SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-KSB

                                   (Mark one)
  |X|  ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
                                     OF 1934


                   For the fiscal year ended: January 31, 2005
                   -------------------------------------------
    |_|  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934

             For the transition period from _________ to ___________

                        Commission file number 333-103083

                                 XENOMICS, INC.
                 (Name of small business issuer in its charter)

           Florida                                      04-3721895
(State or Other Jurisdiction of             (I.R.S. Employer Identification No.)
 Incorporation or Organization)


           420 Lexington Avenue, Suite 1701, New York, New York 10170
           ----------------------------------------------------------
             (Address of Principal Executive Offices)    (Zip Code)


                                 (212) 297-0808
                                 --------------
                (Issuer's telephone number, including area code)

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


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

Check whether the issuer:  (1) filed all reports required to be filed by Section
13 or 15(d) of the  Exchange  Act  during the  preceding  12 months (or for such
shorter period that the  registrant was required to file such reports),  and (2)
has been subject to such filing requirements for past 90 days.

                              |X| Yes    |_| No

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

The issuer's revenues for the year ended January 31, 2005 were $-0- .

The aggregate  market value of the voting and  non-voting  common equity held by
non-affiliates of the registrant on May 16, 2005, based on the closing bid price
on such date, was $44,873,043.

As of May 16, 2005 the issuer had a total of  18,949,300  shares of Common Stock
outstanding.

Transitional Small Business Disclosure Format (Check one): |_| Yes      |X| No




                                 XENOMICS, INC.
                                   FORM 10-KSB
                                      INDEX




PART I                                                                           PAGE
                                                                            
Item 1.       Description of Business                                              1
Item 2.       Description of Property                                              12
Item 3.       Legal Proceedings                                                    12
Item 4.       Submission of  Matters to a Vote of Security Holders                 12

PART II
Item 5.       Market for Common Equity and Related Stockholder Matters             12
Item 6.       Management's Discussion and Analysis and Plan of Operation           14
Item 7.       Financial Statements                                                 18
Item 8A.      Controls and Procedures                                              18

PART III
Item 9.       Directors and Executive Officers of the Registrant                   19
Item 10.      Executive Compensation                                               22
Item 11.      Security Ownership of Certain Beneficial Owners and Management       24
Item 12.      Certain Relationships and Related Transactions                       25
Item 13.      Exhibits                                                             26
Item 14.      Principal Accountant Fees and Services                               28

              Signatures                                                           29








                                     PART I

     This Form 10-KSB contains forward-looking statements that involve risks and
uncertainties.  Such  forward-looking  statements are characterized by future or
conditional verbs and include,  but are not limited to, statements regarding the
results  of  product  development  efforts,  clinical  trials  and the scope and
success of future  operations.  Such  statements  are only  predictions  and our
actual  results  may  differ   materially   from  those   anticipated  in  these
forward-looking statements. Factors that may cause such differences include, but
are not limited to, those  discussed  under "Risk Factors" and elsewhere in this
Form 10-KSB for the year ended  January 31, 2005,  as filed with the  Securities
and Exchange  Commission,  including the  uncertainties  associated with product
development,  the risk that products that appeared  promising in early  clinical
trials do not demonstrate  efficacy in larger-scale  clinical studies,  the risk
that we will not obtain  approval to market our products,  the risks  associated
with dependence upon key personnel and the need for additional financing.  We do
not assume any obligation to update forward-looking  statements as circumstances
change.

ITEM 1.  DESCRIPTION OF BUSINESS.

     We are a development stage molecular diagnostic company that focuses on the
development of DNA-based  tests using  trans-renal  DNA or Tr-DNA.  Tr-DNA's are
fragments  of DNA derived  from dying  cells  inside the body  compartment.  The
intact DNA is fragmented  in these dying cells,  appears in the blood stream and
these  fragments have been shown to cross the kidney barrier and can be detected
in urine. Our patented  technology uses safe and simple urine collection and can
be applied to a broad  range of testing  including:  prenatal  genetic  testing,
tumor  detection and monitoring,  tissue  transplantation,  infectious  disease,
forensic identification,  drug development and bio-terrorism.  In March 2004, we
organized a joint venture with the Spallanzani National Institute for Infectious
Diseases (Instituto  Nazionale per le Malattie Infettive) in Rome, Italy, in the
form of a new R&D company called SpaXen  Italia,  S.R.L,  or SpaXen,  which will
conduct research and development on non-invasive diagnostic tests for infectious
disease using Tr-DNA methodology.

THE TECHNOLOGY

     Our  scientists  were the first to report the  discovery  that a portion of
cell-free  DNA found in the  bloodstream  can cross the  kidney  barrier  and be
detected in the urine.  This is  trans-renal  DNA or Tr-DNA.  Urine  analysis of
Tr-DNA provides a simple,  non-invasive  method and a platform  technology for a
broad range of diagnostic genetic tests. In comparison with conventional  tests,
this methodology has significant  advantages with respect to patient compliance,
ease of testing,  speed and cost.  We own  proprietary  technology  protected by
broad  patents  covering  the  fields  of  prenatal  genetic  diagnosis,  cancer
detection and transplantation.  We expect pending patent applications to further
extend coverage to all diagnostic applications of Tr-DNA.

     Our Tr-DNA  technology  has been  evaluated for  applications  in cancer in
various clinical studies and the we have executed research contracts, subject to
Institutional  Review Board,  or IRB,  approval,  with North Shore - Long Island
Jewish (LIJ) Health System and Eastern  Virginia  Medical  School to begin human
clinical studies for applications in prenatal  genetic  diagnosis.  As a result,
our initial  operations  will focus on early product  opportunities  in prenatal
genetic  diagnosis for disorders such as Down syndrome,  Fragile X Syndrome,  Rh
incompatibility and gender determination. We plan to expand the prenatal testing
capabilities to include a comprehensive set of markers,  and plan to develop our
technology  for  diagnostic  applications  in cancer,  infectious  diseases  and
transplantation.

     We plan to develop  commercial  diagnostic tests for which we will seek FDA
approval.  Prior to FDA  approval  we expect  these tests will be sold under the
Analyte  Specific  Reagent  (ASR) rules for  home-brew  testing to  laboratories
licensed under the Clinical Laboratory Improvement Act (CLIA) for performance of
high-complexity  testing. FDA approval will allow us to sell to all hospital and
independent testing laboratories.  Of prime importance to our positioning in the
market will be the need for adoption by key diagnostics laboratories and certain
diagnostic  companies that will need access to our patents in order to enter the
market for urine DNA testing.

THE MARKET

     We believe  that the market for Tr-DNA based  diagnostic  products is large
and  growing.  Based on various  industry  reports  and the annual  reports  for
several  large  diagnostic  companies,  the  market  for DNA  testing is over $2
billion in the United  States  alone.  As this  represents  the initial stage of
growth in the use of  genetic  testing  it is  anticipated  that  there  will be
significant market expansion as new markers are discovered and validated for the
diagnosis of specific indications.  The ease,  non-invasive nature, and low cost
of urine  analysis of nucleic acids suggest that our  technology  may ultimately
become the method of choice for the majority of genetic tests.

     PRENATAL TESTING According to government statistics for 2004 there were 6.2
million  pregnancies  in the United  States  alone.  Those  reports  also show a
current trend in the United States that women are delaying having children until
a later age. However, the risk of many genetic disorders increases with maternal
age. An example is Down syndrome where the risk is 1 in 1,400 for women 25 years
of age and 1 in 380 for women 35 years of age.  Today,  the only  prenatal  test
that can provide a  definitive  diagnosis  of Down  syndrome  is  amniocentesis.
Because  amniocentesis  has well  known  risks  associated  with the  procedure,
including an approximate 1%



                                       1



risk of spontaneous  miscarriage,  only about 10-15% of patients who should have
prenatal genetic tests according to physicians and genetic  counselors  actually
agree  to  undergo  the  amniocentesis   procedure.   The  risk  of  spontaneous
miscarriage  limits the recommended use of  amniocentesis to women older than 35
years of age.  Currently there are no tests available that provides a definitive
result for women who decline amniocentesis, or are younger than 35 years of age.
Tests such as the "triple"  screen,  or "quad" screen are  available,  but these
tests provide an assessment of risk, not a definitive  result. In addition,  the
best  sensitivity  reported  in the  scientific  literature  for  these is a 75%
detection  rate. If we succeed in developing a prenatal  screening test for Down
syndrome with improved  sensitivity  compared to "triple" and "quad" screen,  we
expect that patient  compliance for  recommended  prenatal  genetic testing will
increase significantly  considering that donation of a urine specimen is simple,
risk-free  to both the mother and the baby,  and may be able to be  performed in
the first trimester of pregnancy.

     Initial product focus in prenatal  testing will be on diagnostic  tests for
Down syndrome,  Fragile X Syndrome, Rett syndrome, Rh incompatibility and gender
determination. The future pipeline in prenatal genetic testing may include tests
for  trisomy 18 and 13, Tay Sachs and  Askenazi  Jewish  syndrome,  Huntington's
disease, sickle cell anemia and other genetic disorders.

     CANCER  TESTING  It is  anticipated  that  Tr-DNA  analysis  will  become a
platform  technology  for  development  of tests for the monitoring of tumor and
pre-cancerous  progression  and  post-treatment  screening  for tumor  re-growth
conditions.  The initial  opportunities  for  diagnostic  test  development  are
gastrointestinal   tumors,   including   colorectal  cancer,  liver  cancer  and
pancreatic  cancer.  Our  technology was evaluated in a clinical study at Thomas
Jefferson University and showed the ability to detect pre-cancerous colon cancer
in patients undergoing colonoscopy.  About 160,000 new cases of colon cancer and
25,000 new cases of  pancreatic  cancer  occur in the United  States  each year.
Routine  testing is recommended  for the 60-70 million of people over 50 at risk
for colorectal polyps . Additional products in the oncology diagnostics pipeline
are tests for the early detection of prostate cancer and other tumors as well as
high-risk pre-cancerous conditions.

     Tr-DNA  products  in the cancer  diagnostic  market can be  expected  to be
highly  competitive  based on cost,  simplicity,  and  patient  compliance.  For
example,  it is  likely  that  a  urine  test  for  patients  at  high-risk  for
pre-cancerous  polyps  will  have  better  acceptance  than  the  more  invasive
colonoscopy.  Additionally,  preliminary results with Tr-DNA associated with the
Thomas  Jefferson  University  study suggest that Tr-DNA may have  significantly
greater  sensitivity than many existing tests such as Fecal Occult Blood Testing
(FOBT).

     TRANSPLANTATION According to government statistics, there are approximately
50,000  organ  transplants  performed  in  the  U.S.  annually.  Post-transplant
monitoring  for  organ  rejection  requires  a highly  invasive  tissue  biopsy.
Approximately  10 biopsies are taken over a period of one-year  which results in
approximately  500,000  tests/year  market  in the  U.S.  alone.  Because  organ
rejection  is marked  by early  death of the  cells,  we  believe  that an early
indication  of  rejection  can be  identified  by  measuring a unique  series of
genetic markers characteristic of the organ donor that can be easily detected in
random urine specimens from the transplant  recipient.  Providing early evidence
of tissue rejection is key to administration and monitoring of immunosuppressive
therapies.  Opportunities  for partnering  with companies  developing  drugs for
controlling  tissue rejection,  companies  developing cell  transplantation,  or
companies developing novel transplantation  technologies illustrates the breadth
of commercial potential of the Tr-DNA platform technology.

     INFECTIOUS  DISEASES  Agents such as viruses,  bacteria and parasites  that
have precise  genetic  signatures  cause many infectious  diseases.  We recently
reported  clinical data that  demonstrated  the ability to detect HIV-DNA in the
urine of AIDS patients and the DNA of common and multi-drug resistant strains of
Mycobacterium  tuberculosis  ("TB"  and  "MTB"  respectively)  in the  urine  of
infected  patients.  In the case of the HIV virus,  the  sensitivity of the test
under  development  allowed 90% detection of patients with residual  disease;  a
stage at which the viral load of a patient is either barely  detectable,  or not
detectable at all by conventional methods. If developed, it can be expected that
this  test  may  provide  physicians  with new  information  and  assist  in the
treatment  of  AIDS.  According  to the  World  Health  Organization  (WHO)  the
resurgence of  tuberculosis  (TB),  especially its multi-drug  resistant  strain
(MTB),  represents a critical worldwide  problem.  The ability to simultaneously
detect both TB and MTB from a simple urine sample  suggests  that tests based on
Tr-DNA may be easier to collect and perform in non-industrialized countries than
with current  culture-based  methods. An additional benefit of Tr-DNA testing is
that urine does not contain HIV and many other  infectious  agents,  and thus is
much less dangerous to healthcare workers, whereas blood is highly infectious.

     Tr-DNA  products  in  infectious  disease  can  be  expected  to be  highly
competitive  based on cost,  simplicity  and patient  compliance,  especially in
non-industrialized  nations. The future pipeline for infectious disease products
may include  extension of the  technology to the detection of parasites,  and/or
applications for combating bio-terrorism.

     DRUG  DEVELOPMENT  AND  MONITORING  OF  THERAPEUTIC   OUTCOMES  The  Tr-DNA
technology has significant potential as a means of monitoring clinical responses
to new drugs in development and evaluating patient-specific responses to already
approved  therapies.  Specific  target  applications  include the  monitoring of
transplantation  patients on  immunosuppressive  drugs,  detection of metastasis
following tumor surgery,  monitoring of tumor progression  during  chemotherapy,
and  the  development  of  optimal  hormonal  and   chemotherapeutic   treatment
protocols.



                                       2


     One of the largest costs  associated  with  development of new drugs is the
size of the human  clinical  trial required to identify the cohort of responders
to the drug.  By  measuring  specific  genetic  markers  it may be  possible  to
pre-identify the responding population. This would significantly reduce the cost
to  develop a drug.  Alternately,  in  cancer  treatment  today,  there is not a
reliable way to determine if a particular patient is responding to chemotherapy.
Generally  patients are reexamined  after a 60-day  interval to determine if the
tumor has grown in size,  reduced in size or remained the same. If the tumor has
grown in size, or remained the same, the chemotherapy is adjusted.  By measuring
specific  genetic markers in the patient's urine pre and post  chemotherapy,  it
may be possible to determine  whether a patient is  responding  to  chemotherapy
within 48 hours after administration  instead of the current 60-day cycle. These
applications  of  Tr-DNA  technology  may  permit  therapeutic  decisions  on  a
patient-specific  basis.  About  1.25  million  new cancer  cases are  diagnosed
annually and there are several  hundred  companies  developing  chemotherapeutic
agents in the United States alone. This defines the size of the potential market
for  applications  of  Tr-DNA  technology  in drug  development  and  monitoring
therapeutic outcomes.

BUSINESS STRATEGY

     We plan to use our Tr-DNA  technology  to develop FDA  approved  commercial
diagnostic  products in each of our initial  focus  markets of prenatal  genetic
screening, infectious disease and cancer monitoring,  progression and re-growth.
We expect to sell our  products  to private  independent  medical  laboratories,
federal and state medical  laboratories and private and governmental  hospitals.
At the late stages of development of each product while collecting clinical data
for an FDA  submission,  we intend to market  the  products  as ASR's to certain
laboratories  approved under CLIA. There are  approximately  3,000 CLIA licensed
laboratories in the United States,  but two  laboratories,  Quest Diagnostic and
LabCorp represent  approximately 60% of the total market.  CLIA laboratories may
offer the tests and  receive  reimbursement  under the "home  brew" rules and we
hope to establish an initial market presence and generate  revenues prior to FDA
approval.

     If we receive FDA approval for our products,  we intend to market the tests
to medical testing laboratories. Approval by the FDA would enable us to file for
approval  to market the tests in Europe.  We have  completed  proof-of-principle
studies and developed the core capabilities for test development  internally and
manufacturing  through contract  suppliers.  We intend to add dedicated  product
development  and  regulatory  personnel in order to speed up the  development of
initial products and future diagnostic pipelines.

     In comparison  with many other genetic tests,  it is  anticipated  that the
Tr-DNA  test  may   significantly   reduce  costs  as  no  surgical   procedures
(amniocentesis/tissue  biopsy) are  involved  and  specimen  preparation  in the
laboratory is simple and can easily be automated.  Currently, a large portion of
the cost of performing  prenatal genetic testing is associated with the surgical
procedure to collect the sample from either  amniotic  fluid,  chorionic  villus
sampling, or tissue biopsy. For example,  government statistics for Medicare and
Medicaid   reimbursement   show  the  typical  cost  for  an   amniocentesis  is
approximately  $1,200,  but the  laboratory  charge for this procedure is around
$400.  Therefore,  major  advantages  of  our  Tr-DNA  test,  when  commercially
available,  will be the ease of sample collection and the corresponding  reduced
overall cost of each test.

     During the last decade,  medical laboratory operating margins have declined
in the  face of  Medicare  fee  schedule  reductions,  managed  care  contracts,
competitive bidding and other cost containment  measures.  If our technology was
commercially available today, reimbursement would be available under the current
procedural terminology,  or CPT, codes for molecular-based testing. We expect to
initially  market  our tests to medical  laboratories  at price  points  that we
believe will translate into substantially higher operating margins than has been
traditional in the laboratory  industry;  yet the overall cost to the healthcare
system will be reduced by elimination of the surgical component. We believe that
will create a strong incentive for laboratories to adopt our Tr-DNA test.

SPAXEN JOINT VENTURE

     In March, 2004, we organized a joint venture with the Spallanzani  National
Institute  for  Infectious  Diseases   (Instituto   Nazionale  per  le  Malattie
Infettive,  "INMI")  in Rome,  Italy,  in the form of a new R&D  company  called
SpaXen Italia, S.R.L ("SpaXen"). In laboratories provided to SpaXen within INMI,
scientists work to apply the Tr-DNA  technology to the development of new, truly
non-invasive test platforms for a broad variety of infectious  diseases.  Shares
of SpaXen  are held 50% by INMI and 50% by us.  SpaXen's  deed of  incorporation
(Costituzione Di Societa) dated March 11, 2004 provides,  among other terms, the
following:

     o    Corporate  capital:  200,000 Euros, of which INMI contributed  100,000
          Euros  in  cash  and we  contributed  100,000  Euros  in the  form  of
          intellectual property, as further described below;

     o    Corporate Term:  Until December 31, 2009,  unless extended or wound up
          prior to that date;

     o    Shareholder   Vote:  All   shareholder   resolutions   require  a  2/3
          super-majority  except for certain resolutions regarding amendments to
          the  deed  of  incorporation,   change  of  corporate   purpose,   and
          significant changes in shareholder rights, among others, which require
          unanimous vote by the shareholders;

     o    Directors  and  Officers:  SpaXen  will be managed by a sole  managing
          director  or by a board  of  directors;  currently,  SpaXen  is  being
          managed by a board of directors  consisting  of three  directors,  the
          chairman of which is David L. Tomei,  who is also our  chairman of the
          board;  in addition,  SpaXen has appointed a  supervisory  board (also
          referred to as "Board of Auditors" in SpaXen's deed of  incorporation)
          consisting of three auditors and two deputies;


                                       3


     o    Dissolution:  The  shareholders  of  SpaXen  may  unanimously  vote to
          dissolve SpaXen prior to the end of the Corporate Term.

     In conjunction with the formation of SpaXen,  we and INMI have entered into
a  certain  Shareholder  Agreement,  which  provides,  among  other  terms,  the
following

     o    As its  contribution  to  SpaXen,  we agreed  to assign to SpaXen  all
          rights  and  patent   applications  to  that  portion  of  the  Tr-DNA
          technology  that applies Tr-DNA  technology to the field of infectious
          diseases (the "Contributed IP");

     o    All profits of SpaXen will be reinvested into research and development
          of intellectual  property  applying  Tr-DNA  technology to pathologies
          caused by or associated with infectious  agents (the "Newly  Developed
          IP");

     o    INMI will be the sole owner of all Newly Developed IP;

     o    SpaXen  will be the sole owner of all  intellectual  property  derived
          from  SpaXen's  research  that may be  applied  in fields  other  than
          pathologies  caused  by or  associated  with  infectious  agents  (the
          "Derivative IP");

     o    We   will   have   royalty-free,   perpetual,   exclusive,   worldwide
          commercialization rights for Derivative IP;

     o    We will have exclusive  worldwide  commercialization  rights for Newly
          Developed  IP in  consideration  for a license fee payment of not more
          than 10% of net proceeds of all products utilizing Newly Developed IP;

     o    The initial term of commercialization rights for Newly Developed IP is
          5 years  (commencing  April 7, 2004), with the possibility of a 5 year
          extension;

     o    In the event that a patent  issues based on Newly  Developed IP during
          the term of  commercialization  rights  for Newly  Developed  IP,  the
          commercialization  rights for Newly  Developed IP will be extended for
          the duration of such patent; and

     o    Upon  dissolution of SpaXen,  our  commercialization  rights for Newly
          Developed IP will terminate, the Contributed IP will revert back to us
          and all capital surplus will be paid to INMI;

     The  Shareholder  Agreement  stipulates  SpaXen  and we will  enter  into a
Collaborative  Research and License  Agreement,  which will  further  define our
respective  obligations and rights with respect to the above matters. We plan to
begin negotiations shortly.

     SpaXen's  primary  research  and  development  targets  will be  tests  for
diagnosis  of AIDS,  hepatitis  B,  tuberculosis,  malaria,  and  leishmaniasis,
diseases  with the highest  levels of morbidity and  mortality.  There can be no
assurance that the  Shareholder  Agreement will continue and if the  Shareholder
Agreement  is  terminated,  we will  have to find  alternate  sources  for human
clinical samples and will have to hire and train adequate  scientific  personnel
which will significantly increase expenses. We may not be able to find alternate
sources for human  clinical  samples and may not be able to afford the personnel
necessary to continue development of infectious disease products

INTELLECTUAL PROPERTY

     We consider the protection of our proprietary  technologies and products to
be a critical element in the success of our business. As of May 16, 2005, we had
3 issued U.S.  patents and no foreign  patents  expiring at varying  dates and a
number of pending patent  applications filed in the U.S. and abroad. In addition
to pursuing patents and patent applications relating to our platform technology,
we have and may enter  into  other  license  arrangements  to  obtain  rights to
third-party intellectual property where appropriate.

     Wherever  possible we seek to protect our  inventions  through  filing U.S.
patents and  foreign  counterpart  applications  in  selected  other  countries.
Because patent  applications  in the U.S. are maintained in secrecy for at least
eighteen  months  after the  applications  are filed  and since  publication  of
discoveries  in the  scientific  or patent  literature  often lags behind actual
discoveries,  we cannot be certain that we were the first to make the inventions
covered by each of our issued or pending patent applications or that we were the
first  to  file  for   protection  of  inventions   set  forth  in  such  patent
applications.  Our planned or potential  products may be covered by  third-party
patents  or  other  intellectual   property  rights,  in  which  case  continued
development  and  marketing of the products  would  require a license.  Required
licenses may not be available to us on commercially acceptable terms, if at all.
If we do not  obtain  these  licenses,  we could  encounter  delays  in  product
introductions  while we attempt to design around the patents, or could find that
the  development,  manufacture or sale of products  requiring  these licenses is
foreclosed.

     We may rely on trade secrets to protect our  technology.  Trade secrets are
difficult  to  protect.  We seek  to  protect  our  proprietary  technology  and
processes  by   confidentiality   agreements  with  our  employees  and  certain
consultants and contractors.  These agreements may be breached,  we may not have
adequate  remedies  for any breach and our trade  secrets may  otherwise  become
known or be  independently  discovered  by  competitors.  To the extent that our
employees or our consultants or contractors use  intellectual  property owned by
others in their work for us, disputes may also arise as to the rights in related
or resulting know-how and inventions.



                                       4


MANUFACTURING

     We  expect  it  will  take  2 to 3  years  for  our  first  product  to  be
commercialized. During the second half of 2006, with the addition of appropriate
regulatory personnel, we intend to create a good manufacturing practice, or GMP,
compliant  manufacturing  facility.  At the same  time,  we must  adopt  the FDA
Quality System  Regulations  (QSR) system of  documentation.  In most cases,  we
expect to purchase bulk  quantities of specified raw materials and reagents from
qualified  vendors.  In some cases,  we may  synthesize  certain  materials  and
reagents. We expect our manufacturing facility to use bulk materials to assemble
reagent sets,  perform  quality control testing and package the reagent sets for
shipping and distribution.  Because we do not have manufacturing  experience, we
may not be able to establish a GMP  compliant  facility or develop  reproducible
and effective  manufacturing  processes at a reasonable  cost. In such event, we
will have to rely on third party  manufacturers  whose  availability and cost is
presently unclear.

REIMBURSEMENT

     Medicare  and other  third-party  payors will  independently  evaluate  our
technologies  by, among other things,  reviewing the published  literature  with
respect to the results obtained from our clinical studies.  Currently, CPT codes
are  available  which we  believe  will  allow  our  technologies  to be  billed
following  completion  of a  test  prescribed  (ordered)  by a  physician  for a
patient.  We believe that the existence of current CPT codes with  applicability
to our screening test will help  facilitate  Medicare's  reimbursement  process.
During the development phase, there can be no assurance that the rules connected
with  reimbursement will remain constant.  If the rules change  significantly it
may make our Tr-DNA test  non-reimbursable  and would  significantly  reduce our
ability to generate revenue.

GOVERNMENT REGULATION

     Regulation  by  governmental  authorities  in the  United  States and other
countries  will be a significant  factor in the  production and marketing of any
products  that may be  developed  by us. The nature and the extent to which such
regulation  may apply will vary  depending  on the nature of any such  products.
Virtually all of our  potential  products  will require  regulatory  approval by
governmental agencies prior to commercialization.  It is our intention to submit
and obtain FDA approval for all of our diagnostic products.

     Generally,  diagnostic  products  based  upon our Tr-DNA  technology,  will
require FDA  approval or clearance  before they can be marketed  for  commercial
distribution.  Because  we  intend  to apply  for FDA  approval  for each of our
developed  products,  at the earliest stage of development we will have to adopt
and adhere to design control and  documentation  standards  contained in the FDA
Quality System Regulation. This will require significant training efforts and an
increase in regulatory personnel.

     FDA approval may be obtained  through  submission  of a 510-K  statement of
equivalency,  or  through  a  Pre-Market  Approval  (PMA)  application.  A 510-K
submission requires that we show equivalency of results in a clinical study with
parallel comparison against an existing and FDA-recognized  reference method. We
believe our initial test for Down  syndrome can receive  approval  under a 510-K
process because amniocentesis  represents an adequate  FDA-recognized  reference
test.  However, we have not had any meetings with the FDA to verify this finding
and there can be no assurance  that we will  succeed in  obtaining  FDA approval
through the 510-K  application.  If the FDA rejects  our  application  for 510-K
approval,  we will be required  to  undertake  a  significantly  longer and more
extensive  clinical study to produce sufficient and compelling data for approval
under a PMA  application.  PMA  applications  evaluate the test on merits of the
data alone. There can be no assurance that we will ever receive FDA approval for
any of our diagnostic products.

     The  FDA  also  regulates  the  sale of  certain  reagents,  including  our
potential reagents,  used by laboratories under the "home brew" rules to perform
tests.  The FDA refers to these reagents as Analyte Specific  Reagents  (ASR's).
ASR's generally do not require FDA pre-market  approval or clearance if they are
(i) sold to  clinical  laboratories  certified  under  the  Clinical  Laboratory
Improvement  Act to perform  high  complexity  testing  and (ii) are  labeled in
accordance with FDA  requirements,  including a statement that their  analytical
and  performance  characteristics  have  not  been  established.  The  FDA  also
regulates all promotional  materials and specifically  prohibits  medical claims
and efficacy claims.  However, prior to, or in lieu of FDA approval, we can sell
our reagents to  laboratories  that meet the  established  criteria.  Failure to
receive FDA approval would  severely  limit our customer base and  significantly
impact the generation of revenues.

     Even if we receive FDA  approval  for our  products,  a number of other FDA
requirements apply to our manufacturing and distribution efforts. Medical device
manufacturers  must be registered  and their  products  listed with the FDA, and
certain adverse events, such as reagent failures, significant changes in quality
control and other events  requiring  correction  and/or  replacement/removal  of
reagents must be documented  and reported to the FDA. The FDA also regulates the
product labeling, promotion, and in some cases, advertising, of medical devices.
As discussed  above,  we must comply with the FDA's  Quality  System  Regulation
which establishes  extensive  requirements for design control,  quality control,
validation and manufacturing.  Thus, even with FDA approval, we must continue to
spend time, money and effort to maintain  compliance,  and failure to comply can
lead  to  enforcement  action.  The  FDA  periodically  inspects  facilities  to
determine compliance with these and other requirements.




                                       5


COMPETITION

     The  medical  diagnostic  industry  is  characterized  by rapidly  evolving
technology and intense  competition.  Our competitors include medical diagnostic
companies,  most of which have  financial,  technical  and  marketing  resources
significantly greater than our resources.  In addition,  there are a significant
number of  biotechnology  companies  working on evolving  technologies  that may
supplant or make our technology obsolete.  Academic  institutions,  governmental
agencies and other public and private research organizations are also conducting
research activities and seeking patent protection and may commercialize products
on their own or  through  joint  venture.  We are aware of  certain  development
projects for products to prevent or treat certain  diseases  targeted by us. The
existence of these  potential  products or other products or treatments of which
we are not aware, or products or treatments that may be developed in the future,
may adversely affect the marketability of products developed.

     Currently,  the only definitive method for detecting prenatal Down syndrome
is amniocentesis.  It is a highly invasive  procedure that involves  inserting a
long  needle into the  amniotic  sac and  removing a portion of amniotic  fluid.
Approximately   1%  of  the  time,  the  procedure   results  in  a  spontaneous
miscarriage.  For this reason, the procedure is only recommended for women older
than 35 years, where the risk of spontaneous  miscarriage is similar to the risk
of Down  syndrome.  Unfortunately,  the largest  number of Down syndrome  births
occurs in the 17-35 year old group because this group represents the majority of
the 6.2 million pregnancies.

     Amniotic fluid samples are sent to specialized  "cytogenetic"  laboratories
where the fetal  cells in the fluid are  cultured  for  several  days,  then the
chromatin  material is harvested  and the  individual  chromosomes  are examined
under a  microscope.  This is a very slow,  labor-intensive  and highly  skilled
process,  but it is  considered  the  standard  of care and  because it involves
direct  examination  of the fetal  chromosomes  is by definition  100% accurate.
Government  statistics  indicate that  approximately  200,000  amniocentesis are
performed  annually in the United States.  If our test is developed and found to
be reliable, these cytogenetic laboratories will be our direct competitors.

     For  women  who  refuse  amniocentesis,  or  are  younger  than  35  years,
physicians  opt for tests called the "Triple  Screen",  or  "Quadruple  Screen."
These tests do not provide a definitive diagnosis, only an estimate of the risk.
The Triple and Quadruple Screens measure three or four respectively,  components
of the mothers  blood and then apply a  mathematical  formula to  calculate  the
risk. Virtually all laboratories  perform the Triple and Quad screens.  When the
risk calculated indicates that the patient may be carrying a Down affected fetus
(generally  1:270),  the patient is referred  for  amniocentesis  to confirm the
result.  However,  the best  sensitivity  for the  Triple and  Quadruple  Screen
reported in the scientific  literature is only 75% with a 5% false positive rate
and they  can  only be  performed  in the  second  trimester  (15-22  weeks)  of
pregnancy.

     We intend to initially  market our test as a replacement for the Triple and
Quad screens.  Unlike the  Triple/Quad  screen,  we expect our test to provide a
definitive  result.  In addition,  we expect our test will be a first  trimester
test with  results  significantly  earlier  than the 15-22  weeks  required  for
triple/quad screen or amniocentesis.  Because the amniocentesis test is regarded
as 100%  accurate and is therefore  the standard of care, we expect to initially
offer  the  Tr-DNA  test  as  a  pre-screen  for  amniocentesis   replacing  the
triple/quad screen. We expect that a negative result will be a reliable negative
and that a positive result will be confirmed by amniocentesis.

EMPLOYEES

     As of May 16, 2005 we had 9 full-time and 3 part-time employees. We believe
our employee relations are satisfactory.

AVAILABLE INFORMATION

     We were  incorporated in the State of Florida on April 26, 2002. On July 2,
2004, we acquired Xenomics,  an unaffiliated  California  corporation by issuing
2,258,001 shares of our common stock to Xenomics' five  shareholders in exchange
for all outstanding shares of Xenomics stock.

     Our principal  executive office is located at 420 Lexington  Avenue,  Suite
1701, New York, New York 10170 and our telephone number is (212) 297-0808.

     We  maintain  a site on the world  wide web at  www.xenomics.com;  however,
information  found on our website is not  incorporated  by  reference  into this
report.  We make available free of charge through our website our Securities and
Exchange  Commission,  or SEC,  filings,  including  our  annual  report on Form
10-KSB,  quarterly  reports  on Form  10-QSB,  current  reports  on Form 8-K and
amendments  to those  reports  filed or furnished  pursuant to Section  13(a) or
15(d)  of  the  Exchange  Act  as  soon  as  reasonably   practicable  after  we
electronically file such material with, or furnish it to, the SEC.






                                       6


                                  RISK FACTORS

YOU  SHOULD  CAREFULLY  CONSIDER  THE  FOLLOWING  RISK  FACTORS  AND  THE  OTHER
INFORMATION INCLUDED HEREIN AS WELL AS THE INFORMATION INCLUDED IN OTHER REPORTS
AND FILINGS MADE WITH THE SEC BEFORE  INVESTING IN OUR COMMON  STOCK.  IF ANY OF
THE  FOLLOWING  RISKS  ACTUALLY  OCCURS,  OUR BUSINESS,  FINANCIAL  CONDITION OR
RESULTS OF  OPERATIONS  COULD BE HARMED.  THE TRADING  PRICE OF OUR COMMON STOCK
COULD  DECLINE DUE TO ANY OF THESE  RISKS,  AND YOU MAY LOSE PART OR ALL OF YOUR
INVESTMENT.

RISKS RELATED TO OUR BUSINESS

WE ARE A  DEVELOPMENT  STAGE  COMPANY  AND MAY  NEVER  COMMERCIALIZE  ANY OF OUR
PRODUCTS OR SERVICES OR EARN A PROFIT.

     We are a development  stage company and have incurred  losses since we were
formed. From our date of inception, April 26, 2002, through January 31, 2005, we
have accumulated a total deficit of  ($3,426,606).  To date, we have experienced
negative cash flow from development of the Tr-DNA technology.  We currently have
no products  ready for  commercialization,  have not  generated any revenue from
operations and expect to incur substantial net losses for the foreseeable future
to further develop and  commercialize the Tr-DNA  technology.  We cannot predict
the extent of these future net losses, or when we may attain  profitability,  if
at all.  If we are  unable  to  generate  significant  revenue  from the  Tr-DNA
technology or attain profitability, we will not be able to sustain operations.

WE WILL NEED TO RAISE SUBSTANTIAL ADDITIONAL CAPITAL TO FUND OUR OPERATIONS, AND
OUR  FAILURE TO OBTAIN  FUNDING  WHEN  NEEDED  MAY FORCE US TO DELAY,  REDUCE OR
ELIMINATE OUR PRODUCT DEVELOPMENT PROGRAMS OR COLLABORATION EFFORTS.

     To date, our sources of cash have been primarily limited to the sale of our
equity securities.  We currently have no credit facility or committed sources of
capital. If our capital resources are insufficient to meet future  requirements,
we  will  have to  raise  additional  funds  to  continue  the  development  and
commercialization of our Tr-DNA technology.

     We  cannot  be  certain  that  additional  funding  will  be  available  on
acceptable  terms,  or at all. To the extent that we raise  additional  funds by
issuing equity securities, our stockholders may experience significant dilution.
Any debt financing, if available,  may involve restrictive covenants that impact
our  ability  to conduct  our  business.  If we are  unable to raise  additional
capital  when  required or on  acceptable  terms,  we may have to  significantly
delay, scale back or discontinue the development and/or commercialization of one
or more of our product  candidates,  restrict our  operations or obtain funds by
entering into agreements on unattractive terms.

THE COMMERCIAL  SUCCESS OF OUR PRODUCT CANDIDATES WILL DEPEND UPON THE DEGREE OF
MARKET  ACCEPTANCE OF THESE PRODUCTS  AMONG  PHYSICIANS,  PATIENTS,  HEALTH CARE
PAYORS AND THE MEDICAL COMMUNITY.

     The use of the  Tr-DNA  technology  has never been  commercialized  for any
indication. Even if approved for sale by the appropriate regulatory authorities,
physicians may not order diagnostic tests based upon the Tr-DNA  technology,  in
which  event  we may  be  unable  to  generate  significant  revenue  or  become
profitable.  Acceptance  of the  Tr-DNA  technology  will  depend on a number of
factors including:

     o    acceptance of products based upon the Tr-DNA  technology by physicians
          and patients as safe and effective diagnostic products,

     o    adequate reimbursement by third parties;

     o    cost effectiveness;

     o    potential advantages over alternative treatments; and

     o    relative convenience and ease of administration.


OUR FAILURE TO OBTAIN  HUMAN URINE  SAMPLES FROM  MEDICAL  INSTITUTIONS  FOR OUR
CLINICAL TRIALS WILL ADVERSELY IMPACT THE DEVELOPMENT OF OUR TR-DNA TECHNOLOGY.



                                       7


     We have executed research  contracts,  subject to IRB approval,  with North
Shore - Long Island  Jewish (LIJ) Health  System in Lake  Success,  New York and
Eastern  Virginia  Medical School in Norfolk,  Virginia in order to obtain human
urine  samples  from  pregnant  women for our clinical  trials.  There can be no
assurance we will receive IRB approval  from these medical  institutions.  If we
are not able to obtain IRB approval, we will not be able to perform the required
clinical  studies  to  develop  our  Tr-DNA  technology.  Even if we obtain  IRB
approval, we may not be able to satisfy certain performance  milestones required
to continue our clinical studies. These performance milestones include:

     o    the  presence  of  sufficient  Tr-DNA  of fetal  origin  during  first
          trimester of pregnancy to perform genetic testing;

     o    our ability to  reliably  harvest  Tr-DNA of fetal  origin from random
          maternal urine collection;

     o    developing a method with sufficient  sensitivity to provide a reliable
          "negative" result; and

     o    developing a method with an acceptable false positive rate.


IF OUR CLINICAL STUDIES DO NOT PROVE THE SUPERIORITY OF OUR TECHNOLOGIES, WE MAY
NEVER SELL OUR PRODUCTS AND SERVICES.

     The  results of our  clinical  studies  may not show that  tests  using our
Tr-DNA  technology are superior to existing testing  methods.  In that event, we
will  have to  devote  significant  financial  and other  resources  to  further
research and development,  and commercialization of tests using our technologies
will be delayed or may never occur.  Our earlier clinical studies were small and
included samples from high-risk patients. The results from these earlier studies
may not be  representative  of the  results we obtain  from any future  studies,
including our next two clinical studies,  which will include  substantially more
samples and a larger percentage of normal-risk patients.

OUR INABILITY TO ESTABLISH STRONG BUSINESS  RELATIONSHIPS  WITH LEADING CLINICAL
REFERENCE LABORATORIES TO PERFORM TR-DNA TESTS USING OUR TECHNOLOGIES WILL LIMIT
OUR REVENUE GROWTH.

     A key step in our  strategy  is to sell  diagnostic  products  that use our
proprietary  technologies to leading clinical  reference  laboratories that will
perform  Tr-DNA tests.  We currently have no business  relationships  with these
laboratories  and  have  limited   experience  in  establishing  these  business
relationships.  If we are unable to establish these business  relationships,  we
will have limited ability to obtain revenues beyond revenue we can generate from
our limited in-house capacity to process tests.

OUR  FAILURE  TO  CONVINCE  MEDICAL  PRACTITIONERS  TO  ORDER  TESTS  USING  OUR
TECHNOLOGIES WILL LIMIT OUR REVENUE AND PROFITABILITY.

     If we fail to  convince  medical  practitioners  to order  tests  using our
technologies,  we  will  not be  able  to  sell  our  products  or  license  our
technologies in sufficient volume for us to become  profitable.  We will need to
make leading  physicians  aware of the benefits of tests using our  technologies
through published papers,  presentations at scientific conferences and favorable
results from our clinical studies. Our failure to be successful in these efforts
would make it difficult for us to convince medical practitioners to order Tr-DNA
tests for their patients.

IF WE LOSE KEY  EMPLOYEES  AND  CONSULTANTS  OR ARE  UNABLE TO ATTRACT OR RETAIN
QUALIFIED PERSONNEL, OUR BUSINESS COULD SUFFER

     Our  success is highly  dependent  on our  ability  to  attract  and retain
qualified  scientific and management  personnel.  We are highly dependent on our
management  and  scientific  staff,  including  Dr. V. Randy White,  Dr.  Samuil
Umansky and Dr. Hovsep Melkonyan. Dr. White has been critical to the development
of our business through his knowledge of the industry and his industry contacts.
Drs.  Umansky and Melkonyan have been critical to the  development of our Tr-DNA
technology. The loss of the services of any of Drs. White, Umansky and Melkonyan
could have a material adverse effect on our operations. Although we have entered
into employment  arrangements or agreements with each of Drs. White, Umansky and
Melkonyan,  any of them may terminate his employment  arrangement with us at any
time  on  short  notice.  Accordingly,  there  can be no  assurance  that  these
employees will remain  associated  with us. The efforts of these persons will be
critical to us as we continue to develop our business and  technology  and as we
attempt  to  transition  from a  development  stage  company  to a company  with
commercialized  products and  services.  If we were to lose one or more of these
key  employees,   we  may  experience  difficulties  in  competing  effectively,
developing our technology and implementing our business strategies.

     Our planned  activities may require  additional  expertise in areas such as
pre  clinical   testing,   clinical  trial   management,   regulatory   affairs,
manufacturing  and  marketing.  Such  activities may require the addition of new
personnel and the  development  of additional  expertise by existing  management
personnel.  We face intense competition for such personnel from other companies,
academic  institutions,  government entities and other organizations,  and there
can be no assurance that we will be successful in hiring or retaining  qualified
personnel.  Our inability to develop additional  expertise or to hire and retain
such qualified personnel could have a material adverse effect on our operations.



                                       8


IF WE ARE UNABLE TO MANAGE OUR ANTICIPATED GROWTH, WE MAY NOT BE ABLE TO DEVELOP
OUR BUSINESS.

     Our ability to develop our  business  requires an  effective  planning  and
management process. We have 9 full-time and 3 part-time employees, as of May 16,
2005, and will need to hire additional employees in the near term. If we fail to
identify,  attract,  retain and motivate  highly  skilled  personnel,  we may be
unable to continue our development and commercialization activities.

     We expect  that our  anticipated  future  growth  will place a  significant
strain on our  management,  systems  and  resources.  To manage the  anticipated
growth of our  operations,  we will need to increase  management  resources  and
implement  new  financial  and  management   controls,   reporting  systems  and
procedures.  If we are unable to manage our growth,  we maybe  unable to execute
our business strategy.

IF WE DO NOT RECEIVE  REGULATORY  APPROVALS,  WE WILL NOT BE ABLE TO DEVELOP AND
COMMERCIALIZE THE TR-DNA TECHNOLOGY.

     We need FDA approval to market products based on the Tr-DNA  technology for
diagnostic  uses in the United  States and  approvals  from  foreign  regulatory
authorities to market products based on the Tr-DNA technology outside the United
States. If we fail to obtain  regulatory  approval for the marketing of products
based on the Tr-DNA technology, we will be unable to sell such products and will
not be able to sustain operations.

     The regulatory review and approval process, which may include evaluation of
preclinical  studies  and  clinical  trials  of  products  based  on the  Tr-DNA
technology,  as well as the evaluation of  manufacturing  processes and contract
manufacturers'  facilities,  is  lengthy,  expensive  and  uncertain.   Securing
regulatory  approval for products  based upon the Tr-DNA  technology may require
the  submission  of  extensive  preclinical  and  clinical  data and  supporting
information to regulatory  authorities  to establish  such products'  safety and
effectiveness  for each  indication.  We have limited  experience  in filing and
pursuing applications necessary to gain regulatory approvals.

     Regulatory   authorities  generally  have  substantial  discretion  in  the
approval  process and may either refuse to accept an application,  or may decide
after review of an application  that the data submitted is insufficient to allow
approval  of any  product  based  upon  the  Tr-DNA  technology.  If  regulatory
authorities do not accept or approve our applications,  they may require that we
conduct  additional  clinical,  preclinical or manufacturing  studies and submit
that data before regulatory authorities will reconsider such application. We may
need to expend  substantial  resources to conduct further studies to obtain data
that regulatory  authorities  believe is sufficient.  Depending on the extent of
these studies,  approval of applications may be delayed by several years, or may
require  us to expend  more  resources  than we may have  available.  It is also
possible  that  additional   studies  may  not  suffice  to  make   applications
approvable.  If any of these  outcomes  occur,  we may be forced to abandon  our
applications for approval, which might cause us to cease operations.

WE MAY FACE SIGNIFICANT COMPETITION FROM LARGE BIOTECHNOLOGY, MEDICAL DIAGNOSTIC
AND OTHER COMPANIES WHICH COULD HARM OUR BUSINESS.

     The medical diagnostic industry is intensely  competitive and characterized
by rapid technological progress. In each of our potential product areas, we face
significant  competition from large biotechnology,  medical diagnostic and other
companies. Most of these companies have substantially greater capital resources,
research  and  development  staffs,  facilities  and  experience  at  conducting
clinical trials and obtaining regulatory approvals.  In addition,  many of these
companies   have   greater   experience   and   expertise  in   developing   and
commercializing products.

     Since the Tr-DNA  technology is under  development,  we cannot  predict the
relative  competitive  position of any product based upon the Tr-DNA technology.
However,  we expect that the  following  factors will  determine  our ability to
compete effectively:  safety and efficacy;  product price; turnaround time; ease
of  administration;   performance;   reimbursement;   and  marketing  and  sales
capability.

     We  believe  that  many  of our  competitors  spend  significantly  more on
research and  development-related  activities  than we do. Our  competitors  may
discover new diagnostic tools or develop  existing  technologies to compete with
the  Tr-DNA  technology.   Our  commercial  opportunities  will  be  reduced  or
eliminated if these competing  products are more effective,  are more convenient
or are less expensive than our products.

CHANGES  IN  HEALTHCARE  POLICY  COULD  SUBJECT  US  TO  ADDITIONAL   REGULATORY
REQUIREMENTS THAT MAY DELAY THE  COMMERCIALIZATION OF OUR TESTS AND INCREASE OUR
COSTS.

     Healthcare  policy has been a subject of  discussion  in the  executive and
legislative  branches  of the  federal  and  many  state  governments.  We  have
developed  a staged  commercialization  strategy  for our Tr-DNA  tests based on
existing  healthcare  policies.  Changes in healthcare  policy,  if implemented,
could  substantially  delay the use of our  tests,  increase  costs,  and divert
management's attention. We cannot predict what changes, if any, will be proposed
or  adopted  or the  effect  that such  proposals  or  adoption  may have on our
business, financial condition and results of operations.



                                       9


REIMBURSEMENT   MAY  NOT  BE  AVAILABLE  FOR  PRODUCTS  BASED  UPON  THE  TR-DNA
TECHNOLOGY, WHICH COULD IMPACT OUR ABILITY TO ACHIEVE PROFITABILITY.

     Market  acceptance,  sales of products based upon the Tr-DNA technology and
our  profitability  may depend on reimbursement  policies and health care reform
measures.  The levels at which  government  authorities and third-party  payors,
such as private  health  insurers  and  health  maintenance  organizations,  may
reimburse the price  patients pay for such products  could affect whether we are
able to commercialize our products.  We cannot be sure that reimbursement in the
U.S. or elsewhere  will be available  for any of our products in the future.  If
reimbursement  is  not  available  or  is  limited,   we  may  not  be  able  to
commercialize our products.

WE WILL NEED TO  DEVELOP  STRATEGIC  PARTNERSHIPS  TO MARKET  AND  COMMERCIALIZE
PRODUCTS BASED UPON THE TR-DNA TECHNOLOGY

     We currently intend to develop strategic commercial  partnerships to market
any future diagnostic products through third parties and will need to enter into
marketing  arrangements  with them.  We may not be able to enter into  marketing
arrangements with third parties on favorable terms, or at all. In the event that
we are unable to enter into marketing  arrangements  for products based upon the
Tr-DNA  technology,  we may not be able to develop an  effective  sales force to
successfully  commercialize  our  products.  If we fail to enter into  marketing
arrangements  for our future  products  and are  unable to develop an  effective
sales force, our revenues will be severely limited.

OTHER COMPANIES MAY DEVELOP AND MARKET METHODS FOR PRE-NATAL TESTING,  WHICH MAY
MAKE OUR TECHNOLOGIES LESS COMPETITIVE, OR EVEN OBSOLETE.

     The market for pre-natal  testing is large and has  attracted  competitors,
some of which have  significantly  greater resources than we have. In the United
States alone, there are approximately 6.2 million pregnancies a year.

     Currently, we face competition from alternative  procedure-based  detection
technologies such as triple-screen,  quad-screen,  ultrasound imaging, chorionic
villus  sampling  and  amniocentesis.  We may be unable to  compete  effectively
against these  competitive  technologies  either because the test is superior or
because they are more established,  physicians have more experience with them or
patients are better educated about them.

IF WE ARE UNABLE TO PROTECT OUR  INTELLECTUAL  PROPERTY  EFFECTIVELY,  WE MAY BE
UNABLE TO PREVENT THIRD PARTIES FROM USING OUR TECHNOLOGIES,  WHICH WOULD IMPAIR
OUR COMPETITIVE ADVANTAGE.

     We rely  on  patent  protection  as well  as a  combination  of  trademark,
copyright and trade secret  protection,  and other  contractual  restrictions to
protect our proprietary  technologies,  all of which provide limited  protection
and may not  adequately  protect  our  rights  or  permit us to gain or keep any
competitive advantage.  If we fail to protect our intellectual property, we will
be unable to prevent third parties from using our  technologies and they will be
able to compete more effectively against us.

     We cannot  assure you that any of our  currently  pending or future  patent
applications  will result in issued  patents,  or that any patents  issued to us
will not be challenged,  invalidated or held unenforceable.  We cannot guarantee
you that we will be successful in defending  challenges  made in connection with
our patents and patent applications.

     In addition to our patents, we rely on contractual  restrictions to protect
our proprietary  technology.  We require our employees and third parties to sign
confidentiality agreements and employees to also sign agreements assigning to us
all  intellectual  property  arising  from their work for us.  Nevertheless,  we
cannot  guarantee  that these  measures  will be  effective  in  protecting  our
intellectual property rights.

WE CANNOT  GUARANTEE  YOU THAT THE PATENTS  ISSUED TO US WILL BE BROAD ENOUGH TO
PROVIDE  ANY  MEANINGFUL  PROTECTION  NOR  CAN WE  ASSURE  YOU  THAT  ONE OF OUR
COMPETITORS  MAY NOT DEVELOP  MORE  EFFECTIVE  TECHNOLOGIES,  DESIGNS OR METHODS
WITHOUT  INFRINGING  OUR  INTELLECTUAL  PROPERTY  RIGHTS  OR  THAT  ONE  OF  OUR
COMPETITORS MIGHT NOT DESIGN AROUND OUR PROPRIETARY TECHNOLOGIES.

     If we are not able to protect our proprietary technology, trade secrets and
know-how,  our competitors may use our inventions to develop competing products.
We own certain patents relating to the Tr-DNA technology. However, these patents
may not  protect us against  our  competitors,  and  patent  litigation  is very
expensive.  We may not have  sufficient  cash  available  to pursue  any  patent
litigation to its conclusion because currently we do not generate revenues.

     We  cannot  rely  solely  on our  current  patents  to be  successful.  The
standards that the U.S.  Patent and Trademark  Office and foreign patent offices
use to grant  patents,  and the  standards  that U.S. and foreign  courts use to
interpret  patents,  are not the same and are not always applied  predictably or
uniformly and can change, particularly as new technologies develop. As such, the
degree of patent protection  obtained in the U.S. may differ  substantially from
that obtained in various  foreign  countries.  In some  instances,  patents have
issued in the U.S. while  substantially  less or no protection has been obtained
in Europe or other countries.



                                       10


     We  cannot be  certain  of the level of  protection,  if any,  that will be
provided by our patents if we attempt to enforce them and they are challenged in
court  where  our   competitors   may  raise   defenses   such  as   invalidity,
unenforceability  or possession of a valid  license.  In addition,  the type and
extent  of any  patent  claims  that  may be  issued  to us in  the  future  are
uncertain.  Any patents which are issued may not contain claims that will permit
us to stop competitors from using similar technology.

WE MAY INCUR SUBSTANTIAL COSTS TO PROTECT AND ENFORCE OUR PATENTS.

     In order to protect or enforce our patent rights,  we may initiate  actions
against  third  parties.  Any  actions  regarding  patents  could be costly  and
time-consuming,  and divert our  management and key personnel from our business.
Additionally,  they  could  put our  patents  at risk of  being  invalidated  or
interpreted narrowly.

WE MAY BE  SUBJECT TO  SUBSTANTIAL  COSTS AND  LIABILITY  OR BE  PREVENTED  FROM
SELLING OUR  DIAGNOSTIC  TESTS AS A RESULT OF  LITIGATION  OR OTHER  PROCEEDINGS
RELATING TO PATENT RIGHTS.

     Third parties may assert infringement or other intellectual property claims
against us. Because patent  applications  in the United States are maintained in
secrecy until a patent  issues,  others may have filed patent  applications  for
technology  covered  by our  pending  applications.  There  may  be  third-party
patents,  patent  applications and other  intellectual  property relevant to our
potential  products  that may block or compete with our  products or  processes.
Even if third-party claims are without merit,  defending a lawsuit may result in
substantial  expense to us and may divert the  attention of  management  and key
personnel.  In addition,  we cannot  assure you that we would  prevail in any of
these suits or that the damages or other  remedies  if any,  awarded  against us
would not be  substantial.  Claims of  intellectual  property  infringement  may
require us to enter into royalty or license  agreements  with third parties that
may not be available on acceptable  terms, if at all. We may also become subject
to injunctions against the further development and use of our technology,  which
would have a material  adverse effect on our business,  financial  condition and
results of operations.

     Also,  patents  and  applications  owned by us may  become  the  subject of
interference  proceedings  in the United States  Patent and Trademark  Office to
determine  priority of invention,  which could result in substantial cost to us,
as well as a possible  adverse  decision as to the  priority of invention of the
patent or patent  application  involved.  An adverse decision in an interference
proceeding may result in the loss or rights under a patent or patent application
subject to such a proceeding.

THE FOLLOWING RISKS RELATE PRINCIPALLY TO OUR COMMON STOCK AND ITS MARKET VALUE:

THERE IS A LIMITED MARKET FOR OUR COMMON STOCK.

     Our  common  stock is quoted on the OTC  Bulletin  Board  under the  symbol
"XNOM.OB." There is a limited trading market for our common stock.  Accordingly,
there can be no  assurance  as to the  liquidity of any markets that may develop
for our common  stock,  the  ability of holders of our common  stock to sell our
common  stock,  or the  prices at which  holders  may be able to sell our common
stock.

OUR STOCK PRICE MAY BE VOLATILE.

     The market  price of our common  stock is likely to be highly  volatile and
could fluctuate  widely in price in response to various  factors,  many of which
are beyond our control, including:

     o    technological  innovations  or new  products and services by us or our
          competitors;
     o    clinical  trial  results  relating  to  our  tests  or  those  of  our
          competitors;
     o    reimbursement   decisions   by  Medicare   and  other   managed   care
          organizations;
     o    FDA regulation of our products and services;
     o    the   establishment   of   partnerships   with   clinical    reference
          laboratories;
     o    health care legislation;
     o    intellectual property disputes;
     o    additions or departures of key personnel;
     o    sales of our common stock
     o    our  ability  to  integrate  operations,   technology,   products  and
          services;
     o    our ability to execute our business plan;
     o    operating results below expectations;
     o    loss of any strategic relationship;
     o    industry developments;
     o    economic and other external factors; and
     o    period-to-period fluctuations in our financial results.


     Because we are a development  stage  company with no revenues to date,  you
may  consider  any one of these  factors  to be  material.  Our stock  price may
fluctuate widely as a result of any of the above.



                                       11


     In addition,  the  securities  markets  have from time to time  experienced
significant  price and volume  fluctuations  that are unrelated to the operating
performance  of  particular  companies.   These  market  fluctuations  may  also
materially and adversely affect the market price of the our common stock.

WE HAVE NOT PAID DIVIDENDS IN THE PAST AND DO NOT EXPECT TO PAY DIVIDENDS IN THE
FUTURE.  ANY  RETURN ON  INVESTMENT  MAY BE  LIMITED  TO THE VALUE OF OUR COMMON
STOCK.

     We have never paid cash dividends on our common stock and do not anticipate
paying cash dividends in the foreseeable future. The payment of dividends on our
common stock will depend on earnings, financial condition and other business and
economic  factors  affecting  it at such  time as the  board  of  directors  may
consider  relevant.  If we do not pay  dividends,  our common  stock may be less
valuable  because a return on your investment will only occur if its stock price
appreciates.

OUR COMMON STOCK MAY BE DEEMED PENNY STOCK WITH A LIMITED TRADING MARKET.

     Our common stock is currently  listed for trading on the OTC Bulletin Board
which is generally considered to be a less efficient market than markets such as
NASDAQ or other national exchanges, and which may cause difficulty in conducting
trades and difficulty in obtaining future financing. Further, our securities are
subject to the "penny  stock  rules"  adopted  pursuant to Section 15 (g) of the
Securities  Exchange Act of 1934,  as amended,  or Exchange Act. The penny stock
rules apply to non-NASDAQ companies whose common stock trades at less than $5.00
per share or which have tangible net worth of less than  $5,000,000  ($2,000,000
if the company has been operating for three or more years).  Such rules require,
among other  things,  that brokers who trade "penny stock" to persons other than
"established   customers"  complete  certain  documentation,   make  suitability
inquiries of investors and provide investors with certain information concerning
trading  in  the  security,  including  a risk  disclosure  document  and  quote
information under certain circumstances.  Many brokers have decided not to trade
"penny  stock"  because of the  requirements  of the penny stock rules and, as a
result,  the number of  broker-dealers  willing to act as market  makers in such
securities is limited.  In the event that we remain  subject to the "penny stock
rules" for any  significant  period,  there may develop an adverse impact on the
market,  if any, for our  securities.  Because our securities are subject to the
"penny stock  rules,"  investors  will find it more  difficult to dispose of our
securities.  Further,  for  companies  whose  securities  are  traded in the OTC
Bulletin Board, it is more difficult: (i) to obtain accurate quotations, (ii) to
obtain coverage for significant news events because major wire services, such as
the Dow Jones News Service,  generally do not publish press  releases about such
companies, and (iii) to obtain needed capital.

ITEM 2.  DESCRIPTION OF PROPERTY.

     We entered  into a lease for separate  office  space in New York,  New York
directly from the unaffiliated landlord for September 2004 occupancy.  The space
is  approximately  2,000  square  feet and the lease is for seven  years  ending
September  30,  2011.  In  addition,  we have  leased a  laboratory  facility of
approximately  3,700 sq. ft. in Monmouth  Junction,  New Jersey. We believe that
these  facilities,  together with  laboratory  facilities  provided to SpaXen by
INMI, will be adequate for our anticipated level of activity.

ITEM 3.  LEGAL PROCEEDINGS.

We are not a party to any pending legal proceedings.

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

There were no matters  submitted to a vote of security  holders during the three
months ended January 31, 2005.

PART II

ITEM 5.  MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

     Our common stock has been quoted on the OTC Bulletin Board under the symbol
"XNOM.OB"  since July 27, 2004.  Prior to such date, our common stock was quoted
on the OTC  Bulletin  Board under the symbol  "UKAR.OB"  but never  traded.  The
following table shows the reported high and low closing bid quotations per share
for our common stock based on  information  provided by the OTC Bulletin  Board.
Particularly   since   our   common   stock   is   traded   infrequently,   such
over-the-counter  market quotations reflect inter-dealer prices, without markup,
markdown or commissions and may not necessarily represent actual transactions or
a liquid trading market.

2004                                    HIGH                            LOW
                                        ----                            ---
Fourth Quarter                         $4.35                           $3.65
Third Quarter                           3.80                            2.75


                                       12


NUMBER OF STOCKHOLDERS

     As of May 16, 2005, there were 151 holders of record of our common stock.

DIVIDEND POLICY

         Historically, we have not paid any dividends to the holders of our
common stock and we do not expect to pay any such dividends in the foreseeable
future as we expect to retain our future earnings for use in the operation and
expansion of our business.



                                       13



ITEM 6.  MANAGEMENT'S DISCUSSION AND ANALYSIS AND PLAN OF OPERATION

The following  discussion  should be read in conjunction  with our  consolidated
financial  statements and notes to those statements starting on page F-1 of this
Annual  Report on Form  10-KSB.  In  addition  to  historical  information,  the
following   discussion   and  other   parts  of  this  annual   report   contain
forward-looking information that involves risks and uncertainties.

OVERVIEW
--------

We are a  development  stage  molecular  diagnostic  company that focuses on the
development  of DNA-based  tests using  Tr-DNA.  Tr-DNA's  are  fragments of DNA
derived  from  dying  cells  inside  the body  compartment.  The  intact  DNA is
fragmented in these dying cells, appears in the blood stream and these fragments
have been  shown to cross  the  kidney  barrier  and can be  detected  in urine.
Because  Tr-DNA  originates  inside  the  body,  using a safe and  simple  urine
collection,  we believe our patented  technology can be applied to a broad range
of testing including:  prenatal testing, tumor detection and monitoring,  tissue
transplantation,  infectious disease, forensic identification,  drug development
and  bio-terrorism.  In  March  2004,  we  organized  a joint  venture  with the
Spallanzani  National Institute for Infectious Diseases (Instituto Nazionale per
le Malattie  Infettive) in Rome,  Italy, in the form of a new R&D company called
SpaXen Italia,  S.R.L, or SpaXen, which will conduct research and development on
non-invasive diagnostic tests for infectious disease using Tr-DNA methodology.

HISTORY
-------

We were incorporated in the State of Florida on April 26, 2002. On July 2, 2004,
we acquired Xenomics, an unaffiliated California corporation ("Xenomics Sub") by
issuing 2,258,001 shares of our common stock to Xenomics Subs' five shareholders
in exchange for all outstanding  shares of Xenomics Sub stock (the  "Exchange").
The Exchange was made according to the terms of a Securities  Exchange Agreement
dated May 18, 2004. As part of the Exchange, we:

     o    redeemed  1,971,734  pre-split  shares (the  equivalent of 218,862,474
          post-split shares) from Panetta Partners Ltd., a principal shareholder
          at the time, for $500,000 or $0.0023 per share.

     o    amended our articles of  incorporation to change our corporate name to
          "Xenomics,  Inc."  and to split  our  stock  outstanding  prior to the
          redemption 111 for 1 (effective July 26, 2004).

     o    entered into employment agreements with two of the former Xenomics Sub
          shareholders  and a  consulting  agreement  with  one  of  the  former
          Xenomics Sub shareholders.

     o    entered into a Voting  Agreement  with certain  investors,  the former
          Xenomics Sub shareholders and certain principal shareholders.

     o    entered  into a  Technology  Acquisition  Agreement  with  the  former
          Xenomics  Sub  shareholders  under  which we  granted an option to the
          former  Xenomics Sub holders to acquire  Xenomics Sub technology if we
          fail to apply at least 50% of the net  proceeds of  financing we raise
          to the development of Xenomics Sub technology during the period ending
          July 1, 2006 in exchange  for all of our shares and share  equivalents
          held by the former  Xenomics  Sub  holders at the time such  option is
          exercised.

BUSINESS COMBINATION
--------------------

Our consolidated  financial  statements include the results of Xenomics,  Inc. a
Florida  corporation  and our wholly  owned  subsidiary  Xenomics  Sub formed on
August 4, 1999. In accordance  with Statement of Financial  Accounting  Standard
("SFAS") No. 141, "Business Combinations", the acquiring entity, for purposes of
applying purchase accounting to record the transaction concluded on July 2, 2004
and  presenting  our  predecessor  financial  statements,  was  determined to be
Xenomics  Sub.  Thus the financial  results of Xenomics,  Inc.,  the stand alone
Florida  parent  corporation,   are  included  in  the  consolidated   financial
statements only since July 2, 2004 and our inception date is August 4, 1999.

Since  inception on August 4, 1999 through  January 31, 2005, we have  sustained
cumulative  net losses of  $3,426,606.  Our losses have resulted  primarily from
research  and  development  expenses,  patent  costs and  legal  and  accounting
expenses.  From  inception  through  January 31, 2005, we have not generated any
revenue from operations. We expect to incur additional losses to perform further
research and  development  activities.  We do not currently  have any commercial
products  and we do not  expect  to have  any for the  foreseeable  future.  Our
product  development  efforts  are in their  early  stages  and we  cannot  make
estimates  of the  costs  or the  time it will  take to  complete.  The  risk of
completion  of any  program is high  because of the long  duration  of  clinical
testing, regulatory approval and review cycles and uncertainty of the costs. Net
cash inflows from any products developed may take several years to achieve.



                                       14



RESULTS OF OPERATIONS
---------------------

YEARS ENDED JANUARY 31, 2005 AND 2004.
--------------------------------------

     We had no revenues during the years ended January 31, 2005 and 2004 because
we do not have any commercial  products and we do not expect to have any for the
foreseeable future.

     Operating  expenses  increased to $3,342,027  during the year ended January
31, 2005 from $521 for the same period in 2004.  This increase was primarily the
result of the business combination with Xenomics Sub discussed elsewhere in this
report.  During the year ended  January  31,  2005,  we incurred  directors  and
officer's  liability  insurance expense,  higher payroll and consulting expenses
and  increased  rent  expenses  as we  entered  into  leases  for our  corporate
headquarters in New York and laboratory space in New Jersey and increased legal,
travel and office expenses.

     Other income  consisted of interest  income of $6,009 during the year ended
January 31, 2005 as compared to in same period in 2004.

     Net loss for the year ended January 31, 2005 was  $3,336,018  compared to a
loss of $521 for the same period in 2004.  The  increase in the net loss in 2005
is the result of higher operating expenses as described above.

PLAN OF OPERATIONS
------------------

     We plan to devote  significant  financial  and other  resources  to further
research and development,  and commercialize  tests using our Tr-DNA technology.
Our  initial  focus is on two key  applications:  prenatal  genetic  testing and
infectious disease detection.  If developed, we intend to sell these products to
independent  clinical   laboratories  and  hospital  laboratories  approved  for
performance of  high-complexity  tests. We have completed our proof of principle
studies in these two key areas and must now  validate  these  findings  in human
clinical samples. It is expected that the next phase of product development will
last  throughout  the 2006 fiscal  year.  The next phase  requires  that we gain
access to clinical  samples  pertinent to each product  focus.  We have executed
research  contracts with North Shore - Long Island Jewish (LIJ) Health System in
Lake Success, New York and Eastern Virginia Medical School in Norfolk, Virginia.
These  research  contracts  are subject to approval by the medical  institutions
respective  IRB's  which  oversee the  conduct of all  studies  involving  human
subjects.  There can be no assurance that our  applications  will be approved by
the  respective  IRB's.  Because  these  studies are overseen by the  respective
IRB's,  they can be terminated for safety and efficacy issues. If we do not gain
access to human  clinical  samples,  or do not complete  the studies,  this will
prevent us from  developing  FDA approved  products and will severely  limit our
ability to generate revenue through product sales.

     We intend to develop our infectious  disease  applications  at SpaXen,  our
joint venture with INMI located in Rome Italy.  Under the terms of our agreement
with INMI, INMI provides laboratory space to SpaXen and financial support in the
form of chemicals and scientific personnel to work on applications of the Tr-DNA
technology for a broad variety of infectious diseases. The Spallanzani Institute
is a large AIDS  treatment  center and provides  patient care to 4,000  infected
patients.  The SpaXen joint  venture  provides  access to needed human  clinical
samples for  development of our HIV and TB products.  If our agreement with INMI
is  terminated,  we may not be able to gain  access  to  needed  human  clinical
samples  which will prevent us from  developing  FDA approved  products and will
severely limit our ability to generate revenue through product sales.

     Our plan of  operation is to continue  our product  development  in the two
focus areas of prenatal genetic testing and infectious  disease detection with a
goal toward eventually bringing FDA approved products to market.  Because cancer
detection and monitoring studies are long and expensive, we are actively seeking
academic-based  researchers  who  are  funded  to  perform  evaluations  of  new
cutting-edge  technologies.  In this way we expect to progress our understanding
of cancer  detection and monitoring  with little or no cost to us. Because organ
transplant monitoring is not truly "diagnostic," in the next fiscal year we will
begin to explore licensing  arrangements with drug companies who manufacture the
immune-suppression  drugs used to prevent organ rejection.  If we can conclude a
license agreement,  this may provide an early source of revenue for us. However,
there can be no assurance that  appropriate  strategic  partnership or licensing
arrangements will be completed in either of these areas.

     We  expect  it  will  take  2 to 3  years  for  our  first  product  to  be
commercialized. During the second half of 2006, with the addition of appropriate
regulatory personnel, we intend to create a good manufacturing practice, or GMP,
compliant  manufacturing  facility.  At the same  time,  we must  adopt  the FDA
Quality System  Regulations  (QSR) system of  documentation.  In most cases,  we
expect to purchase bulk  quantities of specified raw materials and reagents from
qualified  vendors.  In some cases,  we may  synthesize  certain  materials  and
reagents. We expect our manufacturing facility to use bulk materials to assemble
reagent sets,  perform  quality control testing and package the reagent sets for
shipping and distribution  Because we do not have manufacturing  experience,  we
may not be able to establish a GMP  compliant  facility or develop  reproducible
and effective  manufacturing  processes at a reasonable  cost. In such event, we
will have to rely on third party  manufacturers  whose  availability and cost is
presently unclear.

     We  entered  into a lease  for  corporate  office  space in New  York  City
comprising approximately 2,000 square feet, for seven years ending September 30,
2011. In addition,  we have leased a laboratory  facility of approximately 3,700
sq. ft. in Monmouth  Junction,  New Jersey.  We believe  that these  facilities,
together with laboratory facilities provided to SpaXen by INMI, will be adequate
for our anticipated level of activity during fiscal year 2006.


                                       15


LIQUIDITY AND CAPITAL RESOURCES.
--------------------------------

     As of January  31,  2005 we had  $3,226,965  in cash and cash  equivalents,
compared to $339 as of January 31, 2004.  On July 2, 2004 we completed a private
placement of  2,645,210  shares of our common  stock for  aggregate  proceeds of
$2,512,950,  or $0.95 per share.  The sale was made to 17  accredited  investors
directly by us without any general  solicitation  or broker and thus no finder's
fees were paid.

     On January 28, 2005, we closed the first traunche of a private placement in
which we sold 1,470,718  shares of common stock and 367,681  warrants to certain
investors (the "Investors"). The securities were sold as a unit (the "Units") at
a price of $1.95 per Unit for aggregate  proceeds of approximately $2.9 million.
Each Unit  consisted  of one share of common stock and a warrant to purchase one
quarter share of common stock. The warrants are immediately exercisable at $2.95
per share and are  exercisable  at any time  within  five years from the date of
issuance. We paid an aggregate $193,438 and issued an aggregate 123,659 warrants
to purchase common stock to various selling  agents.  In addition,  we issued an
aggregate  24,461 shares of common stock to certain of such selling  agents,  in
lieu of cash.  The warrants are  immediately  exercisable at $2.15 per share and
will expire five years after  issuance.  On April 7, 2005,  we closed the second
traunche of the private  placement and sold 1,515,384 shares of common stock and
378,846  warrants to certain  additional  Investors  for  aggregate  proceeds of
approximately  $2.95  million.  We paid an  aggregate  $236,400  and  issued  an
aggregate 121,231 warrants to purchase common stock to Axiom Capital  Management
who acted as the selling  agent.  The warrants are  immediately  exercisable  at
$2.15 per share and will expire five years after issuance.

     In  connection  with the offer and sale of  securities  to the Investors we
also entered into a Registration Rights Agreement, dated as of January 28, 2005,
with the  Investors  pursuant to which we agreed to file,  within 120 days after
the  closing,  a  registration  statement  covering  the resale of the shares of
common stock sold to the Investors and the shares of common stock  issuable upon
exercise of the Warrants issued to the Investors.

     On September  15, 2004 we entered into a seven year lease for our corporate
headquarters in New York City  comprising  1,963 square feet with an approximate
fixed rent of $75,000 per year through  2011. On July 7, 2004, we entered into a
two year lease for our  laboratory  in New Jersey  comprising  3,698 square feet
with an approximate fixed rent of $7,400 per month through 2006.

     Our  working  capital   requirements  will  depend  upon  numerous  factors
including  but  not  limited  to  the  nature,   cost  and  timing  of:  product
development;  pre-clinical and clinical testing; obtaining regulatory approvals;
technological advances and our ability to establish  collaborative  arrangements
with  research   organizations  and  individuals  needed  to  commercialize  our
products.  Our  capital  resources  will be focused  primarily  on the  clinical
development and regulatory approval of our Tr-DNA technology. We expect that our
existing  capital  resources  will be sufficient to fund our  operations  for at
least the next 12 months.  We will be  required to raise  additional  capital to
complete  the   development  and   commercialization   of  our  current  product
candidates.

OFF-BALANCE SHEET ARRANGEMENTS

     We had no off-balance sheet arrangements as of January 31, 2005.

CONTRACTUAL OBLIGATIONS AND COMMITTMENTS

     The following is a summary of our significant  contractual cash obligations
for the periods  indicated  that existed as of January 31, 2005, and is based on
information appearing in the Notes to Consolidated Financial Statements included
elsewhere in this Annual Report on Form 10-KSB:



                                                         Less than          1-2           3-5      More than
                                              Total         1 Year        Years         Years        5 Years
                                              -----         ------        -----         -----       --------
                                                                                     
Operating Leases                         $  649,303       $160,878     $200,383      $234,249       $ 53,793
Employment and Consulting Agreements      1,728,375        700,000      700,000       328,375             --
                                         ----------       --------     --------      --------       --------

Total obligations                        $2,377,678       $860,878     $900,383      $562,624       $ 53,793
                                         ==========       ========     ========      ========       ========



CRITICAL ACCOUNTING POLICIES

     Financial  Reporting  Release No. 60 requires  all  companies  to include a
discussion of critical accounting policies or methods used in the preparation of
financial  statements.  Our  accounting  policies are described in Note 3 of the
notes to our consolidated financial statements included in this Annual Report on
Form 10-KSB for the fiscal year ended January 31, 2005. The financial statements
are prepared in accordance with accounting  principles generally accepted in the
United  States of America,  which  requires  management  to make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates



                                       16


     Accounting  for  Business  Combinations  - We have  applied  the  Financial
Accounting  Standards Board Statement of Financial  Accounting Standard ("SFAS")
No. 141 "Business  Combinations" to the Exchange concluded on July 2, 2004. SFAS
No. 141 addresses financial  accounting and reporting for business  combinations
and supersedes APB Opinion No. 16, "Business  Combinations" in its entirety. All
business combinations in the scope of this Statement are now to be accounted for
using only one  method,  the  purchase  method.  The  accompanying  consolidated
financial statements of our company which include the results of Xenomics,  Inc.
a Florida  corporation  and its wholly owned  subsidiary  Xenomics Sub have been
prepared  in  accordance  with  SFAS  No.  141 and we have  determined  that the
acquiring entity was Xenomics Sub.

     Thus,  while Xenomics,  Inc. is the parent and  registrant,  the results of
operations  of  Xenomics,  Inc. are  included in our  consolidated  statement of
operations  only since July 2, 2004 and our date of  "inception"  for accounting
and reporting  purposes is August 4, 1999, the date of incorporation of Xenomics
Sub.

     Accounting  for stock based  compensation  - We have  adopted  Statement of
Financial  Accounting  Standard  ("SFAS") No. 123,  "Accounting  for Stock-Based
Compensation."  As provided for by SFAS 123, we have also elected to continue to
account for our stock-based compensation programs according to the provisions of
Accounting  Principles  Board  Opinion No. 25,  "Accounting  for Stock Issued to
Employees ("APB 25")."  Accordingly we have recorded no compensation  expense to
the extent of employee  or director  services  rendered  based on the  intrinsic
value of stock  options  granted  under the plans during the years ended January
31, 2005 and 2004.

     In December 2002, the Financial  Accounting Standards Board issued SFAS No.
148,  "Accounting for  Stock-Based  Compensation-Transition  and Disclosure,  an
amendment  of FASB  Statement  No.  123,"  to  provide  alternative  methods  of
transition  for a voluntary  change to the fair value based method of accounting
for stock-based employee  compensation.  In addition,  this statement amends the
disclosure  requirements  of SFAS No. 123 and accordingly we have made prominent
disclosures in both annual and interim financial  statements about the method of
accounting for stock-based  employee  compensation  and the effect of the method
used on reported results.

     Research  and  development  - we  do  not  currently  have  any  commercial
molecular  diagnostic  products,  and we do not expect to have such for  several
years, if at all and therefore all research and  development  costs are expensed
as incurred. While certain of our research and development costs may have future
benefits,  our policy of expensing all research and development  expenditures is
predicated on the fact that we have no history of  successful  commercialization
of  molecular  diagnostic  products to base any estimate of the number of future
periods that would be benefited.  These include  expenditures in connection with
operating our in-house research and development  laboratory,  salaries and staff
costs,  application and filing for regulatory approval of our proposed products,
patent  legal,  filing  and  maintenance  expenses,  regulatory  and  scientific
consulting fees as well as purchased in-process research and development.

     Specifically the fair value of the 2,258,001 common shares issued to former
Xenomics Sub  shareholders  totaled  $2,145,101 on July 2, 2004, the date of the
business combination discussed above. The total consideration paid was allocated
in full to Xenomics  Sub  research and  development  projects  which had not yet
reached  technological  feasibility and having no alternative use was charged to
purchased  in-process  research and  development  expense  during the year ended
January 31, 2005.





                                       17



ITEM 7. FINANCIAL STATEMENTS.

     The full text of our  audited  consolidated  financial  statements  for the
fiscal  years ended  January 31, 2005 and 2004 begins on page F-1 of this Annual
Report on Form 10-KSB.

ITEM 8A. CONTROLS AND PROCEDURES.

     Our Chief  Executive  Officer and  Principal  Financial  Officer,  based on
evaluation  of our  disclosure  controls  and  procedures  (as  defined in Rules
13a-15(e)  and  15d-15(e) of the  Securities  Exchange Act of 1934,  as amended)
required by paragraph (b) of Rule 13a-15 or Rule 15d-15, as of January 31, 2005,
have  concluded that our  disclosure  controls and procedures  were effective to
ensure the timely collection,  evaluation and disclosure of information relating
to our  company  that  would  potentially  be subject  to  disclosure  under the
Securities  Exchange  Act of 1934,  as  amended,  and the rules and  regulations
promulgated there under.

     There  has  been  no  significant  change  in our  internal  controls  over
financial reporting that could significantly affect internal controls subsequent
to October 31, 2004.
















                                       18



                                    PART III


ITEM 9. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The following table sets forth information  regarding our executive officers and
directors as of May 16, 2005:


                                                   
         Name                                  Age       Positions
         L. David Tomei, Ph.D...............   60        Chairman of the Board, President , SpaXxen Italia, srl
         V. Randy White, Ph.D...............   58        Chief Executive Officer and Director
         Hovsep Melkonyan, Ph.D.............   53        Vice President, Research
         Bernard Denoyer....................   57        Vice President - Controller
         Samuil Umansky, M.D., Ph.D.........   63        President and Chief Scientific Officer and Director
         Christoph Bruening.................   37        Director
         Thomas Adams, Ph.D.................   62        Director
         Donald H. Picker, Ph.D.............   59        Director


L. DAVID TOMEI, PH.D. Dr. Tomei, one of our founders,  has served as Chairman of
the Board of  Directors  since  July 2,  2004.  In 1998,  Dr.  Tomei  co-founded
Xenomics,  a California  corporation  (previously known as Diagen, Inc.) and was
its Chairman until its  acquisition  by us on July 2, 2004.  From August 1998 to
January 1999,  Dr. Tomei  lectured as a Visiting  Professor at the University of
Rome,  Italy.  From  September 1992 to July 1998, Dr. Tomei was a scientist with
LXR  Biotechnology,  Inc.,  a company of which he was one of the  founders.  Dr.
Tomei  graduated  from  Canisius  College  (1968) and  received  his Master's of
Science (1971) in Biochemistry,  and Doctorate in Molecular  Pharmacology (1974)
from the Roswell Park Cancer  Institute  Division of SUNY. From 1973 to 1975, he
headed the FMD virus vaccine R&D  laboratory  at the Plum Island Animal  Disease
Laboratory  (USDA,  ARS). Dr. Tomei was a scientist at Roswell Park and The Ohio
State  University  Cancer Center  through 1992. Dr. Tomei has published over 140
scientific papers, two books (Cold Spring Harbor Laboratory Press), and holds 16
U.S. patents in the fields of biotechnology  and optical design and engineering.
He organized the first International Conference on Apoptosis held at Cold Spring
Harbor,   1991,  and,   together  with  Luc  Montagnier,   organized  the  First
International Conference on Apoptosis and AIDS held in Paris, 1994.

V. RANDY WHITE,  PH.D. Dr. White has served as our Chief Executive Officer since
September  3,  2004 and a  director  since  October  2004.  From June 1, 2000 to
December 31, 2002, Dr. White was the Chief  Executive  Officer of Nanogen,  Inc.
From  September 1997 to June 2000, Dr. White was the Executive Vice President of
Operations and Research and Development for American Medical Laboratories,  Inc.
From September  1975 to December  1992,  Dr. White served in various  capacities
including  Senior  Vice  President  of  Operation  from 1985 to 1992 of National
Health  Laboratories  Holdings Inc. Dr White earned a Ph.D. degree in Analytical
Chemistry from the  University of Houston in 1972 and completed a  post-doctoral
training  program  in  Clinical  Chemistry  at  Damon  Medical  Laboratories  in
Birmingham,  Alabama in conjunction with the University of Alabama at Birmingham
in 1973.

HOVSEP MELKONYAN, PH.D. Dr. Melkonyan has served as our Vice President, Research
since July 2004. Dr. Melkonyan graduated from Yerevan State University (Armenia)
in 1974 and  received  qualifications  in two major  subjects:  physico-chemical
structure of DNA molecules and kinetics of enzymatic reactions. He completed his
Ph.D.  program in 1981 at the Institute of Biological  Physics,  USSR Academy of
Science ("IBP").  Following  graduate  school,  in 1982 Dr. Melkonyan joined The
Institute of Molecular  Genetics of the  Ministry of USSR Medical  Industry.  In
1993, Dr. Melkonyan moved to the U.S. and joined LXR  Biotechnology,  Inc. where
he remained  until 1999. Dr.  Melkonyan was  associated  with Xenomics from 1999
until its acquisition by us on July 2, 2004.

SAMUIL R. UMANSKY,  M.D., PH.D. Dr. Umansky, one of our founders,  has served as
our  President,  Chief  Scientific  Officer and Director since July 2, 2004. Dr.
Umansky  co-founded  Xenomics with Dr. Tomei in 1998. From August 1997 to August
1999, Dr. Umansky was the Chief Scientific  Officer of LXR  Biotechnology,  Inc.
From January 1996 to 1997 he was LXR's Vice President of Molecular  Pharmacology
and prior thereto, he was LXR's Director of Cell Biology.  Dr. Umansky graduated
from Kiev Medical School (USSR) in 1964. In 1968 he received a Ph.D. and in 1975
a  Dr.Sci.  in  radiobiology  from  IBP.  From  1968 to 1993 Dr.  Umansky  was a
professor  at IBP. He was among the very first  scientists  to begin  studies of
apoptosis,  or programmed  cell death.  He performed  pioneering  studies on DNA
degradation  in dying cells and  proposed a  hypothesis  on the  existence  of a
genetic cell death program,  its evolutionary origin and role in carcinogenesis,
concepts  that  more  recently  have  become  widely  accepted.   In  1987,  for
achievements on the  investigation of radiation  induced cell death, Dr. Umansky
was awarded the Soviet State Prize,  the highest  scientific  honor awarded to a
scientist in the Soviet Union.  He is a co-founder  of the USSR  Radiobiological
Society.



                                       19


BERNARD  DENOYER,  CPA.  Mr.  Denoyer  has  served  as our  Vice  President  and
Controller  since February 2005. Since January 2004, Mr. Denoyer has also served
as  Vice  President,  Finance  for  Callisto  Pharmaceuticals,  Inc.,  a  public
biotechnology company. From July 2003 to December 2003, Mr. Denoyer served as an
independent  consultant to Callisto providing interim CFO services. In addition,
Mr.  Denoyer  provided  interim CFO and other  services  to emerging  technology
companies,  principally  portfolio  companies of Marsh & McLennan Capital,  LLC,
from October 2000 to December 2003.  From October 1994 until September 2000, Mr.
Denoyer  served as Chief  Financial  Officer and Senior Vice  President  at META
Group,  Inc.,  a  public  information   technology   research  company  and  was
instrumental  in their 1995 IPO.  From 1990 to 1994 Mr.  Denoyer  served as Vice
President,  Finance for Environetics,  Inc. a biopharmaceutical water diagnostic
business acquired by IDEXX  Laboratories in 1993. He earned his CPA with Ernst &
Young,  has a B.A. in Economics from Fairfield  University and an MBA in Finance
with honors from the Columbia Business School

CHRISTOPH  BRUENING  Mr.  Bruening  has been a  director  of our  company  since
February 2004 and has served as our  President,  Secretary  and  Treasurer  from
February 2004 to March 2005.  Mr.  Bruening has served as a Director of Callisto
Pharmaceuticals,  Inc. since May 2003. Mr.  Bruening  organized  Value Relations
GmbH, a full service investor relations firm operating in Frankfurt,  Germany in
1999 and  currently  serves as its  Managing  Partner.  From  1998 to 1999,  Mr.
Bruening  served as a funds manager and Director of Asset  Management  for Value
Management  and  Research  AG, a private  investment  fund and funds  manager in
Germany.  From 1997 to 1998,  Mr.  Bruening was a financial  analyst and Head of
Research  for Value  Research  GmbH.  On February 26,  2004.  In  addition,  Mr.
Bruening is currently a member of the advisory board of Clarity AG.


THOMAS ADAMS,  PH.D.  Dr. Adams has served as a director since October 2004. Dr.
Adams is the  founder and  Chairman  Emeritus of Genta,  Inc.,  a publicly  held
biotechnology company in the field of antisense technology, and, since September
1998, has been chairman of the board of directors and Chief Executive Officer of
Leucadia Technologies, a privately held company in the field of medical devices.
From 1989 to 1997, Dr. Adams served as Chief Executive Officer of Genta, Inc. In
1984, Dr. Adams founded  Gen-Probe,  Inc., a publicly held company that develops
and manufactures  diagnostic products, and served as its Chief Executive Officer
and Chairman until its acquisition by Chugai  Biopharmaceuticals,  Inc. in 1989.
From  1980 to 1984,  Dr.  Adams  was  Senior  Vice  President  of  Research  and
Development  at Hybritech,  which was later acquired by Eli Lilly and Company in
1986. Dr. Adams has also held management positions at Technicon  Instruments and
the Hyland  Division  of Baxter  Travenol,  and served as a director  of Biosite
Diagnostics,  Inc., a publicly held medical research firm, from 1989 to 1998. In
addition,  Dr.  Adams  served as a director of XiFin,  Inc.,  a  privately  held
application  service  provider  focusing on the  financial  management  needs of
laboratories, and Bio-Mems, a privately held company. Dr. Adams is a director of
La Jolla  Pharmaceutical  Company.  Dr. Adams holds a Ph.D. in Biochemistry from
the University of California at Riverside.

DONALD H. PICKER,  PH.D.  Dr.  Picker was appointed a director of the Company on
July 2,  2004.  He has  served as  Executive  Vice  President,  R&D of  Callisto
Pharmaceuticals,  Inc.  since  April 2004.  From May 2003 until April 2004,  Dr.
Picker served as Senior Vice President, Drug Development of Callisto. Dr. Picker
was Chief Executive Officer and President of Synergy  Pharmaceuticals Inc. and a
member of its board of directors from 1998 to April 2003. From 1996 to 1998, Dr.
Picker was President and Chief Operating Officer of LXR Biotechnology  Inc. From
1991 to 1996, he was Senior Vice President of Research and  Development at Genta
Inc.

COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT.

     During fiscal 2004, our common stock was not registered under Section 12 of
the  Securities  Exchange Act of 1934,  as amended,  and therefore our executive
officers,  directors  and ten percent or more  beneficial  holders of our common
stock were not subject to Section 16(a).

CODE OF BUSINESS CONDUCT AND ETHICS

     We have adopted a formal Code of Business Conduct and Ethics  applicable to
all Board  members,  executive  officers and  employees.  A copy of this Code of
Business Conduct and Ethics is filed as an exhibit to this annual report.  

AUDIT COMMITTEE

     The  audit  committee's   responsibilities   include:   (i)  reviewing  the
independence, qualifications, services, fees, and performance of the independent
auditors,  (ii) appointing,  replacing and discharging the independent auditors,
(iii)  pre-approving  the  professional  services  provided  by the  independent
auditors,  (iv)  reviewing  the  scope  of the  annual  audit  and  reports  and
recommendations  submitted by the  independent  auditors,  and (v) reviewing our
financial reporting and accounting policies,  including any significant changes,
with management and the  independent  auditors.  The audit  committee  currently
consists of Thomas Adams and Donald Picker.  Our Board has determined  that each
of Mr.  Adams and Mr.  Picker is  "independent"  as that term is  defined  under
applicable  SEC rules.  We  currently do not have an audit  committee  financial
expert serving on our audit  committee.  We expect to shortly appoint a director
who qualifies as an "audit committee financial expert" as defined in Item 401(e)
of Regulation S-B promulgated by the SEC.





                                       20


COMPENSATION COMMITTEE

     We have a  compensation  committee  consisting  of Thomas  Adams and Donald
Picker.  The compensation  committee reviews,  and makes  recommendations to the
board of  directors  regarding,  the  compensation  and  benefits  of our  chief
executive officer and other executive officers.  The compensation committee also
administers  the issuance of stock options and other awards under our stock plan
and establishes and reviews  policies  relating to the compensation and benefits
of our employees.

ITEM 10. EXECUTIVE COMPENSATION.

     The following  summary  compensation  table sets forth certain  information
concerning  compensation  paid to our Chief Executive  Officer and our four most
highly paid  executive  officers (the "Named  Executive  Officers")  whose total
annual  salary and bonus for services  rendered in all  capacities  for the year
ended January 31, 2005 was $100,000 or more.

                                    Summary Compensation Table

                                            Annual Compensation
 Name and Principal                Year                             Other Annual
    Position                                 Salary       Bonus     Compensation
                                               ($)         ($)           ($)
L. David Tomei, Ph.D.
Chairman                           2005      58,333           -               -
V. Randy White,  Ph.D,  Chief
Executive Officer                  2005      62,019           -               -
Samuil    R.Umansky,    M.D.,
Ph.D, President                    2005      83,461           -               -
Hovsep Melkonyan,  Ph.D, Vice
President, Research                2005      69,153           -               -

Option Grants in Fiscal Year 2005

     The following  table sets forth certain  information  concerning  grants of
stock  options to the Named  Executive  Officers  during  the fiscal  year ended
January 31, 2005.



                                               Number of Shares      Percent of Total Options
                                              Underlying Options      Granted to Employees in     Exercise Price     Expiration
            Name                                   Granted                    2005                   Per Share          Date
                                                                                                          
L. David Tomei, Ph.D. Chairman                    1,012,500                   18.6%                   $1.25           6/24/2014
V. Randy White, Ph.D,
  Chief Executive Officer                         1,425,000                   26.2%                   $2.25           9/13/2014
Samuil R.Umansky, M.D., Ph.D, President           1,012,500                   18.6%                   $1.25           6/24/2014
Hovsep Melkonyan, Ph.D, Vice President,
  Research                                         675,000                    12.4%                   $1.25           6/24/2014




                                       21


Aggregated Option Exercises in Fiscal Year 2005 and Year End Option Values

     The following table provides certain  information with respect to the Named
Executive  Officers  concerning  the exercise of stock options during the fiscal
year ended January 31, 2005 and the value of  unexercised  stock options held as
of such date.



                                           Number of Shares Underlying Options at         Value of Unexercised In the Money
                                                       January 31, 2005                      Options at January 31, 2005
                  Name                      Exercisable            Unexercisable          Exercisable         Unexercisable
                                                                                                                   (1)
                                                                                                    
L. David Tomei, Ph.D. Chairman                                        1,012,500                                 $2,784,375
V. Randy White, Ph.D,
  Chief Executive Officer                                             1,425,000                                 $2,493,750
Samuil R.Umansky, M.D., Ph.D, President                               1,012,500                                 $2,784,375
Hovsep Melkonyan, Ph.D, Vice President,
  Research                                                             675,000                                  $1,856,250


During the fiscal year ended January 31, 2005, no options were exercised.

(1) Amounts calculated by subtracting the exercise price of the options from the
market value of the  underlying  common stock using the closing price on the OTC
Bulletin Board of $4.00 per share on January 31, 2005.

EMPLOYMENT AGREEMENTS

     On February 14, 2005, we entered into an employment  agreement with Bernard
Denoyer,   pursuant   to   which   Mr.   Denoyer   will   serve   as  our   Vice
President-Controller  for period of 1 year  commencing  February 14,  2005.  The
agreement is  automatically  renewed for successive 1 year periods until written
notice not to renew is  delivered  by either us or Mr.  Denoyer.  Mr.  Denoyer's
salary is $60,000 per year. In connection  with the  employment  agreement,  Mr.
Denoyer received a grant of 75,000 incentive stock options pursuant to our stock
option plan with an exercise price of $2.50 per share. Such options will vest at
the rate of 25,000 per year for a period of three years beginning on January 14,
2006.

     On July 2, 2004,  we  entered  into an  employment  agreement  with  Samuil
Umansky,  Ph.D., pursuant to which Dr. Umansky serves as our President and Chief
Scientific  Officer.  Dr.  Umansky's  employment  agreement  is for a term of 36
months beginning June 24, 2004 and is automatically renewable for successive one
year periods at the end of the term. Dr.  Umansky's  salary is $175,000 per year
and he is  eligible to receive a cash bonus of up to 50% of his salary per year.
In connection  with the employment  agreement,  Dr. Umansky  received a grant of
1,012,500 stock options which vest in annual  installments  of 253,125,  303,750
and 455,625 and are exercisable at $1.25 per share.

     On July 2, 2004,  we  entered  into an  employment  agreement  with  Hovsep
Melkonyan,  Ph.D.,  pursuant to which Dr.  Melkonyan  serves as Vice  President,
Research for a term of 36 months beginning June 24, 2004, which is automatically
renewable  for  successive  one  year  periods  at  the  end of  the  term.  Dr.
Melkonyan's  salary is  $135,000  per year and he is  eligible to receive a cash
bonus of up to 50% of his salary per year.  In  connection  with the  employment
agreement, Dr. Melkonyan received a grant of 675,000 stock options which vest in
annual installments of 168,750, 202,500 and 303,750 and are exercisable at $1.25
per share.

     On July 2,  2004,  we entered  into a  consulting  agreement  with L. David
Tomei, Ph.D.,  pursuant to which Dr. Tomei agreed to serve as Co-Chairman of our
Board.  Dr. Tomei's  consulting  agreement is for a term of 36 months  beginning
June 24, 2004 and is automatically  renewable for successive one year periods at
the end of the term. Dr. Tomei's annual  consulting fee is $175,000 per year and
he is  eligible  to  receive  cash  bonuses  upon  the  achievement  of  certain
milestones.  Dr. Tomei received a grant of 1,012,500 stock options which vest in
annual installments of 253,125, 303,750 and 455,625 and are exercisable at $1.25
per share.

     On  September  3, 2004,  Dr.  White and the Company  entered  into a letter
agreement.  Pursuant to the letter agreement,  the Company will employ Dr. White
as Chief  Executive  Officer for a period of 3 years  commencing  September  13,
2004.  Dr. White will be paid an annual base salary of $215,000.  We have agreed
to rent for Dr. White's benefit a studio apartment in New York, New York.

     Dr.  White was  granted an  aggregate  1,425,000  incentive  stock  options
pursuant to our Plan with an exercise price of $2.25 per share.  300,000 of such
options shall vest on the first anniversary of the date of the Letter Agreement,
350,000 of such options shall vest on the second  anniversary of the date of the
letter agreement and 400,000 of such options shall vest on the third anniversary
of the date of the letter agreement (the "Sale Options").  The remaining 375,000
options shall vest in the event there is a sale of the Company for consideration
equal to $15.00 per share or more.


                                       22


     In the event  there is a sale of the Company  for  consideration  exceeding
$9.25 per share, Dr. White shall be entitled to a cash bonus of $500,000 and all
of his unvested  Sale Options  shall  immediately  vest. In the event there is a
sale of the Company  for  consideration  equal to $15.00 per share or more,  Dr.
White shall be entitled to a cash bonus of $750,000.  In  addition,  at any time
during the term of his  employment,  in the event the stock  price of the common
stock of the Company  exceeds $9.25 per share for 60  consecutive  trading days,
all of Dr. White's unvested Sale Options shall immediately vest.

STOCK OPTION PLAN

     In June 2004 we adopted the Xenomics  Stock  Option  Plan,  as amended (the
"Plan").  We rely on  incentive  compensation  in the form of stock  options  to
retain and motivate directors,  executive  officers,  employees and consultants.
Incentive  compensation  in the form of stock  options  is  designed  to provide
long-term incentives to directors, executive officers employees and consultants,
to  encourage  them to remain with us and to enable them to develop and maintain
an ownership position in our common stock.

     The Plan  authorizes  the grant of stock  options  to  directors,  eligible
employees,  including  executive officers and consultants.  The value realizable
from  exercisable  options is dependent upon the extent to which our performance
is reflected in the value of our common stock at any  particular  point in time.
Equity  compensation  in the  form of  stock  options  is  designed  to  provide
long-term  incentives to directors,  executive officers and other employees.  We
approve the granting of options in order to motivate these employees to maximize
stockholder  value.  Generally,  vesting for options  granted  under the Plan is
determined  at the time of grant,  and options  expire  after a 10-year  period.
Options  are granted at an excise  price not less than the fair market  value at
the date of grant. As a result of this policy, directors,  executives, employees
and  consultants  are  rewarded   economically  only  to  the  extent  that  the
stockholders also benefit through appreciation in the market. Options granted to
employees are based on such factors as individual  initiative,  achievement  and
performance. In administering grants to executives, we evaluate each executive's
total equity  compensation  package.  We generally review the option holdings of
each of the executive  officers,  including  vesting and exercise  price and the
then current value of such unvested options.  We consider equity compensation to
be an  integral  part of a  competitive  executive  compensation  package and an
important  mechanism  to align the  interests  of  management  with those of our
stockholders.

     A total of 5,000,000 shares have been reserved for issuance under the Plan.
As of January 31, 2005,  options for 5,445,000 shares were outstanding under our
Stock  Option  Plan.  445,000 of such  options  have been  granted to subject to
stockholder  approval of an increase in the number of shares that can be granted
under the plan.  The  options we grant  under the Plan may be either  "incentive
stock options" within the meaning of Section 422 of the Internal Revenue Code of
1986, as amended (the "Code"),  or non-statutory stock options at the discretion
of the Board of Directors  and as  reflected in the terms of the written  option
agreement.  The Plan is not a qualified deferred compensation plan under Section
401(a)  of the  Code,  and is not  subject  to the  provisions  of the  Employee
Retirement Income Security Act of 1974, as amended (ERISA).

The following table summarizes  information about our equity  compensation plans
as of January 31, 2005.

                                           EQUITY COMPENSATION PLAN INFORMATION


                                                                                      
Plan Category                  Number of Shares of Common       Weighted-Average Exercise      Number of Options
-------------                  Stock to be Issued upon          Price of Outstanding           Remaining Available for
                               Exercise of Outstanding          Options                        Future Issuance Under
                               Options                                                         Equity Compensation Plans
                                                                                               (excluding securities
                                                                                               reflected in column (a))

                               (a)                              (b)                            (c)


Equity Compensation Plans      5,000,000                        $1.50                          0
Approved by Stockholders

Equity Compensation Plans      1,956,341                        $2.71                          n/a
Not Approved by
Stockholders
                               ---------                                                       --------
         Total                 6,956,341                        $1.84                          0
                               ---------                                                       --------





                                       23



ITEM 11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following table indicates beneficial ownership of our common stock as of May
16, 2005 by:

     o    Each person or entity known by us to beneficially  own more than 5% of
          the outstanding shares of our common stock;

     o    Each of our executive officers and directors; and

     o    All of our executive officers and directors as a group.

Except as otherwise  indicated,  the persons named in the table have sole voting
and investment power with respect to all shares beneficially  owned,  subject to
community property laws, where applicable.  Unless other indicated,  the address
of each  beneficial  owner listed below is c/o  Xenomics,  Inc.,  420  Lexington
Avenue, Suite 1701, New York, New York 10170.




                                                                                 
                                                                                       Percentage of Shares
                Name of Beneficial Owner                Number of Shares              Beneficially Owned (1)
                ------------------------                ----------------              ----------------------
         Executive officers and directors:

         L. David Tomei                                   1,191,485 (2)                       6.2
            Chairman of the Board

         V. Randy White                                        0
            Chief Executive Officer
            and Director

         Bernard Denoyer                                       0
            Vice President, Controller

         Samuil Umansky                                   1,138,934 (3)                       5.9
            President, Chief Scientific Officer
            and Director

         Hovsep Melkonyan                                  517,553 (4)                        2.7
            Vice President, Research

         Christoph Bruening                                 115,000                            *
            Director

         Donald Picker                                      100,000 (5)                        *
           Director

         Thomas Adams                                          0
           Director

         All Directors and Executive Officers             2,462,972 (6)                      12.5
         as a group (8 persons)
     
         Other 5% Stockholders:
           Gabriele M. Cerrone                            1,181,358 (7)                       6.1  



    * less than 1%

(1)  Applicable percentage ownership as of May 16, 2005 is based upon 18,949,300
shares of common  stock  outstanding.  Beneficial  ownership  is  determined  in
accordance  with Rule 13d-3 of the Securities  Exchange Act of 1934, as amended.
Under Rule 13d-3,  shares  issuable  within 60 days upon exercise of outstanding
options,  warrants,  rights or  conversion  privileges  ("Purchase  Rights") are
deemed  outstanding  for the purpose of  calculating  the number and  percentage
owned by the holder of such Purchase Rights,  but not deemed outstanding for the
purpose of  calculating  the percentage  owned by any other person.  "Beneficial
ownership"  under Rule 13d-3 includes all shares over which a person has sole or
shared dispositive or voting power.


                                       24


(2)  Includes 253,125 shares issuable upon exercise of stock options.

(3)  Includes 253,125 shares issuable upon exercise of stock options.

(4)  Includes 168,750 shares issuable upon exercise of stock options.

(5)  Includes 75,000 shares issuable upon exercise of stock options.

(6)  Include 750,000 shares issuable upon exercise of stock options.

(7)  Consists of 262,500 shares issuable upon exercise of stock options owned by
     Gabriele M.  Cerrone and  918,858  shares of Common  Stock owned by Panetta
     Partners,  Ltd..  Mr.  Cerrone  is the  sole  general  partner  of  Panetta
     Partners,  Ltd. and in such capacity only exercises  voting and dispositive
     control  over  securities  owned by Panetta.  As such,  Mr.  Cerrone may be
     deemed, solely for purposes of Section 13(d) of the Securities Exchange Act
     of 1934, as amended,  to  "beneficially"  own securities in which he has no
     pecuniary interest and he therefore disclaims such beneficial interest.

ITEM 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

     As part of our  acquisition  of Xenomics and the  completion of the private
placement, we redeemed 1,971,734 pre-split shares (the equivalent of 218,862,474
post-split   shares)  from  Panetta  Partners  Ltd.,  our  then  single  largest
shareholder,  for $500,000. The principal purpose of the redemption was to lower
the  relative  percentage  of  shares  owned by  Panetta  Partners  compared  to
non-affiliates.

     We sold  100,000  of the  2,645,210  shares  sold in the June 2004  private
placement to Christoph Bruening, a director and officer.











                                       25


ITEM 13. EXHIBITS

Exhibit     Description

2.1         Capital Stock Purchase Agreement between Panetta Partners,  Ltd. and
            Jeannine Karklins dated February 24, 2004 (1)

3.1         Articles of Incorporation of the Company (2)

3.2         Articles  of  Amendment  to Articles  of  Incorporation  of Used Kar
            Parts, Inc.  changing its name to Xenomics,  Inc., filed on July 14,
            2004 with the Florida Secretary of State (3)

3.2         Amended and Restated By-Laws (4)

4.1         Form of Stock Certificate, $.001 par value (5)

4.2         Form of Warrant  issued to Irv Weiman,  Laura Dever and Len Toboroff
            (6)

4.3         Form of Warrant issued to Trilogy Capital Partners, Inc. (7)

4.4         Form of  Warrant  to  purchase  shares  of  Common  Stock  issued in
            connection with the sale of the Common Stock (8)

10.1        Xenomics, Inc. 2004 Stock Option Plan (9)+

10.2        Securities Exchange Agreement by and among Used Kar Parts, Inc., the
            individuals  named on Schedule  1.1thereto  and Xenomics dated as of
            May 18, 2004. (10)

10.3        Closing  Agreement  entered into effective as of July 2, 2004 by and
            among Used Kar Parts, Inc., and Xenomics and L. David Tomei,  Samuil
            Umansky,  Hovsep S.  Melkonyan,  Kathryn  P.  Wilke and  Anatoly  V.
            Lichtenstein (11)

10.4        Technology Acquisition Agreement dated effective as of June 24, 2004
            by and among Used Kar Parts,  Inc., and Xenomics and L. David Tomei,
            Samuil Umansky, Hovsep S. Melkonyan, Kathryn P. Wilke and Anatoly V.
            Lichtenstein (12)

10.5        Shareholder  Escrow Agreement  effective as of the 24th day of June,
            2004, by and among Used Kar Parts, Inc., Sommer & Schneider LLP, and
            the several former shareholders of Xenomics. (13)

10.6        Purchaser  Escrow  Agreement  effective  as of the 24th day of June,
            2004, by and among Used Kar Parts,  Inc., Sommer & Schneider LLP and
            the several former shareholders of Xenomics (14)

10.7        Repurchase  Agreement  dated as of June 24, 2004 by and between Used
            Kar Parts, Inc. and Panetta Partners Ltd. Xenomics,  Inc. 2004 Stock
            Option Plan (15)

10.8        Executive  Employment  Agreement dated effective as of June 24, 2004
            by and among Hovsep  Melkonyan,  Xenomics  and Used Kar Parts,  Inc.
            (16)+

10.9        Consulting  Agreement  effective as of June 24, 2004 by and among L.
            David Tomei, Xenomics and Used Kar Parts, Inc. (17)+

10.10       Voting Agreement effective as of June 24, 2004 by and among L. David
            Tomei, the Xenomics Shareholders,  the Original Shareholders and the
            Investors (18)

10.11       Letter Agreement dated September 3, 2004 between Xenomics,  Inc. and
            Dr. Randy White (19)+

10.12       Letter of Engagement  between  Trilogy  Capital  Partners,  Inc. and
            Xenomics, Inc. dated January 10, 2005 (20)

10.13       Form of Registration Rights Agreement,  dated as of January 28, 2005
            by and  among the  Registrant  and the  purchasers  set forth on the
            signature page thereto (21)

10.14       Employment Agreement dated February 14, 2005 between the Company and
            Bernard Denoyer (22)+

10.15       Shareholders   `Agreement  between  the  Company  and  the  National
            Institute of Infectious  Diseases "Lazzaro  Spallanzani" dated April
            7, 2004.


                                       26


14          Code of Business Conduct and Ethics

16          Letter from Baum & Company,  PA Re: Change in Certifying  Accountant
            (23)

31.1        Certification  of  Chief  Executive   Officer  required  under  Rule
            13a-14(a)/15d-14(a) under the Exchange Act

31.2        Certification  of Principal  Financial  Officer  required under Rule
            13a-14(a)/15d-14(a) under the Exchange Act

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

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


--------------------
(1)  Incorporated  by reference to exhibit 10.1 to the Company's  Current Report
     on Form 8-K filed on March 11, 2004.

(2)  Incorporated  by  reference  to  exhibit  3.1 to the  Company's  Form  SB-2
     Registration Statement, as amended, filed June 25, 2003.

(3)  Incorporated by reference to exhibit 3(i).1 to the Company's Current Report
     on Form 8-K filed on July 19, 2004.

(4)  Incorporated  by  reference  to exhibit  3(ii).1 to the  Company's  Current
     Report on Form 8-K filed on July 19, 2004.

(5)  Incorporated  by  reference  to  exhibit  4  to  the  Company's  Form  SB-2
     Registration Statement, as amended, filed June 25, 2003.

(6)  Incorporated by reference to exhibit 4.2 to the Company's Current Report on
     Form 8-K filed on July 19, 2004.

(7)  Incorporated by reference to exhibit 4.1 to the Company's Current Report on
     Form 8-K filed on January 13, 2005.

(8)  Incorporated by reference to exhibit 4.1 to the Company's Current Report on
     Form 8-K filed on February 3, 2005.

(9)  Incorporated by reference to exhibit 4.3 to the Company's Current Report on
     Form 8-K filed on July 19, 2004.

(10) Incorporated by reference to exhibit 2.1 to the Company's Current Report on
     Form 8-K filed on July 19, 2004.

(11) Incorporated by reference to exhibit 2.2 to the Company's Current Report on
     Form 8-K filed on July 19, 2004.

(12) Incorporated by reference to exhibit 2.3 to the Company's Current Report on
     Form 8-K filed on July 19, 2004.

(13) Incorporated by reference to exhibit 2.4 to the Company's Current Report on
     Form 8-K filed on July 19, 2004.

(14) Incorporated  by reference to exhibit 99.2 to the Company's  Current Report
     on Form 8-K filed on July 19, 2004.

(15) Incorporated by reference to exhibit 2.6 to the Company's Current Report on
     Form 8-K filed on July 19, 2004.

(16) Incorporated  by reference to exhibit 99.3 to the Company's  Current Report
     on Form 8-K filed on July 19, 2004.

(17) Incorporated  by reference to exhibit 99.4 to the Company's  Current Report
     on Form 8-K filed on July 19, 2004.

(18) Incorporated  by reference to exhibit 99.5 to the Company's  Current Report
     on Form 8-K filed on July 19, 2004.

(19) Incorporated  by reference to exhibit 99.1 to the Company's  Current Report
     on Form 8-K filed on September 9, 2004.

(20) Incorporated  by reference to exhibit 10.1 to the Company's  Current Report
     on Form 8-K filed on January 13, 2005.

(21) Incorporated  by reference to exhibit 10.1 to the Company's  Current Report
     on Form 8-K filed on February 3, 2005.

(22) Incorporated by reference to exhibit 4.1 to the Company's Current Report on
     Form 8-K filed on February 17, 2005.

(23) Incorporated  by reference to exhibit 16.1 to the Company's  Current Report
     on Form 8-K filed on February 3, 2005.

+  Denotes a management contract or compensatory plan or arrangement


                                       27


ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES

AUDIT FEES.

The  aggregate  fees billed and unbilled for the fiscal years ended  January 31,
2005 and 2004 for professional  services  rendered by our principal  accountants
for  the  audits  of our  annual  financial  statements  and the  review  of our
financial  statements  included  in our  quarterly  reports on Form  10-QSB were
approximately $8,000 and $28,271 respectively.

AUDIT-RELATED FEES.

There were no aggregate  fees billed for the fiscal years ended January 31, 2005
and  2004  for  assurance  and  related  services   rendered  by  our  principal
accountants  related to the  performance of the audit or review of our financial
statements.

TAX AND OTHER FEES.

There were no aggregate  fees billed for the fiscal years ended January 31, 2005
and  2004 as  there  were no tax  related  or  other  services  rendered  by our
principal  accountants  in connection  with the  preparation  of our federal and
state tax returns.

Consistent with SEC policies and guidelines  regarding audit  independence,  the
Audit Committee is responsible for the pre-approval of all audit and permissible
non-audit  services  provided by our  principal  accountants  on a  case-by-case
basis.  Our Audit Committee has established a policy  regarding  approval of all
audit and permissible non-audit services provided by our principal  accountants.
Our Audit  Committee  pre-approves  these services by category and service.  Our
Audit Committee has pre-approved  all of the services  provided by our principal
accountants.



                                       28


                                   SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or  15D  of the  Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

Date:    May 16, 2005                             Xenomics, Inc.


                                                  By: /s/ V. Randy White
                                                      ------------------
                                                  V. Randy White, Ph.D.,
                                                  Chief Executive Officer


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



                                                                                        
Signature                                      Title                                        Date
                                               Chairman of the Board, President,           May 16, 2005
/s/ L. David Tomei                             SpaXen Italia, srl
------------------------------
L. David Tomei, Ph.D

/s/ V. Randy White                             Chief Executive Officer and Director         May 16, 2005
------------------------------
V. Randy White, Ph.D

/s/ Bernard F. Denoyer                         Vice President , Controller                  May 16, 2005
------------------------------
Bernard F. Denoyer

/s/ Samuil Umansky                             President and Chief Scientific Officer       May 16, 2005
------------------------------                 and Director
Samuil Umansky, M.D., Ph.D

/s/ Christoph Bruening                         Director                                     May 16, 2005
------------------------------
Christoph Bruening

/s/ Thomas Adams                               Director                                     May 16, 2005
------------------------------
Thomas Adams

/s/ Donald H. Picker                           Director                                     May 16, 2005
------------------------------
Donald H. Picker, Ph.D






                                       29


                                 XENOMICS, INC.
                          (A Development Stage Company)
                   Index to Consolidated Financial Statements


                                                                           PAGE



Report of Independent Registered Public Accounting Firm                     F-2

Consolidated Balance Sheet as of January 31, 2005                           F-3

Consolidated Statements of Operations for the two years
in the period ended January 31, 2005 and for the period
from August 4, 1999 (inception) to January 31, 2005                         F-4

Consolidated Statement of Changes in Stockholders'
Equity for the period from August 4, 1999 (inception) to
January 31, 2005                                                            F-5

Consolidated Statements of Cash Flows for the two years
in the period ended January 31, 2005 and for the period
from August 4, 1999 (inception) to January 31, 2005                         F-6

Notes to Consolidated Financial Statements                                  F-7






                                      F-1


             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM





Board of Directors and Stockholders
Xenomics, Inc.
New York, New York

We have audited the accompanying  consolidated  balance sheet of Xenomics,  Inc.
and Subsidiary (a development  stage company) (the  "Company") as of January 31,
2005, the related  consolidated  statements of operations,  stockholders' equity
and cash flows for the year ended January 31, 2005.  These financial  statements
are the  responsibility of the Company's  management.  Our  responsibility is to
express an opinion on these financial statements based on our audit.

We  conducted  our audit in  accordance  with  standards  of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements  are free of material  misstatement.  The Company is not  required to
have,  nor were we engaged to perform,  an audit of its  internal  control  over
financial reporting.  Our audit included  consideration of internal control over
financial  reporting  as  a  basis  for  designing  audit  procedures  that  are
appropriate  in the  circumstances,  but not for the  purpose of  expressing  an
opinion on the  effectiveness  of the Company's  internal control over financial
reporting.  Accordingly,  we express  no such  opinion.  An audit also  includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the  financial   statements,   assessing  the  accounting  principles  used  and
significant  estimates  made by  management,  as well as evaluating  the overall
financial statement presentation. We believe that our audit 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 Xenomics,  Inc. and
Subsidiary as of January 31, 2005, and the results of their operations and their
cash flows for the year ended January 31, 2005, in  conformity  with  accounting
principles generally accepted in the United States.



                                                   /s/ Lazar Levine & Felix LLP
                                                   ----------------------------
                                                   Lazar Levine & Felix LLP



New York, New York
April 8, 2005






                                      F-2



                                 XENOMICS, INC.
                          (A Development Stage Company)

                           CONSOLIDATED BALANCE SHEET

                             AS OF JANUARY 31, 2005



                                     ASSETS

Current Assets:
Cash and cash equivalents                                          $  3,226,965
Prepaid expenses                                                         35,360
                                                                   ------------
TOTAL CURRENT ASSETS                                                  3,262,325

Property and equipment, net                                              77,495
Security deposits                                                        58,173
                                                                   ------------
                                                                   $  3,397,993
                                                                   ============



                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
Accounts payable                                                   $     95,063
Accrued expenses                                                        111,995
                                                                   ------------
TOTAL CURRENT LIABILITIES                                               207,058
                                                                   ------------




Stockholders' equity:
Preferred stock, $.001 par value, 20,000,000 shares
   authorized, none outstanding                                               -
Common stock, $.0001 par value, authorized 100,000,000
   shares, 17,306,891 issued at January 31, 2005                          1,731
Treasury stock 350,000 common shares, at par                                (35)
Additional paid-in-capital                                            6,615,845
Deficit accumulated during the development stage                     (3,426,606)
                                                                   ------------
                                                                      3,190,935
                                                                   ------------
                                                                   $  3,397,993
                                                                   ============





                             See accompanying notes



                                      F-3


                                 XENOMICS, INC.

                          (A Development Stage Company)

                      CONSOLIDATED STATEMENTS OF OPERATIONS



                                                                      
                                                                                   For the
                                                                                 Period from
                                                                               August 4, 1999
                                         For the years ended January 31,       (inception) to
                                         -------------------------------         January 31,
                                            2005                2004                2005
                                         ------------        -----------       ---------------
Revenues                                 $         -         $        -        $            -
                                         ------------        -----------       ---------------

Costs and Expenses:
Research and development                     545,231                  -               635,298
Purchased in-process research
  and development                          2,145,101                  -             2,145,101
General and administrative                   651,695                521               652,216
                                         ------------         ----------       ---------------
                                           3,342,027                521             3,432,615
                                         ------------         ----------       ---------------


Loss from operations                      (3,342,027)              (521)           (3,432,615)

Interest income                                6,009                  -                 6,009
                                         ------------         ----------       ---------------

Net loss                                 $(3,336,018)        $     (521)          $(3,426,606)
                                         ============        ===========       ---------------

Weighted average shares outstanding:
  Basic and diluted                       14,580,166          13,166,502           11,988,509

Net loss per common share:
  Basic and diluted                          $(0.23)             $(0.00)               $(0.29)







                             See accompanying notes





                                      F-4



                                 XENOMICS, INC.
                          (A Development Stage Company)

            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY


                                                                                                     
                                                                                                          Deficit
                                                    common      stock                                   Accumulated
                                                    ------      -----                  Additional         During          Total
                                                    Shares       Par     Treasury       Paid in         Development    Stockholders'
                                                    issued      Value     Stock         Capital            Stage          Equity

Balance, January 31, 2003, as
recapitalized                                   13,166,502    $ 1,317    $   (35)     $ 1,428,847       $ (90,067)     $ 1,340,062

Net loss for the year ended
January 31, 2004                                         -          -          -                -            (521)            (521)
                                                ----------    -------    --------     -----------     ------------     ------------
Balance, January 31, 2004                       13,166,502      1,317        (35)       1,428,847         (90,588)       1,339,541

Private Placement common stock                   2,645,210        265          -        2,512,685               -        2,512,950

Private Placement common stock                   1,495,179        149          -        2,674,313               -        2,674,462

Net loss for the year ended January 31, 2005             -          -          -                -      (3,336,018)      (3,336,018)
                                                ----------    -------    --------     -----------     ------------     ------------
Balance, January 31, 2005                       17,306,891    $ 1,731    $   (35)     $ 6,615,845     $(3,426,606)     $ 3,190,935
                                                ==========    =======    ========     ===========     ============     ============



                             See accompanying notes






                                      F-5


                                 XENOMICS, INC.
                          (A Development Stage Company)
                      CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                                                            For the
                                                                                          Period from
                                                                                         August 4, 1999
                                                     For The Years ended January 31,     (inception) to
                                                     -------------------------------      January  31,
                                                         2005                2004             2005
                                                     ------------        -----------      ------------
                                                                                 
Cash flows from operating activities:
Net loss                                              $(3,336,018)       $      (521)     $(3,426,606)
Adjustments to reconcile net loss to net cash
  used in operating activities:
             Depreciation                                   9,067                  -            9,067
             Purchased in-process research and
             development (non-cash portion)             2,145,101                  -        2,145,101
Changes in operating assets and liabilities:
             Prepaid expenses                             (35,360)                 -          (35,360)
             Security deposit                             (57,413)               365          (58,173)
             Accounts payable and accrued expenses        207,058                  -          207,058
                                                     ------------        -----------      -----------
Net cash used in operating activities                  (1,067,565)              (156)      (1,158,913)
                                                     ------------        -----------      -----------
Cash flows from investing activities:
Acquisition of equipment                                  (86,562)                 -          (86,562)
                                                      -----------        -----------      -----------
Net cash used in investing activities                     (86,562)                 -          (86,562)
                                                      -----------        -----------      -----------
Cash flows from financing activities:
Net proceeds from issuance of common stock,
net of repurchases                                      4,380,752                  -        4,472,439
                                                      -----------        -----------      -----------
Net cash provided by financing activities               4,380,752                  -        4,380,921
                                                      -----------        -----------      -----------
Net increase(decrease) in cash and
              cash equivalents                          3,226,625               (156)       3,226,964

Cash and cash equivalents at beginning of year                339                495                -
                                                      -----------        -----------      -----------
Cash and cash equivalents at end of year              $ 3,226,964        $       339      $ 3,226,964
                                                      ===========        ===========      ===========

                             See accompanying notes





                                      F-6





                                 XENOMICS, INC.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. BUSINESS OVERVIEW:

On July 2, 2004,  Xenomics,  Inc., formerly Used Kar Parts, Inc. acquired all of
the outstanding  common stock of Xenomics Sub, a then  un-affiliated  California
corporation, by issuing 2,258,001 shares of Used Kar Parts, Inc. common stock to
Xenomics  Sub's  five  shareholders  (the  "Exchange").  The  Exchange  was made
according to the terms of a Securities  Exchange  Agreement  dated May 18, 2004.
For accounting  purposes,  the acquisition has been treated as an acquisition of
Used Kar Parts, Inc. by Xenomics Sub and as a recapitalization  of Xenomics Sub.
Accordingly, the historical financial statements prior to July 2, 2004 are those
of Xenomics Sub. In connection with the Exchange, Used Kar Parts, Inc.:

o    Redeemed  1,971,734  shares  (218,862,474  shares  post-split  shares) from
     Panetta Partners Ltd., a principal shareholder, for $500,000 or $0.0023 per
     share.

o    Amended  its  articles of  incorporation  to change its  corporate  name to
     "Xenomics,  Inc." and to split its stock  outstanding  111 for 1 (effective
     July 26, 2004), immediately following the redemption.

o    Entered  into  employment  agreements  with two of the former  Xenomics Sub
     shareholders and a consulting agreement with one of the former Xenomics Sub
     shareholders.

o    Entered into a Voting Agreement with certain investors, the former Xenomics
     Sub shareholders and certain principal shareholders.

o    Entered into a Technology  Acquisition  Agreement with the former  Xenomics
     Sub  shareholders  under  which  Xenomics  granted  an option to the former
     Xenomics Sub holders to  re-purchase  Xenomics Sub  technology  if Xenomics
     fails to apply at least 50% of the net  proceeds of  financing it raises to
     the development of Xenomics Sub technology during the period ending July 1,
     2006 in exchange for all Xenomics shares and share  equivalents held by the
     former Xenomics Sub holders at the time such option is exercised.

o    Transferred  350,000  shares of common  stock to be held in escrow,  in the
     name of the Company, to cover any undisclosed  liabilities.  Such shares as
     being treated as treasury shares.

The  fair  value  of  the  2,258,001   shares  issued  to  former  Xenomics  Sub
shareholders in the business combination totaled $2,145,101 on July 2, 2004. The
fair value per share of $0.95 used to  determine  this  amount was the value per
share  Xenomics  sold common stock in a private  placement on July 2, 2004.  The
total  consideration  was  allocated  in  full  to  the  Xenomics  research  and
development  projects which had not yet reached  technological  feasibility  and
having no  alternative  use was charged to  purchased  in-process  research  and
development  expense  during the year ended  January 31, 2005.  All of the above
transactions have been included as part of the recapitalization.

The  combined  entities  (Xenomics,  Inc.  and  Xenomics  Sub,  referred  to  as
"Xenomics" or "the  Company"),  are considered to be in the  development  stage.
Since  inception  August 4, 1999 the  Company's  efforts  have been  principally
devoted to research and  development,  securing and  protecting  our patents and
raising capital. From inception through January 31, 2005, Xenomics has sustained
cumulative net losses of $3,426,606.  Xenomics's losses have resulted  primarily
from   expenditures   incurred  in  connection  with  research  and  development
activities,  application  and filing for  regulatory  approval  of our  proposed
products,  patent  filing  and  maintenance  expenses,  purchase  of  in-process
research and development,  outside accounting and legal services and regulatory,
scientific and financial  consulting  fees.  From inception  through January 31,
2005,  Xenomics has not generated any revenue from operations,  expects to incur
additional  losses to perform further  research and  development  activities and
does not currently have any commercial molecular diagnostic products approved by
the Food and Drug  Administration,  and does not expect to have such for several
years, if at all.

Xenomics's  product  development  efforts  are thus in their  early  stages  and
Xenomics  cannot  make  estimates  of the  costs  or the  time it  will  take to
complete.  The risk of  completion  of any  program is high  because of the many
uncertainties  involved  in  bringing  new  drugs to market  including  the long
duration of clinical  testing,  the specific  performance  of proposed  products
under stringent clinical testing protocols, the extended regulatory approval and
review cycles,  the nature and timing of costs and competing  technologies being
developed by organizations with significantly greater resources.




                                      F-7


2. BASIS OF PRESENTATION:

The accompanying  consolidated  financial statements of Xenomics,  which include
the  results of  Xenomics,  Inc.  a Florida  corporation  and its  wholly  owned
subsidiary  Xenomics,  a  California  corporation  ("Xenomics  Sub"),  have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States of America  ("GAAP").  All significant  intercompany  balances and
transactions have been eliminated.

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES - The  preparation of financial  statements in conformity  with
GAAP requires  management  to make  estimates  and  assumptions  that affect the
reported  amounts of assets and liabilities and disclosure of contingent  assets
and liabilities at the date of the financial statements and the reported amounts
of revenues and expenses  during the  reporting  period.  Actual  results  could
differ from those estimates.

CASH  EQUIVALENTS  - Cash and cash  equivalents  consist of short  term,  highly
liquid  investments,  with  original  maturities  of less than six  months  when
purchased and are stated at cost.

FAIR VALUE OF FINANCIAL  INSTRUMENTS - Xenomics's financial  instruments consist
of cash and accounts  payable.  These financial  instruments are stated at their
respective carrying values which are equivalent to fair value due to their short
term nature.

BUSINESS  CONCENTRATIONS  AND  CREDIT  RISKS - All of  Xenomics's  cash and cash
equivalents  as of January 31, 2005  (approximately  $3,318,000)  are on deposit
with a major money center financial  institution.  Deposits at any point in time
may exceed federally insured limits.

PROPERTY AND  EQUIPMENT - Fixed assets are  recorded at cost.  Depreciation  and
amortization  are provided on a  straight-line  basis over the estimated  useful
lives of the assets as follows:

                    Furniture and fixtures      - 3 years
                    Lab equipment               - 5 years

RESEARCH AND  DEVELOPMENT  - Xenomics  does not  currently  have any  commercial
molecular  diagnostic  products,  and does not  expect to have such for  several
years, if at all and therefore,  research and development  costs are expensed as
incurred. These include expenditures in connection with an in-house research and
development  laboratory,  salaries and staff costs,  application  and filing for
regulatory  approval  of  our  proposed  products,   patent  legal,  filing  and
maintenance   expenses,   purchase  of  in-process   research  and  development,
regulatory and scientific consulting fees to outside suppliers.

INCOME  TAXES - Income  taxes are  accounted  for under the asset and  liability
method  prescribed  by  Statement  of Financial  Accounting  Standards  No. 109,
"Accounting for Income Taxes."  Deferred income taxes are recorded for temporary
differences  between financial  statement  carrying amounts and the tax basis of
assets and  liabilities.  Deferred  tax assets and  liabilities  reflect the tax
rates  expected  to be in  effect  for the years in which  the  differences  are
expected to reverse. A valuation allowance is provided if it is more likely than
not that some or the entire deferred tax asset will not be realized.

NET LOSS PER  SHARE - Basic  and  diluted  net loss per  share is  presented  in
conformity with SFAS No. 128,  "Earnings per Share," for all periods  presented.
In accordance with SFAS No. 128, basic and diluted net loss per common share was
determined  by  dividing  net loss  applicable  to  common  stockholders  by the
weighted-average   common  shares   outstanding   during  the  period.   Diluted
weighted-average  shares are the same as basic weighted-average shares since the
inclusion  of  issuable  shares  pursuant to the  exercise of stock  options and
warrants,  would have been  antidilutive.  As of January 31, 2005  Xenomics  had
5,445,000 stock options outstanding, whereas none were outstanding as of January
31, 2004. In addition  Xenomics had 1,511,342 common stock warrants  outstanding
which were 100% vested as of January 31, 2005 and none outstanding as of January
31, 2004.  All share and per share amounts have been restated to reflect the 111
for 1 stock split which was effected July 26, 2004 as discussed in Note 1.

ACCOUNTING  FOR STOCK BASED  COMPENSATION  - Xenomics  has adopted  Statement of
Financial  Accounting  Standard  ("SFAS") No. 123,  "Accounting  for Stock-Based
Compensation."  As  provided  for by SFAS  123,  Xenomics  has also  elected  to
continue to account for its stock-based  compensation  programs according to the
provisions of Accounting  Principles Board Opinion No. 25, "Accounting for Stock
Issued to Employees ("APB 25")."  Accordingly no  compensation  expense has been
recognized to the extent of employee or director  services rendered based on the
intrinsic  value of stock options granted under the plans during the years ended
January 31, 2005 and 2004



                                      F-8


In December 2002, the Financial  Accounting Standards Board issued SFAS No. 148,
"Accounting for Stock-Based Compensation-Transition and Disclosure, an amendment
of FASB Statement No. 123," to provide  alternative  methods of transition for a
voluntary  change to the fair value based method of accounting  for  stock-based
employee  compensation.  In  addition,  this  statement  amends  the  disclosure
requirements  of SFAS No. 123 to require  prominent  disclosures  in both annual
(see below) and interim financial  statements about the method of accounting for
stock-based employee  compensation and the effect of the method used on reported
results.

Had compensation  cost for stock options granted to employees and directors been
determined  based upon the fair value at the grant date for  awards,  consistent
with the methodology  prescribed under SFAS 123,  Xenomics's net loss would have
been as follows:


                                                       Years Ended January 31,
                                                     ---------------------------
                                                         2005           2004
                                                     ------------   ------------
Net loss, as reported                                $(3,336,018)   $      (521)

Add: Stock-based employee compensation expense
recorded under APB No. 25 intrinsic method                     -              -

Deduct: Stock-based employee compensation
expense determined under Fair Value based method
for all employee awards                                 (205,711)             -
                                                     ------------   ------------
Pro forma net loss                                   $(3,541,729)   $      (521)
                                                     ============   ============

Net loss per share:
Basic and diluted -as reported                       $     (0.23)   $     (0.00)
                                                     ============   ============
Basic and diluted -pro forma                         $     (0.24)   $     (0.00)
                                                     ============   ============
Range of Fair Value per share for
options granted to employees                         $0.02 to $1.40          N/A

Black-Scholes Methodology Assumptions:

    Dividend yield                                               0%           0%
    Risk free interest rate                          4.25% to 4.50%          N/A
    Expected lives of options                         7 to 10 years          N/A

Volatility of 0% was used until Xenomics's  common stock began to trade publicly
on July 2, 2004.  Since July 5, 2004 through  January 31, 2005 Xenomics has used
80% volatility to determine Fair Value of options granted to employees.

RECENT ACCOUNTING  PRONOUNCEMENTS  AFFECTING THE COMPANY - In December 2004, the
Financial  Accounting  Standards  Board  (FASB)  issued  Statement  of Financial
Accounting Standard ("SFAS") No. 123 (Revised 2004), "Share-Based Payment." SFAS
No 123R is a revision of SFAS No. 123, "Accounting for Stock-Based Compensation"
and supersedes Accounting Principles Board (APB) Opinion No. 25, "Accounting for
Stock Issued to Employees"  and its related  implementation  guidance.  SFAS No.
123R focuses primarily on accounting for transactions in which an entity obtains
employee  services  through  share-based  payment  transactions.  SFAS  No  123R
requires a public  entity to measure the cost of employee  services  received in
exchange  for the award of  equity  instruments  based on the fair  value of the
award at the date of grant.  The cost will be recognized  over the period during
which an employee is  required  to provide  services in exchange  for the award.
SFAS No. 123R is  effective as of the  beginning of the first  interim or annual
reporting  period that begins after  December 15, 2005.  While  Xenomics  cannot
precisely  determine  the impact on net loss as a result of the adoption of SFAS
No 123R,  estimated  compensation  expense related to prior periods can be found
above in this footnote.




                                      F-9



4. PROPERTY AND EQUIPMENT:

Fixed assets consists of laboratory, testing and computer equipment and fixtures
stated  at fair  value on the date of  acquisition,  July 2,  2004 or cost  when
subsequently  acquired and place in service.  Depreciation expense for the years
ended January 31, 2005 and for the period August 4, 1999  (inception) to January
31, 2005 was $9,067 and $0,  respectively.  AS of January 31, 2005, property and
equipment consisted of the following:


            Furniture and fixtures                   $  6,158
            Laboratory equipment                       80,404
                                                     --------
                                                       86,562
            Less - accumulated depreciation            (9,067)
                                                     --------
            Property and equipment, net              $ 77,495
                                                     ========

5. STOCKHOLDERS' EQUITY:

All share and per share  amounts  have been  restated  to reflect  the 111 for 1
stock split which was effected July 26, 2004 as discussed in Note 1.

On July 2, 2004 we  completed a private  placement  of  2,645,210  shares of our
common stock for aggregate proceeds of $2,512,950,  or $0.95 per share. The sale
was  made  to 17  accredited  investors  directly  by  us  without  any  general
solicitation  or broker and thus no finder's  fees were paid.  We filed a Form D
with the Securities and Exchange  Commission ("SEC") and the offering is claimed
to be exempt from  registration  pursuant to Rule 506 of  Regulation D under the
Securities Act of 1933, as amended.

On January 28, 2005, the Company closed a private  placement of 1,470,718 shares
of common stock and 367,681 warrants to certain investors (the "Investors"). The
securities  were sold as a unit (the  "Units")  at a price of $1.95 per Unit for
aggregate  proceeds of  approximately  $2.9 million.  Each Unit consisted of one
share of common  stock and a warrant to  purchase  one  quarter  share of common
stock.  The  warrants  are  immediately  exercisable  at $2.95 per share and are
exercisable at any time within five years from the date of issuance. The Company
paid an aggregate  $193,438 and issued an aggregate 123,659 warrants to purchase
common  stock to various  selling  agents.  In addition,  the Company  issued an
aggregate  24,461 shares of common stock to certain of such selling  agents,  in
lieu of cash.  The warrants are  immediately  exercisable at $2.15 per share and
will expire five years after issuance.

In connection with the offer and sale of securities to the Investors the Company
also entered into a Registration Rights Agreement,  dated as of January 28, 2005
(the "Registration Rights Agreement"),  with the Investors pursuant to which the
Company has agreed to file,  within 120 days after the closing,  a  registration
statement  covering  the  resale  of the  shares  of  common  stock  sold to the
Investors and the shares of common stock  issuable upon exercise of the Warrants
issued to the  Investors.  In the event a registration  statement  covering such
shares  of  Common  Stock is not  filed  with the SEC by the 120th day after the
final closing of the Offering,  the Company shall pay to the  investors,  at the
Company's  option in cash or common  stock,  an amount  equal to ?% of the gross
proceeds  raised in the  Offering  for each 30 day period that the  registration
statement is not filed with the SEC.

On April 7, 2005,  subsequent  to the balance  sheet  date,  we closed a private
placement  of 1,515,384  shares of common stock and 378,846  warrants to certain
additional  Investors.  The  securities  were sold as a unit (the  "Units") at a
price of $1.95 per Unit for aggregate  proceeds of approximately  $2.95 million.
Each Unit  consisted  of one share of common stock and a warrant to purchase one
quarter share of common stock. The warrants are immediately exercisable at $2.95
per share and are  exercisable  at any time  within  five years from the date of
issuance. We paid an aggregate $236,400 and issued an aggregate 121,231 warrants
to purchase  common stock to Axiom Capital  Management  who acted as the selling
agent.  The warrants  are  immediately  exercisable  at $2.15 per share and will
expire five years after issuance.  These April 7, 2005 Investors  became parties
to the same Registration Rights Agreement as the January 28, 2005 Investors

6. STOCK OPTION PLAN:

In June 2004 we adopted the Xenomics Stock Option Plan, as amended (the "Plan").
The Plan authorizes the grant of stock options to directors, eligible employees,
including  executive  officers and consultants.  Generally,  vesting for options
granted under the Plan is determined  at the time of grant,  and options  expire
after a 10-year period.  Options are granted at an excercise price not less than
the fair market value at the date of grant.


                                      F-10


A total of 5,000,000  shares have been reserved for issuance  under the Plan. As
of January 31, 2005,  options for 5,445,000  shares were  outstanding  under the
Plan. 445,000 of such options have been granted subject to stockholder  approval
of an increase in the number of shares that can be granted  under the plan.  The
options  granted under the Plan may be either  "incentive  stock options" within
the meaning of Section 422 of the Internal  Revenue Code of 1986,  as amended or
non-statutory stock options at the discretion of the Board of Directors

The Company recognizes deferred  compensation expense for the intrinsic value of
unvested stock options granted to employees.  Deferred stock-based  compensation
will be amortized to stock-based compensation expense over the vesting period of
the stock  option.  During the twelve months ended January 31, 2005 and 2004 and
for the period from  August 4, 1999  (inception)  to January  31, 2005  Xenomics
recognized no stock-based  compensation expense related to issuance of stock and
stock  options.  At  January  31,  2005,  there  was  no  unamortized   deferred
compensation.

The following  represent options  outstanding for the years since August 4, 1999
(inception) through January 31, 2005.



                                                                          
                                                    Number      Exercise Price     Weighted Average
                                                  of Shares        Per Share        Exercise Price
                                                 -----------    --------------     ----------------
Balance, August 4, 1999                                   0                              $0.00
(inception) to January 31,
2004 Activity for the
year ended January 31, 2005:

     Add: new grants                              5,445,000      $1.25 - $2.50           $1.56
     Less: cancellations and forfeitures                  0
     Less: exercises                                      0
                                                 -----------
Balance, January 31, 2005                         5,445,000      $1.25 - $2.50           $1.56
                                                 ===========


Options are exercisable as follows at January 31, 2005:


                                        Options Outstanding                              Options Exercisable
                         --------------------------------------------------       --------------------------------
                         Number        Weighted Average    Weighted Average        Number         Weighted Average
    Exercise Price       of Shares      Remaining Life      Exercise Price        of Shares        Exercise Price
                                                                        
        $1.25            3,825,000         9.5 years            $1.25               75,000             $1.25

    $2.25 - $2.50        1,620,000         9.5 years            $2.28                    0                --
                         ---------                                                  ------
     All Options         5,445,000         9.5 years            $1.56               75,000             $1.25
                         =========                                                  ======



7. INCOME TAXES:

At January 31, 2005, Xenomics had available Federal net operating tax loss carry
forwards of  approximately  $1,000,000  expiring  through 2024 to offset  future
taxable income.  The net deferred tax asset has been fully offset by a valuation
allowance  due to  uncertainties  regarding  realization  of benefits from these
future  tax  deductions.  As a result of the  change in  control  provisions  of
Internal Revenue Code Section 382, a significant  portion of these net operating
loss carry forwards may be subject to limitation on future utilization.



                                      F-11


8. SPAXEN JOINT VENTURE

In March, 2004, Xenomics organized a joint venture with the Spallanzani National
Institute  for  Infectious  Diseases   (Instituto   Nazionale  per  le  Malattie
Infettive,  "INMI") in Rome,  Italy, in the form of a new Italian company called
SpaXen Italia,  S.R.L ("SpaXen").  Shares of SpaXen are held 50% by INMI and 50%
by Xenomics.  SpaXen was  capitalized  with 100,000  Euros from INMI in cash and
Xenomics   contributed   100,000  Euros  in  the  form  of  certain  proprietary
intellectual  property  in the field of  infectious  diseases.  Xenomics  has no
obligation to fund the joint venture other than by the  continuing  contribution
of the use of it's intellectual property in the field of infectious diseases.

9. COMMITMENTS AND CONTINGENCIES:

LICENSE AGREEMENTS:

On May 18, 2004, Xenomics entered into a Technology  Acquisition  Agreement with
the former Xenomics Sub  shareholders  under which Xenomics granted an option to
the former  Xenomics  Sub holders to  re-purchase  Xenomics  Sub  technology  if
Xenomics  fails to apply at least 50% of the net proceeds of financing it raises
to the  development of Xenomics Sub technology  during the period ending July 1,
2006. The repurchase  would  constitute an exchange for all Xenomics  shares and
share  equivalents  held by the  former  Xenomics  Sub  holders at the time such
option is exercised

EMPLOYMENT AND CONSULTING AGREEMENTS:

On February 14, 2005,  subsequent  to the balance sheet date, we entered into an
employment  agreement with Bernard  Denoyer,  pursuant to which Mr. Denoyer will
serve as Vice  President-Controller  for a period of 1 year commencing  February
14, 2005. The agreement is  automatically  renewed for successive 1 year periods
until written notice not to renew is delivered by either us or Mr. Denoyer.  Mr.
Denoyer's  salary  is  $60,000  per  year.  In  connection  with the  employment
agreement,  Mr.  Denoyer  received  a grant of 75,000  incentive  stock  options
pursuant to  Xenomics's  stock  option plan with an exercise  price of $2.50 per
share.  Such  options  will vest at the rate of 25,000  per year for a period of
three years beginning on January 14, 2006.

On July 2, 2004, we entered into an employment  agreement  with Samuil  Umansky,
Ph.D.,  pursuant to which Dr. Umansky  serves as Xenomics's  President and Chief
Scientific  Officer.  Dr.  Umansky's  employment  agreement  is for a term of 36
months beginning June 24, 2004 and is automatically renewable for successive one
year periods at the end of the term. Dr.  Umansky's  salary is $175,000 per year
and he is  eligible to receive a cash bonus of up to 50% of his salary per year.
In connection  with the employment  agreement,  Dr. Umansky  received a grant of
1,012,500 stock options which vest in annual  installments  of 253,125,  303,750
and 455,625 and are exercisable at $1.25 per share.

On July 2, 2004, we entered into an employment  agreement with Hovsep Melkonyan,
Ph.D., pursuant to which Dr. Melkonyan serves as Vice President,  Research for a
term of 36 months beginning June 24, 2004, which is automatically  renewable for
successive  one year periods at the end of the term. Dr.  Melkonyan's  salary is
$135,000 per year and he is eligible to receive a cash bonus of up to 50% of his
salary per year. In connection  with the  employment  agreement,  Dr.  Melkonyan
received a grant of 675,000 stock options which vest in annual  installments  of
168,750, 202,500 and 303,750 and are exercisable at $1.25 per share.

On July 2, 2004,  we entered  into a consulting  agreement  with L. David Tomei,
Ph.D.,  pursuant to which Dr. Tomei agreed to serve as Co-Chairman of Xenomics's
Board.  Dr. Tomei's  consulting  agreement is for a term of 36 months  beginning
June 24, 2004 and is automatically  renewable for successive one year periods at
the end of the term. Dr. Tomei's annual  consulting fee is $175,000 per year and
he is  eligible  to  receive  cash  bonuses  upon  the  achievement  of  certain
milestones.  Dr. Tomei received a grant of 1,012,500 stock options which vest in
annual installments of 253,125,  303,750 and 455,625 and is exercisable at $1.25
per share.

On  September  3, 2004,  Dr.  Randy  White and  Xenomics  entered  into a letter
agreement.  Pursuant to the letter agreement,  Xenomics will employ Dr. White as
Chief Executive  Officer for a period of 3 years commencing  September 13, 2004.
Dr. White will be paid an annual base salary of $215,000. We have agreed to rent
for Dr. White's benefit a studio  apartment in New York, New York. Dr. White was
granted an aggregate  1,425,000  incentive stock options  pursuant to Xenomics's
Plan with an exercise  price of $2.25 per share.  300,000 of such options  shall
vest on the first  anniversary of the date of the Letter  Agreement,  350,000 of
such  options  shall  vest on the second  anniversary  of the date of the letter
agreement and 400,000 of such options shall vest on the third anniversary of the
date of the letter agreement (the "Sale Options"). The remaining 375,000 options
shall vest in the event there is a sale of Xenomics for  consideration  equal to
$15.00  per  share  or  more.  In the  event  there  is a sale of  Xenomics  for
consideration  exceeding $9.25 per share,  Dr. White shall be entitled to a cash
bonus of $500,000 and all of his unvested Sale Options shall  immediately  vest.
In the event there is a sale of Xenomics for  consideration  equal to $15.00 per
share or more,  Dr.  White  shall be entitled  to a cash bonus of  $750,000.  In
addition, at any time during the term of his employment,  in the event the stock
price of the common stock of Xenomics exceeds $9.25 per share for 60 consecutive
trading days, all of Dr. White's unvested Sale Options shall immediately vest.




                                      F-12


LEASE AGREEMENTS:

On  September  15,  2004,  Xenomics  entered  into a seven  year  lease  for its
corporate  headquarters  in New York City with an  approximate  rent of  $75,000
annually  through  September 30, 2011. On September 1, 2004,  Xenomics entered a
two year lease for laboratory  space in New Jersey,  with an approximate rent of
$90,000 annually through September 2006. During the years ended January 31, 2005
and for the period from August 4, 1999  (inception)  to January 31, 2005,  total
rent  expense was $74,637.  No rent  expense was incurred  prior to September 1,
2004. Total annual  commitments under these leases for each of the twelve months
ended January 31, are as follows:


                    2006            $  160,867
                    2007               125,342
                    2008                75,041
                    2009                76,542
                    2010                78,073
                    2011                79,634
                    2012                53,793
                                    ----------
                    Total           $  649,303
                                    ==========










                                      F-13



                                Index to Exhibits

Exhibit     Description

2.1         Capital Stock Purchase Agreement between Panetta Partners,  Ltd. and
            Jeannine Karklins dated February 24, 2004 (1)

3.3         Articles of Incorporation of the Company (2)

3.4         Articles  of  Amendment  to Articles  of  Incorporation  of Used Kar
            Parts, Inc.  changing its name to Xenomics,  Inc., filed on July 14,
            2004 with the Florida Secretary of State (3)

3.2         Amended and Restated By-Laws (4)

4.1         Form of Stock Certificate, $.001 par value (5)

4.2         Form of Warrant  issued to Irv Weiman,  Laura Dever and Len Toboroff
            (6)

4.3         Form of Warrant issued to Trilogy Capital Partners, Inc. (7)

4.4         Form of  Warrant  to  purchase  shares  of  Common  Stock  issued in
            connection with the sale of the Common Stock (8)

10.1        Xenomics, Inc. 2004 Stock Option Plan (9)+

10.2        Securities Exchange Agreement by and among Used Kar Parts, Inc., the
            individuals  named on Schedule  1.1thereto  and Xenomics dated as of
            May 18, 2004. (10)

10.3        Closing  Agreement  entered into effective as of July 2, 2004 by and
            among Used Kar Parts, Inc., and Xenomics and L. David Tomei,  Samuil
            Umansky,  Hovsep S.  Melkonyan,  Kathryn  P.  Wilke and  Anatoly  V.
            Lichtenstein (11)

10.4        Technology Acquisition Agreement dated effective as of June 24, 2004
            by and among Used Kar Parts,  Inc., and Xenomics and L. David Tomei,
            Samuil Umansky, Hovsep S. Melkonyan, Kathryn P. Wilke and Anatoly V.
            Lichtenstein (12)

10.5        Shareholder  Escrow Agreement  effective as of the 24th day of June,
            2004, by and among Used Kar Parts, Inc., Sommer & Schneider LLP, and
            the several former shareholders of Xenomics. (13)

10.6        Purchaser  Escrow  Agreement  effective  as of the 24th day of June,
            2004, by and among Used Kar Parts,  Inc., Sommer & Schneider LLP and
            the several former shareholders of Xenomics (14)

10.7        Repurchase  Agreement  dated as of June 24, 2004 by and between Used
            Kar Parts, Inc. and Panetta Partners Ltd. Xenomics,  Inc. 2004 Stock
            Option Plan (15)

10.8        Executive  Employment  Agreement dated effective as of June 24, 2004
            by and among Hovsep  Melkonyan,  Xenomics  and Used Kar Parts,  Inc.
            (16)+

10.9        Consulting  Agreement  effective as of June 24, 2004 by and among L.
            David Tomei, Xenomics and Used Kar Parts, Inc. (17)+

10.10       Voting Agreement effective as of June 24, 2004 by and among L. David
            Tomei, the Xenomics Shareholders,  the Original Shareholders and the
            Investors (18)

10.11       Letter Agreement dated September 3, 2004 between Xenomics,  Inc. and
            Dr. Randy White (19)+

10.12       Letter of Engagement  between  Trilogy  Capital  Partners,  Inc. and
            Xenomics, Inc. dated January 10, 2005 (20)

10.13       Form of Registration Rights Agreement,  dated as of January 28, 2005
            by and  among the  Registrant  and the  purchasers  set forth on the
            signature page thereto (21)

10.14       Employment Agreement dated February 14, 2005 between the Company and
            Bernard Denoyer (22)+

10.15       Shareholders   `Agreement  between  the  Company  and  the  National
            Institute of Infectious  Diseases "Lazzaro  Spallanzani" dated April
            7, 2004.



                                        i



14          Code of Business Conduct and Ethics

16          Letter from Baum & Company,  PA Re: Change in Certifying  Accountant
            (23)

31.1        Certification  of  Chief  Executive   Officer  required  under  Rule
            13a-14(a)/15d-14(a) under the Exchange Act

31.2        Certification  of Principal  Financial  Officer  required under Rule
            13a-14(a)/15d-14(a) under the Exchange Act

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

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

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

(1)  Incorporated  by reference to exhibit 10.1 to the Company's  Current Report
     on Form 8-K filed on March 11, 2004.

(2)  Incorporated  by  reference  to  exhibit  3.1 to the  Company's  Form  SB-2
     Registration Statement, as amended, filed June 25, 2003.

(3)  Incorporated by reference to exhibit 3(i).1 to the Company's Current Report
     on Form 8-K filed on July 19, 2004.

(4)  Incorporated  by  reference  to exhibit  3(ii).1 to the  Company's  Current
     Report on Form 8-K filed on July 19, 2004.

(5)  Incorporated  by  reference  to  exhibit  4  to  the  Company's  Form  SB-2
     Registration Statement, as amended, filed June 25, 2003.

(6)  Incorporated by reference to exhibit 4.2 to the Company's Current Report on
     Form 8-K filed on July 19, 2004.

(7)  Incorporated by reference to exhibit 4.1 to the Company's Current Report on
     Form 8-K filed on January 13, 2005.

(8)  Incorporated by reference to exhibit 4.1 to the Company's Current Report on
     Form 8-K filed on February 3, 2005.

(9)  Incorporated by reference to exhibit 4.3 to the Company's Current Report on
     Form 8-K filed on July 19, 2004.

(10) Incorporated by reference to exhibit 2.1 to the Company's Current Report on
     Form 8-K filed on July 19, 2004.

(11) Incorporated by reference to exhibit 2.2 to the Company's Current Report on
     Form 8-K filed on July 19, 2004.

(12) Incorporated by reference to exhibit 2.3 to the Company's Current Report on
     Form 8-K filed on July 19, 2004.

(13) Incorporated by reference to exhibit 2.4 to the Company's Current Report on
     Form 8-K filed on July 19, 2004.

(14) Incorporated  by reference to exhibit 99.2 to the Company's  Current Report
     on Form 8-K filed on July 19, 2004.

(15) Incorporated by reference to exhibit 2.6 to the Company's Current Report on
     Form 8-K filed on July 19, 2004.

(16) Incorporated  by reference to exhibit 99.3 to the Company's  Current Report
     on Form 8-K filed on July 19, 2004.

(17) Incorporated  by reference to exhibit 99.4 to the Company's  Current Report
     on Form 8-K filed on July 19, 2004.

(18) Incorporated  by reference to exhibit 99.5 to the Company's  Current Report
     on Form 8-K filed on July 19, 2004.

(19) Incorporated  by reference to exhibit 99.1 to the Company's  Current Report
     on Form 8-K filed on September 9, 2004.

(20) Incorporated  by reference to exhibit 10.1 to the Company's  Current Report
     on Form 8-K filed on January 13, 2005.

(21) Incorporated  by reference to exhibit 10.1 to the Company's  Current Report
     on Form 8-K filed on February 3, 2005.

(22) Incorporated by reference to exhibit 4.1 to the Company's Current Report on
     Form 8-K filed on February 17, 2005.

(23) Incorporated  by reference to exhibit 16.1 to the Company's  Current Report
     on Form 8-K filed on February 3, 2005.

+    Denotes a management contract or compensatory plan or arrangement



                                       ii