U.S. SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                   FORM 10-KSB


[X] Annual report pursuant to section 13 or 15(d) of the Securities Exchange Act
of 1934 for the fiscal year ended December 31, 2001, or

[ ] Transition report pursuant to section 13 or 15(d) of the Securities Exchange
act of 1934 for the transition period from to

                         Commission File No. 33-13674-LA

                               CIRTRAN CORPORATION
        (Exact name of small business issuer as specified in its charter)

            Nevada                                       68-0121636
(State or other jurisdiction of                (IRS Employer Identification No.)
incorporation or organization)

               4125 South 6000 West, West Valley City, Utah 84128
                    (Address of principal executive offices)

                                 (801) 963-5112
                           (Issuer's telephone number)

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

Securities  registered  under Section 12(g) of the Act: Common Stock,  Par Value
$0.001

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

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

The issuer's revenues for its most recent fiscal year:  $1,870,848.

Due to the absence of a trading  market for the common stock of the  Registrant,
the aggregate  market value of voting stock held by  non-affiliates  as of March
31, 2002, was $0.

As of March 31, 2002,  the  Registrant  had  outstanding  209,272,191  shares of
Common Stock , par value $0.001.

Documents incorporated by reference:  None


                                     PART I
                         ITEM 1. DESCRIPTION OF BUSINESS

We are a full-service  contract electronics  manufacturer  servicing OEMs in the
following  industries:  communications,  networking,  peripherals,  gaming,  law
enforcement,  consumer  products,  telecommunications,  automotive,  medical and
semi-conductor.  We conduct our operations  through two main divisions:  circuit
board manufacturing and assembly and Ethernet card design and manufacture.

Industry Background

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

We believe two  important  trends have  developed  in the  contract  electronics
manufacturing  industry.  First, we believe OEMs  increasingly  require contract
manufacturers to provide complete turnkey  manufacturing  and material  handling
services,  rather than working on a consignment basis where the OEM supplies all
materials and the contract  manufacturer  supplies only labor. Turnkey contracts
involve design,  manufacturing and engineering  support,  the procurement of all
materials, and sophisticated in-circuit and functional testing and distribution.
The manufacturing  partnership between OEMs and contract  manufacturers involves
an increased use of "just-in-time" inventory management techniques that minimize
the OEM's investment in component inventories, personnel and related facilities,
thereby reducing costs.

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

Electronics Assembly and Manufacture

Approximately  75% of our revenues are  generated  by our  electronics  assembly
activities,   which  consist  primarily  of  the  placement  and  attachment  of
electronic  and  mechanical  components on printed  circuit  boards and flexible
(i.e.,  bendable) cables. We also assemble higher-level  sub-systems and systems
incorporating  printed circuit boards and complex  electromechanical  components
that convert electrical energy to mechanical energy, in some cases manufacturing
and packaging products for shipment directly to our customers' distributors.  In
addition, we provide other manufacturing  services,  including refurbishment and
remanufacturing.  We manufacture on a turnkey basis,  directly  procuring any of
the components  necessary for production  where the OEM customer does not supply
all of the components that are required for assembly. We also provide design and
new product introduction services, just-in-time delivery on low to medium volume
turnkey and  consignment  projects  and projects  that require more  value-added
services,  and  price-sensitive,  high-volume  production.  Our goal is to offer
customers  significant   competitive   advantages  that  can  be  obtained  from
manufacturing   outsourcing,   such  as   access   to   advanced   manufacturing
technologies, shortened product time-to-market, reduced cost of production, more
effective  asset  utilization,   improved  inventory  management  and  increased
purchasing power.

Ethernet Technology

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

Additionally,  we have  established,  and  continue  to seek to  establish,  key
business alliances with major multinational  companies in the computing and data
communications  industries for which we produce  private label,  custom designed
networking  products and technologies on an OEM basis. These alliances generally
require that Racore either  develop  custom  products or adapt  existing  Racore
products  to become part of the OEM  customer's  product  line.  Under a typical
contract,  Racore  provides  a  product  with the  customer's  logo,  packaging,
documentation,  and custom  software  and drivers to allow the product to appear
unique and proprietary to the OEM customer. Contract terms generally provide for
a  non-recurring  engineering  charge  for  the  development  and  customization
charges,  together  with a  contractual  commitment  for a specific  quantity of
product over a given term.

Market and Business Strategy

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

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

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

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

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

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

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

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

Suppliers; Raw Materials

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

Research and Development

During 2001 and 2000, we and our  predecessor  corporation,  Circuit  Technology
Inc., spent approximately  $159,271 and 217,395,  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 $148,287 and $248,049 and ,
respectively.  None of  Racore's  expenses  were paid for by its  customers.  We
remain  committed,  particularly in the case of Racore, to continuing to develop
and enhance our product line as part of our overall business strategy.

Sales and Marketing

Historically,  we have had substantial  recurring sales from existing customers,
though we continue to seek out new  customers to generate  increased  sales.  We
treat sales and marketing as an integrated process involving direct salespersons
and project  managers,  as well as senior  executives.  We also use  independent
sales representatives in certain geographic areas.

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

In 2001, 97% of our net sales were derived from pre-existing customers,  whereas
during the year ended December 31, 2000,  over 80% of our net sales were derived
from  customers  that were also  customers  during 1999.  Historically,  a small
number of customers  accounted  for a significant  portion of our net sales.  In
2001,  however,  no  single  customer  accounted  for more than 10% of our total
sales, and our three largest  customers  accounted for  approximately 25% of our
total sales.  During the year ended  December 31,  2000,  our largest  customer,
Osicom Technology and its successor,  Entrada Networks,  Inc., accounted for 30%
of consolidated net sales. We are currently involved in settlement  negotiations
regarding  a breach  of  contract  proceeding  with  Osicom  Technology  and its
successor,  Entrada Networks, which late in 2000 cancelled a significant portion
of a large outstanding order with us.

During  2001,  we  operated  without  a line of credit  and many of our  vendors
stopped  credit sales of components  used by us in the  manufacture of products,
thus hampering our ability to attract and retain turnkey customer  business.  In
addition,  financial constraints experienced in 2001 mandated a reduction in our
general work force,  including  our sales  department,  which  experienced a 50%
reduction in size. These factors,  as well as general economic conditions during
the second half of 2001 resulted in a  significant  decrease in sales during the
fiscal year.

Backlog  consists of contracts or purchase  orders with delivery dates scheduled
within  the  next  twelve  months.   At  December  31,  2001,  our  backlog  was
approximately $1,750,000. The backlog was approximately $4.0 million at December
31, 2000.

Material Contracts and Relationships

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

Competition

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

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

Regulation

We are  subject  to  typical  federal,  state  and  local  regulations  and laws
governing the  operations of  manufacturing  concerns,  including  environmental
disposal,  storage and discharge  regulations and laws, employee 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

We employ 55 persons,  five in  administrative  positions,  3 in engineering and
design, 44 in clerical and manufacturing, and 3 in sales.

Corporate Background

Our core business was commenced by Circuit Technology, Inc., or Circuit, in 1993
by our president, Iehab Hawatmeh. Circuit enjoyed increasing sales and growth in
the  subsequent  five years,  going from $2.0  million in sales in 1994 to $15.4
million in 1998, leading to the purchase of two additional SMT assembly lines in
1998 and the acquisition of Racore Computer Products,  Inc. in 1997. During that
period,  Circuit hired additional management personnel to assist in managing its
growth,  and Circuit  executed  plans to expand its  operations  by  acquiring a
second manufacturing  facility in Colorado.  Circuit subsequently  determined in
early 1999, however, that certain large contracts that accounted for significant
portions of our total revenues provided  insufficient  profit margins to sustain
the growth and resulting  increased overhead.  Furthermore,  internal accounting
controls  then in place  failed to apprise  management  on a timely basis of our
deteriorating  financial  position.  During  the  last  several  years,  we have
experienced significant losses, including $3,768,905 in 1999, $4,179,654 in 2000
and $2,933,084 in 2001. We have also experienced  increasing levels of debt. Our
management  has  been   addressing   this  situation  by,  among  other  things,
re-directing  our sales and  manufacturing  efforts  to smaller  contracts  with
higher profit margins and negotiating debt forbearance arrangements with many of
our creditors.

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. 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.

                        ITEM 2. DESCRIPTION OF PROPERTIES

We lease  approximately  40,000 square feet of office and manufacturing space in
West Valley City,  Utah, at a monthly lease rate of approximately  $16,000.  The
lease is renewable in November of 2006 for two additional ten-year periods. This
facility  serves as our  principal  offices and  manufacturing  facility  and is
leased from I&R  Properties,  LLC, a company owned and controlled by individuals
who are officers, directors and principal stockholders. We believe our lease for
the facility is on commercially reasonable terms.

                            ITEM 3. LEGAL PROCEEDINGS

As of December 31, 2001, we had accrued  liabilities in the amount of $2,034,688
for  delinquent  payroll  taxes,  including  interest  estimated at $215,268 and
penalties estimated at $242,989. Of this amount,  approximately $234,187 was due
the  State of Utah.  Concerning  the  amount  owed  the  State of Utah,  we have
negotiated  a payment  schedule of $4,000 per month in respect of a total amount
owed of $104,241,  which includes tax, penalty and interest  calculated  through
the date of our last payment.  Approximately  $1,197,000 is owed to the Internal
Revenue  Service.  We have  negotiated a payment  schedule  with respect to this
amount,  pursuant to which we are currently  making monthly payments of $25,000.
In addition,  we have  committed  to keeping  current on deposits of our federal
withholding amounts.

We (as successor to Circuit  Technology,  Inc.) were a defendant in an action in
El Paso  County,  Colorado  District  Court,  brought by  Sunborne  XII,  LLC, a
Colorado limited liability  company,  for alleged breach of a sublease agreement
involving  facilities  located in  Colorado.  Our  liability  in this action was
originally  estimated to range up to $2.5 million,  and we subsequently  filed a
counter suit in the same court against Sunborne in an amount exceeding  $500,000
for missing equipment.  Effective January 18, 2002, we entered into a settlement
agreement  with Sunborne  with respect to the  above-described  litigation.  The
settlement  agreement  required us to pay Sunborne the sum of $250,000.  Of this
amount,  $25,000 was paid upon  execution  of the  agreement,  and the  balance,
together  with  interest  at 8% per annum,  is payable  by August 18,  2002.  As
security  for payment of the balance,  we executed  and  delivered to Sunborne a
Confession  of  Judgment  and also issued to  Sunborne  3,000,000  shares of our
common stock, which are currently held in escrow. If seventy-five  percent (75%)
of the balance has not been paid by May 18, 2002,  we have agreed to prepare and
file with the Securities & Exchange  Commission,  at our expense, a registration
statement with respect to the shares that have been escrowed.  If, by August 18,
2002,  any  portion  of  the  balance  remains  outstanding  and a  registration
statement with respect to the escrowed  shares has not been declared  effective,
Sunborne is  entitled  to file the  Confession  of  Judgment  and  proceed  with
execution  thereon.  Also  pursuant  to the terms of the  settlement  agreement,
Sunborne  conditionally assigned to us any rights it may have in a claim against
our  sublessee of  Sunborne's  premises  and agreed to apportion  75% of any net
settlement or collection proceeds from this claim to us. If, by August 18, 2002,
a  registration  statement  with  respect  to the  escrowed  shares has not been
declared  effective,  or if we have abandoned or failed to diligently pursue the
claim against the sub-lessee,  this conditional  assignment shall expire and all
rights to the claim will revert back to Sunborne.

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
a defendant in a number of legal  actions  involving an alleged  breach of lease
agreement and nonpayment of vendors for goods and services received. CirTran has
negotiated  settlements,   as  detailed  below,  and  is  currently  negotiating
settlements with these vendors.

     1. Arrow Electronics,  Inc. obtained a judgment against Circuit Technology,
     Inc. in the amount of $215,251,  plus 8% interest as of March 17, 2000.  In
     September 2000, we settled this judgment in the amount of $199,678, plus 8%
     interest as of September 23, 2000. The terms of the  settlement  require us
     to  make  monthly  payments  of  $6,256  to  Arrow  Electronics  until  the
     settlement amount is paid in full, or approximately three years.

     2. Sager  Electronics,  another  trade  creditor,  brought a claim  against
     Circuit  Technology,  Inc.,  for unpaid goods and services in the amount of
     $97,259.  In November  2000, we settled this claim in the amount of $97,259
     plus 8%  interest.  The terms of the  settlement  require  CirTran  to make
     monthly payments of $1,972 to Sager Electronics until the settlement amount
     is paid in full, or approximately five years.

In  January  of 2001,  we filed a breach of  contract  action in Salt Lake City,
Utah,  against Osicom,  one of our customers,  seeking damages of $875,000.  The
dispute  relates  to  Osicom's  cancellation  of a  portion  of a  manufacturing
contract  with us as a result of a downturn  in its  business  operations.  This
litigation has not yet reached  adjudication,  and we are actively exploring the
possibility of seeking a settlement of these proceedings.


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

No matter was submitted to a vote of security  holders in the fourth  quarter of
the year ended December 31, 2001.

                                     PART II


        ITEM 5. MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

Our common  stock has traded  sporadically  on the Pink Sheets  under the symbol
"CIRT"  since July 2000.  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

March 31, 2002                                 $0.08                      $0.02
December 31, 2001                              $0.10                      $0.04
September 30, 2001 (1)                         $0.36                      $0.06
June 30, 2001                                 $3.500                     $1.500
March 31, 2001                                $5.500                     $3.000
December 31, 2000                             $4.000                     $4.000

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

As of March 31, 2002,  we had 557  shareholders  of record  holding  209,272,191
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.

We did not sell any shares of common stock during 2001 that were not  registered
under the Securities Act of 1933.

                  ITEM 6. MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Overview

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

Results of Operations - Comparison of Years Ended December 31, 2001 and 2000

         Sales and Cost of Sales

Net Sales  decreased 70.6% to $1,870,848 for the year ended December 31, 2001 as
compared to  $6,373,096  for the year ended  December 31, 2000.  The decrease is
partially due to the loss of a major customer, Entrada Networks, Inc., successor
in interest to Osicom  Technologies,  which generated  approximately  30% of our
total revenues in 2000.  Additional  factors  include the  following:  operating
without a line of credit;  the  unwillingness of many of our vendors to continue
credit sales of  components  used by us in the  manufacture  of  products,  thus
hampering our ability to attract and retain turnkey customer business; financial
constraints which mandated a reduction in our general work force,  including our
sales  department,  which  experienced  a 50%  reduction  in size;  and  general
economic conditions during the second half of 2001

Cost of sales for the year ended December 31, 2001 was  $2,340,273,  as compared
to $6,792,393 incurred during the prior year. Those costs as a percentage of net
sales were 125% during 2001 as compared to 106.6%  during  2000.  We believe the
increase  in our  already  high  cost of sales  was  primarily  attributable  to
significant   write-offs  for  obsolete  inventory   resulting  from  inadequate
inventory control.

Lack of adequate  inventory  management and control has negatively  affected our
gross margins.  We  traditionally  tracked  inventory by customer rather than by
like-inventory  item,  and, as a result,  we often  purchased  new  inventory to
produce  products for a new customer,  when we likely may have had the necessary
inventory on hand under a different  customer  name.  This practice has led to a
reserve  for  obsolescence  and  excess  inventory,  which for the year 2001 was
$340,579,  as compared to $545,866 in 2000, and has increased cost of sales.  We
have changed our method of managing and controlling our inventory so that we can
identify and use existing  inventory and thereby  reduce our costs of sales.  We
have experienced  improvement in this regard and believe that, if we are able to
maintain and increase our levels of sales,  we will be  successful in generating
sufficient  gross  profit  to cover  our  selling,  general  and  administrative
expenses.

The following  charts present (i) comparisons of sales,  cost of sales and gross
profit generated by our two main areas of operations, i.e., electronics assembly
and Ethernet technology, during 2000 and 2001; and (ii) comparisons during these
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
------------------ -------------- ------------------- ------------------ ----------------------
                                                                         
Electronics            2000                4,686,045          4,972,689              (286,644)
Assembly
------------------ -------------- ------------------- ------------------ ----------------------
                       2001                1,352,085          1,718,687              (366,602)
------------------ -------------- ------------------- ------------------ ----------------------
Ethernet               2000                1,687,051          1,819,704              (132,653)
Technology
------------------ -------------- ------------------- ------------------ ----------------------
                       2001                  518,763            621,586              (102,823)
------------------ -------------- ------------------- ------------------ ----------------------






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

Electronics            2000                4,686,045          4,317,668              (368,357)
Assembly
------------------ -------------- ------------------- ------------------ ----------------------
                       2001                1,352,085          1,311,522                 40,563
------------------ -------------- ------------------- ------------------ ----------------------
Ethernet               2000                1,687,051            787,649                899,402
Technology
------------------ -------------- ------------------- ------------------ ----------------------
                       2001                  518,763            462,844                 55,919
------------------ -------------- ------------------- ------------------ ----------------------



         Inventory

We  use  just-in-time  manufacturing,  which  is  a  production  technique  that
minimizes work-in-process inventory and manufacturing cycle time, while enabling
us to deliver  products to customers in the quantities and time frame  required.
This  manufacturing  technique requires us to maintain an inventory of component
parts to meet customer  orders.  Inventory at December 31, 2001 was 1,773,888 at
December 31, 2001, as compared to $1,755,786 at December 31, 2000. This marginal
increase  was  due to  the  net  effect  of an  increase  in  raw  materials  in
anticipation  of  orders  to be  processed  in the  first  quarter  of 2002  and
decreases in work-in-process and finished goods.

         Selling, General and Administrative Expenses

During the year ended  December 31, 2001,  selling,  general and  administrative
expenses were $1,690,837  versus $2,710,275 for 2000, a 37.6% decrease which was
primarily attributable to an almost 50% reduction in the size of our workforce.

         Interest Expense

Interest  expense for 2001 was  $773,034 as compared to  $1,015,027  for 2000, a
decrease  of 24%.  This  decrease  is  primarily  attributable  to a decrease in
deliquent  payroll  tax  liabilities,  the  penalties  on which were  previously
recorded as part of interest expense. Other income declined from $945 to $212.

As a result  of the above  factors,  our  overall  net loss  decreased  29.8% to
$2,933,084  for the year ended  December 31, 2001, as compared to $4,179,654 for
the year ended December 31, 2000.

Liquidity and Capital Resources

Our expenses are currently  greater than our revenues.  We have had a history of
losses and our accumulated  deficit was $13,080,492 at December 31, 2001 and was
$10,147,408  at December 31, 2000.  Our net  operating  loss for the year ending
December 31, 2001 was  $2,933,084,  compared to  $4,179,654  for the year ending
December  31,  2000.  Our current  liabilities  exceeded  our current  assets by
$5,664,395 as of December 31, 2000 and  $7,832,259 as of December 31, 2001.  For
the years ended December 31, 2001 and 2000, we recorded negative cash flows from
operations of $288,724 and $140,961, respectively.

         Cash

At December  31,  2001,  we had cash on hand of $499, a decrease of $10,569 from
December 31, 2000.

Net cash used in  operating  activities  was  $288,724 for the fiscal year ended
December  31, 2001.  During  2001,  net cash used in  operations  was  primarily
attributable to $2,933,084 in net losses from  operations,  partially  offset by
non-cash  charges  and  increases  in accrued  liabilities  of  $808,648  and in
accounts  payable of $612,038.  The non-cash  charges include  depreciation  and
amortization  of $504,090,  provision for doubtful trade accounts  receivable of
$(16,186), and provision for inventory obsolescence of $(205,287).

Net cash used in investing  activities during the fiscal year ended December 31,
2001 consisted of equipment purchases of $2,939.

Net cash provided by financing  activities  was $281,094  during the fiscal year
ended  December  31,  2001.  Principal  sources of cash were  stockholder  notes
payable of $301,159,  proceeds of $158,255  from  long-term  notes  payable,  an
increase of $154,473 in checks  written in excess of cash in bank,  and proceeds
of $117,660 from the exercise of options to purchase shares of our common stock.
Principal uses of cash during 2001 consisted of $445,903  principal  payments of
long-term obligations and $4,550 payments on capital lease obligations.

         Accounts Receivable

At December  31, 2001,  we had  receivables  of  $369,250,  net of a reserve for
doubtful accounts of $66,316,  as compared to $874,097 at December 31, 2000, net
of a reserve of $82,502.  The smaller  reserve for doubtful  accounts in 2001 is
attributable  to  increased  efforts  to  improve  the aging and  quality of our
current receivables.

          Accounts Payable

Accounts  payable were $2,141,290 at December 31, 2001 as compared to $1,561,752
at December 31, 2000. This increase is primarily  attributable to a lack of cash
flows available to pay vendors.

         Liquidity and Financing Arrangements

We sustained  substantial  losses from  operations  in 2001 and 2000.  We had an
accumulated  deficit  of  $13,080,492  and  a  total  stockholders'  deficit  of
$6,942,377  at December 31, 2001.  In  addition,  during 2001 and 2000,  we have
used, rather than provided, cash in our operations.

Since February 2000, we have operated without a line of credit. Abacus Ventures,
Inc., an entity whose shareholders include the Saliba Private Annuity Trust, one
of our  major  shareholders  (see  "Item  11 -  Security  Ownership  of  Certain
Beneficial Owners and Management"),  purchased our line of credit of $2,792,609,
and this amount was converted  into a note payable to Abacus bearing an interest
rate of 10%. As of December 31, 2001, a total of  $2,405,507,  plus  $380,927 in
accrued interest,  was owed to Abacus pursuant to this note payable.  Subsequent
to year-end,  we entered into  agreements to exchange  19,987,853  shares of our
common stock for $1,499,090 in principal amount of this debt.

During 2001, we converted approximately $32,500 of trade payables into notes and
stock.  Subsequent to year-end, we issued 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 to various stockholders.  In addition, in connection
with these shares-for-debt transactions, we issued a further 6,666,667 shares of
restricted common stock for $500,000 cash. See "Item 12 - Certain  Relationships
and Related  Transactions."  We  continue  to work with  vendors in an effort to
convert other trade payables into  long-term  notes and common stock and to cure
defaults with lenders with forbearance agreements that we are able to service.

Despite our efforts to make our debt-load more serviceable,  significant amounts
of  additional  cash will be needed to reduce our debt and fund our losses until
such time as we are able to become profitable.  As at December 31, 2001, we were
in default of notes payable  whose  principal  amount,  not including the amount
owing to Abacus Ventures,  Inc., exceeded $666,000.  In addition,  the principal
amount of notes  that  either  mature in 2002 or are  payable  on demand  exceed
$165,000.

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

Subsequent to our acquisition of Circuit in July 2000, we took steps to increase
the marketability of our shares of common stock and to make an investment in our
company by  potential  investors  more  attractive.  There can be no  assurance,
however,  that we will  ultimately be  successful in obtaining  more debt and/or
equity  financing or that our results of operations will  materially  improve in
either the short- or the  long-term.  If we fail to obtain  such  financing  and
improve our results of operations,  we will be unable to meet our obligations as
they  become  due.  That would  raise  substantial  doubt  about our  ability to
continue as a going concern.

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.


                          ITEM 7. FINANCIAL STATEMENTS


Our financial  statements  appear at the end of this report  beginning  with the
Index to Financial Statements on page F-1.


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

As was disclosed in the  information  previously  filed in our Current Report on
Form 8-K filed on March 14, 2002 and in subsequent  amendments to this Form 8-K,
on March 12,  2002,  we engaged  Hansen,  Barnett & Maxwell  as our  independent
auditor  with  respect to our fiscal  year ending  December  31,  2001.  Hansen,
Barnett & Maxwell was  subsequently  retained to also audit and provide a report
on our financial  statements for the fiscal year ending December 31, 2000 and is
thus  providing  a report on all  financial  statements  included in this Annual
Report on Form 10KSB.

                                    PART III

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

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        35         President,   Chief   Financial   Officer,
                                       Secretary   and   Director   of   CirTran
                                       Corporation;    President    of   CirTran
                                       Corporation  (Utah).  Served  since  July
                                       2000.

   Raed Hawatmeh            37         Director since June 2001.

   Trevor Saliba            27         Director   since   June   2001.    Senior
                                       Vice-President, Sales and Marketing since
                                       January 2002.

   Shaher Hawatmeh          36         Executive   Vice-President   of   CirTran
                                       Corporation  (Utah).  Served  since  July
                                       2000.

Iehab J. Hawatmeh.  Mr.  Hawatmeh is our President and Secretary and a member of
our Board of Directors. Mr. Hawatmeh served as the President and Chief Executive
Officer of Circuit Technology, Inc. from 1993 until we acquired it in July 2000.
In this position, he was responsible for all operational,  financial,  marketing
and sales activities of Circuit  Technology.  He now performs similar  functions
for us and our operating subsidiary, CirTran Corporation (Utah). Mr. Hawatmeh is
the brother of Shaher Hawatmeh.

Shaher Hawatmeh.  Shaher Hawatmeh served as the  Vice-President and Treasurer of
Circuit  Technology,  Inc. from 1993 until July 2000 and now serves as Executive
Vice-President of our operating subsidiary,  CirTran Corporation (Utah). In such
capacities, he is responsible for budget development,  strategic planning, asset
management and marketing. Mr. Hawatmeh is the brother of Iehab Hawatmeh.

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

Trevor  Saliba.  Mr.  Saliba has  served as a  director  since June 2001 and was
appointed Senior  Vice-President,  Sales and Marketing in January 2002. In 1997,
Mr. Saliba founded Saliba Corporation, a San Francisco construction company, and
has  served as its  president  since that time.  Prior to 1997,  Mr.  Saliba was
employed as a project engineer for Tutor-Saliba Corporation.

Criminal Proceeding Involving Iehab and Shaher Hawatmeh

Two of our directors  and officers,  Iehab  Hawatmeh and Shaher  Hawatmeh,  were
subject to a criminal proceeding in Third District Court in Salt Lake City, Utah
(Case No. 991920656FS) that is unrelated to our business and operations. Messrs.
Hawatmeh,  along with their  parents,  were charged with the offenses of assault
and  aggravated  kidnapping  of their sister and  daughter,  Muna  Hawatmeh,  in
October 1999.  Effective  December 18, 2001,  Iehab and Shaher Hawatmeh  entered
into  Diversion  Agreements  with  the  State  of Utah  with  respect  to  these
proceedings.  These  agreements  provide that the prosecution of the offenses be
deferred for a period not to exceed two years and, upon satisfactory  completion
of the terms of the  diversion  agreements by the  Hawatmehs,  the State of Utah
will conduct no further prosecution  relating to the offenses.  The terms of the
Agreements  provided that the  Hawatmehs  must have no contact with their sister
and must not commit any criminal offenses (excluding minor traffic offenses). If
the Hawatmehs  violate these terms of the Agreements,  the Diversion  Agreements
may be revoked or modified,  and, if revoked,  the Hawatmehs  will once again be
subject to prosecution for the offenses charged.

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.


                         ITEM 10. EXECUTIVE COMPENSATION


The  following  table sets forth  certain  information  regarding the annual and
long-term  compensation for services to us in all capacities  (including Circuit
Technologies,  Inc.) for the prior fiscal years ended  December 31, 2001,  2000,
and 1999,  of those  persons  who were  either (i) the chief  executive  officer
during the last completed  fiscal year or (ii) one of the other four most highly
compensated  executive officers as of the end of the last completed fiscal year.
The individuals  named below received no other  compensation of any type,  other
than as set out below, during the fiscal years indicated.





                                          Annual Compensation      Long-Term Compensation Awards
                                                                      Restricted
                                                                         Stock         Stock
Name and                                      Salary     Bonus          Awards        Options        All Other
Principal Position                     Year     ($)       ($)             ($)           (#)        Compensation
------------------                     ----     ---       ---             ---           ---        ------------
                                                                                       
Iehab J. Hawatmeh                        2001 175,000      -               -             -               -
      President, Secretary,              2000 175,000      -               -             -               -
      Treasurer and Director             1999 187,230      -               -             -               -
                                                                                                         -
Shaher Hawatmeh                          2001 130,000      -               -          500,000            -
      Executive Vice President of        2000 109,000      -               -             -               -
      CirTran Corporation (Utah)         1999  86,154      -               -             -



Employment Agreements

Iehab  Hawatmeh  entered into an employment  agreement with Circuit in 1993 that
was assigned to us as part of the reverse  acquisition  of Circuit in July 2000.
This agreement,  which is of indefinite term, provides for a base salary for Mr.
Hawatmeh, plus a bonus of 2% of our net profits before taxes, payable quarterly,
and any other bonus our board of  directors  may  approve.  The  agreement  also
provides that, if Mr. Hawatmeh is terminated  without cause, we are obligated to
pay him, as a severance payment,  an amount equal to five times his then-current
annual base compensation,  in one lump-sum payment or otherwise, as Mr. Hawatmeh
may direct.

Trevor  Saliba  entered  into an agreement  with us in January 2002  pursuant to
which we retained Mr. Saliba as Senior Vice-President,  Sales and Marketing. The
agreement  provides for  remuneration  to Mr.  Saliba of $6,000 per month,  plus
reimbursement for all pre-approved  business expenses. In addition, we agreed to
pay Mr.  Saliba an amount equal to 5.0% of all gross  investments  made into our
company that are  generated  and arranged by Mr.  Saliba.  The  agreement has an
initial  term of one year,  renewable  upon  agreement  of the  parties,  but is
terminable  by either  party for any reason upon 90 days  written  notice to the
other party.  In addition,  we may terminate the agreement  upon 30 days written
notice if Mr. Saliba fails to comply with the terms of the agreement.

2001 Stock Plan

On July 25, 2001,  our board  approved  and adopted our 2001 Stock Plan,  or the
Plan,  subject  to  shareholder  approval.  An  aggregate  of  15,000,000  (post
forward-split)  shares of our  common  stock  are  subject  to the  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 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 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.

All of our  and  our  affiliates'  and  subsidiaries'  employees,  officers  and
directors are eligible to participate in the Plan.  Under the Plan,  each or our
current non-employee directors is entitled to receive an initial option covering
375,000 (post  forward-split)  shares of common stock, and,  commencing in 2002,
each  non-employee  director is entitled to receive an annual grant of an option
covering an additional 375,000 (post  forward-split)  shares of common stock. No
grants of options  were made during  2001 to  non-employee  directors  or to any
other directors. Our non-employee agents, consultants,  advisors and independent
contractors are also eligible to participate in our stock plan.

The Plan is administered by our board of directors,  which  designates from time
to time the  individuals  to whom awards are made under the Plan,  the amount of
any such award and the price and other terms and  conditions  of any such award.
The Plan  shall  continue  in effect  until  July 25,  2006,  subject to earlier
termination  by our board.  The board may suspend or  terminate  the 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 Plan for more than an aggregate of 7,500,000 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 Plan as stock
purchase rights.  The board determines the persons to receive awards, the number
of shares to be awarded and the time of the award. Shares received pursuant to a
stock  purchase  right are  subject to the terms,  conditions  and  restrictions
determined  by the  board at the time the  award  is  made,  as  evidenced  by a
restricted stock purchase agreement.  No stock purchase rights have been granted
under the Plan.

The Plan further provides that if the number of outstanding shares of our common
stock is increased  or  decreased  or changed into or exchanged  for a different
number or kind of our shares or securities or of another  corporation  by reason
of  any  recapitalization,  stock  split  or  similar  transaction,  appropriate
adjustment will be made by the board in the number and kind of shares  available
for awards under the Plan.

The  following  table  sets  forth  certain  information  concerning  options to
purchase  our  common  stock that were  granted  in 2001 to the named  executive
officers pursuant to the Plan:










                                                                                   Potential Realizable Value At
                                                                                   Assumed Annual Rates Of Stock
                                                                                               Price
                                                                                    Appreciation For Option Term
                             Individual Grants                                                 ($)(1)
                                          Percent of
                                            Total
                                           Options
                          Number of       Granted to
                         Securities       Employees
                         Underlying       In Fiscal     Exercise     Expiration
Name                   Options Granted       Year       Price ($)       Date            5%             10%
----                   ---------------       ----       ---------       ----            --             ---
                                                                                     

Iehab Hawatmeh              --0--

Shaher Hawatmeh            500,000           43.5         $0.07       9/28/2006



(1)  Calculated  using  the  Black  Scholes  pricing  model  with the  following
assumptions:  (a) volatility-100%,  (b) risk free rate-5%, (c) dividend yield-0%
and (d) time of exercise-10 years.

The following table sets forth information  concerning  options exercised during
2001 and the year-end  number and value of  unexercised  options with respect to
each of the named executive officers.






                          Shares        Value      Number of Securities Underlying       Value of Unexercised
                       Acquired On     Realized          Unexercised Options             In-The-Money Options
                       Exercise (#)      ($)            at Fiscal Year End (#)        at Fiscal Year End ($)(1)
                                                        ----------------------        -------------------------
                       ----------------------------
         Name                                       Exercisable    Unexercisable     Exercisable   Unexercisable
-------------------------------------------------------------------------------------------------------------------
                                                                                       

Iehab Hawatmeh........      -             -              -               -                -              -

Shaher Hawatmeh.......   500,000         nil             -               -                -              -




                           ITEM 11. SECURITY OWNERSHIP
                   OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The  following  table sets forth the number and  percentage  of the  209,272,171
outstanding  shares of our common  stock  which,  according  to the  information
supplied to us,  were  beneficially  owned,  as of March 31,  2002,  by (i) each
person who is  currently  a director,  (ii) each  executive  officer,  (iii) all
current directors and executive officers as a group and (iv) each person who, to
our knowledge, is the beneficial owner of more than 5% of our outstanding common
stock.  None of the  individuals  listed  below own any  options or  warrants to
purchase our common stock.

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





                 Name and Address                       Relationship         Common Shares        Percent of Class
                 ----------------                       ------------         -------------        ----------------
                                                                                              
Cogent Capital Corp.                                         5%              11,547,660(1)              5.52
P.O. Box 1362                                           Shareholder
Draper, Utah 84020

Saliba Private Annuity Trust (2)                             5%               37,173,990               17.76
115 S. Valley Street                                    Shareholder
Burbank, CA 91505

Roger Kokozyon                                               5%               27,715,620               13.24
4539 Haskell Avenue                                     Shareholder
Encino, CA 91436

Iehab J. Hawatmeh                                        Director,            46,415,643               22.18
4125 South 6000 West                                      Officer
West Valley City, Utah 84128                          & 5% Shareholder

Raed Hawatmeh                                             Director            28,729,530               13.73
10989 Bluffside Drive                                       & 5%
Studio City, CA 91604                                   Shareholder

Shaher Hawatmeh                                           Officer              3,775,365                1.8
4125 South 6000 West
West Valley City, Utah 84128

Trevor Saliba (2)                                         Director               - 0 -                   *
5 Thomas Mellon Circle, Suite 108
San Francisco, California 94134

All Officers and Directors as a Group                                         78,920,538               37.71%
(4 persons)



     -------------------
      * Less than 1%.
     (1) Includes  37,320 shares of stock held by an affiliate of Cogent Capital
Corp. The sole shareholder of Cogent Capital Corp. is Gregory L. Kofford.
     (2) Includes  4,664,620  shares held by the Saliba Living Trust. Mr. Thomas
Saliba is a trustee  of both The  Saliba  Living  Trust and The  Saliba  Private
Annuity  Trust.  Mr. Thomas 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.

             ITEM 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

We lease our principal  offices and  manufacturing  facility from I&R Properties
LLC, a Utah limited liability company,  at a monthly lease rate of approximately
$16,000 under a lease that has a current term expiring in November 2006. We have
the  option of  renewing  the  lease for two  additional  10-year  terms.  I & R
Properties,  LLC is owned  and  controlled  by Iehab J.  Hawatmeh,  an  officer,
director and principal  stockholder,  Raed Hawatmeh, a principal stockholder and
director,  and Shaher Hawatmeh,  an officer of CirTran  Corporation  (Utah), our
operating subsidiary.

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.  Three of these  agreements were with principal  shareholders  and parties
related to such shareholders:  Iehab J. Hawatmeh,  Saliba Private Annuity Trust,
and the Saliba  Living Trust.  The Saliba  trusts are also  principals of Abacus
Ventures,  Inc., which entity purchased our line of credit in May 2000. Pursuant
to the Saliba  agreements,  the trusts were issued  26,654,520  shares of common
stock in exchange for $500,000 cash and the  cancellation of $1,499,090 of debt.
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 agreement with Iehab Hawatmeh,  our president and one of
our  directors,  Mr.  Hawatmeh was issued  15,333,333  shares of common stock 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 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.

                    ITEM 13. EXHIBITS AND REPORTS ON FORM 8-K

       Copies of the following documents are included as exhibits to this report
pursuant to Item 601 of Regulation S-B.

Exhibit No.                                 Document
3.1                 Articles of Incorporation (previously filed as Exhibit No. 2
                    to  our  8-K  dated  July  1,  2000,   Commission  File  No.
                    33-13674-LA, and incorporated herein by reference).

3.2                 Bylaws  (previously  filed as Exhibit No. 3 to our 8-K dated
                    July  1,  2000,   Commission  File  No.   33-13674-LA,   and
                    incorporated herein by reference).

10.                 Material Contracts:

                    10.1      Lease  Agreement dated 2 November 1996 between I &
                              R  Properties,  LLC and Circuit  Technology,  Inc.
                              (previously  filed  as  Exhibit  No.  4 to our 8-K
                              dated   July  1,   2000,   Commission   File   No.
                              33-13674-LA,    and    incorporated    herein   by
                              reference).
                    10.2      Financial  Advisory  Agreement  dated  12 May 1999
                              between  Circuit   Technology,   Inc.  and  Cogent
                              Capital Corp.  (previously  filed as Exhibit No. 2
                              to our Annual  Report filed on Form 10-KSB for the
                              year   ending   12/31/00,   Commission   File  No.
                              33-13674-LA,    and    incorporated    herein   by
                              reference).
                    10.3      Form of Product  Representative  Agreement between
                              CirTran    Corporation   and   a    Representative
                              (previously  filed as Exhibit  No. 3 to our Annual
                              Report  filed on Form  10-KSB for the year  ending
                              12/31/00,  Commission  File No.  33-13674-LA,  and
                              incorporated herein by reference).
                    10.4      Security  and Loan  Agreement  dated April 6, 1998
                              between Imperial Bank and Circuit Technology, Inc.
                              (previously  filed as Exhibit  No. 4 to our Annual
                              Report  filed on Form  10-KSB for the year  ending
                              12/31/00,  Commission  File No.  33-13674-LA,  and
                              incorporated herein by reference).
                    10.5      Line of  Credit  Purchase  Agreement  dated May 1,
                              2000 between  Imperial  Bank and Abacus  Ventures,
                              Inc.  (previously  filed as  Exhibit  No. 5 to our
                              Annual  Report  filed on Form  10-KSB for the year
                              ending 12/31/00,  Commission File No. 33-13674-LA,
                              and incorporated herein by reference).
                    10.6      Assignment of Loan dated May 1, 2000 from Imperial
                              Bank to Abacus Ventures, Inc. (previously filed as
                              Exhibit No. 6 to our Annual  Report  filed on Form
                              10-KSB for the year  ending  12/31/00,  Commission
                              File No.  33-13674-LA,  and incorporated herein by
                              reference).
                    10.7      Unsecured  Promissory  Note for  $73,000.00  dated
                              November  3,  2000  from  CirTran  Corporation  to
                              Future Electronics  Corporation  (previously filed
                              as  Exhibit  No. 7 to our Annual  Report  filed on
                              Form   10-KSB  for  the  year   ending   12/31/00,
                              Commission File No. 33-13674-LA,  and incorporated
                              herein by reference).
                    10.8      Unsecured  Promissory Note for  $166,000.00  dated
                              November  3,  2000  from  CirTran  Corporation  to
                              Future Electronics  Corporation  (previously filed
                              as  Exhibit  No. 8 to our Annual  Report  filed on
                              Form   10-KSB  for  the  year   ending   12/31/00,
                              Commission File No. 33-13674-LA,  and incorporated
                              herein by reference).
                    10.9      Lock-Up  Agreement  dated November 3, 2000 between
                              Iehab Hawatmeh and Future Electronics  Corporation
                              (previously  filed as Exhibit  No. 9 to our Annual
                              Report  filed on Form  10-KSB for the year  ending
                              12/31/00,  Commission  File No.  33-13674-LA,  and
                              incorporated herein by reference).
                    10.10     Lock-Up  Agreement  dated November 3, 2000 between
                              Raed Hawatmeh and Future  Electronics  Corporation
                              (previously  filed as Exhibit No. 10 to our Annual
                              Report  filed on Form  10-KSB for the year  ending
                              12/31/00,  Commission  File No.  33-13674-LA,  and
                              incorporated herein by reference).
                    10.11     Lock-Up  Agreement  dated November 3, 2000 between
                              Roger Kokozyon and Future Electronics  Corporation
                              (previously  filed as Exhibit No. 11 to our Annual
                              Report  filed on Form  10-KSB for the year  ending
                              12/31/00,  Commission  File No.  33-13674-LA,  and
                              incorporated herein by reference).
                    10.12     Registration  Rights  Agreement  dated November 3,
                              2000  between   CirTran   Corporation  and  Future
                              Electronics   Corporation   (previously  filed  as
                              Exhibit No. 12 to our Annual  Report filed on Form
                              10-KSB for the year  ending  12/31/00,  Commission
                              File No.  33-13674-LA,  and incorporated herein by
                              reference).
                    10.13     Promissory  Note and  Confession of Judgment dated
                              September 26, 2000 by Circuit  Technology Corp. in
                              favor of Arrow Electronics, Inc. (previously filed
                              as Exhibit  No. 13 to our Annual  Report  filed on
                              Form   10-KSB  for  the  year   ending   12/31/00,
                              Commission File No. 33-13674-LA,  and incorporated
                              herein by reference).
                    10.14     Promissory  Note and  Confession of Judgment dated
                              November 16, 2000 by Circuit  Technology  Corp. in
                              favor of Sager  Electronics  (previously  filed as
                              Exhibit No. 14 to our Annual  Report filed on Form
                              10-KSB for the year  ending  12/31/00,  Commission
                              File No.  33-13674-LA,  and incorporated herein by
                              reference).
                    10.15     Confession of Judgment  dated  November 3, 2000 by
                              CirTran Corporation and Iehab Hawatmeh in favor of
                              Future Electronics  Corporation  (previously filed
                              as Exhibit  No. 15 to our Annual  Report  filed on
                              Form   10-KSB  for  the  year   ending   12/31/00,
                              Commission File No. 33-13674-LA,  and incorporated
                              herein by reference).
                    10.16     Settlement  Agreement  and Release of Claims dated
                              November  3,  2000  between  CirTran  Corporation,
                              Iehab Hawatmeh and Future Electronics  Corporation
                              (previously  filed as Exhibit No. 16 to our Annual
                              Report  filed on Form  10-KSB for the year  ending
                              12/31/00,  Commission  File No.  33-13674-LA,  and
                              incorporated herein by reference).
                    10.17     Sublease  dated 30 November 1998 between  Colorado
                              Electronics    Corporation,    LLC   and   Circuit
                              Technology   Corporation   (previously   filed  as
                              Exhibit No. 10.17 to our Registration Statement on
                              Form  SB-2,  Amendment  No. 1, dated  October  29,
                              2001, and incorporated herein by reference).
                    10.18     Attornment  Agreement dated 30 November 1998 among
                              Sun Borne  XII,  LLC et al,  Colorado  Electronics
                              Corporation LLC and Circuit Technology Corporation
                              (previously  filed  as  Exhibit  No.  10.17 to our
                              Registration Statement on Form SB-2, Amendment No.
                              1, dated October 29, 2001, and incorporated herein
                              by reference).
                    10.19     Form  of  Subscription   Agreement   entered  into
                              between    CirTran    Corporation    and   various
                              subscribers  pursuant  to a  debt  settlement  and
                              private   placement   completed  in  January  2002
                              (previously  filed as Exhibit  10.2 to our Current
                              Report  on Form 8-K  dated  March  19,  2002,  and
                              incorporated herein by this reference).
                    10.20     Settlement  Agreement  entered into on January 18,
                              2002 among Sunborne XII, LLC, CirTran  Corporation
                              et al.  (previously  filed as Exhibit  10.1 to our
                              Current  Report on Form 8-K dated March 19,  2002,
                              and incorporated herein by this reference).
21.*                Subsidiaries of the Registrant
23.*                Consent of Hansen, Barnett & Maxwell
24.                 Power of Attorney (Included on Signature Page of
                    Registration Statement)
---------------
*      Filed herewith.



       We did not file any reports on Form 8-K during the last quarter of 2001.






                                   SIGNATURES

         In  accordance  with  Section  13 or 15(d)  of the  Exchange  Act,  the
registrant  caused  this  report to be signed on its  behalf by the  undersigned
thereunto duly authorized.

                                         CIRTRAN CORPORATION


Date:  May 20, 2002                      By: /s/ Iehab J. Hawatmeh, President



         In accordance with the Exchange Act, this report has been signed by the
following  persons on behalf of the  registrant and in the capacities and on the
dates indicated.


Date:  May 20, 2002                    /s/  Iehab J. Hawatmeh
                                            Iehab J. Hawatemeh
                                            President, Chief Financial Officer
                                            and Director

Date:  May 20, 2002                    /s/  Raed Hawatmeh
                                            Raed Hawatmeh, Director

Date:  May 20, 2002                    /s/  Trevor Saliba
                                            Trevor Saliba, Director










                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

         The following  financial  statements of CirTran Corporation and related
       notes thereto and auditors' report thereon are filed as part of this Form
       10-KSB:

       Audited Financial Statements:                                        Page

                Report of Independent Certified Public Accountants           F-2

                Consolidated Balance Sheets as of December
                31, 2001 and 2000                                            F-3

                Consolidated Statements of Operations for the Years
                Ended December 31, 2001 and 2000                             F-4

                Consolidated  Statement of  Stockholders'  Deficit
                for the Years Ended December 31, 2000 and 2001               F-5

                Consolidated  Statements of Cash Flows for the Years
                Ended December 31, 2001 and 2000                             F-6

                Notes to Consolidated Financial Statements                   F-8











                                      F-1





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


               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


To the of Directors and the Stockholders
CirTran Corporation


We  have  audited  the  accompanying  consolidated  balance  sheets  of  CirTran
Corporation  and  Subsidiary  as of December 31, 2001 and 2000,  and the related
consolidated statements of operations, stockholders' deficit, and cash flows for
the years then ended.  These financial  statements are the responsibility of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the financial position of CirTran Corporation
and  Subsidiary,  as of  December  31,  2001 and 2000,  and the results of their
operations  and their cash flows for the years then ended,  in  conformity  with
accounting principles generally accepted in the United States of America.

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



                                                       HANSEN, BARNETT & MAXWELL

Salt Lake City, Utah
April 24, 2002



                                       F-2




                       CIRTRAN CORPORATION AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS







                                                                      December 31,
                                                           -----------------------------
                                                                   2001            2000
                                                           -------------  --------------
                                                                      


                          ASSETS
Current assets
Cash and cash equivalents                                         $ 499        $ 11,068
Trade accounts receivable, net of allowance for doubtful
accounts of $66,316 and $82,502 in 2001 and 2000, respectively  369,250         874,097
Inventories                                                   1,773,888       1,755,786
Other                                                            97,037          94,176
                                                           -------------  --------------
Total current assets                                          2,240,674       2,735,127

Property and equipment, at cost, net                          1,333,925       1,871,076

Other assets, net                                                10,887          10,587
                                                           -------------  --------------
Total Assets                                                $ 3,585,486     $ 4,616,790
                                                           =============  ==============


          LIABILITIES AND STOCKHOLDERS' DEFICIT

Current Liabilities
Checks written in excess of cash in bank                      $ 159,964         $ 5,491
Accounts payable                                              2,141,290       1,561,752
Accrued liabilities                                           3,071,191       2,339,949
Notes payable to stockholders                                 1,390,125       1,088,966
Current maturities of capital lease obligations                  41,206          39,274
Current maturities of long-term notes payable                 3,269,157       3,364,090
                                                           -------------  --------------
Total current liabilities                                    10,072,933       8,399,522
                                                           -------------  --------------

Long-Term Liabilities
Long-term notes payable, less current maturities                447,155         529,964
Capital lease obligations, less current maturities                7,775          14,257
                                                           -------------  --------------
Total long-term liabilities                                     454,930         544,221
                                                           -------------  --------------

Commitments

Stockholders' Deficit
Common stock, par value $0.001; authorized 750,000,000 shares;
issued and outstanding 160,951,005 and 156,301,005
in 2001 and 2000, respectively                                  160,951         156,301
Additional paid-in capital                                    5,977,164       5,664,154
Accumulated deficit                                         (13,080,492)    (10,147,408)
                                                           -------------  --------------
Total Stockholders' Deficit                                  (6,942,377)     (4,326,953)
                                                           -------------  --------------
Total Liabilities and Stockholders' Deficit                 $ 3,585,486     $ 4,616,790
                                                          =============  ==============

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

                                      F-3






                       CIRTRAN CORPORATION AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                           For the Years Ended,
                                                                               December 31,
                                                                 --------------------------------------------
                                                                                2001                    2000
                                                                 --------------------    --------------------
                                                                                          


Net sales                                                                $ 1,870,848             $ 6,373,096

Cost of sales                                                             (2,340,273)             (6,792,393)
                                                                 --------------------    --------------------

     Gross Loss                                                             (469,425)               (419,297)

Selling, general and administrative expenses                              (1,690,837)             (2,710,275)
                                                                 --------------------    --------------------

     Loss From Operations                                                 (2,160,262)             (3,129,572)
                                                                 --------------------    --------------------

Other income (expense)
Interest                                                                    (773,034)             (1,051,027)
Other, net                                                                       212                     945
                                                                 --------------------    --------------------
                                                                            (772,822)             (1,050,082)
                                                                 --------------------    --------------------

     Net Loss                                                           $ (2,933,084)           $ (4,179,654)
                                                                 ====================    ====================

Basic and diluted loss per common share                                      $ (0.02)                $ (0.03)
                                                                 ====================    ====================
Basic and diluted weighted-average
common shares outstanding                                                157,556,073             142,765,555
                                                                 ====================    ====================



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


                                      F-4






                       CIRTRAN CORPORATION AND SUBSIDIARY
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT
                 FOR THE YEARS ENDED DECEMBER 31, 2000 AND 2001

                                  Common Stock
                            -------------------------- Additional   Receivable
                               Number                   Paid-in        from      Accumulated
                              of Shares     Amount      Capital    Stockholders    Deficit        Total
                            -------------------------------------- --------------------------- ------------
                                                                             

Balance - December 31, 1999   129,271,560   $ 129,272 $ 4,645,799     $ (86,000) $ (5,967,754) $(1,278,683)

Issuance of common stock
for cash                        9,408,585       9,408     936,692             -             -      946,100

Redemption of common stock       (680,145)       (680)    (79,320)            -             -      (80,000)

Issuance of common stock
to acquire the monetary
assets of VVI                  14,153,505      14,154     (14,154)            -             -            -

Common stock issued for
conversion of debt              5,281,050       5,281     319,003             -             -      324,284

Redemption of common
stock for debt                 (1,133,550)     (1,134)   (143,866)            -             -     (145,000)

Payment from stockholders               -           -           -        86,000             -       86,000

Net loss                                -           -           -             -    (4,179,654)  (4,179,654)
                            -------------------------------------- --------------------------- ------------

Balance - December 31, 2000   156,301,005     156,301   5,664,154             -   (10,147,408)  (4,326,953)

Warrants issued as a
sales commission                        -           -     200,000             -             -      200,000

Exercise of warrants            3,000,000       3,000        (990)            -             -        2,010

Exercise of employee options    1,650,000       1,650     114,000             -             -      115,650

Net loss                                -           -           -             -    (2,933,084)  (2,933,084)
                            -------------------------------------- --------------------------- ------------

Balance - December 31, 2001   160,951,005   $ 160,951 $ 5,977,164     $       -  $(13,080,492) $(6,942,377)
                            ====================================== =========================== ============


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







                                      F-6






                       CIRTRAN CORPORATION AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                                      For the Years Ended,
                                                                                          December 31,
                                                                           --------------------------------------------
                                                                                          2001                    2000
                                                                           --------------------    --------------------
                                                                                              


Cash flows from operating activities
Net loss                                                                    $       (2,933,084)     $       (4,179,654)
Adjustments to reconcile net loss to net
cash used in operating activities:
Depreciation and amortization                                                          540,090                 961,506
Provision for doubtful trade accounts receivables                                      (16,186)                 78,978
Provision for inventory obsolescence                                                  (205,287)                 55,963
Warrants issued as a sales commission                                                  200,000                       -
Changes in assets and liabilities:
Trade accounts receivable                                                              521,033                  20,276
Inventories                                                                            187,185               1,244,634
Prepaid expenses                                                                        (3,411)                      -
Other assets                                                                               250                  23,302
Accounts payable                                                                       612,038                 (87,129)
Accrued liabilities                                                                    808,648               1,741,163
                                                                           --------------------    --------------------

Total adjustments                                                                    2,644,360               4,038,693
                                                                           --------------------    --------------------

Net cash used in operating activities                                                 (288,724)               (140,961)
                                                                           --------------------    --------------------
Cash flows from investing activities
Purchase of property and equipment                                                      (2,939)                (12,770)
                                                                           --------------------    --------------------

Net cash used in investing activities                                                   (2,939)                (12,770)
                                                                           --------------------    --------------------

Cash flows from financing activities
Increase (decrease) in checks written in excess of cash in bank                        154,473                 (72,165)
Proceeds from notes payable to stockholders                                            301,159                  86,000
Payments on notes payable to stockholders                                                    -                 (15,000)
Principal payments on long-term notes payable                                         (445,903)               (825,593)
Proceeds from long-term notes payable                                                  158,255                 254,663
Payments on capital lease obligations                                                   (4,550)               (129,706)
Purchase and retirement of common stock                                                      -                 (80,000)
Proceeds from exercise of options to purchase common stock                             117,660                       -
Proceeds from issuance of common stock                                                       -                 946,100
                                                                           --------------------    --------------------

Net cash provided by financing activities                                              281,094                 164,299
                                                                           --------------------    --------------------

Net increase (decrease) in cash and cash equivalents                                   (10,569)                 10,568

Cash and cash equivalents at beginning of year                                          11,068                     500
                                                                           --------------------    --------------------

Cash and cash equivalents at end of year                                          $        499      $           11,068
                                                                           ====================    ====================

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





                                      F-6







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


                                                                                     For the Years Ended,
                                                                                          December 31,
                                                                           --------------------------------------------
                                                                                          2001                    2000
                                                                           --------------------    --------------------
                                                                                                       
Supplemental disclosure of cash flow information

Cash paid during the year for interest                                               $ 270,065               $ 622,266

Noncash investing and financing activities

Common stock issued for conversion of debt                                                 $ -               $ 324,284
Notes issued for accounts payable                                                       32,500                 393,022
Redemption of common stock for debt                                                          -                 145,000
Accrued interest converted to note payable                                              77,406



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

















                                      F-7



                       CIRTRAN CORPORATION AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 2001 AND 2000




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.

Business  Activity  -  Effective  July 1, 2000,  all of the  assets and  certain
liabilities  of Circuit  Technology  Corporation  (Circuit) were acquired by CTI
Systems,  Inc.  (CTISI),  a Utah  corporation  and a wholly owned  subsidiary of
Vermillion Ventures, Inc. (VVI), an inactive corporation. CTISI had no assets or
operations at the date of  acquisition.  The  stockholders  of Circuit  received
138,000,000  shares of VVI common stock in the  transaction.  VVI had  2,153,505
common  shares  outstanding  at the time of the  acquisition,  and an additional
12,000,000  shares  were paid by Circuit to Cogent  Capital  Corp  (Cogent)  for
services performed in facilitating the transaction.  CTISI subsequently  changed
its name to CirTran Corporation (Utah), and VVI subsequently changed its name to
CirTran Corporation (Nevada).

The  acquisition  was accounted for as a reverse  acquisition of VVI by Circuit.
Although VVI was the surviving legal entity, for accounting purposes Circuit was
treated  as the  surviving  accounting  entity,  and  its  historical  financial
statements  are presented for the period prior to the  acquisition.  Circuit had
11,404 common shares outstanding prior to the acquisition.  The shares issued to
the  shareholders of Circuit have been accounted for as a 756-for-1 stock split,
and the accompanying  financial statements have been restated for the effects of
the stock split for all periods  presented.  Neither VVI or CTISI had any assets
or operations at the date of  acquisition;  accordingly,  the acquisition of VVI
was accounted  for as the issuance of 14,153,505  shares of common stock for the
monetary assets of VVI, of which there were none.

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  OEMs in the  communications,
networking,   peripherals,   gaming,   consumer  products,   telecommunications,
automotive,  medical and semiconductor  industries.  The Company provides a wide
variety of pre-manufacturing, manufacturing and post-manufacturing services. 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 1997,  Circuit acquired the assets and assumed certain  liabilities of Racore
Technology  Corporation.  The purchase price was  $1,870,911,  consisting of 938
shares  of  Circuit's  common  stock  (10,632,824  post-acquistion,  post-merger
shares)  valued at $977,725;  a  non-interest  bearing note payable of $103,191;
accrued  acquisition  costs  of  $27,434;  and the  assumption  of  $762,561  in
liabilities  and  obligations  of  Racore.  The  assets of Racore  consisted  of
accounts  receivable,  inventories,  equipment and  intellectual  property.  The
acquisition was accounted for as a purchase.

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

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

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

Inventories --Raw material  inventories  consisted  primarily of circuit boards,
components  and cables  and are  valued at the lower of average  cost or market.
Work in process and finished goods include materials, labor and overhead.

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

Impairment of Long-Lived  Assets --The Company  reviews its  long-lived  assets,
including  intangibles,  for impairment when events or changes in  circumstances
indicate that the carrying value of an asset may not be recoverable. The Company
evaluates,  at each balance sheet date,  whether events and  circumstances  have
occurred which  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, 2001, the Company does not consider any of its long-lived assets to
be impaired.

Checks  Written in Excess of Cash in Bank--Under  the Company's cash  management
system,  checks issued but not presented to banks frequently result in overdraft
balances for accounting purposes.  Additionally,  at times banks may temporarily
lend funds to the  Company  by paying  out more funds than are in the  Company's
account.  These  overdrafts  are included as a current  liability in the balance
sheets.

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 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.

The Company  operated,  for tax purposes,  as a corporation  under provisions of
Subchapter S of the Internal Revenue Code through May 10, 2000.

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, 2001 and 2000, this allowance was $66,316 and $82,502, respectively.

At December 31, 2000,  accounts receivable from a customer located in Baltimore,
Maryland and a customer located in Nampa,  Idaho,  represented  approximately 29
percent and 16 percent,  respectively,  of total trade accounts receivable.  The
Company had accounts payable to the Baltimore, Maryland company of approximately
78 percent of the balance of the  accounts  receivable  owed by the  customer at
December 31, 2000. Sales to these same customers  accounted for 30 percent and 4
percent of 2000 net sales,  respectively.  The Baltimore,  Maryland  customer no
longer does business with the Company.

At December 31, 2001,  accounts  receivable from the former customer  located in
Baltimore,  Maryland  and a customer in Mountain  View,  California  represented
approximately 63 percent and 12 percent,  respectively,  of total trade accounts
receivable.  Sales to these same  customers  accounted for 0% and 3% of 2001 net
sales, respectively.

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 fair value of certain of the notes
payable in default is not determinable.

Loss Per Share  --Basic  Earnings  per Share  (EPS) are  calculated  by dividing
earnings (loss) available to common shareholders by the weighted-average  number
of common  shares  outstanding  during each  period.  Diluted EPS are  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.

Reclassifications Not Material --Certain reclassifications have been made to the
2000 financial statements to conform with the 2001 presentation.


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  from  operations  of  $2,933,084  and
$4,179,654 for the years ended December 31, 2001 and 2000,  respectively.  As of
December  31,  2001  and  2000,  the  Company  had  an  accumulated  deficit  of
$13,080,492 and $10,147,408,  respectively and a total stockholders'  deficit of
$6,942,377 and $4,326,953,  respectively.  In addition, the Company used, rather
than  provided,  cash in its  operations in the amounts of $288,724 and $140,961
for the years ended December 31, 2001 and 2000, respectively.

Since February of 2000, the Company has operated without a line of credit.  Many
of the Company's  vendors stopped credit sales of components used by the Company
to manufacture  products and as a result,  the Company  converted certain of its
turnkey customers to customers that provide consigned  components to the Company
for production.  These conditions raise a substantial  doubt about the Company's
ability to continue as a going concern.

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.

Abacus Ventures,  Inc. (Abacus)  purchased the Company's line of credit from the
lender.  Subsequent  to  year-end,  the Company has  entered  into an  agreement
whereby the Company has issued  common stock to certain  principals of Abacus in
exchange for a portion of the debt.  The Company's  plans  include  working with
vendors to convert trade payables into long-term  notes payable and common stock
and cure defaults with lenders through  forbearance  agreements that the Company
will be able  to  service.  During  2001  and  2000,  the  Company  successfully
converted  approximately  $32,500 and $800,000,  respectively  in trade payables
into notes and common stock. The Company intends to continue to pursue this type
of debt conversion going forward with other creditors. The Company has initiated
new credit arrangements for smaller dollar amounts with certain vendors and will
pursue  a new  line of  credit  after  negotiations  with  certain  vendors  are
complete. If successful,  these plans may add significant equity to the Company.
There is no assurance that these transactions will occur.

NOTE 3 - INVENTORIES

Inventories consist of the following:
                                                       2001             2000
                                              -------------    -------------
              Raw materials                   $   1,223,160    $   1,088,312
              Work-in process                       142,048          169,676
              Finished goods                        408,680          497,798
                                              -------------    -------------
                                              $   1,773,888    $   1,755,786
                                              =============    =============


NOTE 4 - PROPERTY AND EQUIPMENT

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





                                                                                                    Estimated
                                                                                                  Service Lives
                                                                       2001              2000        in Years
                                                              -------------     -------------        ------------
                                                                                             
              Production equipment                            $   3,141,992     $   3,140,450         5-10
              Leasehold improvements                                958,940           957,845         7-10
              Office equipment                                      628,824           628,522         5-10
              Other                                                 118,029           118,029          3-7
                                                              -------------     -------------
                                                                  4,847,785         4,844,846
              Less accumulated depreciation
                 and amortization                                 3,513,860         2,973,770
                                                              -------------     -------------

                                                              $   1,333,925     $   1,871,076
                                                              =============     =============



NOTE 5 - LINE OF CREDIT

During 2000,  the Company's  line of credit of $2,792,609  was assumed by Abacas
Ventures,  Inc.  Abacas  Ventures,  Inc.  converted the amount owing into a note
payable. Interest has been accrued at an interest rate of 10 percent. The entire
amount of the note is included in current maturities of long-term notes payable.





NOTE 6 - NOTES PAYABLE

Notes Payable consist of the following:
                                                                                         2001             2000
                                                                                -------------    -------------
                                                                                           
           Note payable to a Abacas Ventures, Inc., due on
                  demand, interest at 10%, collateralized by all assets
                  of the Company. Interest associated with this note of
                  $380,927 was accrued and included in accrued liabilities
                  at December 31, 2001                                          $   2,405,507    $   2,435,007

           Note   payable   to  a   financial   institution,   due  in   monthly
                  installments  of $9,462,  interest  at 8.61%,  with a maturity
                  date of April 2004, collateralized by equipment                     305,090          377,235

           Note payable to a company, due in monthly installments
                  of $6,256, interest at 8%, until paid,
                  collateralized by equipment, in default                             183,429          181,431

           Note   payable   to  a   financial   institution,   due  in   monthly
                  installments  of $20,000,  interest at 4% over prime (8.25% at
                  December 31, 2001), with a maturity date of July 2001,
                  collateralized by equipment, in default                             179,951          197,285

           Note payable to a company, due in two installments of
                  $83,000 plus accrued interest at 10%, paid in full                       --          166,000

           Note payable to a shareholder, due in monthly installments
                  of $12,748 until paid, interest at 10% unsecured, in default        130,000          130,000

           Note payable to a company, due in monthly installments
                  of $1,972 until paid, interest at 8%, unsecured, in default          87,632           93,307

           Note   payable  to an  individual,  due in  monthly  installments  of
                  $5,000, interest at a rate of 9.5%, matured May 2000,
                  collateralized by all assets of the Company, in default              85,377           85,377

           Note   payable to a finance corporation,  due in monthly installments
                  of $50 to $5,000, interest at prime plus 3% (7.75% at December
                  31, 2001) with a maturity  date of April 2004,  collateralized
                  by equipment                                                         86,522           78,105

           Note   payable to a company, due in 18 monthly installments of $1,460
                  followed by six monthly  installments  of $2,920,  interest at
                  6%, with a maturity date of April 2003, unsecured                    65,973           73,000


           Note   payable to a finance corporation,  due in monthly installments
                  of $50 to $3,843,  interest  at 9%,  with a  maturity  date of
                  December 2002, collateralized by equipment and trade accounts
                  receivable                                                           55,499           50,619

           Note   payable to a finance corporation,  due in monthly installments
                  of  $50  to  $4,800,  interest  at  12%,  matures  July  2002,
                  collateralized by equipment and trade accounts receivable            18,883           15,083

           Note   payable to a finance corporation,  due in monthly installments
                  of  $50  to  $8,000,   interest  at  9%,  matures  July  2002,
                  collateralized by equipment and trade accounts receivable            12,866           11,605

           Note payable to a company, due in monthly installments
                  of $2,827, interest at 8%, unsecured                                 21,732               --

           Note payable to a bank, payable on demand, interest at 10%, unsecured       39,367               --

           Note   payable to a finance corporation,  due in monthly installments
                  of $50 to  $5,443,  interest  at  12%,  matures  August  2002,
                  collateralized by equipment and trade accounts receivable            38,484               --
                                                                                -------------    -------------

           Total Notes Payable                                                      3,716,312        3,894,054
           Less current maturities                                                  3,269,157        3,364,090
                                                                                -------------    -------------

           Long-Term Notes Payable                                              $     447,155    $     529,964
                                                                                =============    =============



         The Company's notes payable at December 31, 2001 mature as follows:

           Year Ending December 31,
                  2002                                    $   3,269,157
                  2003                                          333,263
                  2004                                           96,956
                  2005                                           16,936
                  Thereafter                                         --
                                                          -------------

                                                          $   3,716,312

Certain  of  the  Company's  notes  payable   contain   various   covenants  and
restrictions.  The agreements provide 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.

NOTE 7 - LEASES

The Company  conducts a substantial  portion of its operations  utilizing leased
facilities and equipment consisting of sales office,  warehouses,  manufacturing
plant, and transportation and computer equipment.  Generally, the leases provide
for renewal for various periods at stipulated rates.

The  following  is a schedule by year of future  minimum  lease  payments  under
operating and capital  leases,  together with the present value of the net lease
payments as of December 31, 2001:

                                                   Capital           Operating
Year Ending December 31,                            Leases            Leases
------------------------                         -------------    -------------
     2002                                        $      51,054    $     223,050
     2003                                                8,522          196,941
     2004                                                2,475          191,688
     2005                                                   --          191,688
     2006                                                   --          175,714
    Thereafter                                              --               --
                                                 -------------    -------------
Future minimum lease payments                           62,051    $     979,081
                                                                  =============
Amounts representing interest                           13,070
                                                 -------------
Present value of net minimum lease payments             48,981
Less current maturities                                 41,206
                                                 -------------
                                                 $       7,775

The  building  leases  provide  for  payment of property  taxes,  insurance  and
maintenance  costs by the Company.  One of the  buildings is leased from related
parties.  Rental expense for operating  leases totaled $233,875 and $325,552 for
2001 and 2000, respectively.

The Company has an option to renew one building lease with related parties,  for
two additional ten-year periods upon expiration of the term in 2006.

Property and equipment  includes  $126,195 of equipment  under capital leases at
both December 31, 2001 and 2000.  Accumulated  amortization  amounted to $89,503
and $66,842 at December 2001 and 2000, respectively, for equipment under capital
leases.

NOTE 8 - RELATED PARTY TRANSACTIONS

Lease --The Company entered into a lease for manufacturing and office space with
another company owned by certain  stockholders of the Company.  The terms of the
lease include monthly  payments to the lessor of $15,974 through  November 2006,
after which the lease is renewable for two additional ten-year periods.

Notes Payable --The  Company had amounts due to  stockholders  from two separate
notes.  The  balance  due to  stockholders  at  December  31,  2001 and 2000 was
$1,390,125 and $1,088,966, respectively. Interest associated with amounts due to
stockholders is accrued at 10 percent, was $205,402 and $103,305 at December 31,
2001 and 2000, respectively, and is included in accrued liabilities. These notes
are due on demand.

Common  Stock --In 1999,  Circuit  entered  into an  agreement  with  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,  the  Company  issued
12,000,000  restricted  shares  of  common  stock  to  Cogent  in  July  2000 in
connection  with the  acquisition  of the  assets  and  certain  liabilities  of
Circuit.  The  principal  of Cogent was a director of Circuit  from 1999 through
July 1, 2000.

NOTE 9 - ACCRUED LIABILITIES

Accrued  liabilities  include  $2,034,688 of delinquent  payroll taxes including
estimated interest and penalties of $215,268 and $242,989,  respectively,  as of
December 31, 2001.  The Company is currently  negotiating  settlements  with the
State of Utah and the  Internal  Revenue  service,  but has not yet  reached  an
agreement with either party.

NOTE 10 - COMMITMENTS AND CONTINGENCIES

Litigation - Circuit (the surviving  accounting entity,  Note 1) was a defendant
in an alleged breach of a facilities  sublease agreement in Colorado.  A lawsuit
was filed in which the plaintiff  sought to recover past due rent,  future rent,
and other lease  charges.  The Company  filed a suit against the landlord for an
amount  in excess of  $500,000  for  missing  equipment.  Rent has been  accrued
through December 31, 2000 and was included in accrued liabilities. Subsequent to
year-end, the Company settled the lawsuit as discussed in Note 17.

In March 2002, 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.  The Company denies all substantive  allegations made by
the vendor and intends to contest the action.

Circuit is also the defendant in numerous 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,  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.

NOTE 11 - LOSS PER COMMON SHARE

The following data show the shares used in computing loss per common share:

                                                           2001             2000
                                                  -------------    -------------
Common shares outstanding during entire period      156,301,005      129,271,560
Net weighted-average common shares issued
     during period                                    1,255,068       13,493,995
                                                  -------------    -------------

Weighted-average number of common shares
     used in basic and diluted loss per share       157,556,073      142,765,555
                                                  =============    =============

The Company has no  potentially  issuable  common  shares,  therefore  basic and
diluted loss per share are the same.

NOTE 12 - INCOME TAXES

The Company  operated,  for tax purposes,  as a corporation  under provisions of
Subchapter  S of the internal  Revenue  Code  through May 10, 2000.  During this
period,  taxes on income of the  Company  flowed  through  to the  stockholders.
Accordingly,  the  Company was not  subject to federal  income  taxes on Company
operating  results for the period in which the S election was in existence,  and
no provision or current liability or asset for federal or state income taxes for
those periods has been reflected.

On May 10,  2000,  the  Company  revoked  their S election  and became a taxable
entity.  Effective  with the change,  in accordance  with Statement of Financial
Accounting Standards (SFAS) No. 109, "Accounting for Income Taxes," income taxes
are  provided  for the tax effects of  transactions  reported  in the  financial
statements  and  consist of taxes  currently  due plus  deferred  taxes  related
primarily  to  differences  between  the basis of  assets  and  liabilities  for
financial and income tax  reporting.  The Company is not entitled to any benefit
from the operating loss carry forwards  incurred prior to the termination of the
S election.

Income tax expense at December 31, 2001 and 2000, consists of the following:

                                                   2001             2000
                                          -------------    -------------

           Current                        $          --    $          --
           Deferred                                  --               --
                                          -------------    -------------
                                          $          --    $          --
                                          =============    =============



The tax effects of temporary  differences which gave rise to deferred tax assets
and liabilities at December 31, 2001 and 2000, are as follows:




                                                                                         2001             2000
                                                                                -------------    -------------
                                                                                           


         Deferred Income Tax Assets:
             Inventory reserve                                                  $     188,880    $     262,297
             Bad debt reserve                                                          24,736           30,773
             Vacation reserve                                                          12,569           13,591
             Inventory Section 263A calculation                                       147,131          148,617
             Research and development                                                  55,579           55,579
             Net operating loss carryforward                                        2,566,156        1,446,233
             Intellectual property                                                    188,050          200,053
                                                                                -------------    -------------

                  Total Deferred Income Tax Assets                                  3,183,101        2,157,143
             Valuation allowance                                                   (3,119,594)      (2,082,429)
                                                                                -------------    -------------

                                                                                       63,507           74,714
                                                                                -------------    -------------

             Deferred Income Tax Liability - depreciation                             (63,507)         (74,714)
                                                                                -------------    -------------

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



The Company has sustained net operating losses in both of the 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,
2001 and 2000.

As of December 31, 2001,  the Company had net operating loss  carryforwards  for
tax reporting  purposes of  approximately  $6,879,774  expiring in various years
through 2021. Utilization of approximately $1,791,000 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, 2001 and 2000:





                                                                         2001             2000
                                                                -------------    -------------
                                                                           

Benefit at statutory rate (34%)                                 $    (997,249)   $  (1,421,082)
             Non-deductible expenses                                   56,876           49,171
             Change in valuation allowance                          1,037,165        1,509,840
             State tax benefit, net of federal tax benefit            (96,792)        (137,929)
                                                                -------------    -------------


             Net Benefit From Income Taxes                      $          --    $          --
                                                                =============    =============




NOTE 13 - STOCKHOLDER'S EQUITY

Forward Stock Split - On August 6, 2001, the Company effected a 15-for-1 forward
stock  split of its  outstanding  shares  of  common  stock.  The  Company  also
increased  authorized common shares from 500,000,000 to 750,000,000  shares. The
stock split has been  retroactively  reflected in the accompanying  consolidated
financial statements for all periods presented.

Redemption  of Common Stock - In February  2000,  the Company  redeemed  680,145
shares of common  stock held by a director 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.

Also during 2000, the Company redeemed  1,133,550 shares of common stock held by
an unrelated  party for a note payable in the amount of $145,000,  which was the
amount of the original  investment  by the unrelated  party.  No other stated or
unstated  rights,  privileges,  or agreements  existed in conjunction  with this
redemption.

Common  Stock  Issued  for  Conversion  of  Debt - The  Company  entered  into a
settlement  related to a lawsuit involving  amounts owed to a vendor.  The total
amount owed to the vendor was $646,284.  This amount was  satisfied  through the
payment of $83,000 cash, the issuance of notes payable totaling $239,000 and the
issuance  of  5,281,050  shares  of  common  stock at $0.06  per  share  for the
remaining  $324,284.  The $0.06 per share was deemed to be the fair value of the
stock on the date of the settlement.

NOTE 14 - STOCK OPTIONS AND WARRANTS

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

Non-Employee  Grant - During  2001,  the  Company  granted  options to  purchase
3,000,000 shares of common stock with a fair value of $200,000 to a non-employee
sales  consultant  as an advance of future  sales  commissions  in the amount of
$200,000.  The options vested on the date granted and expire in September  2006.
The exercise price of these options was $.00067 per share. All 3,000,000 options
were  exercised  during  2001  for  cash  proceeds  of  $2,010.  There  were  no
non-employee options outstanding at December 31, 2001.

Employee  Grants - On July 26,  2001 the Company  adopted the 2001 Stock  Option
Plan (the "2001  Plan") with  15,000,000  shares of common  stock  reserved  for
issuance there under. The Company's Board of Directors  administers the plan and
has discretion in determining the employees, directors,  independent contractors
and advisors who receive  awards,  the type of awards  (stock,  incentive  stock
options or  non-qualified  stock  options)  granted,  and the term,  vesting and
exercise prices.

During the year ended December 31, 2001, the Company granted options to purchase
1,650,000 shares of common stock to certain employees of the Company pursuant to
the 2001 Plan.  These options vested on the date of grant.  The related exercise
price for all  options  was $0.07 per  share,  the fair  value of the  Company's
common stock on the date of grant. The options are exercisable through September
2006.  During 2001, all employee  options granted were exercised.  There were no
employee options outstanding at December 31, 2001.

Compensation  Expense - During the year ended  December  31,  2001,  the Company
recognized no compensation expense relating to stock options and warrants.  SFAS
123 requires the  presentation of pro forma operating  results as if the Company
had accounted for stock options granted to employees under the fair value method
prescribed  by SFAS 123.  The Company  estimated  the fair value of the employee
stock options at the grant date using the  Black-Scholes  option-pricing  model.
The following weighted-average  assumptions were used in the Black-Scholes model
to  determine  the fair  value of the  employee  options  of $0.03 per option to
purchase  a share of common  stock:  risk-free  interest  rate of 3.94  percent,
dividend yield of 0 percent, volatility of 411.44 percent, and expected lives of
..01 years.

Following  are the pro  forma  disclosures  and the  related  impact  on the net
losses:






                                                                               Years Ended December 31,
                                                                         --------------------------------------
                                                                               2001                 2000
                                                                         -----------------     ----------------
                                                                                          

       Net loss as reported                                               $ (2,933,084)         $  (4,179,654)
       Net loss pro forma                                                   (2,989,179)            (4,179,654)

       Basic and diluted loss per common share as reported                       (0.02)                (0.03)

       Basic and diluted loss per common share pro forma                         (0.02)                (0.03)



Due to the  nature  and  timing  of  option  grants,  the  resulting  pro  forma
compensation cost may not be indicative of future years.

NOTE 15 -SEGMENT INFORMATION

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





                                                              Electronics         Ethernet
                     2001                                        Assembly        Technology      Total
                     ----                                     -------------     -----------  -----------
                                                                                        


         Sales to external customers                          $   1,352,085     $     518,763    $   1,870,848
         Intersegment sales                                         309,374                --          309,374
         Segment loss                                            (2,933,084)         (597,000)      (3,530,084)
         Segment assets                                           2,861,627           434,471        3,296,098
         Depreciation and amortization                              519,217            20,873          540,090

                     2000

         Sales to external customers                          $   4,686,045     $   1,687,051    $   6,373,096
         Intersegment sales                                       1,015,349            40,423        1,055,772
         Segment loss                                            (4,179,654)       (1,229,248)      (5,408,902)
         Segment assets                                           3,916,774           854,806        4,771,580
         Depreciation and amortization                              687,802           273,704          961,506


              Sales                                                                      2001             2000
              -----                                                             -------------    -------------

         Total sales for reportable segments                                    $   2,180,222    $   7,428,868
         Elimination of intersegment sales                                           (309,374)      (1,055,772)
                                                                                -------------    -------------
         Consolidated net sales                                                 $   1,870,848    $   6,373,096
                                                                                =============    =============


              Net Loss

         Net loss for reportable segments                                       $  (3,530,084)   $  (5,408,902)
         Elimination of intersegment losses                                           597,000        1,229,248
                                                                                -------------    -------------

                                                                                $  (2,933,084)   $  (4,179,654)
                                                                                =============    =============

              Total Assets

         Total assets for reportable segments                                   $   3,296,098    $   4,771,580
         Adjustment for intersegment amounts                                          289,388         (154,790)
                                                                                -------------    -------------

         Consolidated total assets                                              $   3,585,486    $   4,616,790
                                                                                =============    =============




NOTE 16 - REVENUES

All  revenue-producing  assets  are  located  in  North  America.  Revenues  are
attributed  to the  geographic  areas  based on the  location  of the  customers
purchasing  the products.  The  Company's  net sales by  geographic  area are as
follows:

                                                           2001             2000
                                                  -------------    -------------

              United States of America            $   1,820,700    $   5,921,890
              Mexico                                         --           45,216
              Canada                                        338               --
              Europe/Africa/Middle East                  49,810          390,808
              Asia/Australia                                 --           15,182
                                                  -------------    -------------


                                                  $   1,870,848    $   6,373,096
                                                  =============    =============



NOTE 17 - SUBSEQUENT EVENTS

Settlement  of  Litigation - As  discussed  in Note 10, the Company  settled the
lawsuit  that  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 subsequently 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,  is payable  by August 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. If seventy-five  percent (75%) of the
balance has not been paid by May 18, 2002, the Company has agreed to prepare and
file  with  the  Securities  &  Exchange  Commission,  at  its  own  expense,  a
registration  statement with respect to the escrowed  shares.  If, by August 18,
2002,  any  portion  of  the  balance  remains  outstanding  and a  registration
statement with respect to the escrowed  shares has not been declared  effective,
the  plaintiff is entitled to file the  Confession  of Judgment and proceed with
execution thereon.

Common Stock issued for Debt - Effective  January 14, 2002, the Company  entered
into four substantially identical agreements with existing shareholders pursuant
to which the Company  issued an aggregate  of  43,321,186  shares of  restricted
common stock at a price of $0.075 per share,  the fair value of the shares,  for
$500,000 in cash and the cancellation of $2,749,090 of notes payable. No gain or
loss has been  recognized on these  transactions  as the fair value of the stock
issued was equal to the consideration given by the shareholders.

Employee Stock Options - Subsequent to year-end,  the Company  issued  employees
options to purchase  5,000,000  shares of common  stock at prices  ranging  from
$0.045 to $0.05.  These options vest  immediately and expire five years from the
grant date.  The employees  have  exercised  all  5,000,000  options to purchase
shares of common stock.