayegh  (the  "Seller")  for the
purchase  of one  hundred  percent  (100%) of the  membership  interests  in PFE
Properties LLC, a Utah limited liability company ("PFE").  Under the Acquisition
Agreement, the Company agreed to issue twenty million (20,000,000) shares of its
restricted  common stock, with a fair value of $800,000 on the date of issuance.
No registration rights were granted. The shares were issued without registration
under the 1933 Act in reliance on Section 4(2) of the Securities Act of 1933, as
amended (the "1933 Act"), and the rules and regulations promulgated thereunder.

The primary asset of PFE is its rights,  titles and interests in and to a parcel
of real property,  together with any improvements,  rents and profits thereon or
associated therewith, located at 4125 S. 6000 W., West Valley City, Utah, 84128,
where the Company presently has its headquarters and manufacturing facility.

Following the  acquisition  of the PFE  interests,  PFE will continue to own the
building,  and the Company will continue to make lease  payments  under the 2003
lease.

Our facilities in Shenzhen,  China,  constitute a sales and business office.  We
have  no   manufacturing   facilities  in  China.  Our  office  in  Shenzhen  is
approximately  1,600 square feet. Under the terms of our lease on the space, the
monthly  payment is 15,000  Renminbi,  which in October  2004 was  approximately
$2,100,  depending on the exchange rate. The term of the lease is for two years,
running from July 18, 2004.

We believe that the  facilities and equipment  described  above are generally in
good condition, are well maintained, and are generally suitable and adequate for
our current and projected operating needs.


Where to get additional information

Federal  securities  laws  require us to file  information  with the  Commission
concerning our business and operations.  Accordingly, we file annual, quarterly,
and special reports, and other information with the Commission.  You can inspect
and copy this  information at the public  reference  facility  maintained by the
Commission at Judiciary  Plaza, 450 Fifth Street,  N.W., Room 1024,  Washington,
D.C. 20549.

You can get  additional  information  about the  operation  of the  Commission's
public  reference  facilities by calling the Commission at  1-800-SEC-0330.  The
Commission also maintains a web site  (http://www.sec.gov) at which you can read
or download our reports and other information.

CirTran's   internet   address'   are   www.cirtran.com.,   www.cirtranasia.com,
www.racore.com. 


                                       25



MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

Overview

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

During 2004,  we  established  a new  division,  CirTran-Asia,  Inc.,  which has
contributed  to a major  portion of the  increase  in revenue for the six months
ended June 30, 2005 as compared  to the same period in 2004.  This new  division
CirTran-Asia is our Asian-based  wholly-owned  subsidiary of CirTran Corporation
and  provides a myriad of  manufacturing  services  to the direct  response  and
retail consumer markets.  Our experience and expertise in manufacturing  enables
CirTran-Asia to enter a project at any phase;  engineering  and design,  product
development and prototyping, tooling, and hi-volume manufacturing.

CirTran has established a dedicated  satellite office for CirTran-Asia,  and has
retained Mr.  Charles Ho to lead the new  division.  Having proven the value and
reliability of its core products,  CirTran Corporation has chosen to expand into
previously  untapped  product  lines.  CirTran-Asia  will  pursue  manufacturing
relationships  beyond printed circuit board  assemblies,  cables,  harnesses and
injection  molding  systems by establishing  complete  "box-build" or "turn-key"
relationships in the electronics, retail and direct consumer markets.

We have been  preparing  for more than a year for this  strategic  move into the
Asian market. Management anticipates that this new division will elevate CirTran
to an international  contract manufacturer status of multiple products in a wide
variety of industries,  and will, in short order, allow us to target large-scale
contracts.  We anticipate that our new clients will be leading manufacturing and
marketing firms in the retail and direct consumer markets.

Significant Accounting Policies

Financial  Reporting  Release  No.  60,  which  was  recently  released  by  the
Securities  and  Exchange  Commission,  requires  all  companies  to  include  a
discussion of critical accounting policies or methods used in the preparation of
financial statements.  Note 1 of the Notes to the Financial Statements contained
in our Annual  Report on form  10-KSB/A  includes  a summary of the  significant
accounting  policies  and  methods  used  in the  preparation  of our  Financial
Statements.  The  following  is a  brief  discussion  of  the  more  significant
accounting policies and methods used by us.

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


                                       26



         Revenue Recognition

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

         Inventories

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

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

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

Related Party Transactions

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

Results of Operations - Comparison of Years Ended December 31, 2004 and 2003

         Sales and Cost of Sales

Net sales  increased  629.3% to $8,862,715 for the year ended December 31, 2004,
as compared to  $1,215,245  for the year ended  December  31,  2003.  This sales
increase  can be  attributed  to  several  factors.  The  first  factor  was the
strengthening of the overall market economy.  Industry-wide,  we are seeing more
OEMs release  larger order  commitments  with extended  time tables.  The second
significant factor directly related to CirTran is our marketing  approach.  Most
contract  manufacturers  approach  customers  on  a  job-by-job  basis.  CirTran
approaches  customers on a partner  basis.  We have developed a program where we
can be more effective when we control the material procurement,  purchasing, and
final assembly, providing the customer a final quality product delivered on time
and at a lower  market cost.  This  approach  for the  electronics  assembly and
manufacture  division has resulted in sales to new customers of $577,337  during
the year ended  December 31, 2004.  The biggest  factor that  contributed to the
increase of net sales during the 2004 was the  establishment of the new division
CirTran-Asia, which contributed $5,458,944 of the increase in revenue.

Cost of sales increased by 722.8%,  to $7,030,934 during year ended December 31,
2004,  from $854,542  during the year ended  December 31, 2003.  The increase in
cost of sales is due to an increase in revenue.  Our gross profit margin for the
year ended  December  31, 2004,  was 20.5%,  down from 16.5% from the year ended
December  31,  2003.  The  decrease is due to the  increase of cost of sales for
CirTran-Asia products that have smaller gross margins, but higher sales volume.

The following  charts present (i) comparisons of sales,  cost of sales and gross
profit generated by our two main areas of operations, i.e., electronics assembly
and Ethernet technology, during 2003 and 2004; and (ii) comparisons during these


                                       27



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


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

                       Year     Sales      Cost of Sales       Gross Loss/Margin
--------------------- ------ ------------ --------------- ---- -----------------

       Asia Division   2004  $ 5,458,944  $    4,736,479       $        722,465
--------------------- ------ ------------ --------------- ---- -----------------

                       2003            0               0                      0
--------------------- ------ ------------ --------------- ---- -----------------

Electronics Assembly   2004    3,354,057       2,282,531   (2)        1,071,526
--------------------- ------ ------------ --------------- ---- -----------------

                       2003    1,050,090         929,800   (1)          120,290
--------------------- ------ ------------ --------------- ---- -----------------

 Ethernet Technology   2004       49,714          25,202                 24,512
--------------------- ------ ------------ --------------- ---- -----------------

                       2003      165,155          84,742                 80,413
--------------------- ------ ------------ --------------- ---- -----------------


(1)      Includes the write-down of carrying value of inventories of $160,000
(2)      Includes the write-down of carrying value of inventories of $13,000


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

                       Year   Total Sales  Pre-existing Customers  New Customers
--------------------- ------ ------------- ----------------------- -------------

       Asia Division   2004  $  5,438,944  $                    0  $  5,458,944
--------------------- ------ ------------- ----------------------- -------------

                       2003             0                       0             0
--------------------- ------ ------------- ----------------------- -------------

Electronics Assembly   2004     3,354,057               2,796,720       557,337
--------------------- ------ ------------- ----------------------- -------------

                       2003     1,050,090               1,036,418        13,672
--------------------- ------ ------------- ----------------------- -------------

 Ethernet Technology   2004        49,714                  30,257        19,457
--------------------- ------ ------------- ----------------------- -------------

                       2003       165,155                 127,040        38,115
--------------------- ------ ------------- ----------------------- -------------


         Inventory

We  use  just-in-time  manufacturing,  which  is  a  production  technique  that
minimizes work-in-process inventory and manufacturing cycle time, while enabling
us to deliver  products to customers in the quantities and time frame  required.
This  manufacturing  technique requires us to maintain an inventory of component
parts to meet customer orders. Inventory at December 31, 2004 was $1,453,754, as
compared to  $1,247,428  at December  31, 2003.  The  increase in inventory  was
required to facilitate the increase in turnkey sales.

         Selling, General and Administrative Expenses

During the year ended  December 31, 2004,  selling,  general and  administrative
expenses were  $3,362,933  versus  $2,402,968  for 2003, a 39.9%  increase.  The
increase was due to expenses  related to the CirTran-Asia  division,  along with
our  efforts  to  aggressively  market  our  products.   Selling,   general  and
administrative  expenses as a  percentage  of sales as of December 30, 2004 were


                                       28



37.9% as  compared to 197.7%  during  2003.  This  decrease is due in part to an
increase in sales and better control of expenses.


         Other Income and Expense

Interest  expense for 2004 was  $495,637 as  compared  to $571,044  for 2003,  a
decrease of 13.2%.  The decrease is primarily  due to the  reduction in interest
expense  related the settlement of various notes payable.  We also had a gain on
forgiveness of debt in the amount of $1,713,881.

As a result  of the above  factors,  our  overall  net loss  decreased  77.4% to
$658,322 for the year ended December 31, 2004, as compared to $2,910,978 for the
year ended December 31, 2003.

Results of Operations - Comparison of Periods ended June 30, 2005 and 2004

         Sales and Cost of Sales

Net sales  increased to $7,229,649 for the six month period ended June 30, 2005,
as compared  to  $2,603,604  during the same period in 2004,  for an increase of
177.7%.  The second quarter sales increase can be attributed to several factors,
including the strengthening of the overall market economy. Industry-wide, we are
seeing more OEMs release larger order commitments with extended time tables. The
second factor directly related to CirTran is our continuing  marketing approach.
Most contract  manufacturers  approach customers on a job-by-job basis.  CirTran
approaches  customers on a partner  basis.  We have developed a program where we
can be more effective when we control the material procurement,  purchasing, and
final assembly, providing the customer a final quality product delivered on time
and at a lower market cost. Between these new approaches, sales have resulted in
an increase of approximately $145,000 during the six months ended June 30, 2005.
The largest factor  contributing  to the increase of net sales during the second
quarter was the new division,  CirTran-Asia, which has contributed $4,481,045 of
the increase in revenue.  CirTran-Asia,  the Asian-based wholly owned subsidiary
of CirTran  Corporation,  provides  a myriad of  manufacturing  services  to the
direct  response and retail  consumer  markets.  Our experience and expertise in
manufacturing enables CirTran-Asia to enter a project at any phase:  engineering
and design,  product  development  and  prototyping,  tooling,  and  high-volume
manufacturing. Cost of sales increased by 117.5%, from $1,996,547 during the six
month period ended June 30, 2004, to $4,342,271  during the same period in 2005.
The  increase  in cost of sales is due to the  increase  in  revenue.  Our gross
profit margin for the six month period ended June 30, 2005,  was 39.9%,  up from
23.3% for the same  period in 2004.  The  majority  of the  increase is due to a
considerable  increase  in  CirTran-Asia  sales  which has  consistent  and more
favorable margins compared to the electronics  assembly and Ethernet  technology
business operations.

         Inventory

We  use  just-in-time  manufacturing,  which  is  a  production  technique  that
minimizes work-in-process inventory and manufacturing cycle time, while enabling
us to deliver  products to customers in the quantities and time frame  required.
This  manufacturing  technique requires us to maintain an inventory of component
parts to meet customer  orders.  Inventory at June 30, 2005, was $1,550,450,  as
compared to  $1,453,754  at December  31,  2004.  The  increase in  inventory is
required to facilitate the continuing increase in turnkey sales.

         Selling, General and Administrative Expenses

During the six months ended June 30, 2005,  selling,  general and administrative
expenses were $2,529,142 versus $1,364,576 for the same period in 2004, an 85.3%
increase. The increase was due to expenses related to the CirTran-Asia division,
along with our efforts to aggressively market our products. Selling, general and
administrative  expenses as a percentage of sales as of June 30, 2005 were 35.0%
as compared to 52.4%  during the same  period in 2004.  This  decrease is due in
part to an increase in sales and better control of expenses.


                                       29



         Interest Expense

Interest expense for six months ended June 30, 2005, was $262,798 as compared to
$314,593  for the same  period in 2004,  a decrease  of 16.5%.  The  decrease is
primarily due to the reduction of various notes payable.

As a result of the above  factors,  we had net  income of  $264,501  for the six
months ended June 30, 2005, as compared to a net loss of ($945,586)  for the six
months  ended June 30,  2004.  This net profit is  attributed  to a  substantial
increase in sales and better cost controls.

Liquidity and Capital Resources

Our revenues are currently  greater than our expenses.  We have had a history of
losses  preceeding this quarter,  and our  accumulated  deficit has decreased to
$18,535,101 at June 30, 2005,  compared to $18,799,602 at December 31, 2004. Our
net income for the quarter ending June 30, 2005, was $466,229, compared to a net
loss of ($361,964) for the quarter ended June 30, 2004. Our current  liabilities
exceeded our current assets by ($62,852) as of June 30, 2005,  and  ($3,558,826)
as of December 31, 2004. The decrease was mostly  attributable to settlements of
notes  payable,  decreasing  account  payables,  and  an  increase  in  accounts
receivable and inventory along with acquiring the building and property. For the
six  months  ended  June 30,  2005 and 2004,  we had  negative  cash  flows from
operations of ($969,258) and ($1,131,294) respectively. For the six months ended
June 30, 2005,  we have  improved the cash flow by $162,036,  as compared to the
six months ended June 30, 2004.

         Cash

We had cash on hand of $679,905 at June 30,  2005,  and $81,101 at December  31,
2004.

Net cash used in operating activities was $969,258 for the six months ended June
30, 2005.  Cash received  from  customers of  $4,937,533  was not  sufficient to
offset  cash paid to  vendors,  suppliers,  and  employees  of  $5,906,791.  The
non-cash  charges were for  depreciation  and  amortization of $161,657 and loan
costs and interest paid from loan  proceeds of $67,168.  Because the Company has
negative cash flows from operations,  it must rely on sources of cash other than
customers to support its operations.  It is anticipated  that various methods of
equity  financing will be required to support  operations  until cash flows from
operations are positive.

Net cash used in investing activities during the six months ended June 30, 2005,
consisted of deposits and equipment purchases of $336,636 and cash acquired with
PFE acquisition in the amount of $39,331.

Net cash provided by financing  activities was $1,865,367  during the six months
ended June 30,  2005.  Principal  sources of cash were  proceeds of $95,586 from
notes payable to related parties, proceeds from notes payable of $1,732,067, and
proceeds from the exercise of options to purchase common stock of $33,300.


         Accounts Receivable

At June 30,  2005,  we had  receivables  of  $3,580,834,  net of a  reserve  for
doubtful accounts of $41,117,  as compared to accounts  receivable of $1,288,719
at December 31, 2004,  net of a reserve of $41,143.  This increase was primarily
attributed  to sales  having  substantially  increased  in the last month of the
second  quarter as  compared  to the last two months in 2004.  The  Company  has
implemented  an  aggressive  process to collect past due accounts  over the past
several  years.  As such,  the  receivables  that  were past due for a period of
greater  than  45  days  as of  June  30,  2005,  were  less  than  5% of  total
receivables. Individual accounts are continually monitored for collectibilty. As
part of  monitoring  individual  customer  accounts,  the Company  evaluates the
adequacy of its allowance for doubtful accounts. Since the implementation of the
new collection  process,  very few accounts have been deemed  uncollectible.  In
addition,  the  majority of the increase in accounts  receivable  as of June 30,
2005, related to sales that occurred in the last month of the quarter. Therefore
they were not deemed uncollectible.


                                       30



         Accounts Payable

Accounts  payable were $1,534,049 at June 30, 2005, as compared to $1,104,392 at
December 31, 2004.  This increase is primarily  attributed to  facilitating  the
continuing increase in turnkey sales.

         Liquidity and Financing Arrangements

We have a history of  substantial  losses from  operations and using rather than
providing cash in operations. We had an accumulated deficit of $18,535,101 and a
total stockholders'  equity of $2,151,136 at June 30, 2005. As of June 30, 2005,
our  monthly  operating  costs  and  interest  expenses  averaged  approximately
$477,000 per month.

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

Notes  Payable to Equity Line  Investor -- During  2003,  we borrowed a total of
$1,830,000  from  Cornell  Capital  Partners,  LP,  pursuant  to nine  unsecured
promissory  notes.  The loans were made and the notes were issued from June 2003
through December 2003. In lieu of interest, we paid fees to the lender,  ranging
from 5% to 10%,  of the  amount of the loan.  These fees have been  recorded  as
interest  expense.  The fees were negotiated in each instance and agreed upon by
us and by the lender and its  affiliate.  The notes were  repayable over periods
ranging  from 70 days to 131 days.  Each of the notes  stated that if we did not
repay the notes  when due,  a default  interest  rate of 24% would  apply to the
unpaid  balance.  Through  December  31,  2003,  we directed  the  repayment  of
$1,180,000  of these  notes  from  proceeds  generated  under  the  Equity  Line
Agreement,  discussed in Note 10 below.  At December 31, 2003, the balance owing
on these notes was $650,000.  All notes were paid when due or before,  and at no
time did we incur the 24% penalty interest rate.

During  the year  ended  December  31,  2004,  Cornell  loaned us an  additional
$3,200,000 pursuant to four additional unsecured promissory notes, $1,700,000 of
which  remained  outstanding  at December 31, 2004.  The loans were made and the
notes were issued in January  through June 2004,  bringing  the total  aggregate
loans from Cornell to $5,030,000.  As before, in lieu of interest,  we paid fees
to the lender,  ranging from 4% to 5%, of the amount of the loan.  The fees were
negotiated  in each  instance  and  agreed  upon by us and by the lender and its
affiliate.  The notes were repayable over periods of 88 days and 193 days.  Each
of the notes  stated  that if we did not repay  the  notes  when due,  a default
interest rate of 24% would apply to the unpaid balance.

As noted  above,  we  received  proceeds  of  $5,030,000  from notes  payable to
Cornell.  We used the  proceeds  from these  notes to fund  operating  losses of
approximately  $2,938,000,  pay down accounts  payable,  notes payable and other
settlements of approximately  $1,401,000,  purchase equipment and tooling in the
amount of $391,000, and to invest in Broadata in the amount of $300,000.  During
January 2005, the Company received  proceeds of $565,000 from an additional note
payable to Cornell to fund the settlement with the Internal Revenue Service

With the sale of the Convertible  Debenture in May 2005 to Highgate,  $2,265,000
of the proceeds were paid to Cornell to repay  promissory notes in the amount of
$1,700,000 and $565,000.

Prior Equity Line of Credit  Agreement - In conjunction  with efforts to improve
the results of our operations,  discussed above, on November 5, 2002, we entered
into an Equity Line of Credit Agreement with Cornell. We subsequently terminated
that  agreement,  and on April 8, 2003,  we entered into an amended  equity line
agreement  (the "Equity Line  Agreement")  with  Cornell.  Under the Equity Line
Agreement,  we had the right to draw up to  $5,000,000  from Cornell  against an
equity line of credit (the "Equity  Line"),  and to put to Cornell shares of our
common stock in lieu of repayment of the draw. The number of shares to be issued
was  determined  by  dividing  the amount of the draw by the lowest  closing bid


                                       31



price of our common stock over the five  trading  days after the advance  notice
was tendered. Cornell was required under the Equity Line Agreement to tender the
funds requested by us within two trading days after the five-trading-day  period
used to determine the market price.

During  the year  ended  December  31,  2004,  we drew an  aggregate  amount  of
$2,150,000  under the Equity  Line  Agreement,  pursuant  to draws on the Equity
Line, net of fees of $86,000,  and issued a total of 57,464,386 shares of common
stock to Cornell  under the Equity Line  Agreement.  At our  direction,  Cornell
retained the proceeds of the draws under the Equity Line  Agreement  and applied
them as payments on the notes to Cornell, discussed above.

Pursuant to the Equity Line  Agreement,  in connection with each draw, we agreed
to pay a fee of 4% of the amount of the draw to Cornell as consideration for its
providing the Equity Line.  Total fees paid for the year ended December 31, 2004
were $128,000. Of these payments,  $86,000 was offset against additional paid-in
capital as shares were issued  under the Equity Line  Agreement  and $68,000 was
recorded as deferred offering costs for total deferred offering costs of $68,000
at December 31, 2004. These deferred  offering costs were expensed as the Equity
Line Agreement was terminated in  conjunction  with the sale of the  Convertible
Debenture in May 2005.

Standby  Equity  Distribution  Agreement  - We  entered  into a  Standby  Equity
Distribution Agreement (the "Agreement") dated May 21, 2004, with Cornell. Under
the Agreement, we had the right, at our sole discretion, to sell periodically to
Cornell shares of our common stock for an aggregate  purchase price of up to $20
million.  The  purchase  price for the shares sold to Cornell was to be equal to
the lowest volume-weighted  average price of our common stock during the pricing
period consisting of the five consecutive  trading days after we gave an advance
notice. The periodic sale of shares was known as an advance. We could request an
advance,  by giving a written  advance notice to Cornell,  and could not request
advances more frequently than every seven trading days. A closing was to be held
on the first  trading  day  after the end of the  pricing  period.  The  maximum
advance amount was one million dollars ($1,000,000) per advance,  with a minimum
of seven  trading  days  between  advances.  In  addition,  we could not request
advances  if the  shares to be issued in  connection  with such  advances  would
result in Cornell owning more than 9.9% of our outstanding common stock.

Cornell was to retain a commitment fee of 5% of the amount of each advance under
the Agreement.

With the sale of the  Convertible  Debenture  in May 2005,  the  Standby  Equity
Distribution Agreement and related agreements were terminated.

Convertible  Debenture - On May 26, 2005, the Company  entered into an agreement
with Highgate House Funds,  Ltd.  ("Highgate") to sale to Highgate a $3,750,000,
5%  Secured  Convertible  Debenture  (the  "Debenture").  The  Debenture  is due
December 2007 and is secured by all of the Company's property.

Accrued  interest is payable at the time of maturity or conversion.  The Company
may,  at its  option,  elect to pay  accrued  interest  in cash or shares of the
Company's  common stock.  If paid in stock,  the  conversion  price shall be the
closing bid price of the common stock on either the date the interest payment is
due or the date on which the interest payment is made.

At any  time,  Highgate  may elect to  convert  principal  amounts  owing on the
Debenture into shares of the Company's  common stock at a conversion price equal
to the lesser of $0.10 per share,  or an amount equal to the lowest  closing bid
price of our common stock for the twenty trading days immediately  preceding the
conversion  date.  The  Company  has the right to redeem a portion or the entire
Debenture then  outstanding by paying 105% of the principal amount redeemed plus
accrued interest thereon.

Highgate's  right to convert  principal  amounts  into  shares of the  Company's
common stock is limited as follows:


                                       32



                  (i)      Highgate  may  convert  up to  $250,000  worth of the
                  principal amount plus accrued interest of the Debenture in any
                  consecutive  30-day  period  when  the  market  price  of  the
                  Company's  stock  is  $0.10  per  share or less at the time of
                  conversion;

                  (ii)     Highgate  may  convert  up to  $500,000  worth of the
                  principal amount plus accrued interest of the Debenture in any
                  consecutive  30-day  period  when the  price of the  Company's
                  stock  is  greater  than  $0.10  per  share  at  the  time  of
                  conversion;  provided,  however,  that Highgate may convert in
                  excess of the  foregoing  amounts if the Company and  Highgate
                  mutually agree; and

                  (iii)    Upon the occurrence of an event of default,  Highgate
                  may, in its sole discretion,  accelerate full repayment of all
                  debentures  outstanding  and accrued  interest  thereon or may
                  convert the  Debentures  and  accrued  interest  thereon  into
                  shares of the Company's common stock.

Except in the event of default,  Highgate  may not convert the  Debenture  for a
number of shares  that would  result in  Highgate  owning more than 4.99% of the
Company's outstanding common stock.

The Company granted Highgate registration rights,  pursuant to which the Company
agreed to file, within 120 days of the closing of the purchase of the debenture,
a  registration  statement  to  register  the resale of shares of the  Company's
common stock issuable upon  conversion of the  debenture.  The Company agreed to
register the resale of up to 100,000,000  shares,  and to keep such registration
statement  effective  until all of the shares  issuable  upon  conversion of the
Debenture  have  been  sold.  In the event  that the  Company  issues  more than
100,000,000  shares of its common stock,  it will file  additional  registration
statements as necessary.

The Company determined that Highgate LLC received a beneficial conversion option
and allocated  $441,402 of the proceeds  received to the  beneficial  conversion
option that resulted in an offsetting discount to the note payable. The discount
on the note  payable  is  being  amortized  to  interest  expense  from the date
proceeds  were  received  through  December  2007,  and  amounted  to $16,271 of
accretion of the discount during the six months ended June 30, 2005.

In  connection  with the sale of the  Debenture,  $2,265,000 of the proceeds was
paid directly to Cornell to repay promissory  notes.  Fees of $256,433 were also
withheld  from  the  proceeds.  As  such,  of  the  total  Debenture  amount  of
$3,750,000,  the net proceeds to us were  $1,228,567.  The proceeds will be used
for general corporate and working capital purposes, at the Company's discretion.

Forward-looking statements

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

5% Convertible Debenture

On May 26, 2005, we entered into a securities  purchase agreement (the "Purchase
Agreement")  with Highgate House Funds,  Ltd., a Cayman Island exempted  company


                                       33



("Highgate"  or the "Selling  Shareholder"),  relating to the sale by us of a 5%
Secured Convertible Debenture, due December 31, 2007, in the aggregate principal
amount of $3,750,000 (the "Convertible Debenture").

In connection with the purchase of the Convertible Debenture, we used $2,265,000
to repay two promissory notes to Cornell Capital Partners,  LP ("Cornell"),  one
in the amount of $1,700,000, and the other in the amount of $565,000.

We also paid a commitment fee of  $240,765.11,  a structuring  fee of $10,000 to
the Selling  Shareholder,  and legal fees of  $5,668.17.  As such,  of the total
purchase  amount of $3,750,000,  the net proceeds to us were  $1,228,566.72.  We
intend to use these proceeds for general corporate and working capital purposes,
in our discretion.

The  Convertible  Debenture  bears  interest  at  a  rate  of  5%.  The  Selling
Shareholder is entitled to convert,  at its option, all or part of the principal
amount owing under the Convertible  Debenture into shares of our common stock at
a conversion  price equal to the lesser of (a) $0.10 per share, or (b) an amount
equal to the lowest  closing bid price of the Common  Stock as listed on the OTC
Bulletin  Board,  as quoted by  Bloomberg  L.P. for the twenty (20) trading days
immediately  preceding the conversion date. Except as otherwise set forth in the
Convertible  Debenture,  the Selling  Shareholder's  right to convert  principal
amounts owing under the Convertible Debenture into shares of our common stock is
limited as follows:

         1.       The Selling  Shareholder  may convert up to $250,000  worth of
                  the principal  amount plus accrued interest of the Convertible
                  Debenture  in any  consecutive  30-day  period when the market
                  price of our  stock is $0.10  per share or less at the time of
                  conversion;

         2.       The Selling  Shareholder  may convert up to $500,000  worth of
                  the principal  amount plus accrued interest of the Convertible
                  Debenture in any  consecutive  30-day period when the price of
                  our  stock is  greater  than  $0.10  per  share at the time of
                  conversion,  provided,  however,  that the Selling Shareholder
                  may convert in excess of the  foregoing  amounts if we and the
                  Selling Shareholder mutually agree; and

         3.       Upon the  occurrence of an event of default (as defined in the
                  Convertible  Debenture),  the Selling  Shareholder may, in its
                  sole  discretion,  accelerate full repayment of all debentures
                  outstanding   and   accrued    interest    thereon   or   may,
                  notwithstanding  any limitations  contained in the Convertible
                  Debenture   and/or  the   Purchase   Agreement,   convert  the
                  Convertible Debenture and accrued interest thereon into shares
                  of our common stock pursuant to the Convertible Debenture.

A chart showing the number of shares issuable upon  hypothetical  conversions at
particular  conversion prices is set forth in the "Risk Factors" section on page
11.

Pursuant  to the  Convertible  Debenture,  interest is to be paid at the time of
maturity or conversion.  We may, in our option,  pay accrued interest in cash or
in shares of common stock. If paid in stock,  the conversion  price shall be the
closing  bid  price of the  common  stock on  either  (i) the date the  interest
payment is due; or (ii) if the  interest  payment is not made when due, the date
on which the interest payment is made.

Under the terms of the Convertible Debenture, except upon an event of default as
defined in the Convertible  Debenture,  the Selling  Shareholder may not convert
the  Convertible  Debenture  for a number of shares of common stock in excess of
that  number of  shares  of  common  stock  which,  upon  giving  effect to such
conversion,  would  cause  the  aggregate  number  of  shares  of  Common  Stock
beneficially owned by the Selling Shareholder and its affiliates to exceed 4.99%
of the outstanding shares of the common stock following such conversion.

Also  pursuant to the  Convertible  Debenture,  we have the right to redeem,  by
giving 3 days' written  notice to the Selling  Shareholder,  a portion or all of
the  Convertible  Debenture  then  outstanding  by paying an amount equal to one
hundred  five  percent  (105%) of the  amount  redeemed  plus  interest  accrued
thereon. In the event that we redeem only a portion of the outstanding principal
amount of the Convertible Debenture,  the Selling Shareholder may convert all or


                                       34



any portion of the unpaid principal or interest of the Convertible Debenture not
being redeemed.  Additionally, if after the earlier to occur of (x) fifteen (15)
months  following the date of the purchase of the  Convertible  Debenture or (y)
twelve  (12)  months  following  the  date on  which  the  initial  registration
statement is declared effective, all or any portion of the Convertible Debenture
remains outstanding,  then we, at the request of the Selling Shareholder,  shall
redeem such amount  outstanding  at the rate of five  hundred  thousand  dollars
($500,000) per each 30-day period.  Finally,  upon the occurrence of an event of
default as defined in the  Convertible  Debenture,  the Selling  Shareholder can
convert all  outstanding  principal and accrued  interest under the  Convertible
Debenture  irrespective  of any of the  limitations set forth in the Convertible
Debenture and/or the Purchase  Agreement,  and in such event, all such principal
and interest shall become immediately due and payable.

In  connection  with  the  Purchase  Agreement,  we  entered  into  an  investor
registration  rights agreement (the  "Registration  Rights  Agreement") with the
Selling  Shareholder,  pursuant to which, we agreed to file,  within 120 days of
the  closing  of the  purchase  of the  Convertible  Debenture,  a  registration
statement  to  register  the  resale  of shares of the  Company's  common  stock
issuable  to  the  Selling   Shareholder  upon  conversion  of  the  Convertible
Debenture.  We agreed to register the resale of up to 100,000,000 shares, and to
keep such registration statement effective until all of the shares issuable upon
conversion  of the  Convertible  Debenture  have been sold. In the event that we
issue  more than  100,000,000  shares of common  stock  upon  conversion  of the
Convertible  Debenture,  we will  file  additional  registration  statements  as
necessary.

We also entered into a security  agreement (the "Security  Agreement")  with the
Selling Shareholder, pursuant to which we pledged all of our property, including
goods; inventory; contract rights and general intangibles;  documents, receipts,
and chattel paper;  accounts and other receivables;  products and proceeds;  and
any interest in any subsidiary,  joint venture,  or other investment interest to
secure  our  obligation   under  the  Convertible   Debenture  and  the  related
agreements.

We also  entered into an escrow  agreement  (the  "Escrow  Agreement")  with the
Selling  Shareholder  relating to the holding and disbursement of payment of the
purchase  price of the  Convertible  Debenture  and cash  payments made by us in
payment of the obligations owing under the Convertible Debenture. David Gonzalez
was appointed as the Escrow Agent under the Escrow Agreement.

We sold the Convertible  Debenture without registration under the Securities Act
of 1933,  as amended  (the "1933 Act") in  reliance on Section  4(2) of the 1933
Act,  and  the  rules  and  regulations  promulgated  thereunder.   Upon  future
conversions,  if any,  of the  Convertible  Debenture  into shares of our common
stock, we intend to issue the shares without  registration under the 1933 Act in
reliance  on  Section  4(2) of the  1933  Act,  and the  rules  and  regulations
promulgated  thereunder.  As noted above,  we anticipate that any resales by the
Selling  Shareholder  of the shares issued upon  conversion  of the  Convertible
Debenture will be made pursuant to this registration statement.

Selling shareholder

One of our  investors,  Highgate  House Funds,  Ltd., a Cayman  Island  exempted
company,  is the Selling  Shareholder in connection with this prospectus and the
registration  statement of which it is a part. Highgate is not affiliated in any
way  with  CirTran  or any of our  affiliates,  except  that  the  escrow  agent
appointed in connection  with the Purchase  Agreement and the Escrow  Agreement,
David Gonzalez, is an officer of Cornell Capital Partners,  LLP ("Cornell"),  an
entity with which we previously entered into two transactions, an equity line of
credit  agreement and a standby  equity  distribution  agreement.  Both of those
agreements have been terminated.  Additionally, as described above, prior to our
entering into the Purchase Agreement with Highgate,  Cornell had previously made
two loans to us in the amounts of $1,700,000 and $565,000,  respectively,  which
loans  we  repaid  with  part of the  proceeds  of the  sale of the  Convertible
Debenture.

This prospectus, and the registration statement of which it is a part, cover the
resales of the shares to be issued to  Highgate,  the  Selling  Shareholder,  in
connection with conversions of the Convertible Debenture.


                                       35



The  following  table  provides  information  about  the  actual  and  potential
ownership  of shares of our common  stock by  Highgate  in  connection  with the
Convertible  Debenture  as of September  21, 2005,  and the number of our shares
registered  for sale in this  prospectus.  The number of shares of common  stock
issuable to Highgate in connection with conversions of the Convertible Debenture
varies according to the market price at and immediately  preceding the date of a
conversion by Highgate.  Solely for purposes of estimating  the number of shares
of common  stock that would be  issuable  to  Highgate as set forth in the table
below,  we have assumed a  hypothetical  conversion by Highgate on September 21,
2005,  of the full  amount of  $3,750,000  principal  amount of the  Convertible
Debenture  at a per share  price of $0.03.  The actual  per share  price and the
number of shares  issuable  upon actual  conversions  by Highgate  could  differ
substantially.  This prospectus and the registration  statement of which it is a
part covers the resale of up to 100,000,000  shares of our common stock issuable
to Highgate in connection with conversions of the Convertible Debenture.

Under the terms and  conditions  of the  Convertible  Debenture and the Purchase
Agreemenr,  Highgate is prohibited from converting amounts under the Convertible
Debenture that would cause Highgate to  beneficially  own more than 4.99% of the
then-outstanding  shares of our  common  stock  following  such  issuance.  This
restriction  does not prevent  Highgate from  receiving  and selling  shares and
thereafter  receiving  additional  shares. In this way, Highgate could sell more
than 4.99% of our  outstanding  common  stock in a  relatively  short time frame
while  never  beneficially  owning  more than 4.99% of the  outstanding  CirTran
common stock at any one time. For purposes of  calculating  the number of shares
of common stock issuable to Highgate assuming a conversion of the full amount of
the  Convertible  Debenture,  as set  forth  below,  the  effect  of such  4.99%
limitation has been  disregarded.  The number of shares  issuable to Highgate as
described in the table below  therefore  may exceed the actual  number of shares
Highgate may be entitled to beneficially  own under the  Convertible  Debenture.
The  following   information  is  not  determinative  of  Highgate's  beneficial
ownership  of our common  stock  pursuant  to Rule 13d-3 or any other  provision
under the Securities Exchange Act of 1934, as amended.



----------------------  ----------   -----------  -----------  -------------  ------------  -------------
                                                  Percentage
                                     Shares of    of Common
                        Shares       Common       Stock                       
                        of           Stock        Issuable to                               
                        Common       Issuable to  Selling                                   
                        Stock        Selling      Shareholder  Number of      Number of     
                        Owned by     Shareholder  in           Shares of      Shares of     Percentage
                        Selling      in           Connection   Common         Common        of Common
                        Share-holder Connection   with SEDA    Stock          Stock         Stock
                        Prior to     with SEDA    Facility     Registered     Owned         Beneficially
Name of Selling         Offering     Facility     Transaction  Hereunder      After         Owned After
Shareholder             (1)          Transaction  (2)          (3)            Offering      the Offering
----------------------  ----------   -----------  -----------  -------------  ------------  -------------
                                                                          
Highgate House          0            125,000,000  17.84%       100,000,000    0 (5)         0% (5)
Funds, Ltd.                          (4)                                     
----------------------  ----------   -----------  -----------  -------------  ------------  -------------


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

         (1)      To our knowledge, and based on representations from Highgate's
management,  Highgate did not own any shares of our common stock as of September
21,  2005.  Highgate  House  Funds,  Ltd.,  is an entity  managed  by  Yorkville
Advisors,  LLC.  Adam  Gottbetter  is  the  co-portfolio  manager  of  Yorkville
Advisors, LLC.

         (2)      As noted  above,  Highgate is  prohibited  by the terms of the
Convertible  Debenture from converting amounts of the Convertible Debenture that
would  cause it to  beneficially  own more  than  4.99% of the then  outstanding
shares of our common stock following such put. The percentages set forth are not
determinative of the Selling  Shareholder's  beneficial  ownership of our common
stock  pursuant  to Rule  13d-3 or any  other  provision  under  the  Securities
Exchange Act of 1934, as amended.

         (3)      The registration  statement of which this prospectus is a part
covers up to 100,000,000  shares of common stock issuable in connection with the
Convertible Debenture. Because the specific circumstances of the issuances under


                                       36



the  Convertible  Debenture  are  within  the  discretion  of  Highgate  and are
therefore  unascertainable  at this time,  the precise total number of shares of
our common  stock  offered by the  Selling  Shareholder  cannot be fixed at this
time,  but cannot  exceed  100,000,000  unless we file  additional  registration
statements registering the resale of the additional shares. The amount set forth
below  represents the number of shares of our common stock that have been issued
and that  would be  issuable,  and hence  offered  in part  hereby,  assuming  a
conversion of the full principal amount of the Convertible  Debenture (excluding
any interest  accrued  thereon) as of September  21, 2005.  The actual number of
shares of our common  stock  offered  hereby may differ  according to the actual
number of shares issued upon such conversions.

         (4)      Includes:

                  125,000,000       shares  of  common  stock  issuable  upon  a
                                    hypothetical    conversion   of   the   full
                                    $3,750,000    principal    amount   of   the
                                    Convertible  Debenture as of  September  21,
                                    2005. This  prospectus  registers only up to
                                    100,000,000  shares of common stock issuable
                                    in   connection    with   the    Convertible
                                    Debenture.  Accordingly,  we may  not  issue
                                    shares in excess  of  100,000,000  unless we
                                    file  additional   registration   statements
                                    registering  the  resale  of the  additional
                                    shares.

         (5)      Assumes  a  hypothetical  conversion  of the  full  $3,750,000
principal amount of the Convertible  Debenture as of September 21, 2005, and the
issuance of  125,000,000  shares of our common stock,  together with the sale by
Highgate of all such shares.  There is no assurance  that Highgate will sell any
or all  of  the  shares  offered  hereby.  However,  Highgate  is  contractually
prohibited from converting amounts of the Convertible Debenture that would cause
it to hold shares in excess of 4.99% of the then-issued and shares of our common
stock.  This number and  percentage  may change based on Highgate's  decision to
sell or hold the Shares.  There is no assurance  that  Highgate will sell any or
all of the shares offered hereby.  If Highgate sells all of the shares issued to
it in  connection  with the  Convertible  Debenture,  the number of shares  held
following such sales would be 0 and the percentage of ownership would be 0%.

Plan of Distribution

The Selling Shareholder,  its pledgees,  donees, transferees or other successors
in interest,  may from time to time sell the Shares of our Common Stock directly
to  purchasers  or  indirectly  to or through  underwriters,  broker-dealers  or
agents.  The  Selling  Shareholder  may sell all or part of its shares in one or
more transactions at fixed prices,  varying prices,  prices at or related to the
then-current  market price or at negotiated prices. The Selling Shareholder will
determine the specific  offering  price of the Shares from time to time that, at
that  time,  may be higher or lower than the  market  price of our Common  Stock
quoted on the OTC Bulletin Board.

The  Selling   Shareholder  and  any  underwriters,   broker-dealers  or  agents
participating  in the  distribution  of the  Shares of our  Common  Stock may be
deemed to be  "underwriters"  within the meaning of the  Securities Act of 1933,
and any profit from the sale of such shares by the Selling  Shareholder  and any
compensation  received by any underwriter,  broker-dealer or agent may be deemed
to be underwriting  discounts under the Securities Act. The Selling  Shareholder
may agree to indemnify any underwriter, broker-dealer or agent that participates
in  transactions  involving  sales of the  Warrants  or shares  against  certain
liabilities, including liabilities arising under the Securities Act.

Because the Selling Shareholder may be deemed to be an "underwriter"  within the
meaning of the Securities  Act, the Selling  Shareholder  will be subject to the
prospectus  delivery  requirements  of the Securities  Act. We have informed the
Selling  Shareholder  that the  anti-manipulative  provisions  of  Regulation  M
promulgated  under the Exchange  Act may apply to its sales in the market.  With
certain  exceptions,   Regulation  M  precludes  the  Selling  Shareholder,  any
affiliated purchasers, and any broker-dealer or other person who participates in
such  distribution  from bidding for or purchasing,  or attempting to induce any
person  to bid  for or  purchase  any  security  which  is  the  subject  of the
distribution  until the  entire  distribution  is  complete.  Regulation  M also
prohibits  any  bids or  purchases  made in order to  stabilize  the  price of a
security in connection with the distribution of that security.


                                       37



The  method  by  which  the  Selling  Shareholder,   or  its  pledgees,  donees,
transferees or other successors in interest, may offer and sell their Shares may
include, but are not limited to, the following:

         o        sales on the  over-the-counter  market,  or  other  securities
                  exchange  on which the  Common  Stock is listed at the time of
                  sale, at prices and terms then prevailing or at prices related
                  to the then-current market price;
         o        sales in privately negotiated transactions;  
         o        sales for their own account pursuant to this prospectus;
         o        through  the  writing of  options,  whether  such  options are
                  listed  on  an  options  exchange  or  otherwise  through  the
                  settlement of short sales;
         o        cross or block trades in which  broker-dealers will attempt to
                  sell the  shares  as  agent,  but may  position  and  resell a
                  portion of the block as a principal in order to facilitate the
                  transaction;
         o        purchases  by  broker-dealers  who then  resell the shares for
                  their own account; 
         o        brokerage transactions in which a broker solicits  purchasers;
         o        any  combination  of these  methods  of sale;  and
         o        any other method permitted pursuant to applicable law.

Any Shares of Common  Stock  covered by this  prospectus  that  qualify for sale
under Rule 144 or Rule 144A of the  Securities Act may be sold under Rule 144 or
Rule 144A rather than under this prospectus.  The Shares of our Common Stock may
be sold in some states only through  registered or licensed  brokers or dealers.
In  addition,  in some  states,  the Shares of our Common  Stock may not be sold
unless they have been  registered  or qualified for sale or the sale is entitled
to an exemption from registration.

The Selling Shareholder may enter into hedging  transactions with broker-dealers
or  other  financial   institutions.   In  connection  with  such  transactions,
broker-dealers or other financial  institutions may engage in short sales of our
securities in the course of hedging the  positions  they assume with the Selling
Shareholder.  The  Selling  Shareholder  may also  enter  into  options or other
transactions with  broker-dealers or other financial  institutions which require
the  delivery  to such  broker-dealer  or  other  financial  institution  of the
securities  offered hereby,  which shares such  broker-dealer or other financial
institution may resell  pursuant to this prospectus (as  supplemented or amended
to reflect such transaction).

To our knowledge,  there are currently no plans,  arrangements or understandings
between the Selling  Shareholder  and any  underwriter,  broker-dealer  or agent
regarding the sale of Shares of our Common Stock by the Selling Shareholder.

The Selling Shareholder will pay all fees,  discounts and brokerage  commissions
in connection  with any sales,  including  any fees to finders.  We will pay all
expenses of preparing and reproducing  this  prospectus,  including  expenses or
compliance with state securities laws and filing fees with the SEC.

Under  applicable  rules and regulations  under  Regulation M under the Exchange
Act, any person engaged in the distribution of securities may not simultaneously
engage in market making activities,  subject to certain exceptions, with respect
to the securities for a specified  period set forth in Regulation M prior to the
commencement of such distribution and until its completion. In addition and with
limiting  the  foregoing,  the  Selling  Shareholder  will  be  subject  to  the
applicable  provisions of the  Securities Act and the Exchange Act and the rules
and regulations thereunder,  including, without limitation,  Regulation M, which
provisions  may limit the timing of  purchases  and sales of the  securities  by
Selling  Shareholder.   The  foregoing  may  affect  the  marketability  of  the
securities offered hereby.

The Selling  Shareholder  may be deemed to be an  "underwriter"  as such term is
defined  in the  Securities  Act,  and  any  commissions  paid or  discounts  or
concessions allowed to any such person and any profits received on resale of the
securities  offered hereby may be deemed to be underwriting  compensation  under
the Securities Act.


                                       38



Our Common Stock is quoted on the OTC Bulletin Board under the symbol "CIRT.OB."

Regulation M

We have informed the Selling  Shareholders  that Regulation M promulgated  under
the  Securities  Exchange Act of 1934 may be  applicable to them with respect to
any purchase or sale of our common stock. In general,  Rule 102 under Regulation
M prohibits any person  connected with a  distribution  of our common stock from
directly or indirectly  bidding for, or  purchasing  for any account in which it
has a  beneficial  interest,  any of the  Shares  or any right to  purchase  the
Shares,  for a period of one  business  day before and after  completion  of its
participation in the distribution.

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

We also have advised the Selling Shareholders that they should be aware that the
anti-manipulation  provisions  of Regulation M under the Exchange Act will apply
to purchases  and sales of shares of common  stock by the Selling  Shareholders,
and that there are restrictions on  market-making  activities by persons engaged
in the distribution of the shares.  Under Regulation M, the Selling Shareholders
or their  agents may not bid for,  purchase,  or attempt to induce any person to
bid for or purchase,  shares of our common stock while such Selling Shareholders
are distributing  shares covered by this  prospectus.  Regulation M may prohibit
the Selling  Shareholders  from covering short sales by purchasing  shares while
the distribution is taking place,  despite any contractual rights to do so under
the Agreement. We have advised the Selling Shareholders that they should consult
with their own legal counsel to ensure compliance with Regulation M.

Legal Proceedings

As of June 30,  2005,  the  Company  had  accrued  liabilities  in the amount of
$155,627 for delinquent  payroll taxes,  including interest and penalties due to
the State of Utah. In November 2003, the Company  entered into an agreement with
the Utah State Tax Commission to allow the Company to pay the liability owing to
the State of Utah in equal monthly  installments  over a two year period.  Under
the  agreement,  the  Company  would make  monthly  payments of $4,000 per month
through  November 2005. As of September 15, 2005, the Company was current in its
payments to the State of Utah.

As of December 31, 2004,  the Company had accrued  liabilities  in the amount of
$500,000 for delinquent payroll taxes, including interest and penalties, owed to
the Internal Revenue Service.  The Company,  in response to collection  notices,
filed a due process appeal with the Internal Revenue  Service's  Appeals Office.
The appeal was resolved by an agreement with the Appeals Office that allowed the
Company to file an offer in  compromise of all federal tax  liabilities  owed by
the  Company  based on its  ability  to pay.  The  Company  filed  its  offer in
compromise  with the IRS in November 2003, and after meeting with IRS personnel,
filed a revised offer in compromise on August 31, 2004. The Company was notified
in November  2004 that the IRS had accepted the offer in  compromise.  Under the
offer,  the  Company  was  required  to  pay an  aggregate  amount  of  $500,000
(representing  payments  of $350,000 by Circuit  Technology,  Inc.,  $100,000 by
CirTran  Corporation,  and $50,000 by Racore  Technology,  Inc.), not later than
February 3, 2005. These amounts were paid. Additionally, the Company must remain
current in its payment of taxes for 5 years,  and may not claim any NOLs for the
years 2001 through  2015,  or until the three  companies  pay taxes in an amount
equal to the taxes waived by the offer in compromise.

We (as successor to Circuit  Technology,  Inc.) were a defendant in an action in
El Paso  County,  Colorado  District  Court,  brought by  Sunborne  XII,  LLC, a
Colorado limited liability  company,  for alleged breach of a sublease agreement
involving  facilities  located in  Colorado.  Our  liability  in this action was
originally  estimated to range up to $2.5 million,  and we subsequently  filed a


                                       39



counter suit in the same court against Sunborne in an amount exceeding  $500,000
for missing equipment.  Effective January 18, 2002, we entered into a settlement
agreement  with Sunborne  with respect to the  above-described  litigation.  The
settlement  agreement  required us to pay Sunborne the sum of $250,000.  Of this
amount,  $25,000 was paid upon  execution of the  agreement,  and the balance of
$225,000,  together with interest at 8% per annum, was payable by July 18, 2002.
As security for payment of the balance,  we executed and delivered to Sunborne a
Confession  of  Judgment  and also issued to  Sunborne  3,000,000  shares of our
common stock,  which were held in escrow and have been treated as treasury stock
recorded at no cost.  Because 75% of the balance  owing under the  agreement was
not  paid by May 18,  2002,  we were  required  to  prepare  and  file  with the
Securities & Exchange Commission,  at our expense, a registration statement with
respect to the shares that were  escrowed.  The payment was not made,  nor was a
registration statement filed with respect to the escrowed shares.

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

As of April 8, 2005,  the  Company was in default of its  obligations  under the
settlement  agreement with Sunborne,  i.e., the total payment due thereunder had
not been made, a registration  statement with respect to the escrowed shares was
not filed,  and the Company did not replace the escrowed shares with registered,
free-trading shares as per the terms of the agreement. Accordingly, Sunborne has
filed  the  Confession  of  Judgment  and  proceeded  with  execution   thereon.
Additionally,  Sunborne sold the 3,000,000 shares.  The Company is continuing to
negotiate with Sunborne in an attempt to settle the remaining obligation.

C/S  Utilities  notified the Company that it believes it has a claim against the
Company in the amount of $32,472  regarding  utilities  services.  The claim was
assigned  to BC  Services,  Inc.,  which  obtained  a judgment  against  Circuit
Technology,  Inc., for $37,965.84 in El Paso County, Colorado, District Court on
February 13, 2003.  The Company is reviewing its records in an effort to confirm
the validity of the claims and is evaluating its options.

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

Howard  Salamon,  dba  Salamon  Brothers  vs.  CirTran  Corporation,  Civil  No.
2:03-00787,  U.S. District Court,  District of Utah.  Howard Salamon  originally
filed suit against the Company in the U.S.  District Court,  Eastern District of
New York,  seeking  finders fees,  consisting of shares of the Company's  common
stock  valued  at  $350,000,   allegedly  owed  in  connection   with  Salamon's
introducing  the  Company to Cornell  Capital  Partners,  L.P.,  the Equity Line
Investor.  The  Company  disputes  the  claims  in the  complaint.  The case was
dismissed  in New York and refiled in Utah.  The Company has filed its answer in
the Utah case and the lawsuit is proceeding.  The Plaintiff sought leave to file
a supplemental complaint,  which the court granted. The Company subsequently was
served  with the  supplemental  complaint,  in which  Salamon  seeks  additional
finders  fees,  consisting  of shares of the  Company's  common  stock valued at
$1,400,000 (for an aggregate  claim of  $1,750,000),  to which the Company filed
its  answer.  The case is still in the  discovery  phase.  The  Company  is also
currently conducting settlement negotiations.

RecovAR Group, LLC vs. CirTran  Corporation,  Inc.,  District Court of Maryland.
This matter  arises  from an  agreement  between  the Company and United  Parcel
Services,  Inc. ("UPS").  UPS alleges that the Company owes approximately $8,024
for services rendered.  RecovAR Group, LLC, brought the action on behalf of UPS.
The Company is continuing its settlement negotiations with RecovAR Group, LLC.


                                       40



CirTran Asia v. Mindstorm Civil No.  050902290,  Third Judicial  District Court,
Salt Lake County,  State of Utah.  CirTran  Asia brought suit against  Mindstorm
Technologies,  LLC, for  nonpayment for goods  provided.  On April 22, 2005, the
defendant  filed its  answer  and  counterclaim,  following  which,  defendant's
counsel withdrew from representation. CirTran Asia notified defendant that under
local rules it was required to appoint successor  counsel.  The defendant failed
to do so,  and  CirTran  Asia moved for  default  judgment,  which was  granted.
CirTran  Asia  submitted  a proposed  order of default  judgment to the court in
September 2005.

CirTran Asia, et al. v.  International  Edge, et al.,  Civil No. 2:05 CV 413BSJ,
U.S.  District  Court,  District of Utah. On May 11, 2005,  CirTran Asia,  UKING
System Industry Co., Ltd., and Charles Ho filed suit against International Edge,
Inc.,  Michael Casey  Enterprises,  Inc., Michael Casey, David Hayek, and HIPMG,
Inc., for breach of contract,  breach of the implied  covenant of good faith and
fair dealing, interference with economic relationships, and fraud in relation to
certain   licensing   issues  relating  to  the  Ab  King  Pro.  The  defendants
counterclaimed,  alleging  breach of  contract,  fraud,  defamation  and related
claims,  all related to the Ab King Pro.  CirTran Asia and the other  plaintiffs
filed their reply to the  counterclaim,  disputing  all of the  allegations  and
claims. CirTran Asia intends to vigorously pursue this action.

CirTran Asia v. Robinson,  Civil No.  050915272,  Third Judicial District Court,
Salt Lake County,  State of Utah. On August 30, 2005,  CirTran Asia brought suit
against Glenn Robinson,  one of the principals of Mindstorm  Technologies,  LLC,
for nonpayment  for goods  provided.  CirTran Asia intends to vigorously  pursue
this action.


Directors, Executive Officers, Promoters and Control Persons

Directors and Officers

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

      Name            Age                    Positions

Iehab J. Hawatmeh     38     President, Chief Executive Officer, Chief Financial
                             Officer, Secretary and Director of CirTran
                             Corporation; President of CirTran Corporation
                             (Utah).
                             Served since July 2000.

Raed Hawatmeh         39     Director since June 2001.

Trevor Saliba         31     Director since June 2001. Senior Vice-President,
                             Sales and Marketing.
                             Served since January 2002.

Shaher Hawatmeh       39     Chief Operating Officer
                             Served since June 2004

Charles Ho            50     President, CirTran-Asia
                             Served since June 2004

Iehab J. Hawatmeh, MBA
Chairman, President & CEO

Mr.  Iehab  Hawatmeh  founded  CirTran  Corporation  in 1993  and has  been  its
Chairman, President and CEO since its inception. Mr. Hawatmeh oversees all daily
operation including  financial,  technical,  operational and sales functions for


                                       41



the company.  Under Mr.  Hawatmeh's  direction,  the company has seen its annual
sales exceed $20 million,  its employment exceed 360 and completed two strategic
acquisitions.  Prior to forming the company,  Mr.  Hawatmeh  was the  Processing
Engineering  Manager  for Tandy  Corporation  overseeing  the  company's  entire
contract manufacturing printed circuit board assembly division. In addition, Mr.
Hawatmeh was  responsible  for  developing  and  implementing  Tandy's  facility
Quality  Control and Processing  Plan model which is used by CirTran today.  Mr.
Hawatmeh  received his Master's of Business  Administration  from  University of
Phoenix and his  Bachelor's  of Science in Electrical  and Computer  Engineering
from Brigham Young University. Iehab and Shaher Hawatmeh are brothers.

Raed Hawatmeh.
Director

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

Trevor M. Saliba, MS
Senior Vice President,
Worldwide Business Development

Mr. Saliba is responsible  for sales and marketing  activities  worldwide and is
responsible for overseeing all worldwide business development strategies for the
company.  Mr. Saliba was elected to the Board of Directors in 2001.  From 1997 -
2001 he was President and CEO of Saliba Corp., a privately held contracting firm
he founded.  From 1995-1997 he was an Associate with Morgan Stanley. From 1992 -
1995 he was Vice President of Sales and Marketing for SNJ Industries. Mr. Saliba
holds a Bachelors  Degree in  Business  Administration  and a Masters  Degree in
Finance from La Salle University and has completed an Advanced  Graduate Program
in Engineering and Management at the University of California, Berkeley.

In June 2002 Mr.  Saliba filed for personal  bankruptcy  in the U.S.  Bankruptcy
Court  in Los  Angeles,  California,  which  has not yet  been  discharged.  The
bankruptcy was unrelated to Mr. Saliba's involvement in CirTran.

James Snow
Vice President,
Product Development
President - Racore Technology Corporation

Mr. Snow is the Vice President of Product  Development  for CirTran  Corporation
and also President of Racore  Technology Corp., a wholly owned subsidiary of the
company.  Mr. Snow  directly  oversees the design,  planning and  management  of
Racore's  proprietary  Local Area Network  (LAN)  products and provides  network
consulting  services  to  clients.  Mr.  Snow held the  position  of Director of
Forward  Planning and Project  Engineering for Phillips  Telecommunications  and
Data Systems (a Division of N.V.  Phillips) from 1982 - 1992. In addition he was
a Principle  Engineer for Digital  Equipment  Corp.  from 1992 - 1994.  Mr. Snow
holds  a  Bachelor's  degree  in  Electrical   Engineering  from  Brigham  Young
University and Business Management from Brookhaven College.

Shaher Hawatmeh
Chief Operating Officer

Mr. Shaher Hawatmeh  joined the company in 1993 as its Controller  shortly after
its founding.  Today,  Mr. Hawatmeh  directly  oversees all daily  manufacturing
production,  customer  service,  budgeting  and  forecasting  for  the  company.
Following the companies  acquisition  of Pro Cable  Manufacturing  in 1996,  Mr.
Hawatmeh  directly  managed the entire  company,  supervising all operations for
approximately  two years and  successfully  oversaw the  integration of this new
division into the company. Prior to joining CirTran, Mr. Hawatmeh worked for the
Utah  State Tax  Commission.  Mr.  Hawatmeh  earned  his  Master's  of  Business
Administration  with an emphasis in Finance from the  University  of Phoenix and


                                       42



his Bachelor's of Science in Business  Administration and a Minor in Accounting.
Iehab and Shaher Hawatmeh are brothers.

Charles Ho
President, CirTran-Asia

Mr. Ho, who became the President of our CirTran-Asia  division on June 15, 2004,
served for many years as the chairman of Meicer  Semiconductor Co., Ltd., one of
the leading  semiconductor  manufacturers located in China, and was a co-founder
of two of the leading design and manufacturing firms of DVD and CD players: Lead
Data Co., Ltd., and Media Group. Mr. Ho has a Master of Business  Administration
Degree from the University of South  Australia and Bachelor of Science degree in
Industrial Design from National Taipei University of Technology.

Indemnification Provisions

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

Commission's Position on Indemnification for Securities Act Liabilities

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

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

Security Ownership of Certain Beneficial Owners and Management

The  following  table sets forth the number and  percentage  of the  577,368,569
outstanding  shares of our common  stock  which,  according  to the  information
supplied to us, were  beneficially  owned, as of September 21, 2005, by (i) each
person who is  currently  a director,  (ii) each  executive  officer,  (iii) all
current directors and executive officers as a group and (iv) each person who, to
our knowledge, is the beneficial owner of more than 5% of our outstanding common
stock.


                                       43



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

------------------------------------- -------------- --------------- ----------
                                                                      Percent
Name and Address                       Relationship   Common Shares   of Class
------------------------------------- -------------- --------------- ----------
Saliba Private Annuity Trust (1)       5%              75,698,990      13.11%
115 S. Valley Street                   Shareholder
Burbank, CA 91505

------------------------------------- -------------- --------------- ----------
Iehab J. Hawatmeh                      Director,       64,498,232      11.17%
4125 South 6000 West                   Officer
West Valley City, Utah 84128           &5%
                                       Shareholder
------------------------------------- -------------- --------------- ----------
Raed Hawatmeh **                       Director        33,566,530       5.81%
10989 Bluffside Drive                  & 5%
Studio City, CA 91604                  Shareholder

------------------------------------- -------------- --------------- ----------
Trevor Saliba *                        Director        13,375,000       2.32%
13848 Valleyheart Drive
Sherman Oaks, CA 91423

------------------------------------- -------------- --------------- ----------
All Officers and Directors as a Group                  187,138,752     19.30%
(3 persons)
------------------------------------- -------------- --------------- ----------

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

(1)      Includes  13,189,620 shares held by the Saliba Living Trust.  Thomas L.
Saliba and Betty R.  Saliba are the  trustees  of The  Saliba  Living  Trust and
Thomas L. Saliba is the sole trustee of The Saliba Private Annuity Trust.  These
persons  control the voting and  investment  decisions of the shares held by the
respective  trusts.  Mr. Thomas L. Saliba is a nephew of the  grandfather of Mr.
Trevor  Saliba,  one of our directors and officers.  Mr. Trevor Saliba is one of
five passive  beneficiaries  of Saliba Private  Annuity Trust and has no control
over its operations or management.  Mr. Saliba disclaims beneficial control over
the shares indicated.

*        Includes options of 2,000,000 shares each that can be exercised anytime
at exercise price of $0.02 - $0.03 per share. 

**       Includes options of 4,250,000  shares that can be exercised  anytime at
exercise price of $0.02 - $0.03 per share.


Description of Common Stock

Effective August 6, 2001, our authorized  capital was increased from 500,000,000
to 750,000,000  shares of common stock,  $0.001 par value, and we also effected,
effective  the same date,  a 1:15  forward  split of our issued and  outstanding
shares of common stock  through a forward  split and share  distribution.  As of
September 21, 2005,  577,368,569 (post forward-split) shares of our common stock
were issued and outstanding. We are not authorized to issue preferred stock.


                                       44



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

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

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

Registration Rights and Related Matters

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

In  connection  with  our  debt  settlement  with  Future,   our  three  largest
shareholders,  Iehab  Hawatmeh,  Raed Hawatmeh and Roger Kokozyon (see "Security
Ownership of Certain  Beneficial Owners and  Management"),  entered into lock-up
agreements with Future, whereby they agreed not to sell to the public any shares
of our  common  stock held by them.  Such  lock-up  agreements  expired of their
terms, were not renewed, and are no longer in effect.

Certain Relationships and Related Transactions

An explanation of the relationship between CirTran and Abacas Ventures, Inc., is
as follows:

Two  trusts,  the Saliba  Living  Trust and the  Saliba  Private  Annuity  Trust
(collectively,  the "Saliba Trusts"),  were investors in Circuit  Technology,  a
Utah  corporation  and  predecessor  entity of the Company.  The trustees of the
trusts are Tom and Betty Saliba,  and Tom Saliba,  respectively.  (Tom Saliba is
the  nephew  of the  grandfather  of  Trevor  Saliba,  one of the  directors  of
CirTran.) In July 2000,  CirTran  Corporation  merged with  Circuit  Technology.
Through that merger,  the Saliba  Trusts  became  shareholders  of CirTran.  The
Saliba  Trusts  are also  two of the  shareholders  of an  entity  named  Abacas
Ventures, Inc. ("Abacas").  At the time of the merger, CirTran was in default on
several of its obligations, including an obligation to Imperial Bank. The Saliba


                                       45



Trusts,  through  Abacas,  purchased the bank's claim against CirTran to protect
their  investment  in CirTran.  Since that time,  Abacas has continued to settle
debts of CirTran to improve  Abacas's  position and to take advantage of certain
discounts  that  creditors  of CirTran  offered to settle their  claims.  On two
occasions,  the Abacas shareholders have agreed to convert outstanding debt owed
by CirTran to Abacas  into shares of CirTran  common  stock  (discussed  below).
Abacas continues to work with the company to settle claims by creditors  against
CirTran,  and, on occasion,  to provide funding.  There can be no assurance that
Abacus will agree to convert its existing  debt,  or any debt it acquires in the
future, into shares of CirTran, or that conversions will occur at a price and on
terms that are  favorable  to  CirTran.  If Abacus and CirTran  cannot  agree on
acceptable  conversion  terms,  Abacus may demand  payment of some or all of the
debt. If CirTran does not have sufficient  cash or credit  facilities to pay the
amount then due and owing by CirTran to Abacus,  Abacus may  exercise its rights
as a senior secured lender and commence foreclosure or other proceedings against
the assets of  CirTran.  Such  actions by Abacus  could have a material  adverse
effect upon CirTran and its ability to continue in business.

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

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

During  2002,  the Company  entered  into a verbal  bridge loan  agreement  with
Abacas.  This  agreement  allows the  Company to  request  funds from  Abacas to
finance the build-up of  inventory  relating to specific  sales.  The loan bears
interest  at 24%  and is  payable  on  demand.  There  are no  required  monthly
payments.  During the years ended  December  31, 2004 and 2003,  the Company was
advanced  $3,128,281  and  $350,000,  respectively,  and made cash  payments  of
$3,025,149 and $875,000, respectively.

During the year ended  December 31, 2004,  Abacas  completed  negotiations  with
several  vendors of the  Company,  whereby  Abacas  purchased  various  past due
amounts for goods and  services  provided by vendors,  as well as notes  payable
(see Note 6). The total of these  obligations  was  $1,263,713.  The Company has
recorded this transaction as a $1,263,713  non-cash increase to the note payable
owed to Abacas, pursuant to the terms of the Abacas agreement.

The total  principal  amount  owed to Abacas  between  the note  payable and the
bridge  loan was  $1,530,587  and  $163,742  as of  December  31, 2004 and 2003,
respectively. The total accrued interest owed to Abacas between the note payable
and the bridge loan was  $430,828 and $230,484 as of December 31, 2004 and 2003,
respectively, and is included in accrued liabilities.

In March  2005,  the  shareholders  of Abacas  agreed to  cancel  $2,050,000  of
principal and accrued  interest in return for the Company's  issuing  51,250,000
shares of our  restricted  common stock to certain  shareholders  of Abacas.  No
registration rights were granted.

         Additional Information

As of December 31, 2001, Iehab Hawatmeh had loaned us a total of $1,390,125. The
loans were demand  loans,  bore  interest  at 10% per annum and were  unsecured.
Effective  January  14,  2002,  we  entered  into four  substantially  identical
agreements with existing  shareholders  pursuant to which we issued an aggregate
of 43,321,186  shares of restricted  common stock at a price of $0.075 per share
for $500,000 in cash and the cancellation of $2,749,090  principal amount of our
debt. Two of these agreements were with the Saliba Private Annuity Trust, one of
our principal  shareholders,  and a related entity, the Saliba Living Trust. The
Saliba  trusts  are also  principals  of Abacas  Ventures,  Inc.,  which  entity
purchased our line of credit in May 2000. Pursuant to the Saliba agreements, the


                                       46



trusts were issued a total of 26,654,520  shares of common stock in exchange for
$500,000 cash and the  cancellation  of $1,499,090 of debt. We used the $500,000
cash  from the sale of the  shares  for  working  capital.  As a result  of this
transaction,  the  percentage  of our common  stock owned by the Saliba  Private
Annuity Trust and the Saliba Living Trust increased from approximately  6.73% to
approximately 17.76%. Mr. Trevor Saliba, one of our directors and officers, is a
passive  beneficiary of the Saliba Private Annuity Trust.  Pursuant to the other
two agreements made in January 2002, we issued an aggregate of 16,666,666 shares
of  restricted  common  stock at a price of $0.075 per share in exchange for the
cancellation  of  $1,250,000  of notes  payable by two  shareholders,  Mr. Iehab
Hawatmeh (our president, a director and our principal shareholder) and Mr. Rajai
Hawatmeh. Of these shares,  15,333,333 were issued to Iehab Hawatmeh in exchange
for the cancellation of $1,150,000 in debt. As a result of this transaction, the
percentage  of our common stock owned by Mr.  Hawatmeh  increased  from 19.9% to
approximately 22.18%.

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

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

Also, as of December 31, 2004 the company owed I&R Properties, LLC, the previous
owner of our principal office and manufacturing facility for unpaid accrued rent
and accrued  interest.  The Company settled with owed I&R  Properties,  LLC., on
accrued  rent  and  interest  of  $400,000  by  issuing   10,000,000  shares  of
unregistered common stock in March 2005.

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

         Purchase of Interests in Landlord

On March 31, 2005, the Company entered into a Membership  Acquisition  Agreement
(the  "Acquisition  Agreement")  with  Rajayee  Sayegh  (the  "Seller")  for the
purchase  of one  hundred  percent  (100%) of the  membership  interests  in PFE
Properties LLC, a Utah limited liability company ("PFE").  Under the Acquisition
Agreement, the Company agreed to issue twenty million (20,000,000) shares of its
restricted  common stock, with a fair value of $800,000 on the date of issuance.
No registration rights were granted. The shares were issued without registration
under the 1933 Act in reliance on Section 4(2) of the Securities Act of 1933, as
amended (the "1933 Act"), and the rules and regulations promulgated thereunder.

The primary asset of PFE is its rights,  titles and interests in and to a parcel
of real property,  together with any improvements,  rents and profits thereon or
associated therewith, located at 4125 S. 6000 W., West Valley City, Utah, 84128,
where the Company presently has its headquarters and manufacturing facility.

Prior to the purchase of the  membership  interests,  on December 17, 2003,  the
Company had entered into a ten-year  lease with PFE for the property.  The lease
payments were $16,974.  Following the acquisition of the PFE interests, PFE will
continue  to own the  building,  and the  Company  will  continue  to make lease
payments under the 2003 lease.


                                       47



Market for Common Equity and Related Stockholder Matters

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


Calendar Quarter Ended                       High Bid                   Low Bid
June 30, 2005                                $0.05                      $0.03
March 31, 2005                               $0.05                      $0.03
December 31, 2004                            $0.04                      $0.02
September 30, 2004                           $0.06                      $0.03
June 30, 2004                                $0.09                      $0.04
March 31, 2004                               $0.08                      $0.01
December 31, 2003                            $0.03                      $0.02
September 30, 2003                           $0.03                      $0.01
June 30, 2003                                $0.04                      $0.01
March 31, 2003                               $0.04                      $0.01
December 31, 2002                            $0.12                      $0.03
September 30, 2002                           $0.16                      $0.03
June 30, 2002                                $0.07                      $0.02
March 31, 2002                               $0.08                      $0.02

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

As of September  21,  2005,  we had  approximately  535  shareholders  of record
holding 577,368,569 shares of common stock.

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

Recent Sales of Unregistered Securities

In May 2005,  we entered  into a securities  purchase  agreement  with  Highgate
concerning the purchase and sale of the Convertible  Debenture.  The sale of the
Convertible  Debenture  to Highgate  was made in reliance on Section 4(2) of the
Securities Act of 1933, as amended (the "1933 Act"),  and rules and  regulations
promulgated  thereunder,  as a transaction not involving any public offering. No
advertising or general solicitation was employed in offering the securities, and
the Convertible Debenture was issued to only one investor which represented that
it is an  "accredited  investor"  as  that  term  is  defined  in  Regulation  D
promulgated  pursuant to the Securities Act of 1933. Through September 21, 2005,
we had issued no shares of our common stock in connection  with any  conversions
of the Convertible Debentures, and we had received notice of no conversions from
Highgate.  This registration statement is filed to register the resale of shares
into the market that  Highgate will receive upon  conversion of the  Convertible
Debenture,  and  our  issuances  of  shares  to  Highgate  will  be  madewithout
registration under the 1933 Act in reliance on Section 4(2) of the 1933 Act, and
the rules and regulations promulgated thereunder.

                                       48



Pursuant to the Equity Line of Credit Agreement,  we were entitled to put to the
Equity Line Investor,  in lieu of repayment of amounts drawn on the Equity Line,
shares of the Company's common stock.  Although the Company filed a registration
statement to register  the resale by the Equity Line  Investor of the shares put
to it by the  Company,  the  issuances  of  shares to the  Company  were made in
reliance on Section 4(2) of the 1933 Act, and rules and regulations  promulgated
thereunder,  as a transaction not involving any public offering.  No advertising
or general solicitation was employed in offering the securities,  and the shares
were issued to only one investor  which  represented  that it is an  "accredited
investor" as that term is defined in  Regulation D  promulgated  pursuant to the
Securities Act of 1933.  Through December 31, 2003, we issued  64,253,508 shares
of common  stock to the Equity  Line  Investor in  connection  with draws on the
Equity Line.  Subsequent to December 31, 2003,  and through  August 31, 2004, we
issued an  aggregate  of  57,464,386  shares of Common  Stock to the Equity Line
Investor in  connection  with draws on the Equity Line.  We used the proceeds of
the draws on the Equity Line to pay outstanding liabilities,  including notes to
Cornell, the Equity Line Investor,  discussed above. As noted above, the Company
has terminated the Equity Line of Credit Agreement.

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

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

Penny Stock Rules

Our  shares of common  stock  are  subject  to the  "penny  stock"  rules of the
Securities  Exchange  Act of 1934 and  various  rules under this Act. In general
terms,  "penny stock" is defined as any equity  security that has a market price
less than $5.00 per share, subject to certain exceptions. The rules provide that
any equity  security is  considered  to be a penny stock unless that security is
registered  and  traded on a  national  securities  exchange  meeting  specified
criteria set by the SEC,  authorized for quotation from the NASDAQ stock market,
issued by a registered  investment company,  and excluded from the definition on
the basis of price (at least  $5.00 per  share),  or based on the  issuer's  net
tangible assets or revenues.  In the last case, the issuer's net tangible assets
must exceed  $3,000,000 if in  continuous  operation for at least three years or
$5,000,000  if in operation for less than three years,  or the issuer's  average
revenues for each of the past three years must exceed $6,000,000.

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


                                       49



Executive Compensation

The  following  table sets forth  certain  information  regarding the annual and
long-term  compensation for services to us in all capacities  (including Circuit
Technologies,  Inc.) for the prior fiscal years ended  December 31, 2004,  2003,
and 2002,  of those  persons  who were  either (i) the chief  executive  officer
during the last completed  fiscal year or (ii) one of the other four most highly
compensated  executive officers as of the end of the last completed fiscal year.
The individuals  named below received no other  compensation of any type,  other
than as set out below, during the fiscal years indicated.


------------------------  -------------------  -------------------- 
                                 Annual             Long-Term
                              Compensation     Compensation Awards
------------------------  -------------------  -------------------- 
                                                Restricted
                                                Stock       Stock    
Name and                        Salary  Bonus   Awards      Options All Other
Principal Position        Year   ($)     ($)    ($)         (#)     Compensation
------------------------  -------------------  -------------------- ------------
                                          -                              -
Iehab J. Hawatmeh         2004  200,000   -        -      3,500,000      -
  President, Secretary,   2003  175,000   -        -      6,500,000      -
  Treasurer and Director  2002  175,000            -      1,850,000
------------------------  -------------------  -------------------- ------------
Trevor M. Saliba
  Sr. Vice President and  2004  108,000   -        -      4,250,000      -
  Director of             2003  127,000   -        -      3,000,000      -
  CirTran Corporation     2002  118,000   -        -        500,000      -
------------------------  -------------------  -------------------- ------------
Raed S. Hawatmeh          2004     -      -        -      2,500,000      -
  Director of CirTran     2003     -      -        -      3,000,000      -
  Corporation             2002     -      -        -        500,000      -
------------------------  -------------------  -------------------- ------------


Option/SAR Grants in the Year Ended December 31, 2004

--------------  ------------  ---------------  ----------------  ---------------
                Number of     % of  Total
                Securities    Options Granted
                Underlying    to Employees
                Options/SARs  in Fiscal        Exercise or Base
Name            Granted (#)   Year             Price ($/Sh)      Expiration Date
--------------  ------------  ---------------  ----------------  ---------------
Iehab Hawatmeh  3,500,000     14.58%           $0.015 - $0.03    Jan - Dec 2009
--------------  ------------  ---------------  ----------------  ---------------
Trevor Saliba   4,250,000     17.71%           $0.015 - $0.03    Jan - Dec 2009
--------------  ------------  ---------------  ----------------  ---------------
Raed Hawatmeh   3,500,000     14.58%           $0.015 - $0.03    Jan - Dec 2009
--------------  ------------  ---------------  ----------------  ---------------

Aggregated Option/SAR Exercises in the Year Ended December 31, 2004 and December
31, 2004 Option/SAR Values


                                       50



--------------  ------------  ------------  ------------------  ---------------
                                            Number of           Value of       
                                            Securities          Unexercised
                                            Underlying          In-the-Money
                                            Unexercised         Options/SARs at
                                            Options/SARs at FY  FY-End ($)
                Shares                      End (#)             Exercisable/
                Acquired  on  Value         Exercisable/        Unexercisable
Name            Exercise (#)  Realized ($)  Unexercisable
--------------  ------------  ------------  ------------------  ---------------
Iehab Hawatmeh  1,500,000     $33,750       -                   $ -
--------------  ------------  ------------  ------------------  ---------------
Trevor Saliba   2,250,000     $56,250       -                   $ -
--------------  ------------  ------------  ------------------  ---------------
Raed Hawatmeh   750,000       $11,250       2,250,000/0         $52,500/0
--------------  ------------  ------------  ------------------  ---------------

Employment Agreements

On July 1, 2004, CirTran Corporation  entered into an employment  agreement with
Iehab Hawatmeh, dated as of June 26, 2004. The agreement, which is for a term of
five years and renews automatically on a year-to year basis, provides for a base
salary of $225,000,  plus a bonus of 5% of our earnings before interest,  taxes,
depreciation,  and amortization,  payable quarterly,  as well as any other bonus
our board of directors may approve. Under the Agreement,  Mr. Hawatmeh agreed to
serve as our Chief  Executive  Officer and  President  and to perform such other
duties as  delegated  by our board of  directors.  The  agreement  provides  for
benefits including health insurance  coverage,  cell phone, car allowance,  life
insurance, and D&O insurance. Under the Agreement, Mr. Hawatmeh's employment may
be terminated for cause, or upon his death or disability.  In the event that Mr.
Hawatmeh  is  terminated  without  cause,  we are  obligated  to pay  him,  as a
severance payment, an amount equal to five full years of his then-current annual
base compensation,  half upon such termination and half one year later, together
with a continuation of insurance benefits for a period of five years.

Additionally,  on July 1, 2004, CirTran  Corporation  entered into an employment
agreement with Trevor Saliba, dated as of June 26, 2004. The agreement, which is
for a term of three  years and renews  automatically  on a year-to  year  basis,
provides  for a base salary of  $120,000,  plus a bonus of 1% of our gross sales
generated  directly by Mr. Saliba,  a bonus of 5% of all gross  investments made
into CirTran which are directly generated and arranged by Mr. Saliba, a bonus of
1% of the net  purchase  price of any  acquisitions  completed  by us which  are
directly generated and arranged by Mr. Saliba (payable in CirTran common stock),
as well as any  other  bonus  our  board of  directors  may  approve.  Under the
Agreement,  Mr. Saliba agreed to serve as our Executive  Vice President of Sales
and  Marketing,  and to perform  such other  duties as delegated by our board of
directors.  The  agreement  provides for  benefits  including  health  insurance
coverage, cell phone, car allowance,  life insurance,  and D&O insurance.  Under
the Agreement,  Mr. Saliba's employment may be terminated for cause, or upon his
death or disability.  In the event that Mr. Saliba is terminated  without cause,
we are  obligated  to pay him, as a severance  payment,  an amount  equal to one
years'  salary.  If the Agreement  expires of its terms or is terminated for any
reason,  Mr.  Saliba may not  compete  with us for a period of one year from the
date of termination of the agreement.  Mr. Saliba also agreed not to solicit our
employees or customers, or attempt to induce anyone to cease doing business with
us for a period of two years after the termination of the agreement.

On July 1, 2004, we also entered into an employment agreement,  dated as of June
26, 2004, with Shaher  Hawatmeh,  the brother of Iehab Hawatmeh.  The agreement,
which is for a term of three years and renews  automatically  on a year-to  year
basis,  provides  for a base  salary  of  $150,000,  plus a  bonus  of 1% of our
earnings  before  interest,  taxes,  depreciation,  and  amortization,   payable
quarterly,  as well as any other bonus our board of directors may approve. Under
the  Agreement,  Mr.  Shaher  Hawatmeh  agreed to serve as our  Chief  Operating
Officer,  and to  perform  such  other  duties  as  delegated  by our  board  of
directors.  The  agreement  provides for  benefits  including  health  insurance
coverage,  cell phone, life insurance,  and D&O insurance.  Under the Agreement,
Mr. Shaher Hawatmeh's  employment may be terminated for cause, or upon his death
or  disability.  In the event that Mr.  Shaher  Hawatmeh is  terminated  without
cause, we are obligated to pay him, as a severance  payment,  an amount equal to
one years'  salary.  If the Agreement  expires of its terms or is terminated for


                                       51



any reason, Mr. Shaher Hawatmeh may not compete with us for a period of one year
from the date of termination of the agreement.  Mr. Shaher  Hawatmeh also agreed
not to solicit our employees or customers,  or attempt to induce anyone to cease
doing  business with us for a period of two years after the  termination  of the
agreement.

On June 15, 2004,  our  subsidiary,  CirTran-Asia,  entered  into an  employment
agreement with Charles Ho. The agreement, which is for a term of three years and
renews automatically on a year-to year basis,  provides that for each additional
product that Mr. Ho procures pursuant to the agreement between  CirTran-Asia and
Michael  Casey  Enterprises,  LTD.,  Mr. Ho shall be  entitled  to receive  such
compensation  as  provided  for in that  agreement  in the  form of  options  to
purchase shares of CirTran common stock. Under the Agreement,  CirTran-Asia will
not  provided  benefits to Mr. Ho., and his  employment  may be  terminated  for
cause, or upon his death or disability. If the Agreement expires of its terms or
is terminated for any reason, Mr. Ho may not compete with us for a period of one
year from the date of termination  of the  agreement.  Mr. Ho also agreed not to
solicit our employees or  customers,  or attempt to induce anyone to cease doing
business  with  us for a  period  of two  years  after  the  termination  of the
agreement.

2001 Stock Plan

The 2001 Stock Plan has been fully distributed.

2002 Stock Plan

The 2002 Stock Plan has been fully distributed.

2003 Stock Plan

In November  2003,  our board  approved and adopted our 2003 Stock Plan,  or the
2003 Plan, subject to shareholder approval. An aggregate of 35,000,000 shares of
our common  stock are  subject to the 2003 Plan,  which  provides  for grants to
employees,  officers,  directors  and  consultants  of  both  non-qualified  (or
non-statutory)  stock options and "incentive  stock options" (within the meaning
of Section 422 of the Internal Revenue Code of 1986, as amended).  The 2003 Plan
also provides for the grant of certain stock purchase rights,  which are subject
to a purchase  agreement  between us and the recipient.  The purpose of the 2003
Plan is to enable us to  attract  and retain the best  available  personnel  for
positions of substantial responsibility, to provide additional incentive to such
persons, and to promote the success of our business.

The 2003 Plan is administered by our board of directors,  which  designates from
time to time the  individuals  to whom awards are made under the 2003 Plan,  the
amount of any such  award and the price and other  terms and  conditions  of any
such award.  The 2003 Plan shall  continue in effect until the date which is ten
years  from the date of its  adoption  by the  board of  directors,  subject  to
earlier  termination  by our board.  The board may suspend or terminate the 2003
Plan at any time.

The board determines the persons to whom options are granted,  the option price,
the number of shares to be covered by each  option,  the period of each  option,
the  times at which  options  may be  exercised  and  whether  the  option is an
incentive or non-statutory  option.  No employee may be granted options or stock
purchase  rights under the 2003 Plan for more than an  aggregate  of  15,000,000
shares in any given  fiscal year.  We do not receive any monetary  consideration
upon the granting of options.  Options are  exercisable  in accordance  with the
terms of an option agreement entered into at the time of grant.

The board may also award our shares of common stock under the 2003 Plan as stock
purchase rights.  The board determines the persons to receive awards, the number
of shares to be awarded and the time of the award. Shares received pursuant to a
stock  purchase  right are  subject to the terms,  conditions  and  restrictions
determined  by the  board at the time the  award  is  made,  as  evidenced  by a
restricted stock purchase agreement.


                                       52



As of April 8, 2005,  35,000,000  options to purchase shares of common stock and
no stock purchase  rights had been granted under the 2003 Plan.  Therefore,  the
2003 Plan had been fully distributed.

2004 Stock Plan

In December  2004,  our board  approved and adopted our 2004 Stock Plan,  or the
2004 Plan, subject to shareholder approval. An aggregate of 40,000,000 shares of
our common  stock are  subject to the 2003 Plan,  which  provides  for grants to
employees,  officers,  directors  and  consultants  of  both  non-qualified  (or
non-statutory)  stock options and "incentive  stock options" (within the meaning
of Section 422 of the Internal Revenue Code of 1986, as amended).  The 2004 Plan
also provides for the grant of certain stock purchase rights,  which are subject
to a purchase  agreement  between us and the recipient.  The purpose of the 2004
Plan is to enable us to  attract  and retain the best  available  personnel  for
positions of substantial responsibility, to provide additional incentive to such
persons, and to promote the success of our business.

The 2004 Plan is administered by our board of directors,  which  designates from
time to time the  individuals  to whom awards are made under the 2004 Plan,  the
amount of any such  award and the price and other  terms and  conditions  of any
such award.  The 2004 Plan shall  continue in effect until the date which is ten
years  from the date of its  adoption  by the  board of  directors,  subject  to
earlier  termination  by our board.  The board may suspend or terminate the 2004
Plan at any time.

The board determines the persons to whom options are granted,  the option price,
the number of shares to be covered by each  option,  the period of each  option,
the  times at which  options  may be  exercised  and  whether  the  option is an
incentive or non-statutory  option.  No employee may be granted options or stock
purchase  rights under the 2004 Plan for more than an  aggregate  of  15,000,000
shares in any given  fiscal year.  We do not receive any monetary  consideration
upon the granting of options.  Options are  exercisable  in accordance  with the
terms of an option agreement entered into at the time of grant.

The board may also award our shares of common stock under the 2004 Plan as stock
purchase rights.  The board determines the persons to receive awards, the number
of shares to be awarded and the time of the award. Shares received pursuant to a
stock  purchase  right are  subject to the terms,  conditions  and  restrictions
determined  by the  board at the time the  award  is  made,  as  evidenced  by a
restricted stock purchase agreement.

As of September 21, 2005,  28,500,000 options to purchase shares of common stock
and no stock purchase rights have been granted under the 2004 Plan.

Changes in and  disagreements  with  accountants  on  accounting  and  financial
disclosure

None.

Index to Financial Statements
                                                                            Page
Report of Independent Certified Public Accountants                           F-2
Consolidated Balance Sheets as of December 31, 2004 and 2003                 F-3
Consolidated Statements of Operations for the Years Ended
     December 31, 2004 and 2003                                              F-4
Consolidated Statement of Stockholders' Deficit for the Years
     Ended December 31, 2003 and 2004                                        F-5
Consolidated Statements of Cash Flows for the Years Ended
     December 31, 2004 and 2003                                              F-6
Notes to Consolidated Financial Statements                                   F-8
Condensed Consolidated Balance Sheets as of June 30, 2005
     and December 31, 2004  (unaudited)                                      Q-2
Condensed Consolidated Statements of Operations for the
     Three Months ended June 30, 2005 and 2004 (unaudited)                   Q-3
Condensed Consolidated Statements of Cash Flows for the
     Three Months ended June 30, 2005 and 2004 (unaudited)                   Q-4
Notes to Condensed Consolidated Financial Statements (unaudited)             Q-6


                                       53



Experts

Our  consolidated  balance  sheets as of  December  31,  2004 and 2003,  and the
consolidated  statements of operations,  stockholders'  deficit, and cash flows,
for the years then ended,  have been included in the  registration  statement on
Form SB-2 of which this  prospectus  forms a part,  in reliance on the report of
Hansen,  Barnett & Maxwell,  independent certified public accountants,  given on
the authority of that firm as experts in auditing and accounting.

Legal matters

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




















                                       54



                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

     The following  report of independent  registered  public  accounting  firm,
financial  statements of CirTran Corporation and related notes thereto are filed
as part of this Form 10-KSB:

                                                                          Page
Report of Independent Registered Public Accounting Firm                    F-2

Consolidated Balance Sheets as of December 31, 2004 and 2003               F-3

Consolidated Statements of Operations for the Years Ended
        December 31, 2004 and 2003                                         F-4

Consolidated  Statements of Stockholders' Deficit for the
Years Ended December 31, 2003 and 2004                                     F-5

Consolidated Statements of Cash Flows for the Years
        Ended December 31, 2004 and 2003                                   F-6

Notes to Consolidated Financial Statements                                 F-8

                                      F-1



         HANSEN, BARNETT & MAXWELL
         A Professional Corporation
        CERTIFIED PUBLIC ACCOUNTANTS
          5 Triad Center, Suite 750
         Salt Lake City, UT 84180-1128
            Phone: (801) 532-2200
             Fax: (801) 532-7944
               www.hbmcpas.com



             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To the Directors and the Stockholders
CirTran Corporation

We have audited the accompanying consolidated balance sheets of CirTran
Corporation and Subsidiaries as of December 31, 2004 and 2003, and the related
consolidated statements of operations, stockholders' deficit, and cash flows for
the years then ended. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of CirTran Corporation
and Subsidiaries as of December 31, 2004 and 2003, and the results of its
operations and its cash flows for the years then ended in conformity with
accounting principles generally accepted in the United States of America.

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



                                      HANSEN, BARNETT & MAXWELL

Salt Lake City, Utah
March 14, 2005


                                      F-2



                CIRTRAN CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED BALANCE SHEETS






December 31,                                                                    2004            2003
                                                                      ---------------  --------------

ASSETS
Current Assets
                                                                                           
Cash and cash equivalents                                             $       81,101   $      54,135
Trade accounts receivable, net of allowance for doubtful
accounts of $41,143 and $28,876, respectively                              1,288,719          89,187
Inventory                                                                  1,453,754       1,247,428
Other                                                                        153,062         165,091
                                                                      ---------------  --------------
Total Current Assets                                                       2,976,636       1,555,841

Property and Equipment, Net                                                  840,793         577,603

Investment in Securities, at Cost                                            300,000               -

Other Assets, Net                                                              8,000          10,390

Deposits                                                                     100,000               -

Deferred Offering Costs                                                       68,000          26,000
                                                                      ---------------  --------------


Total Assets                                                          $    4,293,429   $   2,169,834
                                                                      ---------------  --------------

LIABILITIES AND STOCKHOLDERS' DEFICIT

Current Liabilities
Checks written in excess of cash in bank                              $            -   $       9,623
Accounts payable                                                           1,104,392       1,300,597
Accrued liabilities                                                        2,066,022       3,615,264
Current maturities of long-term notes payable                              1,815,875       1,964,021
Notes payable to stockholders                                                 18,586          31,838
Notes payable to related parties                                           1,530,587         163,742
                                                                      ---------------  --------------
Total Current Liabilities                                                  6,535,462       7,085,085
                                                                      ---------------  --------------

Long-Term Notes Payable, Less Current Maturities                                   -               -
                                                                      ---------------  --------------


Commitments and Contingencies

Stockholders' Deficit
Common stock, par value $0.001; authorized 750,000,000 shares;
issued and outstanding shares: 474,118,569 and 349,087,699
net of 3,000,000 shares held in treasury at no cost at
December 31, 2004 and 2003, respectively                                     474,114         349,088
Additional paid-in capital                                                16,083,455      12,876,941
Accumulated deficit                                                      (18,799,602)    (18,141,280)
                                                                      ---------------  --------------
Total Stockholders' Deficit                                               (2,242,033)     (4,915,251)
                                                                      ---------------  --------------
Total Liabilities and Stockholders' Deficit                           $    4,293,429   $   2,169,834
                                                                      ---------------  --------------



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

                                      F-3



                      CIRTRAN CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS





For the Years Ended December 31,                       2004          2003
                                                ------------   -----------

                                                                 
Net Sales                                       $ 8,862,715    $ 1,215,245
Cost of Sales                                    (7,030,934)      (854,542)
Writedown of carrying value of inventories          (13,000)      (160,000)
                                                ------------   -----------

Gross Profit                                      1,818,781        200,703
                                                ------------   -----------

Operating Expenses
Selling, general and administrative expenses      3,362,933      2,402,968
Non-cash employee compensation expense              332,181        137,500
                                                ------------   -----------
Total Operating Expenses                          3,695,114      2,540,468
                                                ------------   -----------

Loss From Operations                             (1,876,333)    (2,339,765)
                                                ------------   -----------

Other Income (Expense)
Interest                                           (495,637)      (571,044)
Other, net                                             (233)          (169)
Gain on forgiveness of debt                       1,713,881             -
                                                ------------   -----------
Total Other Expense, Net                          1,218,011       (571,213)
                                                ------------   -----------

Net Loss                                        $  (658,322)   $(2,910,978)
                                                ------------   -----------

Basic and diluted loss per common share         $     (0.00)      $ (0.01)
                                                ------------   -----------
Basic and diluted weighted-average
common shares outstanding                       451,620,617    277,068,175
                                                ------------   -----------


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

                                      F-4



                      CIRTRAN CORPORATION AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT
                 FOR THE YEARS ENDED DECEMBER 31, 2003 AND 2004



                                                           Common Stock            Additional
                                                  -------------------------------
                                                      Number                         Paid-in       Accumulated
                                                     of Shares        Amount         Capital         Deficit          Total
                                                  ---------------- -------------- -------------- ---------------- --------------
                                                                                                   
Balance - December 31, 2002                           247,184,691  $     247,185  $  11,089,020  $   (15,230,302)  $ (3,894,097)

Shares issued for accrued wages                           500,000            500          9,500                -         10,000

Shares issued for conversion
of  notes payable to equity
line investor                                          64,253,508         64,254      1,024,318                -      1,088,572

Options granted to employees,
consultants and attorneys                                       -              -        239,227                -        239,227

Exercise of stock options
by directors and employees                             33,900,000         33,900        517,600                -        551,500

Exercise of stock options by
consultants and attorneys                               3,249,500          3,249         (2,724)               -            525

Net loss                                                        -              -              -       (2,910,978)    (2,910,978)
                                                  ---------------- -------------- -------------- ---------------- --------------

Balance - December 31, 2003                           349,087,699  $     349,088  $  12,876,941  $   (18,141,280) $  (4,915,251)

Shares issued for conversion
of  notes payable to equity
line investor                                          57,464,386         57,460      2,006,540                -      2,064,000

Shares issued for settlement
of notes payable                                        1,542,495          1,542         53,458                -         55,000

Shares issued for
settlement expense                                      1,000,000          1,000         59,000                -         60,000

Shares issued as settlement
of salaries, accrued salaries
and related interest                                   45,273,989         45,274        498,014                -        543,288

Options granted to employees,
consultants and attorneys                                       -              -        334,952                -        334,952

Exercise of stock options
by directors and employees                             14,250,000         14,250        259,500                -        273,750

Exercise of stock options by
consultants and attorneys                               5,500,000          5,500         (4,950)               -            550

Net loss                                                        -              -              -         (658,322)      (658,322)
                                                  ---------------- -------------- -------------- ---------------- --------------

Balance - December 31, 2004                           474,118,569  $     474,114  $  16,083,455  $   (18,799,602) $  (2,242,033)
                                                  ---------------- -------------- -------------- ---------------- --------------


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

                                      F-5



                      CIRTRAN CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS






For the Years Ended December 31,                                                       2004                    2003
                                                                        --------------------    --------------------

Cash flows from operating activities
                                                                                                           
Net loss                                                                $          (658,322)    $        (2,910,978)
Adjustments to reconcile net loss to net
cash used in operating activities:
Depreciation and amortization                                                       249,395                 300,520
Provision for loss on trade receivables                                              12,267                  (8,161)
Provision for obsolete inventory                                                     13,000                 160,000
Loss on disposal of property and equipment                                           33,238                       -
Gain on forgiveness of debt                                                      (1,713,881)                      -
Non-cash compensation expense                                                       226,250                 137,500
Loan costs and fees in lieu of interest on notes payable                            145,000                 120,200
Note payable issued as settlement of litigation expense                                   -                  62,226
Stock issued for employee compensation                                              105,931                       -
Stock issued for settlement expense                                                  60,000                       -
Options issued to attorneys and consultants for services                            209,952                 101,727
Changes in assets and liabilities:
Trade accounts receivable                                                        (1,211,799)                (43,562)
Inventories                                                                        (219,326)                143,125
Prepaid expenses and other assets                                                    14,419                 (63,056)
Accounts payable                                                                    515,690                 (25,077)
Accrued liabilities                                                                 538,132                 901,718
                                                                        --------------------    --------------------

Total adjustments                                                                (1,021,732)              1,787,160
                                                                        --------------------    --------------------

Net cash used in operating activities                                            (1,680,054)             (1,123,818)
                                                                        --------------------    --------------------

Cash flows from investing activities
Purchase of investment                                                             (300,000)                      -
Payment for property and equipment deposit                                         (100,000)                      -
Purchase of property and equipment                                                 (545,824)                (12,225)
                                                                        --------------------    --------------------

Net cash used in investing activities                                              (945,824)                (12,225)
                                                                        --------------------    --------------------

Cash flows from financing activities
Change in checks written in excess of cash in bank                                   (9,623)                 (9,908)
Proceeds from notes payable to stockholders                                          18,500                  41,500
Payments on notes payable to stockholders                                           (31,752)                (30,038)
Proceeds from notes payable, net of cash paid for offering costs                  2,927,000               1,605,847
Principal payments on notes payable                                                (466,463)               (194,748)
Proceeds from notes payable to related parties                                    3,128,281                 350,000
Payment on notes payable to related parties                                      (3,025,149)               (875,000)
Proceeds from exercise of options and warrants to purchase
common stock                                                                        111,500                 301,500
Exercise of options issued to attorneys and consultants
for services                                                                            550                     525
                                                                        --------------------    --------------------

Net cash provided by financing activities                                         2,652,844               1,189,678
                                                                        --------------------    --------------------

Net increase in cash and cash equivalents                                            26,966                  53,635

Cash and cash equivalents at beginning of year                                       54,135                     500
                                                                        --------------------    --------------------

Cash and cash equivalents at end of period                              $            81,101     $            54,135
                                                                        --------------------    --------------------


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

                                      F-6



                      CIRTRAN CORPORATION AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)




For the Years Ended December 31,                                                                    2004                    2003
                                                                                     --------------------    --------------------
Supplemental disclosure of cash flow information

                                                                                                                       
Cash paid during the period for interest                                             $           298,542     $            54,531

Noncash investing and financing activities

Notes issued for accounts payable and capital lease obligations                      $           711,894     $            34,049
Common stock issued for settlement of note payable
  and accrued interest                                                               $         2,204,999     $                 -
Common stock issuance in which proceeds were retained
  as payment of notes payable                                                        $                 -     $         1,134,000
Common stock issued for accrued compensation                                         $                 -     $            10,000
Accrued interest converted to notes payable                                          $             9,158     $            57,424
Stock options exercised for settlement of accrued interest
and accrued compensation                                                             $            61,000     $           250,000
Note issued for settlement of notes payable and accrued
interest                                                                             $           551,819     $                 -
Fees withheld from notes payable for Equity Line Agreement                           $            86,000     $            47,200
Loan costs included in notes payable                                                 $                 -     $           120,200
Deferred offering costs withheld from notes payable proceeds                         $           128,000     $            26,000
Shares issued as settlement of salaries, accrued salaries and
related interest                                                                     $           437,357     $                 -


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

                                      F-7





NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

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

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

In June 2004, the Company incorporated CirTran-Asia, Inc., a Utah corporation,
as a wholly owned subsidiary. CirTran-Asia was formed to manufacture, either
directly or through foreign subcontractors, certain products under exclusive
manufacturing agreements. Other such agreements will be sought in the future.

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

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

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

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

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



                                      F-8


Depreciation expense for the years ended December 31, 2004 and 2003, was
$249,394 and $300,520, respectively.

Impairment of Long-Lived Assets--The Company reviews its long-lived assets,
including intangibles, for impairment when events or changes in circumstances
indicate that the carrying value of an asset may not be recoverable. The Company
evaluates, at each balance sheet date, whether events and circumstances have
occurred that indicate possible impairment. The Company uses an estimate of
future undiscounted net cash flows from the related asset or group of assets
over their remaining life in measuring whether the assets are recoverable. As of
December 31, 2004, the Company did not consider any of its long-lived assets to
be impaired.

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

Stock-Based Compensation-- At December 31, 2004, the Company had one stock-based
employee compensation plan, which is described more fully in Note 12. The
Company accounts for the plan under APB Opinion No. 25, Accounting for Stock
Issued to Employees, and related interpretations. During the years ended
December 31, 2004 and 2003, the Company recognized compensation expense relating
to stock options and warrants of $226,250 and $137,500, respectively. During the
year ended December 31, 2004, the Company recognized compensation expense
relating to the issuance of common stock of $105,931. The following table
illustrates the effect on net loss and basic and diluted loss per common share
as if the Company had applied the fair value recognition provisions of Financial
Accounting Standards Board ("FASB") Statement No. 123, Accounting for
Stock-Based Compensation, to stock-based employee compensation:



                                                                      Years Ended December 31,    Nine Months Ended September 30,
                                                                    ---------------------------    ---------------------------
                                                                      2004             2003            2004           2003
                                                                    -----------   -------------    -----------   -------------
                                                                                                               
Net loss, as reported                                               $ (658,322)   $ (2,910,978)    $ (658,322)   $ (2,910,978)
Add:  Stock-based  employee compensation expense
included in net loss                                                   332,181         137,500        226,250          97,500
Deduct:  Total stock-based employee compensation
benefit (expense) determined under fair value based
method for all awards                                                 (517,924)       (292,247)      (412,557)       (274,167)
                                                                    -----------   -------------    -----------   -------------

Pro forma net loss                                                  $ (844,065)   $ (3,065,725)    $ (844,629)   $ (3,087,645)
                                                                    -----------   -------------    -----------   -------------

Basic and diluted loss per common share as reported                    $ (0.00)        $ (0.01)       $ (0.00)        $ (0.01)
                                                                    -----------   -------------    -----------   -------------

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



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


                                      F-9


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

Concentrations of Risk-- Financial instruments, which potentially subject the
Company to concentrations of credit risk, consist principally of trade accounts
receivable. The Company sells substantially to recurring customers, wherein the
customer's ability to pay has previously been evaluated. The Company generally
does not require collateral. Allowances are maintained for potential credit
losses, and such losses have been within management's expectations. At December
31, 2004 and 2003, this allowance was $41,143 and $28,876, respectively.

During the year ended December 2004, sales to two customers accounted for 52
percent and 14 percent of net sales. No individual customer account receivable
balance at December 31, 2004 created a concentration of credit risk.

During the year ended December 2003, sales to two customers accounted for 29
percent and 11 percent of net sales. No individual customer account receivable
balance at December 31, 2003 created a concentration of credit risk.

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

Loss Per Share--Basic loss per share is calculated by dividing loss available to
common shareholders by the weighted-average number of common shares outstanding
during each period. Diluted loss per share is similarly calculated, except that
the weighted-average number of common shares outstanding would include common
shares that may be issued subject to existing rights with dilutive potential
when applicable. The Company had 14,250,500 and 3,850,500 in potentially
issuable common shares at December 31, 2004 and 2003, respectively. The
potentially issuable common shares at December 31, 2004 and 2003 were excluded
from the calculation of diluted loss per share because the effects are
anti-dilutive.

New Accounting Standards--In November 2004, the Financial Accounting Standards
Board ("FASB") issued SFAS No. 151, "Inventory Costs." SFAS No. 151 clarifies
the accounting for abnormal amounts of idle facility expense, freight, handling
costs, and wasted material (spoilage). The Company will be required to apply
this statement to inventory costs incurred after December 31, 2005. The Company
is currently evaluating what effect this statement will have on the Company's
financial position and results of operations.

In December 2004, the FASB issued SFAS No. 153, "Exchange of Non-monetary
Assets." SFAS No. 153 amends APB Opinion No. 29, "Accounting for Non-monetary
Transactions," to eliminate the exception for non-monetary exchanges of similar
productive assets. The Company will be required to apply this statement to
non-monetary exchanges after December 31, 2005. The adoption of this standard is
not expected to have a material effect on the Company's financial position or
results of operations.

In December 2004, the FASB issued SFAS No. 123 (revised 2004), "Share-Based
Payment," which is an amendment to SFAS No. 123, "Accounting for Stock-Based


                                      F-10


Compensation." This new standard eliminates the ability to account for
share-based compensation transactions using Accounting Principles Board (APB)
No. 25, "Accounting for Stock Issued to Employees" (APB 25) and requires such
transactions to be accounted for using a fair-value-based method and the
resulting cost recognized in the Company's financial statements. This new
standard is effective for interim and annual periods beginning after December
15, 2005. The Company is currently evaluating SFAS No. 123 as revised and
intends to implement it in the first quarter of 2006 and does not anticipate
that the new standard will have a material effect on the Company's financial
statements.


NOTE 2 - REALIZATION OF ASSETS

The accompanying consolidated financial statements have been prepared in
conformity with accounting principles generally accepted in the United States of
America, which contemplate continuation of the Company as a going concern.
However, the Company sustained losses of $658,322 and $2,910,978 for the years
ended December 31, 2004 and 2003, respectively. As of December 31, 2004 and
2003, the Company had an accumulated deficit of $18,799,602 and $18,141,280,
respectively, and a total stockholders' deficit of $2,242,033 and $4,915,251,
respectively. The Company also had negative working capital of $3,558,826 and
$5,529,244 as of December 31, 2004 and 2003, respectively. In addition, the
Company used, rather than provided, cash in its operations in the amounts of
$1,680,054 and $1,123,818 for the years ended December 31, 2004 and 2003,
respectively. These conditions raise substantial doubt about the Company's
ability to continue as a going concern.

In addition, the Company is a defendant in numerous legal actions (see Note 9).
These matters may have a material impact on the Company's financial position,
although no assurance can be given regarding the effect of these matters in the
future.

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

The Company's plans include working with vendors to convert trade payables into
long-term notes payable and common stock and cure defaults with lenders through
forbearance agreements that the Company will be able to service. During 2004 and
2003, the Company successfully converted trade payables of approximately
$711,894 and $2,986, respectively, into notes. The Company intends to continue
to pursue this type of debt conversion going forward with other creditors.

The Company's plans include working with vendors to convert trade payables into
long-term notes payable and common stock, and to cure defaults with lenders
through forbearance agreements that the Company will be able to service. During
the years ended December 31, 2004 and 2003, the Company successfully converted
trade payables, notes payable, and accrued interest of approximately $1,263,713
and $2,986, respectively, into notes payable to Abacas Ventures, Inc.
("Abacas"). Accrued interest of $27,020 associated with the notes payable was
not converted to the note payable with Abacas; therefore, a gain on forgiveness
of debt was recorded for $27,020 for the year ended December 31, 2004. The
Company intends to continue to pursue this type of debt conversion going forward
with other creditors. As discussed in Note 10, the Company has entered into an
equity line of credit agreement with a private investor. Realization of


                                      F-11


additional proceeds under the agreement is not assured.

NOTE 3 - INVESTMENT IN SECURITIES AT COST

On April 13, 2004, the Company entered into a stock purchase agreement with an
unrelated party under which the Company purchased 400,000 shares of the
investee's Series B Preferred Stock (the "Preferred Shares") for an aggregate
purchase price of $300,000 cash. This purchase was made at fair value. The
Preferred Shares are convertible, at the Company's option, into an equivalent
number of shares of investee common stock, subject to adjustment. The Preferred
Shares are not redeemable by the investee. As a holder of the Preferred Shares,
the Company has the right to vote the number of shares of investee common stock
into which the Preferred Shares are convertible at the time of the vote. The
investment represents less than a 5% interest in the investee. The investment
does not have a readily determinable fair value and is stated at historical
cost, less an allowance for impairment when circumstances indicate an investment
has been impaired. The Company periodically evaluates its investments as to
whether events and circumstances have occurred which indicate possible
impairment. No indicators of impairment were noted for the year ended December
31, 2004.

Separate from the purchase of the Preferred Shares, the Company and the investee
also entered into a Preferred Manufacturing Agreement. Under this agreement, the
Company will perform exclusive "turn-key" manufacturing services handling most
of the investee's manufacturing operations from material procurement to complete
finished box-build of all of investee products. The initial term of the
agreement is three years, continuing month to month thereafter unless terminated
by either party. Sales under this agreement totaled $538,233 for the year ended
December 31, 2004.

NOTE 4 - INVENTORIES

Inventories consist of the following:

Inventories Note
                        2004                   2003
                 -------------------    -------------------
Raw materials    $        1,095,901     $        1,114,445
Work-in process             356,160                130,810
Finished goods                1,693                  2,173
                 -------------------    -------------------
                 $        1,453,754     $        1,247,428
                 -------------------    -------------------

During 2004 and 2003, write downs of $13,000 and $160,000, respectively, were
recorded to reduce items considered obsolete or slow moving to their fair value.


                                      F-12



NOTE 5 - PROPERTY AND EQUIPMENT

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



                                                                                                   Estimated
                                                                                                 Service Lives
                                                        2004                   2003                 in Years
                                                 -------------------    -------------------    -------------------
                                                                                              
Production equipment                             $        3,220,847     $        3,146,488            5-10
Leasehold improvements                                      992,018                958,939            7-10
Office equipment                                            159,199                639,375            5-10
Other                                                        47,789                118,029            3-7
                                                 -------------------    -------------------
                                                          4,419,853              4,862,831
Less accumulated depreciation
and amortization                                          3,579,060              4,285,228
                                                 -------------------    -------------------

                                                 $          840,793     $          577,603
                                                 -------------------    -------------------



NOTE 6 - NOTES PAYABLE
During the 2004, the Company successfully converted five notes payable and
accrued interest of $551,819 into notes with Abacas (see Note 2). Accrued
interest of $27,020 associated with these notes payable was not converted to the
note payable with Abacas; therefore, a gain on forgiveness of debt was recorded
for $27,020 for the year ended December 31, 2004.

In March 2004, the Company settled a note payable with a financial institution.
The outstanding loan balance and accrued interest at the time of settlement was
$189,663. The balance was settled for $90,000 in cash and 542,495 shares of
common stock valued at $30,000, based on the per share fair value of the
Company's common stock on the dates of issuance. A gain on forgiveness of debt
of $61,370 was recorded on this transaction.

In April 2004, the Company settled three notes payable with a financing company.
The outstanding loan balances and accrued interest at the time of settlement was
$192,043. The balance was settled for $75,000 in cash. A gain on forgiveness of
debt of $117,043 was recorded on this transaction.

In November 2004, the Company settled a note payable with a corporation. The
outstanding loan balance and accrued interest at the time of settlement was
$75,000. The balance was settled for $50,000 in cash and 1,000,000 shares of
common stock valued at $25,000, based on the per share fair value of the
Company's common stock on the dates of issuance.

In December 2004, the Company settled a note payable with a financial
institution. The outstanding loan balance and accrued interest at the time of
settlement was $36,902. The balance was settled for $10,000 in cash. A gain on
forgiveness of debt of $26,902 was recorded on this transaction.

In December 2004, the Company settled a note payable with an individual. The
outstanding loan balance and accrued interest at the time of settlement was
$145,779. The balance was settled for $120,000 in cash. A gain on forgiveness of
debt of $25,779 was recorded on this transaction.


                                      F-13



Notes Payable consist of the following at December 31, 2004 and 2003:



                                                                            2004                    2003
                                                                    ----------------------   --------------------

                                                                                       
Notes payable to Equity Line Investor, no periodic interest,
matures 70 to 131 days after issuance, (see below).                 $           1,700,000    $           650,000

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

Note payable settled as of December 31, 2004.                                           -                 23,549

Note payable settled as of December 31, 2004.                                           -                 41,484

Note payable settled as of December 31, 2004.                                           -                215,516

Note payable settled as of December 31, 2004.                                           -                183,429

Note payable settled as of December 31, 2004.                                           -                161,109

Note payable settled as of December 31, 2004.                                           -                107,919

Note payable settled as of December 31, 2004.                                           -                 87,632

Note payable settled as of December 31, 2004.                                           -                 85,377

Note payable settled as of December 31, 2004.                                           -                 93,832

Note payable settled as of December 31, 2004.                                           -                 60,133

Note payable settled as of December 31, 2004.                                           -                 55,831

Note payable settled as of December 31, 2004.                                           -                 36,901

Note payable settled as of December 31, 2004.                                           -                 45,434
                                                                    ----------------------   --------------------

Total Notes Payable                                                             1,815,875              1,964,021
Less current maturities                                                        (1,815,875)            (1,964,021)
                                                                    ----------------------   --------------------

Long-Term Notes Payable                                             $                   -    $                 -
                                                                    ----------------------   --------------------



                                      F-14



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

Notes Payable to Equity Line Investor -- During 2003, the Company borrowed a
total of $1,830,000 from Cornell Capital Partners, LP, pursuant to nine
unsecured promissory notes. The loans were made and the notes were issued from
June 2003 through December 2003. In lieu of interest, the Company paid fees to
the lender, ranging from 5% to 10%, of the amount of the loan. These fees have
been recorded as interest expense. The fees were negotiated in each instance and
agreed upon by the Company and by the lender and its affiliate. The notes were
repayable over periods ranging from 70 days to 131 days. Each of the notes
stated that if the Company did not repay the notes when due, a default interest
rate of 24% would apply to the unpaid balance. Through December 31, 2003, the
Company directed the repayment of $1,180,000 of these notes from proceeds
generated under the Equity Line Agreement, discussed in Note 11 below. At
December 31, 2003, the balance owing on these notes was $650,000. All notes were
paid when due or before, and at no time did the Company incur the 24% penalty
interest rate.

During the year ended December 31, 2004, the Company borrowed an additional
$3,200,000, before offering costs of $273,000, from Cornell, pursuant to four
additional unsecured promissory notes. In lieu of interest, the Company paid
fees at closing of 4% to 5% of the loan amount to an affiliate of the lender.
These fees have been recorded as interest expense. The fees were negotiated in
each instance and agreed upon by the Company and by the lender and its
affiliate. The notes were repayable over periods ranging from 88 days to 193
days. Each of the notes stated that if the Company did not repay the notes when
due, a default interest rate of 24% would apply to the unpaid balance. Through
December 31, 2004, the Company directed the repayment of $2,150,000 of these
notes from proceeds generated under the Equity Line Agreement, discussed in Note
7 below. At December 31, 2004, the balance owing on these notes was $1,700,000.

NOTE 7 - LEASES

The Company conducts a substantial portion of its operations utilizing leased
facilities consisting of a warehouse and a manufacturing plant. The lease was
originally with a related party. In December of 2003, the related party sold the
facilities to an unrelated party. The Company entered into a new ten-year lease
agreement with an unrelated party. As described in Note 15, the Company
purchased the entity that owns the building in March 2005 (unaudited).

                                      F-15


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

Year Ending December 31,
                  -------------------
2005                         225,480
2006                         215,492
2007                         203,688
2008                         203,688
Thereafter                 1,018,440
                  -------------------
Total             $        1,866,788
                  -------------------


The building lease provides for payment of property taxes, insurance, and
maintenance costs by the Company. Rental expense for operating leases totaled
$213,688 and $200,492 for 2004 and 2003, respectively.

NOTE 8 - RELATED PARTY TRANSACTIONS

Notes Payable to Stockholder -- The Company had amounts due to stockholders from
three separate notes. The balance due to stockholders at December 31, 2004 and
2003, was $18,586 and $31,838, respectively. Interest associated with amounts
due to stockholders is accrued at 10 percent. Unpaid accrued interest was $7,976
and $6,900 at December 31, 2004 and 2003, respectively, and is included in
accrued liabilities. These notes are due on demand.

Notes Payable to Related Party -- The Company had amounts due to Abacas
Ventures, Inc., a related party, under the terms of a note payable and a bridge
loan.

During 2002, the Company entered into a bridge loan agreement with Abacas. This
agreement allows the Company to request funds from Abacas to finance the
build-up of inventory relating to specific sales. The loan bears interest at 24%
and is payable on demand. There are no required monthly payments. During the
years ended December 31, 2004 and 2003, the Company was advanced $3,128,281 and
$350,000, respectively, and made cash payments of $3,025,149 and $875,000,
respectively.

During the year ended December 31, 2004, Abacas completed negotiations with
several vendors of the Company, whereby Abacas purchased various past due
amounts for goods and services provided by vendors, as well as notes payable
(see Note 6). The total of these obligations was $1,263,713. The Company has
recorded this transaction as a $1,263,713 non-cash increase to the note payable
owed to Abacas, pursuant to the terms of the Abacas agreement.

The total principal amount owed to Abacas between the note payable and the
bridge loan was $1,530,587 and $163,742 as of December 31, 2004 and 2003,
respectively. The total accrued interest owed to Abacas between the note payable
and the bridge loan was $430,828 and $230,484 as of December 31, 2004 and 2003,
respectively, and is included in accrued liabilities.

NOTE 9 - COMMITMENTS AND CONTINGENCIES

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

                                      F-16


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

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

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

On April 14, 2004, an unrelated party filed a claim against the Company alleging
that the Company stopped paying amounts due under a note entered into in June
1998. The suit claimed $90,500 plus fees and costs. During May 2004, the Company
settled this claim by issuing 1,000,000 shares of common which resulted in a
settlement expense of $60,000.

Litigation - During 2000, the Company settled a lawsuit filed by a vendor by
issuing 5,281,050 shares of the Company's common stock valued at $324,284,
paying $83,000 in cash and issuing two notes payable totaling $239,000. During
2002, the vendor filed a confession of judgment, in the amount of $519,052,
claiming that the Company defaulted on its agreement and claims the 2000 lawsuit
was not properly satisfied. At December 31, 2003, the Company owed $60,133 of
principal under the terms of the remaining note payable. During November 2004,
the Company settled the principal and accrued interest of the remaining note
payable for $75,000. The balance was settled for $50,000 in cash and 1,000,000
shares of common stock valued at $25,000, based on the per share fair value of
the Company's common stock on the date of issuance.

During 2003 and 2004, an investment firm filed suits in the U.S. District Court,
District of Utah seeking finders fees, consisting of common stock valued at
$1,750,000 for allegedly introducing the Company to the Equity Line Investor
(Note 11). The case was previously dismissed in a New York court. The Company
estimates that the risk of loss is remote, therefore no accrual has been made.

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


                                      F-17


the amount of $213,718. During 2004, this claim was purchased by Abacas and
recorded as an increase to the amount owed to Abacas under the terms of the
bridge loan.

During October 1999, a former vendor of the Company brought action against the
Company alleging that the Company owed approximately $199,600 for materials and
services and pursuant to the terms of a promissory note. The Company entered a
settlement agreement under which the Company is to pay $6,256 each month until
the obligation and interest thereon are paid. This did not represent the
forgiveness of any obligation, but rather the restructuring of the terms of the
previous agreement. At December 31, 2003, the Company owed $183,429 for this
settlement. The Company has defaulted on its payment obligations under the
settlement agreement. During 2004, this claim was purchased by Abacas and
recorded as an increase to the amount owed to Abacas under the terms of the
bridge loan.

Judgment was entered in favor of a vendor during March 2002, in the amount of
$181,342 for nonpayment of costs of goods or services provided to the Company.
At December 31, 2003, the Company had accrued the entire amount of the claim.
During 2004, this claim was purchased by Abacas and recorded as an increase to
the amount owed to Abacas under the terms of the bridge loan.

In December 1999, a vendor of the Company filed a lawsuit that seeks payment in
the amount of $44,269 for the cost of goods provided to the Company. The Company
admits owing certain amounts to the vendor and has accrued the entire amount
claimed as of December 31, 2003. During 2004, this claim was purchased by Abacas
and recorded as an increase to the amount owed to Abacas under the terms of the
bridge loan.

During 2002, a vendor of the Company filed a lawsuit that seeks payment in the
amount of $31,745 for the cost of goods provided to the Company. The Company has
accrued the entire amount claimed. During 2004, this claim was purchased by
Abacas and recorded as an increase to the amount owed to Abacas under the terms
of the bridge loan.

An individual filed suit during January 2001, seeking to recover the principal
sum of $135,941, plus interest on a promissory note. During 2004, this claim was
purchased by Abacas and recorded as an increase to the amount owed to Abacas
under the terms of the bridge loan.

During March 2000, a vendor brought suit against the Company under allegations
that the Company owed approximately $97,000 for the cost of goods or services
provided to the Company for the Company's use and benefit. The Company issued a
note payable to the vendor in settlement of the amount owed and is required to
pay the vendor $1,972 each month until paid. At December 31, 2003, the Company
owed $87,632 on this settlement agreement. During 2004, this claim was purchased
by Abacas and recorded as an increase to the amount owed to Abacas under the
terms of the bridge loan.

A financial institution brought suit against the Company during February 2000,
alleging that the Company owed approximately $439,000 for a loan provided to the
Company for the Company's use and benefit. Judgment was entered against the
Company and certain guarantors in the amount of $427,292 plus interest at the
rate of 8.61% per annum from June 27, 2000. The Company has made payments to the
financial institution, reducing the obligation to $215,516 at December 31, 2003,
plus interest accruing from January 1, 2002. In March 2004, the balance was
settled for $90,000 in cash and 542,495 shares of common stock valued at
$30,000, based on the per share fair value of the Company's common stock on the
date of issuance.



                                      F-18


Suit was brought against the Company during April 2001, by a former shareholder
alleging that the Company owed $121,825 under the terms of a promissory note. A
Stipulation for Settlement and for Entry of Judgment was executed by the parties
wherein the Company agreed to arrange for payment of a principal amount of
$145,000 in 48 monthly installments. The Company made seven payments and then
failed to make subsequent payments, at which time the shareholder obtained a
consent judgment against the Company. In December 2004, the Company settled the
balance outstanding for $120,000 in cash.

A financial institution brought suit against the Company in June 2003 for the
non-payment of $39,367 under the terms of a note payable. The balance was
settled for $10,000 in cash. A gain on forgiveness of debt of $26,902 was
recorded on this transaction.

Various vendors have notified the Company that they believe they have claims
against the Company totaling $147,592. None of these vendors have filed lawsuits
in relation to these claims. The Company has accrued the entire amount of these
claims and they are included in accounts payable.

In addition, various vendors have notified the Company that they believe they
have claims against the Company totaling $159,308. The Company has determined
the probability of realizing any loss is remote. The Company has made no accrual
for these claims and is currently in the process of negotiating the dismissal of
these claims with the various vendors.

The Company is also the defendant in numerous immaterial legal actions primarily
resulting from nonpayment of vendors for goods and services received. The
Company has accrued the payables and is currently in the process of negotiating
settlements with these vendors.
Registration Rights - In connection with the conversion of certain debt to
equity during 2000, the Company has granted the holders of 5,281,050 shares of
common stock the right to include 50% of the common stock of the holders in any
registration of common stock of the Company, under the Securities Act for offer
to sell to the public (subject to certain exceptions). The Company has also
agreed to keep any filed registration statement effective for a period of 180
days at its own expense.

Additionally, in connection with the Company's entering into an Equity Line of
Credit Agreement (described in Note 11), the Company granted to the equity line
investor (the "Equity Line Investor") registration rights, in connection with
which the Company is required to file a registration statement covering the
resale of shares put to the Equity Line Investor under the equity line. The
Company is also required to keep the registration statement effective until two
years following the date of the last advance under the equity line.

Also, in connection with the Company's entering into a standby equity
distribution agreement (described in Note 11), the Company granted to the
investor registration rights, in connection with which the Company is required
to file a registration statement covering the resale of shares put to the
investor under the standby equity distribution agreement. The Company is also
required to keep the registration statement effective until two years following
the date of the last advance under the standby equity distribution agreement.
The Company has not yet had such registration statement declared effective by
the Securities and Exchange Commission.

Accrued Payroll Tax Liabilities -- In November 2004, the Internal Revenue
Service (IRS) accepted the Company's Amended Offer in Compromise (Offer) to
settle delinquent payroll taxes, interest and penalties. The acceptance of the
Offer required the Company to pay $500,000 by February 3, 2005. Additionally,


                                      F-19


the Company must remain current in its payment of taxes for 5 years, and may not
claim any net operating losses for the years 2001 through 2015, or until the
Company pays taxes in an amount equal to the taxes waived by the offer in
compromise. The Company made the required payment on February 2, 2005. The
outstanding balance of delinquent payroll taxes, interest and penalties was
$1,955,767 on the settlement date. The future cash payments specified by the
offer, including interest and principal, were less than the carrying amount of
the payable; therefore the Company reduced the carrying amount of the liability
to the total future cash payments of $500,000 and recorded a gain $1,455,767.

Further, the Utah State Tax Commission has entered into an agreement to allow
the Company to pay the liability owing to the State of Utah in equal monthly
installments of $4,000 over a two-year period running through December 2005.
Through December 2004, the Company had made the required payments. The balance
owed to the State of Utah as of December 31, 2004, was $223,660, including
penalties and interest.

As of December 31, 2003, the Company had accrued liabilities in the amount of
$2,107,930 for delinquent payroll taxes, including interest estimated at
$393,311 and penalties estimated at $230,927. Of this amount, approximately
$329,739 was due the State of Utah. Approximately $1,767,253 was owed to the
Internal Revenue Service as of December 31, 2003. Approximately $10,939 was owed
to the State of Colorado as of December 31, 2003.

Marketing Agreement -- On October 1, 2004, the Company signed an agreement with
a marketing firm to provide strategic planning advice. The term of the agreement
was for six months from October 1, 2004 through March 31, 2005. The agreement
shall be automatically extended for successive six month periods unless either
party gives written notice of its intent not to renew the agreement. The Company
will pay the marketing firm a commission of ten percent of all net proceeds from
any new business brought to the Company by the marketing firm. Net proceeds are
defined in the agreement as payments actually received by the Company from new
business (net of returns, discounts, and rebates) from which costs of sales is
subtracted. The Company also agreed to pay $7,500 to the marketing firm during
each of the first three months of the agreement. These payments were
nonrefundable, but may be applied toward future commissions earned.

Manufacturing Agreement -- On June 10, 2004, the Company entered into an
exclusive manufacturing agreement with certain Developers. Under the terms of
the agreement, the Company, through its wholly-owned subsidiary CirTran-Asia has
the exclusive right to manufacture the certain products developed by the
Developers or any of their affiliates. The Developers will continue to provide
marketing and consulting services related to the products under the agreement.
Should the Developers early terminate the agreement, they must pay the Company
$150,000. Revenue is recognized when products are shipped. Title passes to the
customer or independent sales representative at the time of shipment.

In connection with this agreement the Company has agreed to issue options to
purchase 1,500,000 shares common stock to the Developers upon the sale, shipment
and payment for 200,000 units of a fitness product. In addition, the Company
agreed to issue options to purchase 300,000 shares of common stock to the
Developers for each multiple of 100,000 units of the fitness product sold in
excess of the initial 200,000 units within twenty-four months of the agreement
(June 2004). The options will be exercisable at $0.06 per share, vest on the
grant date and expire one year after issuance. As of December 31, 2004, the
Company had sold, shipped and received payment for, 191,702 units of the fitness
product. Because the Developers must provide future services for the options to
vest, the options are treated as unissued for accounting purposes. The cost of
these options will be recognized when the options are earned. See Note 15 for
subsequent issuance of options.


                                      F-20


In connection with the above manufacturing agreement, the Company agreed to
issue various options to purchase shares of common stock to the Developers upon
the sale, shipment, and payment of certain quantities of additional the
products. In addition, the Company agreed to issue additional options to
purchase common stock to the developers for each multiple of units sold in
excess of the initial units within the first twenty-four months of the
agreements. The schedule of units and potential options that will be issued
follows:



                                                           Options        Each Multiple of          Options for
                                   Initial             for Initial             Units above        Each Multiple
      Product                        Units              Units Sold           Initial Units             of Units
----------------------------------------------------------------------------------------------------------------
                                                                                            
         1                         500,000                 500,000                 200,000             200,000
         2                          25,000                 500,000                  15,000             100,000
         3                         100,000                 500,000                  50,000             100,000
         4                         300,000               1,000,000                 100,000             200,000
         5                         200,000                 250,000                 100,000             100,000
         6                         200,000                 500,000                 100,000             100,000



As of December 31, 2004, the Company had manufactured only nominal quantities of
the additional products under these agreements. Because the Developers must
provide future services for the options to vest, the options are treated as
unissued for accounting purposes. The cost of these options will be recognized
when the options are earned.

NOTE 10 - INCOME TAXES

The Company has paid no federal or state income taxes during the years ended
December 31, 2004 and 2003. The significant components of the Company's deferred
tax assets and liabilities at December 31, 2004 and 2003, are as follows:



                                                       2004                    2003
                                               ----------------------   --------------------
Deferred Income Tax Assets:
                                                                                  
Inventory reserve                              $             266,026    $           261,177
Bad debt reserve                                              15,346                 10,771
Vacation reserve                                              26,809                 26,177
Research and development credits                              27,285                 26,360
Net operating loss carryforward                            4,597,493              4,465,571
Depreciation                                                   2,668
Intellectual property                                        115,581                130,067
                                               ----------------------   --------------------

Total Deferred Income Tax Assets                           5,051,208              4,920,123
Valuation allowance                                       (5,051,208)            (4,843,751)

Deferred Income Tax Liability - depreciation                       -                (76,372)
                                               ----------------------   --------------------

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



                                      F-21




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

The Company has sustained net operating losses in both periods presented. There
were no deferred tax assets or income tax benefits recorded in the financial
statements for net deductible temporary differences or net operating loss
carryforwards because the likelihood of realization of the related tax benefits
cannot be established. Accordingly, a valuation allowance has been recorded to
reduce the net deferred tax asset to zero and consequently, there is no income
tax provision or benefit presented for the years ended December 31, 2004 and
2003.

As of December 31, 2004, the Company had net operating loss carryforwards for
tax reporting purposes of approximately $12,325,719. These net operating loss
carryforwards, if unused, begin to expire in 2019. As discussed in Note 9, the
Company may not claim any net operating losses for the years 2001 through 2015
due to the Offer accepted by the IRS. Utilization of approximately $1,193,685 of
the total net operating loss is dependent on the future profitable operation of
Racore Technology Corporation under the separate return limitation rules and
limitations on the carryforward of net operating losses after a change in
ownership.

The following is a reconciliation of the amount of tax benefit that would result
from applying the federal statutory rate to pretax loss with the benefit from
income taxes for the years ended December 31, 2004 and 2003:



                                                        2004                   2003
                                                 -------------------    -------------------
                                                                                  
Benefit at statuatory rate (34%)                 $         (223,829)    $         (989,733)
Non-deductible expenses                                      38,099                 37,225
Change in valuation allowance                               207,457              1,048,572
State tax benefit, net of federal tax benefit               (21,727)               (96,064)
                                                 -------------------    -------------------

Net Benefit from Income Taxes                    $                -     $                -
                                                 -------------------    -------------------



NOTE 11- STOCKHOLDER'S EQUITY

Common Stock Issuances -- As discussed in Note 6, the Company issued 542,495
shares and 1,000,000 shares of common stock in 2004 with a fair value of $30,000
and $25,000, respectively, based on the per share fair value of the Company's
common stock on the dates of issuance, as part of a settlement agreements for
notes payable.

As discussed in Note 9, during 2004, the Company settled a legal claim by
issuing 1,000,000 shares of common which resulted in a settlement expense of
$60,000, which was the fair value of the shares issued based on the per share
fair value of the Company's common stock on the date of issuance.

During 2004, the Company issued 45,273,989 shares of the Company's restricted
common stock to officers of the Company. The shares were valued at $543,288


                                      F-22


based on the fair value of the Company's stock on the date of issuance. The
shares were issued as settlement of accrued compensation of $431,770, accrued
interest of $5,587, and compensation of $105,931.

During 2003, the Company issued 500,000 shares of the Company's restricted
common stock to a relative of a director for $10,000 of accrued compensation
owed to the director, based on the per share fair value of $0.02 per share of
the Company's common stock on the date of issuance.

Equity Line of Credit Agreement -On November 5, 2002, the Company entered into
an Equity Line of Credit Agreement (the "Equity Line Agreement") with Cornell
Capital Partners, LP, a private investor ("Cornell"). The Company subsequently
terminated the Equity Line Agreement, and on April 8, 2003, the Company entered
into an amended equity line agreement (the "Amended Equity Line Agreement") with
Cornell. Under the Amended Equity Line Agreement, the Company has the right to
draw up to $5,000,000 from Cornell against an equity line of credit (the "Equity
Line"), and to put to Cornell shares of the Company's common stock in lieu of
repayment of the draw. The number of shares to be issued is determined by
dividing the amount of the draw by the lowest closing bid price of our common
stock over the five trading days after the advance notice is tendered. Cornell
is required under the Amended Equity Line Agreement to tender the funds
requested by the Company within two trading days after the five-trading-day
period used to determine the market price.

During the year ended December 31, 2004, the Company drew an aggregate amount of
$2,150,000 under the Equity Line Agreement, pursuant to draws on the equity
line, net of fees of $86,000, and issued a total of 57,464,386 shares of common
stock to Cornell under the Equity Line Agreement. At the Company's direction,
Cornell retained the proceeds of the draws under the Equity Line Agreement and
applied them as payments on the notes to Cornell, discussed in Note 6 above.

Pursuant to the Equity Line Agreement, in connection with each draw the Company
agreed to pay a fee of 4% of the amount of the draw to Cornell as consideration
for its providing the Equity Line. Total fees paid for the year ended December
31, 2004 were $128,000. These fees were withheld from proceeds of notes payable
(see Note 6) and are in addition to fees paid in relation to those notes. Of
these payments, $86,000 was offset against additional paid in capital as shares
were issued under the Equity Line Agreement and $68,000 was classified as
deferred offering costs at December 31, 2004.

During the year ended December 31, 2003, the Company drew an aggregate amount of
$1,180,000 under the Equity Line Agreement, pursuant to draws on the equity
line, net of fees of $47,200 and prior offering costs of $44,228, and issued a
total of 64,253,508 shares of common stock to Cornell under the Equity Line
Agreement. At the Company's direction, Cornell retained the proceeds of the
draws under the Equity Line Agreement and applied them as payments on the notes
to Cornell, discussed in Note 6 above.

Pursuant to the Equity Line Agreement, in connection with each draw the Company
agreed to pay a fee of 4% of the amount of the draw to Cornell as consideration
for its providing the Equity Line. Total fees paid for the year ended December
31, 2003 were $73,200. Of these payments, $47,200 was offset against additional
paid in capital as shares were issued under the Equity Line Agreement and
$26,000 was classified as deferred offering costs at December 31, 2003. These
deferred offering costs were offset against additional paid in capital as shares
were issued under the Equity Line Agreement subsequent to December 31, 2003.

Standby Equity Distribution Agreement - The Company entered into a Standby
Equity Distribution Agreement dated May 21, 2004, with Cornell. Under the
Agreement, the Company has the right, at its sole discretion, to draw up to $20
million on the standby equity facility (the "SEDA Facility") and put to Cornell


                                      F-23


shares of its common stock in lieu of repayment of the draws. The number of
shares to be issued in connection with each draw is determined by dividing the
amount of the draw by the lowest volume-weighted average price of our common
stock during the five consecutive trading days after the advance is sought. The
maximum advance amount is $1,000,000 per advance, with a minimum of seven
trading days between advances. Cornell will retain 5% of each advance as a fee
under the Agreement. The term of the Agreement runs over a period of twenty-four
months after a registration statement related to the Agreement is declared
effective or until the full $20 million has been drawn, whichever comes first.

The Company intends to terminate the Equity Line of Credit Agreement and cease
further draws or issuances of shares in connection with the Equity Line
Agreement when it is able to draw against the SEDA Facility, which will be when
the SEC declares effective a registration statement registering resale by
Cornell of shares issued under the SEDA Facility. The SEC has not yet declared
the registration statement effective.

NOTE 12- STOCK OPTIONS AND WARRANTS

Stock-Based Compensation - The Company accounts for stock options issued to
directors, officers and employees under APB No. 25 and related interpretations.
Under APB 25, compensation expense is recognized if an option's exercise price
on the measurement date is below the fair value of the Company's common stock.
For options that provide for cashless exercise or that have been modified, the
measurement date is considered the date the options are exercised or expire.
Those options are accounted for as variable options with compensation adjusted
each period based on the difference between the market value of the common stock
and the exercise price of the options at the end of the period. The Company
accounts for options and warrants issued to non-employees, including the
developers mentioned in Note 5, at their fair value in accordance with Statement
of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation" ("SFAS 123").

Stock Option Plan - During February 2003, the Company adopted the 2002 Stock
Option Plan (the "2002 Plan") with 25,000,000 shares of common stock reserved
for issuance there under. Also, during November 2003, the Company adopted the
2003 Stock Option Plan (the "2003 Plan") with 35,000,000 shares of common stock
reserved for issuance there under. Also, during December 2004, the Company
adopted the 2004 Stock Option Plan (the "2004 Plan") with 40,000,000 shares of
common stock reserved for issuance there under. The Company's Board of Directors
administers the plans and has discretion in determining the employees,
directors, independent contractors and advisors who receive awards, the type of
awards (stock, incentive stock options or non-qualified stock options) granted,
and the term, vesting, and exercise prices.

Non-Employee Grants - During 2004, the Company granted options to purchase
6,500,000 shares of common stock to attorneys for services at exercise prices of
$0.0001 per share. The options were all five year options and vested on the
dates granted. Legal expense of $209,952 was recorded for the fair value of
options issued during 2004. 5,000,000 of these options were exercised in 2004
for cash proceeds of $500. An additional 500,000 of previously issued options
were exercised in 2004 for cash proceeds of $50. A total of 3,000,500
non-employee options were outstanding as of December 31, 2004.

During 2003, the Company granted options to purchase 5,250,000 shares of common
stock to non-employees for services, prepaid services and in settlement of
amounts owed for previous services at exercise prices of $0.0001 per share. The
options were all five year options and vested on the dates granted. 3,249,500 of
these options were exercised for cash proceeds of $525, leaving 2,000,500
options to non-employees outstanding at December 31, 2003.



                                      F-24


Employee Grants - During 2004, the Company granted options to purchase
24,000,000 shares of common stock to directors and employees of the Company
pursuant to the 2003 and 2004 Plans. These options are five year options that
vested on the date of grant. The related exercise prices range from $0.01 to
$0.03 per share. Non-cash compensation relating to the grant of these options
was recognized for $125,000 during 2004, based upon the intrinsic value of
options on the grant date. 14,250,000 of these options were exercised during
2004 for $111,500 of cash, $101,250 of compensation and $61,000 of accrued
compensation. The $101,250 of compensation was recorded in conjunction with the
cashless exercise of 4,500,000 of the options. A total of 11,250,000 employee
options were outstanding as of December 31, 2004.

During, 2003, the Company granted options to purchase 40,750,000 shares of
common stock to directors and employees of the Company pursuant to the 2002 and
2003 Plans. These options are five year options that vested on the date of
grant. The related exercise prices range from $0.01 to $0.14 per share. As of
September 30, 2003, the Company had granted 5,000,000 more options under the
2002 Plan than were available under that plan. Prior to December 31, 2003, the
Company rescinded the grant of those options through agreements with three
option holders. 33,900,000 of these options were exercised during 2003 for
$301,500 of cash, $175,000 of accrued interest and $75,000 of accrued
compensation, leaving 1,850,000 options outstanding at December 31, 2003.

A summary of the stock option activity for the years ended December 31, 2004 and
2003, is as follows:


                                                                           Shares            Weighted Average
                                                                                               Exercise Price
                                                                    ----------------------   --------------------
                                                                                       
Outstanding at December 31, 2002                                                        -                 $    -
Granted                                                                        46,000,000                 $ 0.02
Exercised                                                                     (37,149,500)                $ 0.01
Cancelled                                                                      (5,000,000)                $ 0.01
                                                                    ----------------------
Outstanding at December 31, 2003                                                3,850,500                 $ 0.02
Granted                                                                        30,500,000                 $ 0.02
Exercised                                                                     (19,750,000)                $ 0.01
Cancelled                                                                        (350,000)                  0.14
                                                                    ----------------------
Outstanding at December 31, 2004                                               14,250,500                 $ 0.02
                                                                    ======================

Excercisable at December 31, 2004                                              14,250,500                 $ 0.02
                                                                    ======================



The fair value of stock options was determined at the grant dates using the
Black-Scholes option-pricing model with the following weighted-average
assumptions for the years ended 2004 and 2003:



                                                                                     2004                   2003
                                                                    ----------------------   --------------------
                                                                                       
Expected dividend yield                                                                 -                      -
Risk free interest rate                                                             3.39%                  2.85%
Expected volatility                                                                  300%                   338%
Expected life                                                                   .10 years              .10 years
Weighted average fair value per share                                              $ 0.02                 $ 0.02





                                      F-25


A summary of stock  option and warrant  grants with  exercise  prices less than,
equal to or greater than the estimated  market value on the date of grant during
the years ended December 31, 2004 and 2003, is as follows:




                                                                                                               Weighted
                                                                                       Weighted                Average
                                                                Options                 Average             Fair Value of
                                                                Granted             Exercise Price             Options
                                                          ---------------------   --------------------    -------------------
                                                                                                 
Year Ended - December 31, 2004
Grants with exercise prices less than the estimated
market value of the common stock                                    12,750,000                 $ 0.01                 $ 0.03
Grants with exercise prices equal to the estimated
market value of the common stock                                    17,750,000                 $ 0.02                 $ 0.01
Grants with exercise prices greater than the estimated
market value of the common stock                                             -                 $    -                 $    -

Year Ended - December 31, 2003
Grants with exercise prices less than the estimated
market value of the common stock                                    21,750,000                 $ 0.01                 $ 0.01
Grants with exercise prices equal to the estimated
market value of the common stock                                    23,000,000                 $ 0.02                 $ 0.01
Grants with exercise prices greater than the estimated
market value of the common stock                                     1,250,000                 $ 0.05                 $    -



A summary of the stock options outstanding and exercisable at December 31, 2004,
follows:



            Options Outstanding                                                      Options Exercisable
--------------------------------------------------------------------------------- --------------------------
                                                     Weighted-       Weighted                     Weighted- 
                                                      Average         Average                      Average  
  Range of Exercise                                  Remaining        Exercise       Number        Exercise 
        Prices           Options Outstanding     Contractual Life      Price      Exercisable       Price   
---------------------   -----------------------  ----------------  -------------- ------------- ------------
                                                                                 
                                                                                                            
        $0.0001                   3,000,500              4.44          $0.0001       3,000,500    $0.0001   
        $0.02                    10,500,000              4.83          $0.02        10,500,000    $0.02     
        $0.03                       750,000              4.35          $0.03           350,000    $0.03     



                                      F-26


NOTE 13 -SEGMENT INFORMATION

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




                                    Electronics              Ethernet               Contract
                                      Assembly              Technology           Manufacturing               Total
                                 -------------------    -------------------    -------------------    ---------------------

                      2004

                                                                                                           
Sales to external customers      $        3,354,057     $           49,714     $        5,458,944     $          8,862,715
Intersegment sales                           11,610                    167                      -                   11,777
Segment income (loss)                      (375,864)                74,665               (357,123)                (658,322)
Segment assets                            3,085,208                208,043              1,000,178                4,293,429
Depreciation and amortization               220,940                  2,438                 26,017                  249,395

                      2003

Sales to external customers      $        1,050,090     $          165,155     $                -     $          1,215,245
Intersegment sales                           75,814                      -                      -                   75,814
Segment loss                             (2,689,392)              (221,586)                     -               (2,910,978)
Segment assets                            1,946,221                223,613                      -                2,169,834
Depreciation and amortization               295,439                  5,081                      -                  300,520







                     Sales                       2004                   2003
                                          -------------------    -------------------

                                                                          
Total sales for reportable segments       $        8,874,492     $        1,291,059
Elimination of intersegment sales                    (11,777)               (75,814)
                                          -------------------    -------------------

Consolidated net sales                    $        8,862,715     $        1,215,245
                                          -------------------    -------------------

                  Total Assets                   2004                   2003
                                          -------------------    -------------------

Total assets for reportable segments      $        4,293,429     $        2,169,834
Adjustment for intersegment amounts                        -                      -
                                          -------------------    -------------------

Consolidated total assets                 $        4,293,429     $        2,169,834
                                          -------------------    -------------------



NOTE 14 - GEOGRAPHIC INFORMATION

All revenue-producing assets are located in the United States of America or
China. Revenues are attributed to the geographic areas based on the location of


                                      F-27


the customers purchasing the products. The Company's net sales and assets by
geographic area are as follows:



                               Revenues                                          Revenue-producing assets
                          ------------------------------------------------------------------------------------------
                                 2004                   2003                   2004                    2003
                          -------------------    -------------------    -------------------    ---------------------
                                                                                                    
United States of America  $        8,850,775     $        1,206,510     $          454,610     $            577,603
China                                      -                      -                386,183                        -
Other                                 11,940                  8,735                      -                        -
                          -------------------    -------------------    -------------------    ---------------------
                          $        8,862,715     $        1,215,245     $          840,793     $            577,603
                          -------------------    -------------------    -------------------    ---------------------



NOTE 15 - SUBSEQUENT EVENTS (UNAUDITED)

Notes Payable - On January 28, 2005 the Company issued an additional promissory
note to the Equity Line Investor in the amount of $565,000, with a 9% premium of
$50,850, in exchange for $503,500 of cash proceeds and $61,500 of loan costs.
The loan costs will be amortized over the one year life of the note. The note
bears interest at a rate of 7.5% per annum. Interest only payments are due for
the first six months of the note, after which the Company will be required to
pay $94,167 plus accrued interest, plus a portion of the premium each month
until the note is paid in full.

Stock Options - On January 12, 2005 the Company granted options to purchase
6,000,000 and 2,000,000 shares of the Company's common stock to directors and
employees of the Company, respectively. These options were five year options
that vested immediately and had an exercise price of $0.027 per share. The
exercise price of the options equaled the fair value of the common shares on the
date of grant therefore the options had no intrinsic value. The Company
estimated the fair value of the options at the grant date using the
Black-Scholes option-pricing model. The following assumptions were used in the
Black-Scholes model to determine the fair value of the options to purchase a
share of common stock of $0.01: risk-free interest rate of 3.72 percent,
dividend yield of 0 percent, volatility of 278 percent, and expected lives of
0.10 years.

During January 2005, directors and employees exercised options to purchase
8,000,000 shares of commons stock with a weighted average exercise price of
$0.02 per share. These options were exercised for consideration consisting of
$37,500 in cash, $69,000 in compensation, $59,000 in accrued wages and bonuses,
and $18,500 in notes to shareholders.

In connection with the Cirtran Asia manufacturing agreement discussed in Note 9,
the Company agreed to issue options to purchase 1,500,000 shares common stock to
the Developers upon the sale, shipment and payment for 200,000 units of a
fitness product. The Company met this level of sales during January 2005 and the
options were issued at that time. The options are exercisable at $0.06 per
share, vested on the grant date and expire one year after issuance. The Company
estimated the fair value of the options at the grant date using the
Black-Scholes option-pricing model. The following assumptions were used in the
Black-Scholes model to determine the fair value of the options to purchase a
share of common stock of $0.043: risk-free interest rate of 4.00 percent,
dividend yield of 0 percent, volatility of 302 percent, and expected lives of
0.10 years. This resulted in $64,581 of expense which has been classified as
cost of sales.

On January 5, 2005, 1,500,000 options to purchase shares of the Company's common
stock, held by the Company's legal councel, were exercised for proceeds of $150.



                                      F-28


Stockholders' Equity - On March 22, 2005, the Company issued 51,250,000 shares
of the Company's restricted common stock for $2,050,000 of principal and accrued
interest related to the related party note payable to Abacas. Because Abacas is
a related party, no gain or loss on forgiveness of debt will be recognized.

On March 22, 2005, the Company issued 10,000,000 shares of the Company's
restricted common stock for $400,000 of accrued rent and accrued interest owed
to the former owner of the facilities leased by the Company. The entity that
formerly owned the facilities is a related party through common ownership.
Because the former landlord is a related party, no gain or loss on forgiveness
of debt will be recognized.

On March 31, 2005, the Company purchased a 100% interest in PFE Properties LLC
(PFE). PFE was previously owned by an unrelated party. PFE owns the land and
building in which the Company's manufacturing facilities and administrative
offices are located. The liabilities of PFE on the date of acquisition include a
mortgage note payable of $1,050,000, secured by the building. The Company
acquired PFE by issuing 20,000,000 shares of the Company's restricted common
stock with a fair value of $680,000 on the date of acquisition.







                                      F-29






                                                                           Page


Condensed Consolidated Financial Statements

         Balance Sheets as of June 30, 2005, (unaudited) and                Q-2
         December 31, 2004

         Statements of Operations for the Six Months ended                  Q-3
         June 30, 2005, (unaudited) and 2004 (unaudited)

         Statements of Cash Flows for the Six Months ended                  Q-4
         June 30, 2005, (unaudited) and 2004 (unaudited)

         Notes to Condensed Consolidated Financial Statements               Q-6
         (unaudited)




                                       Q-1



                   CIRTRAN CORPORATION AND SUBSIDIARY
                       CONSOLIDATED BANANCE SHEETS





                                                                                   June 30,         December 31,
                                                                                       2005                 2004
                                                                          ------------------   ------------------

ASSETS
Current Assets
                                                                                                       
Cash and cash equivalents                                                 $         679,905    $          81,101
Trade accounts receivable, net of allowance for doubtful
accounts of $41,117 and $41,143, respectively                                     3,580,835            1,288,719
Other receivables                                                                    38,275                    -
Inventory                                                                         1,550,450            1,453,754
Other                                                                               181,237              153,062
                                                                          ------------------   ------------------
Total Current Assets                                                              6,030,702            2,976,636
                                                                          ------------------   ------------------

Property and Equipment, Net                                                       2,790,048              840,793

Investment in Securities at Cost                                                    300,000              300,000

Other Assets, Net                                                                    52,091                8,000

Deposits                                                                            100,000              100,000
Loan Fees,                                                                          240,315                    -
Deferred Offering Costs                                                                   -               68,000
                                                                          ------------------   ------------------


Total Assets                                                              $       9,513,156    $       4,293,429
                                                                          ------------------   ------------------

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

Current Liabilities
Accounts payable                                                          $       1,534,049    $       1,104,392
Accrued liabilities                                                               1,429,970            2,066,022
Current maturities of long-term notes payable                                     3,129,535            1,815,875
Notes payable to stockholders                                                             -               18,586
Notes payable to related parties                                                          -            1,530,587
                                                                          ------------------   ------------------
Total Current Liabilities                                                         6,093,554            6,535,462
                                                                          ------------------   ------------------

Long-Term Notes Payable, Less Current Maturities                                  1,268,466                    -
                                                                          ------------------   ------------------


Commitments and Contingencies

Stockholders' Deficit
Common stock, par value $0.001; authorized 750,000,000 shares;
issued and outstanding shares: 572,368,569 at June 30, 2005
and 474,118,569 net of 3,000,000 shares held in treasury at
no cost at December 31, 2004                                                        572,364              474,114
Additional paid-in capital                                                       20,113,873           16,083,455
Accumulated deficit                                                             (18,535,101)         (18,799,602)
                                                                          ------------------   ------------------
Total Stockholders' Equity (Deficit)                                              2,151,136           (2,242,033)
                                                                          ------------------   ------------------
Total Liabilities and Stockholders' Equity (Deficit)                      $       9,513,156    $       4,293,429
                                                                          ------------------   ------------------


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

                                       Q-2



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



                                               For the Three Months Ended      For the Six Months Ended
                                                       June 30,                        June 30,
                                              ------------------------------  ----------------------------
                                                       2005            2004           2005           2004
                                              -------------- ---------------  -------------  -------------

                                                                                          
Net Sales                                     $   4,309,184  $    1,924,242   $  7,229,649   $  2,603,604
Cost of Sales                                    (2,392,498)     (1,562,788)    (4,342,271)    (1,996,547)
                                              -------------- ---------------  -------------  -------------

Gross Profit                                      1,916,686         361,454      2,887,378        607,057
                                              -------------- ---------------  -------------  -------------

Operating Expenses
Selling, general and administrative expenses      1,569,251         650,759      2,529,142      1,364,576
Non-cash employee compensation expense                    -          45,000         69,000         78,750
                                              -------------- ---------------  -------------  -------------
Total Operating Expenses                          1,569,251         695,759      2,598,142      1,443,326
                                              -------------- ---------------  -------------  -------------

Gain (Loss) From Operations                         347,435        (334,305)       289,236       (836,269)
                                              -------------- ---------------  -------------  -------------

Other Income (Expense)
Interest                                           (119,028)       (233,031)      (262,798)      (314,593)
Other, net                                              (96)            (61)           145           (157)
Gain on forgiveness of debt                         237,918         205,433        237,918        205,433
                                              -------------- ---------------  -------------  -------------
Total Other Income (Expense), Net                   118,794         (27,659)       (24,735)      (109,317)
                                              -------------- ---------------  -------------  -------------

Net Income (Loss)                             $     466,229  $     (361,964)  $    264,501   $   (945,586)
                                              -------------- ---------------  -------------  -------------

Basic income (loss) per common share          $           -  $            -   $          -   $          -
                                              -------------- ---------------  -------------  -------------
Diluted income (loss) per common share        $           -  $            -   $          -   $          -
                                              -------------- ---------------  -------------  -------------


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

                                       Q-3



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




For the Six Months Ended June 30,                                                             2005                    2004
                                                                               --------------------    --------------------

Cash flows from operating activities
                                                                                                                  
Net income (loss)                                                              $           264,501     $        (1,034,586)
Adjustments to reconcile net loss to net
cash used in operating activities:
Depreciation and amortization                                                              161,657                 116,228
Loss on disposal of equipment                                                                    -                   2,305
Provision for doubtful accounts                                                                (26)                      -
Gain on forgiveness of debt                                                               (237,918)               (205,433)
Settlement expense                                                                               -                  60,000
Loan costs and interest paid from loan proceeds                                             67,168                 145,000
Amortization of beneficial conversion feature                                               16,271                       -
Deferred offering costs expensed                                                            68,000
Amortization of loan premium and loan costs                                                 61,300
Options exercised in lieu of board compensation                                             69,000                  78,750
Intrinsic value of options issued to employees                                                   -                  89,000
Options issued to attorneys and consultants for services                                    61,877                 143,601
Changes in assets and liabilities:
Trade accounts receivable                                                               (2,232,886)               (949,072)
Other receivables                                                                          (38,275)
Inventories                                                                                (96,696)               (342,586)
Prepaid expenses and other assets                                                          (76,103)                (17,100)
Accounts payable                                                                           485,827                 355,456
Accrued liabilities                                                                        457,045                 427,143
                                                                               --------------------    --------------------

Total adjustments                                                                       (1,233,759)                (96,708)
                                                                               --------------------    --------------------

Net cash used in operating activities                                                     (969,258)             (1,131,294)
                                                                               --------------------    --------------------

Cash flows from investing activities
Purchase of investment                                                                           -                (300,000)
Cash acquired with PFE acquisition                                                          39,331                       -
Net change in deposits                                                                    (100,000)                      -
Purchase of property and equipment                                                        (236,636)               (245,128)
                                                                               --------------------    --------------------

Net cash used in investing activities                                                     (297,305)               (545,128)
                                                                               --------------------    --------------------

Cash flows from financing activities
Change in checks written in excess of cash in bank                                               -                  (9,623)
Proceeds from notes payable to stockholders                                                  4,414                       -
Payments on notes payable to stockholders                                                        -                 (31,752)
Proceeds from notes payable, net of cash paid for offering costs                         1,732,067               2,927,000
Principal payments on notes payable                                                              -                (290,500)
Proceeds from notes payable to related parties                                              95,586               1,895,233
Payment on notes payable to related parties                                                      -              (2,913,432)
Proceeds from exercise of options and warrants to purchase
common stock                                                                                33,000                  80,000
Exercise of options issued to attorneys and consultants
for services                                                                                   300                     450
                                                                               --------------------    --------------------

Net cash provided by financing activities                                                1,865,367               1,657,376
                                                                               --------------------    --------------------

Net increase in cash and cash equivalents                                                  598,804                 (19,046)

Cash and cash equivalents at beginning of period                                            81,101                  54,135
                                                                               --------------------    --------------------

Cash and cash equivalents at end of year period                                $          679,905      $            35,089
                                                                               --------------------    --------------------


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

                                       Q-4





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




For the Six Months Ended June 30,                                                             2005                    2004
                                                                               --------------------    --------------------
Supplemental disclosure of cash flow information

                                                                                                                 
Cash paid during the period for interest                                       $            49,434     $            59,263

Noncash investing and financing activities

Notes issued for accounts payable and capital lease obligations                $                 -     $           711,894
Acquisition of PFE Properties, LLC for stock and assumption                    $         1,868,974     $                 -
Common stock issued for settlement of note payable
  and accrued interest                                                         $         2,148,913     $            30,000
Common stock issuance in which proceeds were retained
  as payment of notes payable                                                  $                 -     $         1,450,000
Deposit applied to purchase of property and equipment                          $           100,000     $                 -
Common stock issued for accrued rent and interest                              $           411,402
Accrued interest converted to notes payable                                    $                 -     $             9,160
Stock options exercised for settlement of accrued interest
and accrued compensation                                                       $           140,000     $            61,000
Stock options exercised for settlement of notes
  payable to stockholders                                                      $            23,000     $                 -
Loan fees incurred as part of convertible debenture                            $           250,765     $                 -
Beneficial conversion feature on convertible debenture                         $           441,176     $                 -
Convertible debenture proceeds used to settle
  notes payable outstanding                                                    $         2,265,000     $                 -
Note issued for settlement of notes payable and accrued
interest                                                                       $                 -     $           551,819
Fees withheld from notes payable for Equity Line Agreement                     $                 -     $            58,000
Deferred offering costs withheld from notes payable proceeds                   $                 -     $           128,000



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

                                       Q-5




                      CIRTRAN CORPORATION AND SUBSIDIARIES

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Condensed Financial Statements -- The accompanying unaudited condensed
consolidated financial statements include the accounts of CirTran Corporation
and its subsidiaries (the "Company"). These financial statements are condensed
and, therefore, do not include all disclosures normally required by accounting
principles generally accepted in the United States of America. These statements
should be read in conjunction with the Company's annual financial statements
included in the Company's Annual Report on Form 10-KSB. In particular, the
Company's significant accounting principles were presented as Note 1 to the
consolidated financial statements in that Annual Report. In the opinion of
management, all adjustments necessary for a fair presentation have been included
in the accompanying condensed consolidated financial statements and consist of
only normal recurring adjustments. The results of operations presented in the
accompanying condensed consolidated financial statements for the six months
ended June 30, 2005, are not necessarily indicative of the results that may be
expected for the full year ending December 31, 2005.

Principles of Consolidation -- On March 31, 2005, Cirtran Corporation acquired a
100% ownership interest in PFE Properties, LLC (see Note 4).

The condensed consolidated financial statements include the accounts of CirTran
Corporation, and its wholly owned subsidiaries, Racore Technology Corporation
and CirTran-Asia Inc. The accounts of PFE Properties, LLC have been included as
of June 30, 2005. All significant intercompany transactions have been eliminated
in consolidation.

Stock-Based Compensation -- At June 30, 2005, the Company has one stock-based
employee compensation plan, which is described more fully in Note 10. The
Company accounts for the plan under Accounting Principles Board Opinion No. 25,
Accounting for Stock Issued to Employees, ("APB 25") and related
interpretations. During the six months ended June 30, 2005 and 2004, the Company
recognized compensation expense relating to stock options and warrants of
$69,000 and $78,750, respectively. The following table illustrates the effect on
net loss and basic and diluted loss per common share as if the Company had
applied the fair value recognition provisions of Financial Accounting Standards
Board ("FASB") Statement No. 123, Accounting for Stock-Based Compensation, to
stock-based employee compensation:



                                                                     Three Months Ended June 30,       Six Months Ended June 30,
                                                                     -----------------------------    ----------------------------
                                                                        2005              2004            2005            2004
                                                                     -------------   -------------    -----------   --------------
                                                                                                                   
Net income (loss) as reported                                        $    466,229    $   (361,964)    $  264,501    $    (945,586)
Add:  Stock-based  employee compensation expense
included in net income (loss)                                                   -          45,000         69,000           78,750
Deduct:  Total stock-based employee compensation
benefit (expense) determined under fair value based
method for all awards                                                     (85,358)       (168,993)      (223,606)        (304,466)
                                                                     -------------   -------------    -----------   --------------

Pro forma net income (loss)                                          $    380,871    $   (485,957)    $  109,895    $  (1,171,302)
                                                                     -------------   -------------    -----------   --------------

Basic and diluted income (loss) per share
As reported - basic                                                  $          -    $          -     $        -    $           -
As reported - diluted                                                $          -    $          -     $        -    $           -
Proforma - basic                                                     $          -    $          -     $        -    $           -
Proforma - diluted                                                   $          -    $          -     $        -    $           -





Patents -- Legal fees and other direct costs incurred in obtaining patents in
the United States and other countries are capitalized. Patents costs are


                                       Q-6


amortized over the estimated useful life of the patent. During the six months
ended June 30, 2005, the Company capitalized $35,799 in patent related legal
costs. Amortization expense was $3,837 during the six months ended June 30,
2005.

The realization of patents and other long-lived assets is evaluated periodically
when events or circumstances indicate a possible inability to recover the
carrying amount. An impairment loss is recognized for the excess of the carrying
amount over the fair value of the asset or the group of assets. Fair value is
determined based on expected discounted net future cash flows. The analysis
necessarily involves significant management judgment to evaluate the capacity of
an asset to perform within projections. As required, an evaluation of impairment
was made on the patents as of June 30, 2005. No indicators of impairment were
noted.

NOTE 2 - REALIZATION OF ASSETS

The accompanying consolidated financial statements have been prepared in
conformity with accounting principles generally accepted in the United States of
America, which contemplate continuation of the Company as a going concern. The
Company had net income of $264,501 for the six months ended June 30, 2005,
compared to a net loss of $658,322 for the year ended December 31, 2004. As of
June 30, 2005, and December 31, 2004, the Company had an accumulated deficit of
$18,535,101 and $18,799,602, respectively, and a total stockholders' equity
(deficit) of $2,151,136 and $(2,242,033), respectively. The Company also had
negative working capital of $62,852 and $3,558,826 as of June 30, 2005, and
December 31, 2004, respectively. In addition, the Company used, rather than
provided, cash in its operations in the amounts of $969,258 and $1,680,054 for
the six months ended June 30, 2005, and the year ended December 31, 2004,
respectively. These conditions raise substantial doubt about the Company's
ability to continue as a going concern.

In addition, the Company is a defendant in numerous legal actions (see Note 7).
These matters may have a material impact on the Company's financial position,
although no assurance can be given regarding the effect of these matters in the
future.

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

As discussed in Note 10, the Company had entered into an equity line of credit
agreement and a standby equity distribution agreement with a private investor.
With the sale by the Company of the Convertible Debenture in May 2005, this and
all other agreements relating to the equity line and the standby equity
distribution agreement were terminated. (See Note 9.)


                                       Q-7



NOTE 3 - BASIC AND DILUTED NET INCOME (LOSS) PER SHARE

In accordance with SFAS No. 128, "Earnings Per Share," the following presents
the computation of basic and diluted net income (loss) per share:



                                                      Three Months Ended June 30,         Six Months Ended June 30,
                                                      -----------------------------     ------------------------------
                                                         2005                2004               2005           2004
                                                      -------------   -------------     -------------  ---------------
                                                                                                       
Basic and diluted net income (loss) available
  to common shareholders                              $    466,229    $   (361,964)     $    264,501   $     (945,586)
                                                      -------------   -------------     -------------  ---------------

Basic weighted-average common
  shares outstanding                                   571,168,569     402,089,809       530,039,841      387,597,854

Effect of convertible debenture                        113,636,364               -       113,636,364                -

Effect of dilutive stock options                         5,440,061               -         5,368,034                -
                                                      -------------   -------------     -------------  ---------------

Diluted weighted-average common
  shares outstanding                                   690,244,994     402,089,809       649,044,239      387,597,854
                                                      -------------   -------------     -------------  ---------------

Basic income (loss) per common share                  $          -    $          -      $          -   $            -
                                                      -------------   -------------     -------------  ---------------

Diluted income (loss) per common share                $          -    $          -      $          -   $            -
                                                      -------------   -------------     -------------  ---------------




NOTE 4 - ACQUISITION OF PFE PROPERTIES, LLC

On March 31, 2005, the Company purchased a 100% interest in PFE Properties LLC
(PFE). PFE was previously owned by a relative of the President and CEO. PFE owns
the land and building in which the Company's manufacturing facilities and
administrative offices are located. The liabilities of PFE on the date of
acquisition include a mortgage note payable of $1,050,000, secured by the
building. The Company acquired PFE by issuing 20,000,000 shares of the Company's
restricted common stock with a fair value of $800,000 on the date of acquisition
and assuming the mortgage note payable of $1,050,000 and accounts payable of
$18,974. The results of operations for PFE have been included beginning March
31, 2005. The additional $800,000 for the purchase of PFE was allocated between
the land and building value.

The balance sheet of PFE as of March 31, 2005 is presented as follows:



                                             2003                    2002
                                      --------------------    -------------------
                                                                       
Production equipment                  $         3,146,488     $        3,141,993
Leasehold improvements                            958,939                958,940
Office equipment                                  639,375                631,645
Other                                             118,029                118,029
                                      --------------------    -------------------
                                                4,862,831              4,850,607
Less accumulated depreciation
and amortization                                4,285,228              3,984,709
                                      --------------------    -------------------

                                      $           577,603     $          865,898
                                      --------------------    -------------------




                                       Q-8



The pro forma information is presented as if the Company had acquired PFE on
January 1, 2004, as follows:



                                                Three Months Ended June 30,              Six Months Ended June 30,
                                         -------------------------------------------     -----------------------------------------
                                                2005                   2004                     2005                 2004
                                         --------------------   --------------------     -------------------  --------------------
                                                                                                                  
Net sales                                $         4,309,184    $         1,924,242      $        7,229,649   $         2,603,604

Net income (loss)                        $           466,229    $          (350,728)     $          276,515   $          (923,114)

Basic income (loss) per common share     $                 -    $                 -      $                -   $                 -

Diluted income (loss) per common share   $                 -    $                 -      $                -   $                 -



NOTE 5 - INVESTMENT IN SECURITIES AT COST

On April 13, 2004, the Company entered into a stock purchase agreement with an
unrelated party under which the Company purchased 400,000 shares of the
investee's Series B Preferred Stock (the "Preferred Shares") for an aggregate
purchase price of $300,000 cash. This purchase was made at fair value. The
Preferred Shares are convertible, at the Company's option, into an equivalent
number of shares of investee common stock, subject to adjustment. The Preferred
Shares are not redeemable by the investee. As a holder of the Preferred Shares,
the Company has the right to vote the number of shares of investee common stock
into which the Preferred Shares are convertible at the time of the vote. The
investment represents less than a 5% interest in the investee. The investment
does not have a readily determinable fair value and is stated at historical
cost, less an allowance for impairment when circumstances indicate an investment
has been impaired. The Company periodically evaluates its investments as to
whether events and circumstances have occurred which indicate possible
impairment. No indicators of impairment were noted for the six months ended June
30, 2005.

Separate from the purchase of the Preferred Shares, the Company and the investee
also entered into a Preferred Manufacturing Agreement. Under this agreement, the
Company will perform exclusive "turn-key" manufacturing services handling most
of the investee's manufacturing operations from material procurement to complete
finished box-build of all of investee products. The initial term of the
agreement is three years, continuing month to month thereafter unless terminated
by either party. Sales under this agreement totaled $119,842 and $538,233 for
the periods ended June 30, 2005, and December 31, 2004, respectively.

NOTE 6 - RELATED PARTY TRANSACTIONS

Notes Payable to Stockholders -- The Company had amounts due to stockholders
from three separate notes. The balance due to stockholders at June 30, 2005 and
December 31, 2004, was zero and $18,586, respectively. Notes were settled during
the six months ended June 30, 2005 by the exercise of stock options for $23,000.

Notes Payable to Related Party -- During 2002, the Company entered into a verbal
bridge loan agreement with Abacas Ventures, Inc. (Abacas). This agreement allows
the Company to request funds from Abacas to finance the build-up of inventory
relating to specific sales. The loan bears interest at 24% and is payable on
demand. There are no required monthly payments. During the six months ended June
30, 2005, and the year ended December 31, 2004, the Company was advanced $95,586
and $3,128,281, respectively, and made cash payments of zero and $3,025,149,
respectively.

During the March 2005, the Company issued 51,250,000 shares of the Company's
restricted common stock for payment of $2,055,944 in principal and accrued
interest on the note. Because Abacas is a related party, no gain or loss on
forgiveness of debt was recognized.

                                       Q-9


The total principal amount owed to Abacas between the note payable and the
bridge loan was zero and $1,530,587 as of June 30, 2005, and December 31, 2004,
respectively. The total accrued interest owed to Abacas between the note payable
and the bridge loan was zero and $430,828 as of June 30, 2005, and December 31,
2004, respectively, and is included in accrued liabilities.

NOTE 7 - COMMITMENTS AND CONTINGENCIES

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

Effective January 18, 2002, the Company entered into a settlement agreement
which required the Company to pay the plaintiff the sum of $250,000. Of this
amount, $25,000 was paid upon execution of the settlement, and the balance,
together with interest at 8% per annum, was payable by July 18, 2002. As
security for payment of the balance, the Company executed and delivered to the
plaintiff a Confession of Judgment and also issued 3,000,000 shares of common
stock, which are currently held in escrow and have been treated as treasury
stock recorded at no cost. The fair value of the 3,000,000 shares was less than
the carrying amount of the note payable. Because 75 percent of the balance had
not been paid by May 18, 2002, the Company was required to prepare and file with
the Securities & Exchange Commission, at its own expense, a registration
statement with respect to the escrowed shares.

As of June 30, 2005, the Company was in default of its obligations under the
settlement agreement and the total payment due thereunder had not been made. A
registration statement with respect to the escrowed shares was not filed and the
Company did not replace the escrowed shares with registered, free-trading shares
as per the terms of the agreement. The plaintiff filed a Confession of Judgment
and proceeded with execution thereon. The shares in escrow were released and
issued as partial settlement of $92,969 on the note payable outstanding.

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

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

Litigation - During 2003 and 2004, an investment firm filed suits in the U.S.
District Court for the District of Utah seeking finder's fees consisting of
common stock valued at $1,750,000 for allegedly introducing the Company to the
Equity Line Investor (See Note 9). The case was previously dismissed in a New
York court. The Company estimates that the risk of loss is remote; therefore no
accrual has been made.

Various vendors have notified the Company that they believe they have claims
against the Company totaling $147,592. None of these vendors have filed lawsuits
in relation to these claims. The Company has accrued the entire amount of these
claims, and they are included in accounts payable. During the six months ended
June 30, 2005, the Company determined that the statute of limitations had
expired for various venders. Amounts of $75,144 were written off and recorded as


                                      Q-10


a gain on forgiveness of debt. However, there can be no assurance that any or
all of these vendors will agree with the Company's determination, and the
Company may be subject to claims or litigation in the future.

In addition, various vendors have notified the Company that they believe they
have claims against the Company totaling $159,308. The Company has determined
the probability of realizing any loss on these claims is remote. The Company has
made no accrual for these claims and is currently in the process of negotiating
the dismissal of these claims with the various vendors.

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

Registration Rights - In connection with the Company's entering into an Equity
Line of Credit Agreement (described in Note 9), the Company granted to the
equity line investor (the "Equity Line Investor") registration rights, in
connection with which the Company was required to file a registration statement
covering the resale of shares put to the Equity Line Investor under the equity
line. The Company was also required to keep the registration statement effective
until two years following the date of the last advance under the equity line.

In connection with the Company's sale of a convertible debenture (discussed
below), the Equity Line of Credit Agreement, together with all associated
registration rights, was terminated.

Also, in connection with the Company's entering into a standby equity
distribution agreement (described in Note 9), the Company granted to the
investor registration rights, in connection with which the Company was required
to file a registration statement covering the resale of shares put to the
investor under the standby equity distribution agreement. The Company was also
required to keep the registration statement effective until two years following
the date of the last advance under the standby equity distribution agreement.

In connection with the Company's sale of a convertible debenture (discussed
below), the Standby Equity Distribution Agreement, together with all associated
registration rights, was terminated.

In May 2005, connection with the Company's sale of a convertible debenture
(discussed below), the Company granted to the purchaser of the debenture
registration rights, pursuant to which the Company agreed to file, within 120
days of the closing of the purchase of the debenture, a registration statement
to register the resale of shares of the Company's common stock issuable upon
conversion of the debenture. The Company agreed to register the resale of up to
100,000,000 shares, and to keep such registration statement effective until all
of the shares issuable upon conversion of the debenture have been sold. The
Company had not filed the registration statement as of the date of this Report.

Accrued Payroll Tax Liabilities -- In November 2004, the Internal Revenue
Service (IRS) accepted the Company's Amended Offer in Compromise (Offer) to
settle delinquent payroll taxes, interest and penalties. The acceptance of the
Offer required the Company to pay $500,000 by February 3, 2005. Company made the
required payment on February 2, 2005. Additionally, the Offer requires the
Company to remain current in its payment of taxes for 5 years, and may not claim
any net operating losses for the years 2001 through 2015, or until the Company
pays taxes in an amount equal to the taxes waived by the offer in compromise.
The outstanding balance of delinquent payroll taxes, interest and penalties was
$1,955,767 on the settlement date. The future cash payments specified by the
Offer, including interest and principal, were less than the carrying amount of
the payable; therefore the Company reduced the carrying amount of the liability


                                      Q-11


to the total future cash payments of $500,000 and recorded a gain of $1,455,767
during the year ended December 31, 2004.

Further, the Utah State Tax Commission has entered into an agreement to allow
the Company to pay the liability owing to the State of Utah in equal monthly
installments of $4,000 over a two-year period running through December 2005.
Through June 2005, the Company had made the required payments. The balance owed
to the State of Utah as of June 30, 2005, and December 31, 2004, was $155,627
and $223,660, respectively, including penalties and interest.

Manufacturing Agreement -- On June 10, 2004, the Company entered into an
exclusive manufacturing agreement with certain Developers. Under the terms of
the agreement, the Company, through its wholly-owned subsidiary CirTran-Asia,
has the exclusive right to manufacture the certain products developed by the
Developers or any of their affiliates. The Developers will continue to provide
marketing and consulting services related to the products under the agreement.
Should the Developers terminate the agreement early, they must pay the Company
$150,000. Revenue is recognized when products are shipped. Title passes to the
customer or independent sales representative at the time of shipment.

In connection with this agreement the Company agreed to issue options to
purchase 1,500,000 shares common stock to the Developers upon the sale, shipment
and payment for 200,000 units of a fitness product. In addition, the Company
agreed to issue options to purchase 300,000 shares of common stock to the
Developers for each multiple of 100,000 units of the fitness product sold in
excess of the initial 200,000 units within twenty-four months of the agreement
(June 2004). The options will be exercisable at $0.06 per share, vest on the
grant date and expire one year after issuance. As of June 30, 2005, the Company
had sold, shipped and received payment for, 257,577 units of the fitness
product. In January 2005, the Company issued 1,500,000 options under the terms
of the agreement. See Note 10.

In connection with the above manufacturing agreement, the Company agreed to
issue various options to purchase shares of common stock to the Developers upon
the sale, shipment, and payment of certain quantities of additional the
products. In addition, the Company agreed to issue additional options to
purchase common stock to the developers for each multiple of units sold in
excess of the initial units within the first twenty-four months of the
agreements. The schedule of units and potential options that will be issued
follows:



                                              Options            Each Multiple of     Options for
                            Initial       for Initial             Units above       Each Multiple
      Product                 Units        Units Sold           Initial Units            of Units
------------------------ -------------- -------------------  --------------------- ---------------
                                                                       
         1                 500,000           500,000                  200,000            200,000
         2                  25,000           500,000                   15,000            100,000
         3                 100,000           500,000                   50,000            100,000
         4                 300,000         1,000,000                  100,000            200,000
         5                 200,000           250,000                  100,000            100,000
         6                 200,000           500,000                  100,000            100,000



As of June 30, 2005, the Company had not sold, shipped and received payment for
enough units to require the issuance of options related to the additional
products under these agreements. Because the Developers must provide future
services for the options to vest, the options are treated as unissued for
accounting purposes. The cost of these options will be recognized when the
options are earned.


                                      Q-12


NOTE 8 - NOTES PAYABLE

Notes Payable to Equity Line Investor -- As of December 31, 2004, the Company
owed $1.7 million to Cornell Capital Partners, LP ("Cornell"), pursuant to an
unsecured promissory note. The note was repayable over 193 days and was past due
as of March 31, 2005. The note stated that if the Company did not repay the note
when due, a default interest rate of 24% would apply to the unpaid balance. The
Company recorded accrued interest of $105,074 on the note as of March 31, 2005.

In January 2005, the Company entered into an additional promissory note with
Cornell for $565,000. The Company received proceeds of $503,500, net of loan
costs of $61,500. The terms of the note included a 9% premium or $50,850,
resulting in a total note payable of $615,850. The premium was amortized to
interest expense over the life of the loan. The terms of the loan stated that
interest only payments would be made for the first six months. The Company would
repay the principal, interest, and premium over the next six months. The loan
was due January 2006. The Company amortized $11,057 of the premium as interest
expense for the three months ended March 31, 2005.

All notes to Cornell were paid on May 27, 2005, with funds acquired from
Highgate House Funds, Ltd., in connection with the sale of a convertible
debenture. (See Note 9.) Payment of accrued interest was not required as part of
the repayment. In connection with the repayment, the remaining premium of
$39,793 was immediately amortized as interest expense. The gain from forgiveness
of debt on both Cornell notes totaled $162,774.

The total principal amount owed to Cornell Capital Partners, LP was zero and
$1,700,000 as of June 30, 2005, and December 31, 2004, respectively.

Mortgage Note Payable -- In conjunction with the acquisition of PFE, the Company
assumed a mortgage note payable for $1,050,000. The note bears interest at 12.5%
per annum. Interest only payments are required through January 2006. Starting in
February 2006, principal and interest payments will be required based on a
twenty-year amortization of the note. The entire balance of principal and unpaid
interest will be due in December 2008.

NOTE 9 - CONVERTIBLE DEBENTURE

On May 26, 2005, the Company entered into an agreement with Highgate House
Funds, Ltd. ("Highgate") to sell to Highgate a $3,750,000, 5% Secured
Convertible Debenture (the "Debenture"). The Debenture is due December 2007 and
is secured by all of the Company's property.

Accrued interest is payable at the time of maturity or conversion. The Company
may, at its option, elect to pay accrued interest in cash or shares of the
Company's common stock. If paid in stock, the conversion price shall be the
closing bid price of the common stock on either the date the interest payment is
due or the date on which the interest payment is made.

At any time, Highgate may elect to convert principal amounts owing on the
Debenture into shares of the Company's common stock at a conversion price equal
to the lesser of $0.10 per share, or an amount equal to the lowest closing bid
price of our common stock for the twenty trading days immediately preceding the
conversion date. The Company has the right to redeem a portion or the entire
Debenture then outstanding by paying 105% of the principal amount redeemed plus
accrued interest thereon.

                                      Q-13


Highgate's right to convert principal amounts into shares of the Company's
common stock is limited as follows:

(i)                   Highgate may convert up to $250,000 worth of the principal
                      amount plus accrued interest of the Debenture in any
                      consecutive 30-day period when the market price of the
                      Company's stock is $0.10 per share or less at the time of
                      conversion;
(ii)                  Highgate may convert up to $500,000 worth of the principal
                      amount plus accrued interest of the Debenture in any
                      consecutive 30-day period when the price of the Company's
                      stock is greater than $0.10 per share at the time of
                      conversion; provided, however, that Highgate may convert
                      in excess of the foregoing amounts if the Company and
                      Highgate mutually agree; and
(iii)                 Upon the occurrence of an event of default, Highgate may,
                      in its sole discretion, accelerate full repayment of all
                      debentures outstanding and accrued interest thereon or may
                      convert the Debentures and accrued interest thereon into
                      shares of the Company's common stock.


Except in the event of default, Highgate may not convert the Debenture for a
number of shares that would result in Highgate owning more than 4.99% of the
Company's outstanding common stock.

The Company granted Highgate registration rights, pursuant to which the Company
agreed to file, within 120 days of the closing of the purchase of the debenture,
a registration statement to register the resale of shares of the Company's
common stock issuable upon conversion of the debenture. The Company agreed to
register the resale of up to 100,000,000 shares, and to keep such registration
statement effective until all of the shares issuable upon conversion of the
debenture have been sold. The Company had not filed the registration statement
as of the date of this Report.

The Company determined that Highgate LLC received a beneficial conversion option
and allocated $441,402 of the proceeds received to the beneficial conversion
option that resulted in an offsetting discount to the note payable. The discount
on the note payable is being amortized to interest expense from the date
proceeds were received through December 2007, and amounted to $16,271 of
accretion of the discount during the six months ended June 30, 2005.

In connection with the sale of the Debenture, $2,265,000 of the proceeds were
paid to Cornell to repay promissory notes. Fees of $256,433 were also withheld
from the proceeds. As such, of the total Debenture purchase price of $3,750,000,
the net proceeds to the Company were $1,228,567. The proceeds will be used for
general corporate and working capital purposes, at the Company's discretion.

NOTE 10 - STOCKHOLDERS' EQUITY

Common Stock Issuances -- During the six months ended June 30, 2005, the Company
issued 51,250,000 shares of the Company's restricted common stock for payment of
principal and accrued interest on the note to Abacus. (See Note 6.)

During the six months ended June 30, 2005, the Company issued 10,000,000 shares
of the Company's restricted common stock for payment of accrued rent and accrued
interest of $411,402. Because the rent was owed to a related party, no gain or
loss on forgiveness of debt was recognized.

                                      Q-14


During the six months ended June 30, 2005, the Company issued 3,000,000 shares
of the Company's restricted common stock as partial payment on a note payable
for $92,969. (See Note 7.)

On March 31, 2005, the Company acquired a 100% interest in PFE Properties, LLC
for 20,000,000 shares of the Company's restricted common stock. (See Note 4.)

Equity Line of Credit Agreement -On November 5, 2002, the Company entered into
an Equity Line of Credit Agreement (the "Equity Line Agreement") with Cornell.
The Company subsequently terminated the Equity Line Agreement, and on April 8,
2003, the Company entered into an amended equity line agreement (the "Amended
Equity Line Agreement") with Cornell. Under the Amended Equity Line Agreement,
the Company had the right to draw up to $5,000,000 from Cornell against an
equity line of credit (the "Equity Line"), and to put to Cornell shares of the
Company's common stock in lieu of repayment of the draw. The number of shares to
be issued was determined by dividing the amount of the draw by the lowest
closing bid price of the Company's common stock over the five trading days after
the advance notice was tendered. Cornell was required under the Amended Equity
Line Agreement to tender the funds requested by the Company within two trading
days after the five-trading-day period used to determine the market price. Upon
the sale of the Convertible Debenture, the Amended Equity Line Agreement was
terminated.

Standby Equity Distribution Agreement - The Company entered into a Standby
Equity Distribution Agreement dated May 21, 2004, with Cornell. Under the
Agreement, the Company had the right, at its sole discretion, to draw up to $20
million on the standby equity facility (the "SEDA Facility") and put to Cornell
shares of its common stock in lieu of repayment of the draws. The number of
shares to be issued in connection with each draw was determined by dividing the
amount of the draw by the lowest volume-weighted average price of the Company's
common stock during the five consecutive trading days after the advance was
sought. The maximum advance amount was $1,000,000 per advance, with a minimum of
seven trading days between advances. Cornell was to retain 5% of each advance as
a fee under the Agreement. The term of the Agreement was to run over a period of
twenty-four months after a registration statement related to the Agreement was
declared effective or until the full $20 million had been drawn, whichever came
first. The Company had made no draws against the SEDA Facility and issued no
shares in connection with the SEDA Facility.

With the sale of the Convertible Debenture on May 27, 2005, the SEDA Facility
and related agreements were terminated. (See Note 9.)

NOTE 11 - STOCK OPTIONS AND WARRANTS

Stock-Based Compensation - The Company accounts for stock options issued to
directors, officers and employees under APB No. 25 and related interpretations.
Under APB 25, compensation expense is recognized if an option's exercise price
on the measurement date is below the fair value of the Company's common stock.
For options that provide for cashless exercise or that have been modified, the
measurement date is considered the date the options are exercised or expire.
Those options are accounted for as variable options with compensation adjusted
each period based on the difference between the market value of the common stock
and the exercise price of the options at the end of the period. The Company
accounts for options and warrants issued to non-employees, including the
developers mentioned in Note 7, at their fair value in accordance with Statement
of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation" ("SFAS 123").

                                      Q-15


Stock Option Plan - During November 2003, the Company adopted the 2003 Stock
Option Plan (the "2003 Plan") with 35,000,000 shares of common stock reserved
for issuance there under. Also, during December 2004, the Company adopted the
2004 Stock Option Plan (the "2004 Plan") with 40,000,000 shares of common stock
reserved for issuance there under. The Company's Board of Directors administers
the plans and has discretion in determining the employees, directors,
independent contractors and advisors who receive awards, the type of awards
(stock, incentive stock options or non-qualified stock options) granted, and the
term, vesting, and exercise prices.

Non-Employee Options - During the six months ended June 30, 2005, the Company
granted options to purchase 1,500,000 shares of common stock to counsel for the
Company with an exercise price of $0.0001 per share. The options were five year
options and vested on the date granted. Legal expense of $40,351 was recorded
for the fair value of options issued. These options and 1,500,000 previously
issued options were exercised by counsel for proceeds of $300.

Employee Options - During the six months ended June 30, 2005, the Company
granted options to purchase 13,000,000 shares of common stock to directors and
employees of the Company pursuant to the 2004 Plan. These options are five year
options that vested on the date of grant. The related exercise prices were
$0.027 per share. The exercise price equaled the fair value of the common shares
at the time these options were granted; therefore, the options had no intrinsic
value. Eleven million options were exercised during the six months ended June
30, 2005, for $33,000 in cash, $69,000 in compensation, $140,000 in accrued
compensation, and $23,000 as payment on a shareholder note payable. The $69,000
of compensation was recorded in conjunction with the cashless exercise of
3,000,000 of the options.

Developer Options - During the six months ended June 30, 2005, the Company
granted options to purchase 1,500,000 shares of common stock to developers as
described in Note 7 at exercise prices of $0.06 per share. The options were all
five-year options and vested on the dates granted. Two of the developers were
employees and together were issued 1,000,000 of the options. The exercise price
equaled the fair value of the common shares at the time these options were
granted therefore the options had no intrinsic value. The fair value of these
options of $42,052 was estimated using the Black-Scholes option pricing model
with the following assumptions: risk free interest rate ranging of 4.00%,
dividend yield of 0.0%, volatility of 302%, and expected average life of .5
years. None of these options were exercised during the six months ended June 30,
2005.

The remaining 500,000 developer options were issued to a non-employee under the
terms described above. Because the developer was a non-employee, cost of goods
sold of $21,526 was recorded for the fair value of options issued during the
three months ended March 31, 2005. These options were valued using the
Black-Scholes option pricing model with the following assumptions: risk free
interest rate ranging of 4.00%, dividend yield of 0.0%, volatility of 302%, and
expected average life of .5 years. None of these options were exercised during
the six months ended June 30, 2005.

A total of 14,750,000 employee options and 1,500,500 non-employee options were
outstanding as of June 30, 2005.

A summary of the stock option activity for the six months ended June 30, 2005,
is as follows:

                                       Q-16




                                                                           Shares           Weighted Average
                                                                                              Exercise Price
                                                                     --------------------   --------------------
                                                                                              
Outstanding at December 31, 2004                                              14,250,500         $ 0.02
Granted                                                                       16,000,000         $ 0.03
Exercised                                                                    (14,000,000)        $ 0.02
Cancelled                                                                              -              -
                                                                     --------------------
Outstanding at June 30, 2005                                                  16,250,500         $ 0.03
                                                                     ====================

Exercisable at June 30, 2005                                                  16,250,500         $ 0.03
                                                                     ====================



The fair value of stock options was determined at the grant dates using the
Black-Scholes option-pricing model with the following weighted-average
assumptions for the six months ended June 30, 2005:



                                                  2005
                                          --------------------
                                       
Expected dividend yield                                     -
Risk free interest rate                                 3.91%
Expected volatility                                      278%
Expected life                                      0.14 years
Weighted average fair value per share     $              0.01



NOTE 12 -SEGMENT INFORMATION

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



                                          Electronics              Ethernet               Contract
                                           Assembly               Technology            Manufacturing             Total
--------------------------------------  ---------------------   -------------------   ---------------------   -----------------

            June 30, 2005

                                                                                                               
Sales to external customers             $       1,719,175       $         63,355      $        5,447,119      $      7,229,649
Intersegment sales                                 21,358                      -                       -                21,358
Segment income (loss)                            (408,349)              (114,835)                787,685               264,501
Segment assets                                  4,879,789                234,218               4,399,149             9,513,156
Depreciation and amortization                     108,755                  1,170                  51,732               161,657

            June 30, 2004

Sales to external customers             $       1,594,976       $         42,816      $          965,812      $      2,603,604
Intersegment sales                                 11,325                    167                       -                11,492
Segment loss                                     (553,362)              (123,166)               (269,058)             (945,586)
Segment assets                                  3,653,509                206,677                  95,955             3,956,141
Depreciation and amortization                     115,069                  1,159                       -               116,228



                                       Q-17





                                                                                 June 30,
                                                              -------------------------------------------
                Sales                                                2005                   2004
                                                              -------------------    --------------------

                                                                                               
Total sales for reportable segments                           $        7,251,007     $         2,615,096
Elimination of intersegment sales                                        (21,358)                (11,492)
                                                              -------------------    --------------------

Consolidated net sales                                        $        7,229,649     $         2,603,604
                                                              -------------------    --------------------




                                                                               June 30,
                                                              -------------------------------------------
            Total Assets                                             2005                   2004
                                                              -------------------    --------------------

                                                                                               
Total assets for reportable segments                          $        9,513,156     $         3,956,141
Adjustment for intersegment amounts                                            -                       -
                                                              -------------------    --------------------

Consolidated total assets                                     $        9,513,156     $         3,956,141
                                                              -------------------    --------------------



NOTE 13 - SUBSEQUENT EVENTS

Stock Options - During July 2005, directors exercised options to purchase
2,000,000 shares of common stock with a weighted average exercise price of
$0.027 per share. These options were exercised for consideration consisting of
$54,000 of accrued compensation.

On July 21, 2005, the Company granted options to purchase 1,500,000 shares of
common stock to counsel for the Company with an exercise price of $0.0001 per
share. The options were five year options and vested on the date granted. Legal
expense of $47,851 was recorded for the fair value of options issued. These
options were valued using the Black-Scholes option pricing model with the
following assumptions: risk free interest rate ranging of 3.83%, dividend yield
of 0.0%, volatility of 264%, and expected average life of .10 years. These
options were exercised in July 2005 for proceeds of $150.



                                       Q-18





Table of Contents



Summary about CirTran Corporation
         and this offering                       4
Risk factors                                     7
Use of proceeds                                 14
Determination of offering price                 14
Description of business                         14
Management's discussion and analysis
or plan of operation                            26
Forward-looking statements                      33
5% Convertible Debenture                        33      CirTran Corporation
Selling Shareholders                            35
Plan of distribution                            37      100,000,000
Regulation M                                    39      SHARES
Legal Proceedings                               39
Directors, executive officers, promoters and            COMMON STOCK
         control persons                        41
Commission's position on indemnification                --------------------
         for Securities Act liabilities         43
Security ownership of certain beneficial                PROSPECTUS
         owners and management                  43
Description of common stock                     44      -------------------
Certain relationships and related
         Transactions                           45      September __, 2005
Market for common equity and related
         stockholder matters                    48
Executive compensation                          50
Changes in and disagreements with
         accountants on accounting
         and financial disclosure               53
Index to financial statements                   53
Experts                                         54
Legal matters                                   55

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

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






                                       55



PART II.      Information Not Required in the Prospectus

Item 24. Indemnification of Directors and Officers

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

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

Item 25. Other Expenses of Issuance And Distribution

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


Registration Fees                           $      354.00
Transfer Agent Fees                              1,000.00
Costs of Printing and Engraving                  5,000.00
Legal Fees                                      25,000.00
Accounting Fees                                 25,000.00
                       ----------------
    Total Estimated Costs of Offering       $   56,354.00

Item 26. Recent Sales of Unregistered Securities

In May 2005,  we entered  into a securities  purchase  agreement  with  Highgate
concerning the purchase and sale of the Convertible  Debenture.  The sale of the
Convertible  Debenture  to Highgate  was made in reliance on Section 4(2) of the
Securities Act of 1933, as amended (the "1933 Act"),  and rules and  regulations
promulgated  thereunder,  as a transaction not involving any public offering. No
advertising or general solicitation was employed in offering the securities, and
the Convertible Debenture was issued to only one investor which represented that
it is an  "accredited  investor"  as  that  term  is  defined  in  Regulation  D
promulgated  pursuant to the Securities Act of 1933. Through September 21, 2005,
we had issued no shares of our common stock in connection  with any  conversions
of the Convertible Debentures, and we had received notice of no conversions from
Highgate.  This registration statement is filed to register the resale of shares
into the market that  Highgate will receive upon  conversion of the  Convertible
Debenture,  and  our  issuances  of  shares  to  Highgate  will  be  madewithout
registration under the 1933 Act in reliance on Section 4(2) of the 1933 Act, and
the rules and regulations promulgated thereunder.

Pursuant to the Equity Line of Credit Agreement,  we were entitled to put to the
Equity Line Investor,  in lieu of repayment of amounts drawn on the Equity Line,
shares of the Company's common stock.  Although the Company filed a registration
statement to register  the resale by the Equity Line  Investor of the shares put


                                      II-1



to it by the  Company,  the  issuances  of  shares to the  Company  were made in
reliance on Section 4(2) of the 1933 Act, and rules and regulations  promulgated
thereunder,  as a transaction not involving any public offering.  No advertising
or general solicitation was employed in offering the securities,  and the shares
were issued to only one investor  which  represented  that it is an  "accredited
investor" as that term is defined in  Regulation D  promulgated  pursuant to the
Securities Act of 1933.  Through December 31, 2003, we issued  64,253,508 shares
of common  stock to the Equity  Line  Investor in  connection  with draws on the
Equity Line.  Subsequent to December 31, 2003,  and through  August 31, 2004, we
issued an  aggregate  of  57,464,386  shares of Common  Stock to the Equity Line
Investor in  connection  with draws on the Equity Line.  We used the proceeds of
the draws on the Equity Line to pay outstanding liabilities,  including notes to
Cornell, the Equity Line Investor,  discussed above. As noted above, the Company
has terminated the Equity Line of Credit Agreement.

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

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

Item 27. Exhibits

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

Exhibit No. Document

5           Opinion of Durham Jones & Pinegar, P.C.

10.1        Securities   Purchase  Agreement  between  CirTran  Corporation  and
            Highgate  House Funds,  Ltd.,  dated as of May 26, 2005  (previously
            filed as an exhibit  to the  Company's  Current  Report on Form 8-K,
            filed with the Commission on June 3, 2005, and  incorporated  herein
            by reference).  

10.2        Form of 5% Convertible  Debenture,  due December 31, 2007, issued by
            CirTran Corporation (previously filed as an exhibit to the Company's
            Current  Report on Form 8-K,  filed with the  Commission  on June 3,
            2005, and incorporated herein by reference).

10.3        Investor  Registration  Rights Agreement between CirTran Corporation
            and Highgate House Funds, Ltd., dated as of May 26, 2005 (previously
            filed as an exhibit  to the  Company's  Current  Report on Form 8-K,
            filed with the Commission on June 3, 2005, and  incorporated  herein
            by reference).

10.4        Security  Agreement  between CirTran  Corporation and Highgate House
            Funds,  Ltd.,  dated  as of May 26,  2005  (previously  filed  as an
            exhibit to the Company's  Current Report on Form 8-K, filed with the
            Commission on June 3, 2005, and incorporated herein by reference).

10.5        Escrow Agreement between CirTran Corporation,  Highgate House Funds,
            Ltd., and David Gonzalez dated as of May 26, 2005 (previously  filed
            as an exhibit to the  Company's  Current  Report on Form 8-K,  filed
            with the  Commission  on June 3, 2005,  and  incorporated  herein by
            reference).


                                      II-2



10.6        Termination   Agreement  between  CirTran  Corporation  and  Cornell
            Capital Partners,  LP, dated as of May 26, 2005 (previously filed as
            an exhibit to the Company's  Current  Report on Form 8-K, filed with
            the  Commission  on  June  3,  2005,  and  incorporated   herein  by
            reference).

23.1        Consent of Hansen Barnett & Maxwell LLP

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

24.         Power of Attorney (see page II-4). 

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


Item 28. Undertakings

Insofar as indemnification  for liabilities under the Securities Act of 1933 may
be permitted to our directors,  officers and controlling persons pursuant to the
provisions  described  above,  or  otherwise,  we have been  advised that in the
opinion of the  Securities  and  Exchange  Commission  such  indemnification  is
against  public  policy  as  expressed  in the  Securities  Act of 1933  and is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than the payment by us of expenses  incurred or paid by
our director,  officer or controlling  person in the  successful  defense of any
action, suit or proceeding) is asserted by such director, officer or controlling
person in connection with the securities being  registered,  we will,  unless in
the opinion of our counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against  public policy as expressed in the  Securities
Act of 1933 and will be governed by the final adjudication of such issue.

         We hereby undertake:

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

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

         (ii)     To specify in the prospectus any facts or events arising after
the effective date of the registration  statement (or most recent post-effective
amendment  thereof)  which,  individually  or  in  the  aggregate,  represent  a
fundamental  change in the information set forth in the registration  statement.
Notwithstanding the foregoing,  any increase or decrease in volume of securities
offered (if the total dollar value of  securities  offered would not exceed that
which  was  registered)  and any  deviation  from  the  low or  high  end of the
estimated  maximum  offering  range may be reflected  in the form of  prospectus
filed with the  Securities  and  Exchange  Commission  pursuant  to Rule  424(b)
(Section  230.4242(b) of Regulation  S-B) if, in the  aggregate,  the changes in
volume and price  represent  no more than a 20% change in the maximum  aggregate
offering price set forth in the  "Calculation of Registration  Fee" table in the
effective registration statement; and

         (iii) To include any additional or changed  material  information  with
respect to the plan of distribution not previously disclosed in the registration
statement  or any  material  change  to  such  information  in the  registration
statement.

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

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


                                      II-3



SIGNATURES

In accordance  with the  requirements of the Securities Act of 1933, as amended,
we certify  that we have  reasonable  grounds to believe that we meet all of the
requirements of filing on Form SB-2 and authorized this  registration  statement
to be signed on our  behalf by the  undersigned,  in the city of Salt Lake City,
Utah, on September 23, 2005.

                                              CIRTRAN CORPORATION
                                              A Nevada Corporation

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

POWER OF ATTORNEY

The person whose  signature  appears below  constitutes  and appoints and hereby
authorizes   Iehab   Hawatmeh   with  the  full   power  of   substitution,   as
attorney-in-fact,  to sign  in such  person's  behalf,  individually  and in his
capacity as a director,  and to file any  amendments,  including  post-effective
amendments to this Registration Statement.

In  accordance  with  the  requirements  of the  Securities  Act of  1933,  this
Registration Statement was signed by the following person in the capacity and on
the date stated.


/s/ Raed Hawatmeh                                    September 23, 2005
----------------------------------------------
Raed Hawatmeh
Director

/s/ Trevor Saliba                                    September 23, 2005
----------------------------------------------
Trevor Saliba
Director







                                      II-4



Exhibit List

Exhibit     Description

5           Opinion of Durham Jones & Pinegar, P.C.

10.1        Securities   Purchase  Agreement  between  CirTran  Corporation  and
            Highgate  House Funds,  Ltd.,  dated as of May 26, 2005  (previously
            filed as an exhibit  to the  Company's  Current  Report on Form 8-K,
            filed with the Commission on June 3, 2005, and  incorporated  herein
            by reference).

10.2        Form of 5% Convertible  Debenture,  due December 31, 2007, issued by
            CirTran Corporation (previously filed as an exhibit to the Company's
            Current  Report on Form 8-K,  filed with the  Commission  on June 3,
            2005, and incorporated herein by reference).

10.3        Investor  Registration  Rights Agreement between CirTran Corporation
            and Highgate House Funds, Ltd., dated as of May 26, 2005 (previously
            filed as an exhibit  to the  Company's  Current  Report on Form 8-K,
            filed with the Commission on June 3, 2005, and  incorporated  herein
            by reference).

10.4        Security  Agreement  between CirTran  Corporation and Highgate House
            Funds,  Ltd.,  dated  as of May 26,  2005  (previously  filed  as an
            exhibit to the Company's  Current Report on Form 8-K, filed with the
            Commission on June 3, 2005, and incorporated herein by reference).

10.5        Escrow Agreement between CirTran Corporation,  Highgate House Funds,
            Ltd., and David Gonzalez dated as of May 26, 2005 (previously  filed
            as an exhibit to the  Company's  Current  Report on Form 8-K,  filed
            with the  Commission  on June 3, 2005,  and  incorporated  herein by
            reference).

10.6        Termination   Agreement  between  CirTran  Corporation  and  Cornell
            Capital Partners,  LP, dated as of May 26, 2005 (previously filed as
            an exhibit to the Company's  Current  Report on Form 8-K, filed with
            the  Commission  on  June  3,  2005,  and  incorporated   herein  by
            reference).

23.1        Consent of Hansen Barnett & Maxwell LLP

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

24.         Power of Attorney (see page II-4).







                                      II-5