As filed with the Securities and Exchange Commission on June 9, 2005


================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM S-1
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933




                                                                                     
                   Delaware                              EarthShell Corporation                        77-0322379
(State or Other Jurisdiction of Incorporation     (Name of Registrant in Our Charter)     (I.R.S. Employer Identification No.)
                 or Organization)
                                                                                                      Simon K. Hodson
           3916 State Street, Suite 110                                                         3916 State Street, Suite 110
         Santa Barbara, California 93105                                                      Santa Barbara, California 93105
                  (805) 563-7590                                    2650                               (805) 563-7590
    (Address and telephone number of Principal          (Primary Standard Industrial        (Name, address and telephone number
Executive Offices and Principal Place of Business)      Classification Code Number)                of agent for service)
                                                                  Copies to:
          Clayton E. Parker, Esq.                                                                 Jacqueline G. Hodes, Esq.
Kirkpatrick & Lockhart Nicholson Graham LLP                                              Kirkpatrick & Lockhart Nicholson Graham LLP
   201 S. Biscayne Boulevard, Suite 2000                                                    201 S. Biscayne Boulevard, Suite 2000
            Miami, Florida 33131                                                                     Miami, Florida 33131
          Telephone: (305)539-3300                                                                 Telephone: (305)539-3300
         Telecopier: (305)358-7095                                                                Telecopier: (305)358-7095


      Approximate  date of commencement of proposed sale to the public:  As soon
as practicable after this registration statement becomes effective.

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

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

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

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


                         CALCULATION OF REGISTRATION FEE


============================================================================================================================
                                                                                           Proposed Maximum
                                                                          Proposed Maximum    Aggregate        Amount Of
            Title Of Each Class Of                    Amount To Be         Offering Price      Offering      Registration
         Securities To Be Registered                   Registered          Per Share (1)      Price (1)           Fee
----------------------------------------------------------------------------------------------------------------------------
                                                                                             
Common Stock, par value $0.01 per share              4,476,927 shares (2)       $2.00         $8,953,854       $1,054.00
----------------------------------------------------------------------------------------------------------------------------
TOTAL                                                4,476,927 shares (2)       $2.00         $8,953,854       $1,054.00
============================================================================================================================


(1)   Estimated  solely for the  purpose of  calculating  the  registration  fee
      pursuant to Rule 457(c) under the Securities Act of 1933. For the purposes
      of this  table,  we have used the  average  of the  closing  bid and asked
      prices as of a recent date.


(2)   Of these shares,  2,000,000 are being  registered under the Standby Equity
      Distribution  Agreement,  143,550 shares were received as a commitment fee
      under  the  Standby  Equity  Distribution  Agreement,  6,450  shares  were
      received as a placement agent fee,  1,016,310 are being  registered  under
      warrants,   791,667  are  being   registered   pursuant  to  a  settlement
      arrangement,   and  518,950  are  being  registered  pursuant  to  private
      placement transaction agreements.


                                   ----------

      The Registrant hereby amends this  Registration  Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further  amendment  which  specifically  states  that  this  Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the Securities  Act of 1933 or until this  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.




                                   PROSPECTUS


                                       Subject to completion, dated June 9, 2005

                             EARTHSHELL CORPORATION
                        4,476,927 shares of Common Stock

      This  prospectus  relates  to  the  sale  of up  to  4,476,927  shares  of
EarthShell  Corporation  ("EarthShell" or the "Company") common stock by certain
persons who are stockholders of the Company  including Cornell Capital Partners,
LP  ("Cornell  Capital  Partners").   Please  refer  to  "Selling  Stockholders"
beginning  on page 16.  EarthShell  is not selling any shares of common stock in
this  offering and therefore  will not receive any proceeds from this  offering.
All costs associated with this registration will be borne by the Company.

      The  shares of common  stock are  being  offered  for sale by the  selling
stockholders at prices established on the Over-the-Counter Bulletin Board during
the term of this offering.  On June 7, 2005, the last reported sale price of our
common  stock  was  $1.98  per  share.   Our  common  stock  is  quoted  on  the
Over-the-Counter  Bulletin Board under the symbol  "ERTH.OB."  These prices will
fluctuate based on the demand for the shares of common stock.

      The selling  stockholders  consists of Cornell Capital  Partners,  who may
sell up to 2,768,550  shares of common  stock,  2,000,000 of which are under the
Standby Equity Distribution Agreement if the Company determined to make advances
under the Standby Equity Distribution Agreement,  143,550 shares of common stock
received  from the Company on March 23,  2005 as a fee under the Standby  Equity
Distribution  Agreement and 625,000 shares of common stock underlying a warrant,
Sloan  Securities  Corporation,  who may sell up to 6,450 shares of common stock
received by the  Company on March 23,  2005 as a  placement  agent fee under the
Standby Equity Distribution Agreement, SF Capital Partners Ltd., who may sell up
to 791,667 shares of common stock upon the  conversion of existing  debt,  other
selling  shareholders  who  may  sell  up to  518,940  shares  of  common  stock
previously issued by the Company and other selling stockholders, who may sell up
to 391,310 shares of common stock underlying warrants.


      Cornell  Capital  Partners is an  "underwriter"  within the meaning of the
Securities  Act of 1933 in  connection  with the sale of common  stock under the
Standby  Equity  Distribution  Agreement.  Cornell  Capital  Partners  will  pay
EarthShell 98% of, or a 2% discount to, the lowest volume weighted average price
of the common stock during the five consecutive  trading day period  immediately
following the notice date. In addition,  Cornell Capital Partners will retain 5%
of each advance under the Standby Equity Distribution Agreement. Cornell Capital
Partners also received a one-time  commitment  fee in the form of 143,550 shares
of common stock on March 23, 2005.  The 2% discount,  the 5% retainage  fee, and
the 143,550  compensation  shares previously  issued are underwriting  discounts
payable to Cornell Capital Partners.

      EarthShell  has engaged  Sloan  Securities  Corporation,  an  unaffiliated
registered  broker-dealer,  to advise it in connection  with the Standby  Equity
Distribution  Agreement.  Sloan  Securities  Corporation was paid a fee of 6,450
shares of the Company's common stock on March 23, 2005.

      Brokers or dealers  effecting  transactions in these shares should confirm
that the  shares  are  registered  under  the  applicable  state  law or that an
exemption from registration is available.

      These securities are speculative and involve a high degree of risk.

      Please refer to "Risk Factors" beginning on page 7.

      With the exception of Cornell Capital Partners,  which is an "underwriter"
within the meaning of the Securities Act of 1933, no other underwriter or person
has been  engaged  to  facilitate  the sale of shares  of  common  stock in this
offering. This offering will terminate twenty-four months after the accompanying
registration  statement  is declared  effective by the  Securities  and Exchange
Commission.  None  of the  proceeds  from  the  sale  of  stock  by the  selling
stockholders will be placed in escrow, trust or any similar account.

      The information in this prospectus is not complete and may be changed. The
selling  stockholders  may not sell  these  securities  until  the  registration
statement filed with the Securities and Exchange  Commission is effective.  This
prospectus is not an offer to buy these  securities in any state where the offer
or sale is not permitted.

      The Securities and Exchange  Commission  and state  securities  regulators
have not approved or  disapproved  of these  securities,  or  determined if this
prospectus  is truthful or  complete.  Any  representation  to the contrary is a
criminal offense.


                                       1



                  The date of this prospectus is June __, 2005



                                       2


                                TABLE OF CONTENTS




                                                                                  
PROSPECTUS SUMMARY....................................................................1
THE OFFERING..........................................................................2
SUMMARY FINANCIAL DATA................................................................4
SUPPLEMENTARY FINANCIAL INFORMATION...................................................5
CAPITALIZATION........................................................................6
RISK FACTORS..........................................................................7
FORWARD-LOOKING STATEMENTS...........................................................15
SELLING STOCKHOLDERS.................................................................16
USE OF PROCEEDS......................................................................20
DILUTION.............................................................................21
STANDBY EQUITY DISTRIBUTION AGREEMENT................................................22
PLAN OF DISTRIBUTION.................................................................24
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
      OPERATIONS.....................................................................26
CHANGES IN AND DISAGREEMENTS  WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
      DISCLOSURE.....................................................................37
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK...........................38
DESCRIPTION OF BUSINESS..............................................................39
MANAGEMENT...........................................................................47
STOCK PERFORMANCE GRAPH..............................................................56
PRINCIPAL STOCKHOLDERS...............................................................57
MARKET PRICE OF AND DIVIDENDS ON THE REGISTRANT'S  COMMON EQUITY AND OTHER
      STOCKHOLDER MATTERS............................................................59
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.......................................60
DESCRIPTION OF CAPITAL STOCK.........................................................61
EXPERTS..............................................................................64
VALIDITY OF SECURITIES...............................................................64
INTERESTS OF NAMED EXPERT AND COUNSEL LEGAL MATTERS..................................64
HOW TO GET MORE INFORMATION..........................................................64
PART II............................................................................II-2
EXHIBIT 5.1.......................................................................5.1-1
EXHIBIT 23.2.....................................................................23.2-1
FINANCIAL STATEMENTS................................................................F-1
---------------------------------------------------------------------------------------



                                       i



                               PROSPECTUS SUMMARY

      The following is only a summary of the information,  financial  statements
and the notes included in this prospectus. You should read the entire prospectus
carefully,  including "Risk Factors" and our Financial  Statements and the notes
to the Financial Statements before making any investment decision.

                                   Our Company

      EarthShell(R) Corporation ("EarthShell" or the "Company") was organized in
November  1992 to engage in the  commercialization  of a  proprietary  composite
material technology,  designed with the environment in mind, for the manufacture
of  disposable  packaging to be used in the  foodservice  industry.  Current and
future products include hinged-lid containers, plates, bowls, foodservice wraps,
cups, and cutlery ("EarthShell Packaging"). The EarthShell composite material is
primarily made from abundantly available and low cost natural raw materials such
as limestone and starch from annually renewable crops such as corn and potatoes.
The Company has defined that foodservice  disposables made of this material will
offer  certain  significant  environmental  benefits,  will have  comparable  or
superior performance characteristics, such as greater strength and rigidity, and
can be  commercially  produced  and sold at  prices  that are  competitive  with
comparable conventional paper and plastic foodservice disposables.

      The Company's  objective is to establish  EarthShell  Packaging(R)  as the
preferred  disposable packaging material for the foodservice industry throughout
the  world  based  on  comparable  performance,  environmental  superiority  and
competitive pricing. EarthShell's approach for achieving this objective has been
to:  (i)  license  the   EarthShell   technology   to   strategically   selected
manufacturing or operating partners to manufacture,  market, distribute and sell
EarthShell  Packaging;  (ii)  demonstrate  customer  acceptance  and  demand for
EarthShell  Packaging through key market leaders and environmental  groups;  and
(iii)  demonstrate  the  manufacturability  and improved  economics with initial
strategic partners.

                                  Going Concern

      The condensed  consolidated  financial  statements have been prepared on a
going  concern  basis,  which  contemplates  the  realization  of assets and the
satisfaction  of liabilities  in the normal course of business.  The Company has
incurred  significant  losses since  inception,  has minimal  revenues and has a
working  capital deficit of $8,426,070 at March 31, 2005.  These factors,  along
with others, may indicate that the Company will be unable to continue as a going
concern  for a  reasonable  period  of  time.  The  Company  will  have to raise
additional funds to meet its current obligations and to cover operating expenses
through the year ending  December 31, 2005. If the Company is not  successful in
raising additional capital it may not be able to continue as a going concern for
a reasonable  period of time.  Management  plans to address this need by raising
cash through  either the issuance of debt or equity  securities.  In March 2005,
the Company  secured a $1.15 million loan and also entered into a Standby Equity
Distribution  Agreement  where the Company has the right,  upon  registration of
shares of its common  stock,  to require an  institutional  investor to purchase
shares of the  Company's  common stock from time to time at the  Company's  sole
discretion.  In addition,  the Company expects to receive additional  technology
fee  payments  in 2005 in  connection  with  both  existing  and new  sublicense
agreements for its technology in various territories and fields of use. However,
the Company cannot assure that additional financing will be available to it, or,
if  available,  that the terms will be  satisfactory,  that it will  receive any
further  technology fee payments in 2005 pursuant to the  Sublicense  Agreement.
Management  also plans to  continue in its  efforts to  minimize  expenses,  but
cannot assure that it will be able to reduce expenses below current levels.  The
condensed  consolidated  financial  statements  do not include  any  adjustments
relating to the  recoverability  and classification of recorded asset amounts or
the amounts and classification of liabilities that might be necessary should the
Company be unable to continue as a going concern.

                                    About Us

      Our principal  executive  offices are located at 3916 State Street,  Suite
110, Santa Barbara, California 93105. Our telephone number is (805) 563-7590.


                                       1


                                  THE OFFERING

      This offering  relates to the sale of common stock by certain  persons who
are the selling stockholders consists of Cornell Capital Partners,  who may sell
up to 2,768,550 shares of common stock, 2,000,000 of which are under the Standby
Equity  Distribution  Agreement if the Company determines to make advances under
the Standby  Equity  Distribution  Agreement and 143,550  shares of common stock
received from  EarthShell  on March 23, 2005, as a fee under the Standby  Equity
Distribution  Agreement and 625,000 shares of common stock underlying  warrants,
Sloan Securities  Corporation,  who intends to sell up to 6,450 shares of common
stock,  which  were  received  on  March  23,  2005  under  the  Standby  Equity
Distribution  Agreement,  SF Capital  Partners  Ltd., who may sell up to 791,667
shares of common  stock upon the  conversion  of existing  debt,  other  selling
shareholders  who  intend  to  sell  up to  1,418,950  shares  of  common  stock
previously issued by the Company and other selling  stockholders,  who intend to
sell up to 391,310 shares of common stock underlying warrants.

      The  commitment  amount of the Standby  Equity  Distribution  Agreement is
$10.0 million, and at an assumed price of $2.254 per share, the Company would be
able to receive gross proceeds of $4,508,000  million using the 2,000,000 shares
being registered in this registration  statement.  The Company would be required
to register  2,436,558  additional  shares at this  assumed  price to obtain the
entire $10.0 million available under the Standby Equity Distribution Agreement.

      Pursuant  to the Standby  Equity  Distribution  Agreement,  we may, at our
discretion,  periodically  register,  issue and sell to Cornell Capital Partners
shares of common stock for a total purchase  price of $10.0 million.  Whether we
choose to issue and sell stock is entirely at our  discretion.  We may choose to
not sell any shares  hereunder,  or we could  decide to sell a small  portion of
shares or a large  amount of shares.  The amount of each advance is subject to a
maximum  advance  amount of $500,000,  and we may not submit any advance  within
five trading days of a prior  advance.  Cornell  Capital  Partners  will pay the
Company 98% of, or a 2% discount to, the lowest volume weighted average price of
the common  stock  during the five  consecutive  trading day period  immediately
following the notice date. Of each advance made by EarthShell,  Cornell  Capital
Partners shall retain 5% of each advance. In addition,  Cornell Capital Partners
received  a  one-time  commitment  fee in the  form  of  143,550  shares  of the
Company's  common stock on March 23, 2005.  Cornell Capital  Partners intends to
sell any shares purchased under the Standby Equity Distribution Agreement at the
then prevailing market price. Among other things, this prospectus relates to the
shares  of common  stock to be issued  under  the  Standby  Equity  Distribution
Agreement.  There are substantial risks to investors as a result of the issuance
of shares of common stock under the Standby Equity Distribution Agreement. These
risks include  dilution of  shareholders,  significant  decline in the Company's
stock  price and the  inability  of the  Company to draw  sufficient  funds when
needed.

      There is an inverse relationship between our stock price and the number of
shares to be issued under the Standby Equity Distribution Agreement. That is, as
our stock price  declines,  we would be  required  to issue a greater  number of
shares under the Standby Equity Distribution Agreement for a given advance. This
inverse  relationship is demonstrated  by the following  table,  which shows the
number of shares to be issued under the Standby Equity Distribution Agreement at
a recent price of $2.30 per share and 25%,  50% and 75%  discounts to the recent
price.



                                                                    
      Purchase Price:              $    2.2540    $    1.6905    $    1.1270    $    0.5635
      No. of Shares(1):              2,000,000      2,000,000      2,000,000      2,000,000
      Total Outstanding (2):        20,435,452     20,435,452     20,435,452     20,435,452
      Percent Outstanding (3):             9.8%           9.8%           9.8%           9.8%
      Net Cash to EarthShell:(4)   $ 4,197,600    $ 3,126,950    $ 2,056,300    $   985,650


(1)   Represents  the  number of shares of common  stock to be issued to Cornell
      Capital  Partners under the Standby Equity  Distribution  Agreement at the
      prices set forth in the table,  assuming sufficient  authorized shares are
      available.

(2)   Represents  the total number of shares of common stock  outstanding  after
      the issuance of the shares to Cornell  Capital  Partners under the Standby
      Equity Distribution Agreement.

(3)   Represents  the shares of common stock to be issued as a percentage of the
      total number shares outstanding.

(4)   Net cash  equals  gross  proceeds  minus  the 5%  retainage  and  minus an
      assumption of $85,000 in expenses.

      We have engaged Sloan Securities  Corporation,  an unaffiliated registered
broker-dealer,  to advise us in connection with the Standby Equity  Distribution
Agreement.  Sloan  Securities  Corporation  was  paid a fee of 6,450  shares  of
EarthShell's   common  stock  on  March  23,  2005,  under  the  Standby  Equity
Distribution Agreement.  Sloan Securities Corporation is not participating as an
underwriter in this offering.

                                       2



Common Stock Offered                  4,476,927 shares by selling stockholders


Offering Price                        Market price


Common Stock Outstanding              18,435,452 shares as of June 9, 2005
Before the Offering(1)


Use of Proceeds                       We will not  receive  any  proceeds of the
                                      shares     offered    by    the    selling
                                      stockholders.   Any  proceeds  we  receive
                                      from the sale of  common  stock  under the
                                      Standby Equity Distribution  Agreement and
                                      under  the  warrants   will  be  used  for
                                      general  working  capital  purposes.   See
                                      "Use of Proceeds."

Risk Factors                          The  securities  offered  hereby involve a
                                      high   degree   of  risk   and   immediate
                                      substantial  dilution.  See "Risk Factors"
                                      and "Dilution."

Over-the-Counter Bulletin
Board Symbol                          ERTH.OB

----------
1     Excludes up to  2,000,000  shares of common  stock to be issued  under the
      Standby Equity  Distribution  Agreement,  up to 2,456,786  shares upon the
      exercise of warrants,  up to 1,083,334 shares issuable upon the conversion
      of debt and up to 947,767 shares upon the exercise of options.


                                       3


                             SUMMARY FINANCIAL DATA



      The following selected financial data have been derived from the Company's
and its predecessor's  consolidated financial statements which have been audited
by Farber & Hass LLP as of and for the years ended  December 31, 2004,  2003 and
2002 and  Deloitte  & Touche  LLP for the year  ended  December  31,  2001.  The
financial  data as of and for the three  months  ended March 31, 2005 is derived
from  our  unaudited   consolidated   financials   included  elsewhere  in  this
prospectus.  The following data should be read in conjunction with "Management's
Discussion  and Analysis of Financial  Condition and Results of  Operations"  in
this  Prospectus  and the  Consolidated  Financial  Statements and notes thereto
included in this Prospectus.



                                                                (Dollars in thousands, except per share data)
                                     ---------------------------------------------------------------------------------------------
                                       For the Three
                                       Months Ended
                                         March 31,
Statement of Operations Data                2005            2004            2003            2002            2001            2000
----------------------------             ---------       ---------       ---------       ---------       ---------       ---------
                                                                                                       
Revenues                                 $      75       $     138              --              --              --              --
Research and development expenses              104           1,170       $   9,547       $  26,890       $  47,148       $  37,265
General and administrative expenses          1,032           3,749           5,786           9,590           9,634           6,843
Depreciation and amortization                    1              42             380           3,099           5,874           5,704
Gain on sale of property and
equipment                                       (7)           (168)           (452)           (441)             --              --
Interest expenses (income), net                 22           1,068           1,791             132            (356)         (1,264)
Related party patent expenses                   --              --              --              --              --             362
Debenture conversion cost                       --              --             166             321              --              --
Net loss                                     1,078           7,257          18,517          39,591          62,302          48,912
Average shares outstanding                  18,250          15,047          13,267          11,277           9,353           8,452


                                       For the Three
                                       Months Ended
                                         March 31,
Balance Sheet Data                          2005            2004            2003            2002            2001            2000
------------------                       ---------       ---------       ---------       ---------       ---------       ---------
                                                                                                       
Cash and cash equivalents                $     328       $     272       $   1,902       $     111       $     828       $   7,792
Working capital (deficit)                   (8,426)         (7,289)         (9,761)         (8,315)         (6,941)          2,107
Total assets                                   479             483           2,287          18,024          19,886          48,474
Total long-term obligations                  1,316           1,475           4,408              --              --              --
Deficit accumulated during                
  development stage                       (322,685)       (321,607)        (314,351)      (295,834)       (256,243)       (193,941)
Stockholders' equity (deficit)              (9,733)         (8,755)         (12,269)         (3,473)         11,536          42,296
Shares outstanding                          18,391          18,235          14,129          12,055           9,860           8,709
Per Common Share
  Basic and diluted loss per share       $    0.06       $    0.48       $    1.40       $    3.51       $    6.66       $    5.79




                                       4


                       SUPPLEMENTARY FINANCIAL INFORMATION


      The following  tables  present  EarthShell  Corporation  and  Subsidiaries
condensed operating results for each of the eight fiscal quarters for the period
ended March 31, 2005. The  information  for each of these quarters is unaudited.
In the opinion of management,  all necessary adjustments,  which consist only of
normal  and  recurring  accruals,  have  been  included  to fairly  present  the
unaudited  quarterly results.  This data should be read together with EarthShell
Corporation and  Subsidiaries  consolidated  financial  statements and the notes
thereto,  the  Independent  Auditors  Report and  Management's  Discussions  and
Analysis of Financial Condition and Results of Operations.




                                               THREE MONTHS ENDED (IN THOUSANDS)
                      -------------------------------------------------------------------------------------------
                      MAR 31,     DEC 31,     SEP 30,     JUN 30,     MAR 31,     DEC 31,     SEP 30,     JUN 30,
                       2005        2004        2004        2004        2004        2003        2003        2003
                      ------      ------      ------      ------    --------    --------    --------    -------- 
                                                                                
Revenues            $     75    $     63    $     50    $     25          --          --          --          --
Net income (loss)     (1,078)     (1,280)     (1,646)     (2,264)   $ (2,067)   $ (5,217)   $ (2,921)   $ (3,608)
Net income (loss)
  per share:
  Basic                 0.06        0.07        0.12        0.16        0.15        0.37        0.21        0.28
  Diluted               0.06        0.07        0.12        0.16        0.15        0.37        0.21        0.28
Shares used in
  computing per
  share amounts:
  Basic               18,250      17,659      14,233      14,128      14,129      14,014      13,596      13,013
  Diluted             18,250      17,659      14,233      14,128      14,129      14,014      13,596      13,013




                                       5


                                 CAPITALIZATION


      The following table sets forth as of March 31, 2005,  EarthShell's  actual
capitalization and pro forma  capitalization after giving effect to the issuance
of  2,000,000  shares of common  stock  under the  Standby  Equity  Distribution
Agreement.  This  information  assumes a purchase price under the Standby Equity
Distribution  Agreement  of $2.30  per  share  resulting  in gross  proceeds  of
$4,508,000;  less  estimated  offering  expenses of $85,000  and a retention  of
$225,400,  for  net  proceeds  of  $4,197,600.  This  table  should  be  read in
conjunction  with the  information  contained in  "Management's  Discussion  and
Analysis or Plan of Operation" and the consolidated financial statements and the
notes thereto included elsewhere in this prospectus.



                                                                                        March 31, 2005
                                                                                ----------------------------
                                                                                   Actual         Proforma
                                                                                ------------    ------------
                                                                                          
Total Liabilities                                                                 10,212,633      10,212,633
                                                                                ------------    ------------
Stockholders' equity:
   Common  stock,  $0.01 par value,  40,000,000 authorized, 18,391,065 shares
   issued and outstanding as of March 31,2005(1)                                     183,911         203,911
Additional paid-in capital:                                                      313,283,689     317,461,289
Accumulated deficit                                                             (322,685,339)   (322,685,339)
Less note receivable for stock                                                      (475,000)       (475,000)
                                                                                ------------    ------------
Accumulated other comprehensive loss                                                 (40,751)        (40,751)
                                                                                ------------    ------------
Total stockholders' deficit                                                       (9,733,490)     (5,535,890)
                                                                                ------------    ------------


(1)   Total  pro  forma  shares  outstanding,  as  of  March  31,  2005,  equals
      20,391,065,  which includes  2,000,000 shares of common stock to be issued
      under the Standby Equity Distribution Agreement.


                                       6


                                  RISK FACTORS


      We are subject to various  risks that may  materially  harm our  business,
financial condition and results of operations. You should carefully consider the
risks and uncertainties described below and the other information in this filing
before  deciding  to  purchase  our  common  stock.  If any of  these  risks  or
uncertainties  actually occurs, our business,  financial  condition or operating
results  could be  materially  harmed.  In that case,  the trading  price of our
common stock could decline and you could lose all or part of your investment.

                          Risks Related To Our Business

The Company Has Been The Subject Of A Going Concern Opinion From Its Independent
Auditors

      The condensed  consolidated  financial  statements have been prepared on a
going  concern  basis,  which  contemplates  the  realization  of assets and the
satisfaction  of liabilities  in the normal course of business.  The Company has
incurred  significant  losses since  inception,  has minimal  revenues and has a
working  capital deficit of $8,426,070 at March 31, 2005.  These factors,  along
with others, may indicate that the Company will be unable to continue as a going
concern  for a  reasonable  period  of  time.  The  Company  will  have to raise
additional funds to meet its current obligations and to cover operating expenses
through the year ending  December 31, 2005. If the Company is not  successful in
raising additional capital it may not be able to continue as a going concern for
a reasonable  period of time.  Management  plans to address this need by raising
cash through  either the issuance of debt or equity  securities.  In March 2005,
the Company  secured a $1.15 million loan and also entered into a Standby Equity
Distribution  Agreement  where the Company has the right,  upon  registration of
shares of its common  stock,  to require an  institutional  investor to purchase
shares of the  Company's  common stock from time to time at the  Company's  sole
discretion.  In addition,  the Company expects to receive additional  technology
fee  payments  in 2005 in  connection  with  both  existing  and new  sublicense
agreements  for  its  technology  in  various  territories  and  fields  of use.
Additional financing may not be available to it, or, if available, the terms may
not be satisfactory,  and we may not receive any further technology fee payments
in 2005 pursuant to the Sublicense Agreement.  Management also plans to continue
in its efforts to minimize  expenses,  but we may not be able to reduce expenses
below current levels.  The condensed  consolidated  financial  statements do not
include any adjustments  relating to the  recoverability  and  classification of
recorded asset amounts or the amounts and  classification  of  liabilities  that
might be necessary should the Company be unable to continue as a going concern.

We Have A Working Capital Deficit, Which Means That Our Current Assets On
December 31, 2004 Were Not Sufficient To Satisfy Our Current Liabilities On That
Date

      We had a working  capital  deficit of $8,426,070 at March 31, 2005,  which
means that our current liabilities exceeded our current assets on March 31, 2005
by that amount. Current assets are assets that are expected to be converted into
cash within one year and,  therefore,  may be used to pay current liabilities as
they become due. Our working  capital  deficit means that our current  assets on
March 31, 2005 were not sufficient to satisfy all of our current  liabilities on
that date.

We Have A Limited Operating History Upon Which You Can Evaluate Our Business


      Although  the Company  earned its first  revenues in 2004 and is no longer
classified as a "developmental stage company", it has limited operating history,
therefore,   it  remains  subject  to  the  inherent  challenges  and  risks  of
establishing  a new business  enterprise.  The Company may not be  successful in
addressing such risks.  The limited  operating  history of the Company makes the
prediction of future  results of operations  difficult or  impossible.  To date,
production  volumes of EarthShell  Packaging  products have been low relative to
intended  and  necessary  capacity of the  manufacturing  lines.  The success of
future operations depends upon the ability of licensees to manufacture  products
made with EarthShell Packaging in sufficient quantities so as to be commercially
feasible and then to distribute and sell those  products at  competitive  costs.
Consistent  commercially  feasible  production volumes had not been achieved and
assured  competitive  cost figures had not yet been proven as of March 31, 2005.
As a result of the foregoing factors, the Company expects to incur losses for at
least the next twelve  months  and,  depending  on the success of the  Company's
products and services in the marketplace, for potentially an even longer period.


We Need  Additional  Capital to Finance Growth and Capital  Requirements,  Which
Could Adversely Affect The Company's  Business,  Financial Condition and Results
of Operations


                                       7


      As of December 31, 2004,  the Company had reported  operating  revenues of
$.1 million and  aggregate  net losses of  approximately  $7.3  million for this
year.  In  addition,  as of March 31, 2005,  the Company had reported  operating
revenues of $75,000 and an aggregate net loss of approximately  $1.1 million for
this quarter.  Although the Company hopes to achieve break-even cash flow by the
end of the year, the Company does not expect to operate profitably during fiscal
year 2005.  Although the Company is actively  seeking  third party  financing to
meet its operating and capital needs, additional funding may not be available to
the Company,  and, even if it is available,  such financing may be (i) extremely
costly,  (ii) dilutive to existing  stockholders and/or (iii) restrictive to the
Company's ongoing operations. If the Company is unable to obtain such additional
capital,  the Company  may be  required  to reduce the scope of its  anticipated
expansion,  which  could  adversely  affect the  Company's  business,  financial
condition and results of operations or cease operations.

Our  Obligations  Under The  Secured  Promissory  Note Are Secured By All of Our
Assets Which Cause Our Operations To Cease If We Default

      Our  obligations  under the  promissory  note,  issued to Cornell  Capital
Partners are secured by all of our assets.  As a result, if we default under the
terms of the promissory  note,  Cornell  Capital  Partners  could  foreclose its
security interest and liquidate all of our assets. This would cease operations.


Fluctuations Or Decreases In The Trading Price Of Our Common Stock May Adversely
Affect The  Liquidity  Of The  Stock's  Trading  Market And Our Ability To Raise
Capital Through Future Offerings Of Capital Stock

      The stock market from time to time  experiences  extreme  price and volume
fluctuations  which  are  often  unrelated  to  the  operating   performance  of
particular  companies.  Since our initial  public  offering  in March 1998,  the
market  price of our common stock has been  volatile,  and it may continue to be
volatile in the future.  Fluctuations  or decreases in the trading  price of our
common stock may adversely  affect the liquidity of the stock's  trading  market
and our ability to raise  capital  through  future  offerings of capital  stock.
Recently,  when the market price of a stock has been  volatile,  holders of that
stock have often  instituted  securities  class  action  litigation  against the
company that issued the stock. If any of our  stockholders  brought such a class
action  lawsuit  against  us, we could incur  substantial  costs  defending  the
lawsuit.  Such a  lawsuit  could  also  divert  the  time and  attention  of our
management.

The  Company's  Assessment  Of Its  Internal  Control Over  Financial  Reporting
Identified  Certain  Material  Weaknesses,  Which Could Have A Material  Adverse
Effect On Our Business And Stock Price

      The Company's  assessment of its internal control over financial reporting
identified the following material weaknesses:

o     The Company has inadequate  segregation of critical  duties within each of
      its accounting processes and a lack of sufficient monitoring controls over
      these  processes to mitigate this risk. The  responsibilities  assigned to
      one  employee  include  maintaining  the vendor  master  file,  processing
      payables,  creating and voiding checks,  reconciling bank accounts, making
      bank deposits and processing payroll.

o     The departure of the Company's Controller in November 2004 resulted in the
      accounting  and  reporting  functions  being  centralized  under the Chief
      Financial Officer,  with no additional  personnel in the Company having an
      adequate  knowledge of accounting  principles and practices.  As a result,
      certain  transactions had not been recorded in a timely manner and several
      adjustments to the financial  statements that were considered  material to
      the financial  position at December 31, 2004 and results of operations for
      the year then ended were recorded.

o     There are  weaknesses in the  Company's  information  technology  controls
      which makes the  Company's  financial  data  vulnerable to error or fraud.
      Specifically,  there is a lack of  documentation  regarding  the roles and
      responsibilities  of the IT  function,  lack of  security  management  and
      monitoring and inadequate segregation of duties involving IT functions.

      Additionally,  at the conclusion of our independent  auditor's examination
of the Company's  internal  control over financial  reporting,  our  independent
auditor noted several  other areas of  operations  which could be improved.  Our
auditors  did not  believe  these items  constituted  material  weaknesses.  The
Company has begun taking  remediation steps to enhance its internal control over
financial  reporting and reduce control  deficiencies in general,  including the
material weaknesses  enumerated above.  However,  should these remediation steps
not be effective, these material weaknesses could have a material adverse effect
on our business and stock price.


                                       8


We Are  Dependent  On Our  Licensees  Which Could Have An Adverse  Affect On Our
Business

      The Company's  current business model is to license the  manufacturing and
distribution  of  EarthShell  Packaging  foodservice  disposables  to licensees.
Agreements  with  the  licensees  permit  them to  manufacture  and  sell  other
foodservice  disposable  packaging  products  that are not  based on  EarthShell
Packaging.  The licensees may also  manufacture  paper or polystyrene  packaging
which could compete with EarthShell products, and they may not devote sufficient
resources or otherwise be able successfully to manufacture, distribute or market
EarthShell Packaging. Their failure to do so would be grounds for termination of
exclusivity  provisions  in their  license  agreement,  but might also delay the
rollout  of  EarthShell  Packaging  into the  marketplace,  which  could have an
adverse affect on our business.

We Have Not Yet Fully Evaluated All Of The Earthshell  Packaging Products And It
Is Possible  That Some Of The Products  May Not Perform As Well As  Conventional
Packaging Products

      Although we believe that we can engineer EarthShell  Packaging products to
meet many of the critical  performance  requirements for specific  applications,
individual  products  may  not  perform  as  well  as  conventional  foodservice
disposables; for example, some consumers may prefer clear cups and clear lids on
take-home  containers which are not available with our foam  technology.  We are
still developing many of our EarthShell  Packaging  products and we have not yet
evaluated  the  performance  of all of them.  If we fail to  develop  EarthShell
Packaging   products  that  perform   comparably  to  conventional   foodservice
disposables, this could cause consumers to prefer our competitors' products.

Our Charter Documents And Delaware Law Include Provisions That May Discourage A
Potential Takeover, Even If It Would Be Beneficial To Our Stockholders

      Our  Certificate  of  Incorporation  and Bylaws and the  Delaware  General
Corporation Law include  provisions that may discourage  persons from pursuing a
non-negotiated  takeover of EarthShell and prevent changes of control under some
circumstances, even if doing so would be beneficial to our stockholders.

Established  Manufacturers In The Foodservice Disposables Industry Could Improve
The Ability To Recycle Their  Existing  Products Or Develop New  Environmentally
Preferable,  Disposable Foodservice Containers Which Could Render Our Technology
Obsolete And Could Negatively Impact Our Ability To Compete

      Competition  among existing food and beverage  container  manufacturers in
the foodservice  industry is intense.  Virtually all of the key  participants in
the industry have  substantially  greater  financial and marketing  resources at
their disposal than we do, and many have well-established supply, production and
distribution   relationships  and  channels.   Companies  producing  competitive
products  utilizing  competitive  materials may reduce their prices or engage in
advertising or marketing  campaigns  designed to protect their respective market
shares and  impede  market  acceptance  of  EarthShell  Packaging  products.  In
addition, some of the Company's licensees and joint venture partners manufacture
paper,  plastic or foil  packaging  that may compete with  EarthShell  Packaging
products.  Several  paper and plastic  disposable  packaging  manufacturers  and
converters  and others have made  efforts to  increase  the  recycling  of these
products.  Increased  recycling of paper and plastic products could lessen their
harmful  environmental impact, one major basis upon which the Company intends to
compete.  A number of companies  have  introduced  or are  attempting to develop
biodegradable  starch-based materials,  plastics, or other materials that may be
positioned as potential  environmentally  superior  packaging  alternatives.  We
expect that many existing packaging  manufacturers may actively seek competitive
alternatives  to our products and processes.  The  development  of  competitive,
environmentally  attractive,  disposable foodservice  packaging,  whether or not
based on our products and technology,  could render our technology  obsolete and
could impair our ability to compete,  which would have an adverse  effect on our
business, financial condition and results of operations.

Our  Projected   International   Revenues  Are  Subject  To  Risks  Inherent  In
International Business Activities

      We expect  sales of our  products  and  services in foreign  countries  to
account for a material portion of our revenues. These sales are subject to risks
inherent in international business activities, including:

      o     any adverse  change in the  political  or economic  environments  in
            these countries;

      o     economic instability;

      o     any adverse change in tax, tariff and trade or other regulations;

      o     the absence or significant lack of legal protection for intellectual
            property rights;

      o     exposure to exchange rate risk for revenues which are denominated in
            currencies other than U.S. dollars; and


                                       9


      o     difficulties  in  managing  joint  venture  businesses  spread  over
            various jurisdictions.

      Our  revenues  could be  substantially  less than we expect if these risks
affect our  ability  to  successfully  sell our  products  in the  international
market.

Our Products May Be Perceived  Poorly By Consumers And/Or  Environmental  Groups
Which Could Have An Adverse Affect On Our Business

      Our  success  depends  substantially  on our ability to design and develop
foodservice   disposables  that  are  not  as  harmful  to  the  environment  as
conventional  disposable  foodservice  containers  made from paper,  plastic and
polystyrene.  EarthShell  has used a life  cycle  inventory  methodology  in its
environmental assessment of EarthShell Packaging products and in the development
of  associated  environmental  claims,  and we  have  received  support  for the
EarthShell  concept from a number of environmental  groups.  Although we believe
that EarthShell Packaging products offer several  environmental  advantages over
conventional packaging products,  our products may also possess  characteristics
that consumers or some  environmental  groups could perceive as negative for the
environment.  In particular,  EarthShell  Packaging  products may result in more
solid waste by weight and, in a dry environment,  by volume,  and  manufacturing
them may release  greater amounts of some pollutants and lesser amounts of other
pollutants  than  occurs  with  conventional  packaging.  Whether,  on  balance,
EarthShell  Packaging  products are better for the environment than conventional
packaging  products is a somewhat  subjective  judgment.  Environmental  groups,
regulators,  customers  or  consumers  may not agree  that  present  and  future
EarthShell Packaging products have an environmental  advantage over conventional
packaging.

Third Parties May Infringe Our Patents,  New Products That We Develop May Not Be
Covered By Our Existing Patents And We Could Suffer An Adverse  Determination In
A Patent Infringement Proceeding, Which Could Allow Our Competitors To Duplicate
Our Products  Without Having Had To Incur The Research And Development  Costs We
Have Incurred And Therefore Allow Them To Produce And Market Those Products More
Profitably Than Earthshell

      Our  ability to  compete  effectively  with  conventional  packaging  will
depend,  in part,  on our  ability  to  protect  our  proprietary  rights to the
licensed  technology.  Although  EKI and  EarthShell  endeavor  to  protect  the
licensed technology through,  among other things, U.S. and foreign patents,  the
duration of these  patents is limited  and the  patents and patent  applications
licensed to us may not be sufficient to protect our technology. The patents that
EKI  obtains and  licenses  to us may not be validly  held and others may try to
circumvent  or  infringe  those  patents.  We also  rely on  trade  secrets  and
proprietary  know-how  that  we  try  to  protect  in  part  by  confidentiality
agreements  with our licensee  manufacturers,  proposed joint venture  partners,
employees  and  consultants.  These  agreements  have  limited  terms  and these
agreements may be breached, we may not have adequate remedies for any breach and
our competitors may learn our trade secrets or independently develop them. It is
necessary  for us to  litigate  from time to time to enforce  patents  issued or
licensed to us, to protect our trade  secrets or know-how and to  determine  the
enforceability, scope and validity of the proprietary rights of others.

      We  believe  that we own or have the  rights to use all of the  technology
that we expect to incorporate into EarthShell Packaging products, but an adverse
determination  in litigation or infringement  proceedings to which we are or may
become a party could subject us to  significant  liabilities  and costs to third
parties or require us to seek licenses from third parties.  Although  patent and
intellectual  property  disputes are often settled through  licensing or similar
arrangements,  costs associated with those arrangements could be substantial and
could include ongoing  royalties.  Furthermore,  we may not obtain the necessary
licenses  on  satisfactory  terms or at all. We could  incur  substantial  costs
attempting to enforce our licensed patents against third party infringement,  or
the  unauthorized  use of our  trade  secrets  and  proprietary  know-how  or in
defending ourselves against claims of infringement by others. Accordingly, if we
suffered an adverse determination in a judicial or administrative  proceeding or
failed to obtain necessary  licenses,  it would prevent us from manufacturing or
licensing others to manufacture some of our products.

Failure Of Our  Licensees  And Joint  Venture  Partners  To  Produce  Earthshell
Packaging  Products  Profitably On A Commercial Scale Would Adversely Affect Our
Ability To Compete With Conventional Disposable Foodservice Packagers.

      Production volumes of EarthShell  Packaging products to date have been low
relative to the intended capacity of the various manufacturing lines, and, until
production   volumes   approach  design  capacity   levels,   actual  costs  and
profitability  will not be  certain.  Since  the  actual  cost of  manufacturing
EarthShell  Packaging  products  on  a  commercial  scale  has  not  been  fully
demonstrated,  they  may  not be  manufactured  at a  competitive  cost.  As our


                                       10


licensees and joint venture  partners begin to commercially  produce  EarthShell
Packaging  products,  they may  encounter  unexpected  difficulties  that  cause
production  costs to  exceed  current  estimates.  The  failure  to  manufacture
EarthShell  Packaging  products at commercially  competitive costs would make it
difficult to compete with other foodservice disposable manufacturers.

Unavailability  Of Raw Materials Used To Manufacture Our Products,  Increases In
The Price Of The Raw  Materials,  Or The  Necessity Of Finding  Alternative  Raw
Materials  To Use In Our  Products  Could  Delay  The  Introduction  And  Market
Acceptance Of Our Products

      Although we believe that  sufficient  quantities of all raw materials used
in EarthShell Packaging products are generally  available,  if any raw materials
become unavailable, it could delay the commercial introduction and hinder market
acceptance  of EarthShell  Packaging  products.  In addition,  our licensees and
joint  venture  partners  may become  significant  consumers  of certain key raw
materials such as starch,  and if such consumption is substantial in relation to
the  available  resources,  raw material  prices may increase  which in turn may
increase the cost of EarthShell Packaging products and impair our profitability.
In addition,  we may need to seek alternative sources of raw materials or modify
our product  formulations  if the cost or availability of the raw materials that
we currently use become prohibitive.

If Initial Purchasers Of Our Products Do Not Purchase Significant Quantities, It
Could Delay The Introduction And Market Acceptance Of Our Products.

      It will be  important  for our  licensees  and joint  venture  partners to
identify and obtain contractual commitments from major customers for substantial
quantities of product.  If initial  purchasers of our products do not ultimately
purchase significant quantities, it will delay our ability to realize meaningful
royalty revenues from sales of those products.

We Do Not Own The Technology Necessary To Manufacture EarthShell Packaging

      EarthShell  Packaging is based on a patented composite material technology
licensed on an exclusive  worldwide basis from E. Khashoggi  Industries LLC, the
largest  stockholder  of the  Company,  and, on a limited  exclusive,  worldwide
basis, from its wholly-owned subsidiaries (collectively "EKI"). The Company does
not own the  technology  necessary to  manufacture  EarthShell  Packaging and is
dependent  upon the  License  Agreement  to use that  technology.  The  licensed
technology  is limited to the  development,  manufacture  and sale of  specified
foodservice  disposables  for use in the foodservice  industry,  and there is no
right to exploit  opportunities  to apply this  technology or improve it outside
this field of use. If EKI were to file for or be declared bankrupt,  the Company
would  likely be able to retain  its rights  under the  License  Agreement  with
respect to U.S.  patents;  however,  it is possible that steps could be taken to
terminate its rights under the License  Agreement with respect to  international
patents. EKI is the controlling  stockholder of the Company, and conflicts could
arise  with  regard  to  performance  under  the  license  agreement,  corporate
opportunities  or time  devoted to the  business of the Company by officers  and
directors who are common to both EKI and the Company.

Our   Operations   Are  Subject  To   Regulation  By  The  U.S.  Food  and  Drug
Administration

      The  manufacture,  sale and use of  EarthShell  Packaging  are  subject to
regulation  by the U.S.  Food and Drug  Administration  (the  "FDA").  The FDA's
regulations are concerned with substances used in food packaging materials,  not
with  specific  finished  food  packaging  products.  Thus,  food  and  beverage
containers are in compliance  with FDA regulations if the components used in the
food and  beverage  containers:  (i) are  approved by the FDA as  indirect  food
additives for their  intended uses and comply with the  applicable  FDA indirect
food additive  regulations;  or (ii) are generally  recognized as safe for their
intended uses and are of suitable  purity for those  intended  uses. The Company
believes that EarthShell Packaging plates,  bowls and hinged-lid  containers and
all other current and prototype EarthShell Packaging products of the Company are
in compliance with all requirements of the FDA and do not require additional FDA
approval.  However,  the FDA may not agree with these  conclusions,  which could
have a material adverse affect on our business operations.


                                       11


                         Risks Related To This Offering

Future Sales By Our  Stockholders  May Adversely  Affect Our Stock Price And Our
Ability To Raise Funds In New Stock Offerings


      Sales of our common stock in the public  market  following  this  offering
could lower the market  price of our common  stock.  Sales may also make it more
difficult for us to sell equity securities or  equity-related  securities in the
future at a time and price that our  management  deems  acceptable or at all. Of
the 18,435,452 shares of common stock outstanding as of June 9, 2005,  6,571,222
shares are, or will be, freely tradable without restriction,  unless held by our
"affiliates."  The remaining  11,864,230  shares of common stock,  which will be
held by  existing  stockholders,  including  the  officers  and  directors,  are
"restricted  securities"  and  may  be  resold  in the  public  market  only  if
registered or pursuant to an exemption from  registration.  Some of these shares
may be resold under Rule 144.


Existing  Shareholders  Will  Experience  Significant  Dilution From Our Sale Of
Shares Under The Standby Equity Distribution Agreement

      The sale of shares pursuant to the Standby Equity  Distribution  Agreement
will have a dilutive impact on our  stockholders.  For example,  if the offering
occurred on March 31, 2005 at an assumed offering price of $2.254 per share (98%
of a recent closing bid price of $2.30 per share),  the new  stockholders  would
experience  an immediate  dilution in the net tangible book value of $2.5255 per
share.  Dilution  per share at prices of $1.6905,  $1.1270 and $0.5635 per share
would be $2.0145, $1.5035 and $0.9925, respectively.

      As a result,  our net income per share could  decrease in future  periods,
and the market price of our common stock could decline.  In addition,  the lower
our stock price, the more shares of common stock we will have to issue under the
Standby Equity Distribution Agreement to draw down the full amount. If our stock
price  is  lower,  then  our  existing  stockholders  would  experience  greater
dilution.

Under The Standby Equity  Distribution  Agreement  Cornell Capital Partners Will
Pay Less Than The Then-Prevailing Market Price Of Our Common Stock

      The  common  stock to be issued  under  the  Standby  Equity  Distribution
Agreement  will be issued at a 2% discount  to the lowest  closing bid price for
the five days immediately  following the notice date of an advance. In addition,
Cornell  Capital  Partners  will  retain  5% from  each  advance.  Based on this
discount, Cornell Capital Partners will have an incentive to sell immediately to
realize  the gain on the 2%  discount.  These  discounted  sales could cause the
price of our common stock to decline, based on increased selling of EarthShell's
common stock.

The Selling  Stockholders  May Sell Their  Shares Of Common Stock In The Market,
Which Sales May Cause Our Stock Price To Decline


      The selling  stockholders  may sell in the public  market up to  4,476,927
shares of common stock being registered in this offering.  That means that up to
4,476,927 shares may be sold pursuant to this registration statement. Such sales
may cause our stock price to decline.  The officers and directors of the Company
and those  shareholders  who are significant  shareholders as defined by the SEC
will  continue to be subject to the  provisions of various  insider  trading and
rule 144 regulations.


The Sale Of Our Stock  Under Our Standby  Equity  Distribution  Agreement  Could
Encourage  Short Sales By Third  Parties,  Which Could  Contribute To The Future
Decline Of Our Stock Price

      In many  circumstances  the  provision  of a Standby  Equity  Distribution
Agreement for companies that are traded on the  Over-the-Counter  Bulletin Board
has the  potential  to cause a  significant  downward  pressure  on the price of
common stock.  This is  especially  the case if the shares being placed into the
market  exceed  the  market's  ability  to take  up the  increased  stock  or if
EarthShell  has not  performed  in such a manner to show that the  equity  funds
raised  will be used to grow the  Company.  Such an event  could  place  further
downward  pressure on the price of common stock.  Under the terms of our Standby
Equity  Distribution  Agreement,  EarthShell  may  request  numerous  draw downs
pursuant to the terms of the Standby Equity Distribution Agreement.  Even if the
Company uses the Standby Equity Distribution  Agreement to grow its revenues and
profits or invest in assets which are  materially  beneficial to EarthShell  the
opportunity  exists for short  sellers  and others to  contribute  to the future


                                       12


decline of EarthShell's  stock price.  If there are  significant  short sales of
stock,  the price  decline that would result from this  activity  will cause the
share price to decline more so which in turn may cause long holders of the stock
to sell their shares thereby  contributing  to sales of stock in the market.  If
there is an  imbalance  on the sell side of the  market  for the stock the price
will decline.

      It is not  possible to predict  those  circumstances  whereby  short sales
could  materialize or to what the share price could drop. In some companies that
have been  subjected  to short  sales the stock  price has dropped to near zero.
This could happen to the Company's stock price.

The Price You Pay In This  Offering  Will  Fluctuate  And May Be Higher Or Lower
Than The Prices Paid By Other People Participating In This Offering

      The price in this offering will fluctuate  based on the prevailing  market
price of the common stock on the Over-the-Counter  Bulletin Board.  Accordingly,
the price you pay in this  offering  may be higher or lower than the prices paid
by other people participating in this offering.

Upon The Receipt Of An Advance Notice,  Cornell Capital Partners Is Permitted To
Sell  Shares To Be Issued To Cornell  Capital  Partners  Pursuant To The Advance
Notice During The Applicable Pricing Period,  Which Could Have A Negative Affect
On Our Stock Price

      The Company has agreed that,  upon receipt of an advance  notice,  Cornell
Capital Partners is permitted to sell the shares to be issued to Cornell Capital
Partners  pursuant to the advance notice during the applicable  pricing  period.
This could have a negative  affect on our stock  price,  which,  in turn,  would
require  the  Company to issue  additional  shares to Cornell  Capital  Partners
pursuant to any given advance.

We May  Not Be  Able  To  Access  Sufficient  Funds  Under  The  Standby  Equity
Distribution Agreement When Needed

      We are to  some  extent  dependent  on  external  financing  to  fund  our
operations.  Our financing needs are expected to be partially  provided from the
Standby  Equity  Distribution  Agreement.  No assurances  can be given that such
financing  will be available  in  sufficient  amounts or at all when needed,  in
part,  because we are limited to a maximum draw down of $500,000 during any five
trading day period.  In addition,  the number of shares being registered may not
be  sufficient  to draw all  funds  available  to us under  the  Standby  Equity
Distribution  Agreement.  Based on the assumed  offering price of $2.254 and the
2,000,000  shares we have  registered,  we would not be able to draw the  entire
$10.0 million available under the Standby Equity Distribution Agreement. At this
assumed  price,  we will be able to draw  $4,508,000  with the 2,000,000  shares
being registered. The Company would be required to register 2,436,558 additional
shares at this assumed price to obtain the entire $10.0 million  available under
the Standby Equity Distribution Agreement.

We May Not Be Able To Draw Down Under The Standby Equity Distribution  Agreement
If The Investor Holds More Than 9.9% Of Our Common Stock

      In the  event  Cornell  Capital  Partners  holds  more  than  9.9%  of the
then-outstanding  common stock of the Company, we will be unable to draw down on
the Standby Equity Distribution Agreement.  Currently,  Cornell Capital Partners
has beneficial  ownership of 4.03% of our common stock and therefore we would be
able to draw  down  on the  Standby  Equity  Distribution  Agreement  so long as
Cornell Capital  Partners'  beneficial  ownership remains below 9.9%. If Cornell
Capital Partners'  beneficial ownership increases to 9.9%, we would be unable to
draw down on the Standby Equity  Distribution  Agreement.  A possibility  exists
that Cornell Capital Partners may own more than 9.9% of EarthShell's outstanding
common stock at a time when we would otherwise plan to make an advance under the
Standby Equity Distribution Agreement.

Our Common Stock Is Deemed To Be "Penny Stock," Which May Make It More Difficult
For Investors To Sell Their Shares Due To Suitability Requirements

      Our common stock is deemed to be "penny  stock" as that term is defined in
Rule 3a51-1 promulgated under the Securities  Exchange Act of 1934. Penny stocks
are stock:

o     With a price of less than $5.00 per share;

o     That are not traded on a "recognized" national exchange;


                                       13


o     Whose prices are not quoted on the Nasdaq automated quotation system

o     (Nasdaq  listed  stock  must still have a price of not less than $5.00 per
      share); or

o     In issuers with net tangible  assets less than $2.0 million (if the issuer
      has been in continuous operation for at least three years) or $5.0 million
      (if in continuous  operation  for less than three years),  or with average
      revenues of less than $6.0 million for the last three years.

      Broker/dealers  dealing in penny stocks are required to provide  potential
investors  with a  document  disclosing  the  risks of penny  stocks.  Moreover,
broker/dealers  are required to determine whether an investment in a penny stock
is a suitable  investment for a prospective  investor.  These  requirements  may
reduce  the  potential  market for our common  stock by  reducing  the number of
potential investors. This may make it more difficult for investors in our common
stock to sell  shares to third  parties or to  otherwise  dispose of them.  This
could cause our stock price to decline.



                                       14


                           FORWARD-LOOKING STATEMENTS

      Information  included or  incorporated by reference in this prospectus may
contain  forward-looking  statements.  This  information  may involve  known and
unknown  risks,  uncertainties  and other  factors  which  may cause our  actual
results,  performance or achievements to be materially different from the future
results, performance or achievements expressed or implied by any forward-looking
statements.  Forward-looking statements,  which involve assumptions and describe
our future plans, strategies and expectations, are generally identifiable by use
of the words "may," "should,"  "expect,"  "anticipate,"  "estimate,"  "believe,"
"intend" or  "project"  or the  negative of these words or other  variations  on
these words or comparable terminology.

      This prospectus contains forward-looking statements,  including statements
regarding,  among other things, (a) our projected sales and  profitability,  (b)
our growth strategies,  (c) anticipated  trends in our industry,  (d) our future
financing  plans  and (e) our  anticipated  needs  for  working  capital.  These
statements may be found under "Management's Discussion and Analysis of Financial
Condition and Results of Operations"  and  "Description of Business," as well as
in this  prospectus  generally.  Actual events or results may differ  materially
from  those  discussed  in  forward-looking  statements  as a result of  various
factors, including,  without limitation, the risks outlined under "Risk Factors"
and matters described in this prospectus generally.  In light of these risks and
uncertainties,  there can be no assurance  that the  forward-looking  statements
contained in this prospectus will in fact occur.


                                       15


                              SELLING STOCKHOLDERS

      The   following   table   presents   information   regarding  the  selling
stockholders.  The selling shareholders are the entities who have assisted in or
provided  financing to EarthShell.  A description of each selling  shareholder's
relationship to EarthShell and how each selling shareholder  acquired the shares
to be sold in this offering is detailed in the information immediately following
this table.




                                                                               Percentage
                                                                                   of
                                             Percentage                        Outstanding
                                                 of         Shares to be      Shares to Be
                                            Outstanding       Acquired          Acquired                         Percentage
                               Shares          Shares         under the         under the                         of Shares
                            Beneficially    Beneficially       Standby           Standby                         Beneficially
                               Owned           Owned           Equity            Equity         Shares to be        Owned
                               Before          Before       Distribution      Distribution      Sold in the         After
  Selling Stockholder         Offering      Offering (1)      Agreement         Agreement         Offering        Offering (1)
---------------------         --------      ------------      ---------         ---------         --------        ------------
                                            Shares Acquired in Financing Transactions with EarthShell
------------------------------------------------------------------------------------------------------------------------------
                                                                                                   
Cornell Capital
  Partners, LP                 768,550(2)        4.03%        2,000,000             9.8%          2,768,550(3)         0%
------------------------------------------------------------------------------------------------------------------------------
                                                Debt Restructuring Transactions with EarthShell
------------------------------------------------------------------------------------------------------------------------------
Islandia, Ltd.                 100,000               *               --               --            100,000             0%  
Midsummer Investment,                                                                                          
  Ltd.                         150,000               *               --               --            150,000             0%
Omicron Master Trust(4)        187,500           1.02%               --               --            187,500             0%
Roth Capital Partners,                                                                                         
  LP                        246,310(5)           1.33%               --               --            246,310(5)          0%
SF Capital Partners Ltd.       867,134           4.70%               --               --            791,667              *
Straus - GEPT L.P.              36,250               *               --               --             26,250              *
Straus Partners L.P. (6)        63,750               *               --               --             48,750              *
------------------------------------------------------------------------------------------------------------------------------
                                                              Consultants and Others
------------------------------------------------------------------------------------------------------------------------------
Crown Investment
  Banking, Inc.                  6,450               *               --               --             6,450              0%
Sloan Securities
  Corporation                    6,450               *               --               --             6,450              0%
Benton Wilcoxon                65,000(7)             *               --               --             65,000(7)          0%
Douglas Metz                   81,000(8)             *               --               --             80,000(9))          *
                            ----------     ----------        ----------      ----------          ----------     ----------
Total                        2,578,394          13.86%        2,000,000             9.8%          4,476,927              *
                            ==========     ==========        ==========      ==========          ==========     ==========



----------
*     Less than 1%.


(1)   Applicable percentage of ownership is based on 18,435,452 shares of common
      stock outstanding as of June 9, 2005, together with securities exercisable
      or convertible into shares of common stock within 60 days of June 9, 2005,
      for each  stockholder.  Beneficial  ownership is  determined in accordance
      with the rules of the  Securities  and Exchange  Commission  and generally
      includes voting or investment power with respect to securities.  Shares of
      common stock subject to securities  exercisable or convertible into shares
      of common stock that are currently  exercisable or  exercisable  within 60
      days of June 9, 2005 are  deemed to be  beneficially  owned by the  person
      holding such  securities  for the purpose of computing  the  percentage of
      ownership  of such  person,  but are not  treated as  outstanding  for the
      purpose of computing the  percentage  ownership of any other person.  Note
      that affiliates are subject to Rule 144 and Insider trading  regulations -
      percentage computation is for form purposes only.


(2)   Represents  shares of common stock received by Cornell Capital Partners as
      a one-time commitment fee under the Standby Equity Distribution  Agreement
      and the shares of common stock underlying the warrant.

(3)   Includes the shares that may be acquired by Cornell Capital Partners under
      the Standby Equity  Distribution  Agreement,  the 143,550 shares of common
      stock  received  as a one-time  commitment  fee under the  Standby  Equity
      Distribution  Agreement and the 625,000  shares  underlying a warrant that
      may be converted into common stock of the Company.


(4)   Omicron Capital, L.P., a Delaware limited partnership ("Omicron Capital"),
      serves as investment manager to Omicron Master Trust, a trust formed under
      the  laws of  Bermuda  ("Omicron"),  Omicron  Capital,  Inc.,  a  Delaware
      corporation  ("OCI"),  serves as general partner of Omicron  Capital,  and
      Winchester  Global  Trust  Company  Limited  ("Winchester")  serves as the
      trustee of Omicron. By reason of such  relationships,  Omicron Capital and



                                       16



      OCI may be deemed to share dispositive power over the shares of our common
      stock owned by Omicron,  and  Winchester may be deemed to share voting and
      dispositive  power over the shares of our common  stock  owned by Omicron.
      Omicron Capital,  OCI and Winchester disclaim beneficial ownership of such
      shares of our common stock.  Omicron Capital has delegated  authority from
      the board of directors of Winchester  regarding  the portfolio  management
      decisions with respect to the shares of common stock owned by Omicron and,
      as of June 9,  2005,  Mr.  Olivier H. Morali and Mr.  Bruce T.  Bernstein,
      officers of OCI, have  delegated  authority from the board of directors of
      OCI regarding the portfolio  management  decisions of Omicron Capital with
      respect to the shares of common stock owned by Omicron.  By reason of such
      delegated authority,  Messrs.  Morali and Bernstein may be deemed to share
      dispositive  power over the shares of our common  stock  owned by Omicron.
      Messrs.  Morali and Bernstein disclaim beneficial ownership of such shares
      of our common  stock and  neither of such  persons  has any legal right to
      maintain  such  delegated  authority.  No other  person has sole or shared
      voting or dispositive power with respect to the shares of our common stock
      being  offered by  Omicron,  as those  terms are used for  purposes  under
      Regulation  13D-G of the  Securities  Exchange  Act of 1934,  as  amended.
      Omicron and Winchester are not  "affiliates" of one another,  as that term
      is used for purposes of the  Securities  Exchange Act of 1934, as amended,
      or of any other person named in this prospectus as a selling  stockholder.
      No  person  or  "group"  (as  that  term is used in  Section  13(d) of the
      Securities  Exchange  Act of 1934,  as  amended,  or the SEC's  Regulation
      13D-G) controls Omicron and Winchester.


(5)   Consists of 246,310 shares of common stock underlying warrants.

(6)   Straus  Partners L.P. is an entity under common control with Straus - GEPT
      L.P. and its shares may be  aggregated  with Straus GEPT L.P. for purposes
      of determining beneficial ownership.

(7)   Consists of 65,000 shares of common stock underlying warrants.

(8)   Consists of 80,000  shares of common stock  underlying  warrants and 1,000
      shares of common stock.

(9)   Consists of 80,000 shares of common stock underlying warrants.

      The  following   information   contains  a  description  of  each  selling
shareholder's  relationship  to  EarthShell  and how  each  selling  shareholder
acquired the shares to be sold in this offering is detailed  below.  None of the
selling  stockholders  have held a position or office, or had any other material
relationship, with the Company, except as follows:



Shares Acquired In Financing Transactions With EarthShell

      Cornell Capital  Partners,  LP. Cornell  Capital  Partners is the investor
under the Standby Equity Distribution  Agreement and a holder of a warrant.  All
investment  decisions of, and control of, Cornell  Capital  Partners are held by
its general partner,  Yorkville Advisors,  LLC. Mark Angelo, the managing member
of Yorkville Advisors,  makes the investment decisions on behalf of and controls
Yorkville   Advisors.   Cornell  Capital  Partners  acquired  all  shares  being
registered in this offering in financing  transactions  with  EarthShell.  Those
transactions are explained below:

      o     Standby Equity Distribution Agreement. On March 23, 2005, we entered
            into a Standby Equity  Distribution  Agreement with Cornell  Capital
            Partners.  Pursuant to the Standby Equity Distribution Agreement, we
            may,  at  our  discretion,  periodically  sell  to  Cornell  Capital
            Partners  shares of common stock for a total purchase price of up to
            $10.0 million.  For each share of common stock  purchased  under the
            Standby Equity Distribution Agreement, Cornell Capital Partners will
            pay  EarthShell  98% of, or a 2%  discount  to,  the  lowest  volume
            weighted  average price of our common stock on the  Over-the-Counter
            Bulletin Board or other  principal  market on which our common stock
            is traded for the five days  immediately  following the notice date.
            Further,  Cornell  Capital  Partners  will retain 5% of each advance
            under the Standby Equity Distribution  Agreement. In connection with
            the Standby Equity Distribution Agreement,  Cornell Capital Partners
            received a one-time  commitment fee in the form of 143,550 shares of
            common stock. We are registering  2,000,000  shares in this offering
            which may be issued under the Standby Equity Distribution Agreement.
            For the Company to receive gross proceeds of $10.0 million using the
            2,000,000 shares being  registered in this prospectus,  the price of
            our common stock would need to average $5.00 per share.


      o     Warrant.  On May 26, 2005,  the Company  issued a warrant to Cornell
            Capital  Partners to purchase  625,000 shares of common stock of the
            Company.  The  warrant  expires on the later of: (a) May 26, 2005 or
            (b) the date sixty days after the date the  $2,500,000 in promissory
            notes  issued to Cornell  Capital  Partners  are fully  repaid.  The
            warrant has an exercise price of $4.00 per share of common stock.


      There are  certain  risks  related to sales by Cornell  Capital  Partners,
including:

      o     The  outstanding  shares  will be issued  based on  discount  to the
            market rate. As a result,  the lower the stock price around the time
            Cornell Capital  Partners is issued shares,  the greater chance that
            Cornell  Capital  Partners  gets more  shares.  This could result in
            substantial  dilution to the  interests  of other  holders of common
            stock.

      o     To the extent Cornell Capital  Partners sells its common stock,  the
            common stock price may decrease due to the additional  shares in the
            market.  This could allow Cornell  Capital  Partners to sell greater
            amounts of common stock,  the sales of which would  further  depress
            the stock price.

      o     The significant  downward  pressure on the price of the common stock
            as Cornell Capital  Partners sells material amounts of common stocks
            could  encourage  short  sales by third  parties.  This could  place
            further downward pressure on the price of the common stock.


                                       17


Other Selling Shareholders

      Islandia,  L.P.  Pursuant to an Amended and  Restated  Debenture  Purchase
Agreement dated September 29, 2004, in connection with the  restructuring of its
debt and  settlement of $400,000 in convertible  debentures  issued to Islandia,
L.P. in July, 2004, the Company issued 100,000 shares of its unregistered common
stock to  Islandia,  L.P.  in  settlement  of the  Company's  default  under the
debentures.  These shares are being registered in this offering.  All investment
decisions of, and control of, Islandia,  L.P. are held by its parent, John Lang,
Inc. Richard O. Berner makes the investment  decisions on behalf of and controls
John Lang, Inc.



      Midsummer  Investment,  Ltd. Pursuant to an Amended and Restated Debenture
Purchase   Agreement   dated   September  29,  2004,  in  connection   with  the
restructuring  of its debt and settlement of $600,000 in convertible  debentures
issued to Midsummer  Investment,  Ltd. in July 2004,  the Company issued 150,000
shares  of  its  unregistered  common  stock  to  Midsummer  Investment,  Ltd in
settlement of the Company's default under the debentures. These shares are being
registered  in this  offering.  Michel A.  Amsalem  and Scott  Kaufman  make the
investment decisions on behalf of and control Midsummer Investment, Ltd.

      Omicron  Master  Trust.  Pursuant  to an Amended  and  Restated  Debenture
Purchase   Agreement   dated   September  29,  2004,  in  connection   with  the
restructuring  of its debt and settlement of $750,000 in convertible  debentures
issued to Omicron Master Trust in July,  2004, the Company issued 187,500 shares
of its  unregistered  common stock to Omicron  Master Trust in settlement of the
Company's  default under the  debentures.  These shares are being  registered in
this offering.

      Roth Capital Partners, LLC. Pursuant to a Convertible Debenture and Common
Stock Warrant and a Common Stock Warrant,  both dated March 3, 2003, the Company
issued 246,310 warrants  (post-split) to Roth Capital Partners,  LLC to purchase
the Company's  common stock.  217,500 of these warrants  expire on March 5, 2006
and have an exercise price of $7.20 and 28,810 of these warrants expire on March
5, 2006 and have an  exercise  price of  $10.08.  The  shares  underlying  these
warrants are being registered in this offering.  Gordon Roth and Byron Roth make
the investment decisions on behalf of and control Roth Capital Partners, LLC.

      SF Capital  Partners  Ltd.  Pursuant to an Amended and Restated  Debenture
Purchase   Agreement   dated   September  30,  2004,  in  connection   with  the
restructuring  of its debt and settlement of $4,500,000 in debentures  issued to
SF Capital  Partners  Ltd. in July,  2004,  the Company  agreed to a  settlement
resulting in a $2,375,000 debenture  outstanding to be converted,  at SF Capital
Partners' option, into 791,667 shares of the Company's unregistered common stock
at $3.00 per  share.  The  shares  underlying  this  conversion  right are being
registered  in this  offering.  Michael  A.  Roth and  Brian J.  Stark  make the
investment decisions on behalf of SF Capital Partners Ltd.

      Straus - GEPT L.P. Pursuant to an Amended and Restated  Debenture Purchase
Agreement dated September 30, 2004, in connection with the  restructuring of its
debt and  settlement of $105,000 in  debentures  issued to Straus - GEPT L.P. in
July, 2004, the Company issued 26,250 shares of its unregistered common stock to
Straus - GEPT L.P. in settlement of the Company's  default under the debentures.
These shares are being  registered  in this  offering.  Mickey  Straus makes the
investment decisions on behalf of and controls Straus - GEPT L.P.

      Straus  Partners  L.P.  Pursuant  to an  Amended  and  Restated  Debenture
Purchase   Agreement   dated   September  30,  2004,  in  connection   with  the
restructuring  of its debt and  settlement of $195,000 in  debentures  issued to
Straus  Partners  L.P. in July,  2004,  the Company  issued 48,750 shares of its
unregistered common stock to Straus Partners L.P. in settlement of the Company's
default  under  the  debentures.  These  shares  are  being  registered  in this
offering. Mickey Straus makes the investment decisions on behalf of and controls
Straus Partners L.P.

       Crown Investment  Banking,  Inc. Pursuant to an engagement letter entered
into with Crown Investment Banking,  Inc., on March 31, 2005, the Company issued
6,450 shares of the Company's unregistered common stock in consideration for the
services rendered by Crown in connection with the Company  obtaining  financing.
These shares are being  registered  in this  offering.  Todd K. West and William
Breece make the investment  decisions on behalf of and control Crown  Investment
Banking, Inc.


                                       18


      Sloan  Securities   Corporation.   Sloan  Securities   Corporation  is  an
unaffiliated  registered  broker-dealer  that has been  retained by us. James C.
Ackerman,  Sloan  Securities  Corporation's  President,   makes  the  investment
decisions  on behalf  of and  controls  Sloan  Securities  Corporation.  For its
services in connection with the Standby Equity  Distribution  Agreement  between
EarthShell and Cornell Capital Partners, Sloan Securities Corporation received a
fee of 6,450 shares of  unregistered  common  stock,  on March 23,  2005.  These
shares are being registered in this offering.


      Benton  Wilcoxon.  In  consideration  for  Benton  Wilcoxon  pledging  his
personal  shares in  Composite  Technology  Corporation  as a  guaranty  for the
Security  Agreement  entered into by the Company with Cornell Capital  Partners,
the Company  issued a warrant to Benton  Wilcoxon to purchase  65,000  shares of
common stock of the Company at an exercise price of $3.00 per share. The warrant
expires on March 23, 2008.

      Douglas Metz. In consideration for consulting services rendered by Douglas
Metz in connection with the Company  obtaining  financing,  the Company issued a
warrant to Douglas Metz to purchase 80,000 shares of common stock of the Company
at an exercise price of $3.00 per share. The warrant expires on March 23, 2008.


      With respect to the sale of unregistered  securities referenced above, all
transactions  were exempt  from  registration  pursuant  to Section  4(2) of the
Securities Act of 1933 (the "1933 Act"), and Regulation D promulgated  under the
1933 Act. In each instance,  the purchaser had access to sufficient  information
regarding  the  Company  so as to make an  informed  investment  decision.  More
specifically,  we had a reasonable  basis to believe that each  purchaser was an
"accredited  investor" as defined in  Regulation D of the 1933 Act and otherwise
had the requisite sophistication to make an investment in our securities.


                                       19


                                 USE OF PROCEEDS

      This prospectus  relates to shares of our common stock that may be offered
and sold from time to time by  certain  selling  stockholders.  There will be no
proceeds  to us from the  sale of  shares  of  common  stock  in this  offering.
However, we will receive the proceeds from the sale of shares of common stock to
Cornell Capital Partners under the Standby Equity  Distribution  Agreement.  The
purchase price of the shares  purchased  under the Standby  Equity  Distribution
Agreement  will be equal to 98% of the lowest volume  weighted  average price of
our  common  stock on the  Over-the-Counter  Bulletin  Board  for the five  days
immediately  following  the notice date.  The Company  will pay Cornell  Capital
Partners 5% of each advance as an additional fee.

      Pursuant to the Standby Equity Distribution  Agreement,  EarthShell cannot
draw more than $500,000  every five trading days or more than $10.0 million over
twenty-four months.

      For  illustrative  purposes only, we have set forth below our intended use
of proceeds for the range of net proceeds  indicated  below to be received under
the Standby Equity Distribution Agreement.  The table assumes estimated offering
expenses of $85,000, plus 5% retainage payable to Cornell Capital Partners under
the Standby Equity Distribution Agreement. The figures below are estimates only,
and may be changed due to various  factors,  including the timing of the receipt
of the proceeds.




                                                                                  
Gross proceeds                             $ 1,000,000      $ 3,000,000      $ 5,000,000      $10,000,000

Net proceeds                               $   865,000      $ 2,765,000      $ 4,665,000      $ 9,415,000

No. of shares issued under the Equity
Distribution Agreement at an assumed
offering price of $2.254                       443,656        1,330,968        2,218,779        4,436,558(1)

USE OF PROCEEDS:                              AMOUNT           AMOUNT           AMOUNT           AMOUNT
-----------------------------------------------------------------------------------------------------------

General Working Capital                    $   865,000      $ 2,765,000      $ 4,665,000      $ 9,415,000
                                           -----------      -----------      -----------      -----------

Total                                      $   865,000      $ 2,765,000      $ 4,665,000      $ 9,415,000
                                           ===========      ===========      ===========      ===========



(1)  EarthShell  would need to  register  additional  shares of common  stock to
access this amount of proceeds under the Standby Equity  Distribution  Agreement
at an assumed offering price of $2.254. EarthShell would be required to register
2,436,558  additional  shares at this price to obtain the entire  $10.0  million
available under the Standby Equity Distribution Agreement.

      The Standby  Equity  Distribution  Agreement  limits  EarthShell's  use of
proceeds to general corporate  purposes and prohibits the use of proceeds to pay
any judgment or liability  incurred by any officer,  director or employee of the
Company, except under certain limited circumstances.


                                       20


                                    DILUTION


      The net  tangible  book  value of  EarthShell  as of March 31,  2005 was a
deficit of $9,733,490 or $(0.5293) per share of common stock.  Net tangible book
value per share is determined by dividing the tangible book value of the Company
(total  tangible  assets less total  liabilities)  by the number of  outstanding
shares of our common  stock.  Since this  offering  is being made  solely by the
selling  stockholders  and none of the proceeds will be paid to EarthShell,  our
net tangible book value will be unaffected  by this  offering.  Our net tangible
book value and our net tangible book value per share,  however, will be impacted
by  the  common  stock  to be  issued  under  the  Standby  Equity  Distribution
Agreement.  The amount of dilution will depend on the offering  price and number
of shares to be issued  under the Standby  Equity  Distribution  Agreement.  The
following  example shows the dilution to new  investors at an offering  price of
$2.254 per share which is in the range of the recent share price.

      If we assume that EarthShell had issued  2,000,000  shares of common stock
under the Standby Equity Distribution  Agreement at an assumed offering price of
$2.254 per share (i.e.,  the number of shares  registered in this offering under
the Standby Equity Distribution Agreement),  less retention fees of $225,400 and
offering  expenses of $85,000,  our net tangible book value as of March 31, 2005
would have been a deficit  $(5,535,890) or $(0.2715) per share.  Note that at an
offering price of $2.254 per share,  we would receive net proceeds of $4,197,600
of the $10,000,000 available under the Standby Equity Distribution Agreement. At
an assumed  offering price of $2.254,  Cornell Capital  Partners would receive a
discount of $225,400 on the purchase of 2,000,000  shares of common stock.  Such
an offering would represent an immediate  increase in net tangible book value to
existing  stockholders  of $0.2578  per share and an  immediate  dilution to new
stockholders of $2.5255 per share. The following table illustrates the per share
dilution:


Assumed public offering price per share                                $ 2.2540
Net tangible book value per share before this offering    $(0.5293)
Increase attributable to new investors                    $ 0.2578
                                                          --------
Net tangible book value per share after this offering                  $(0.2715)
                                                                       --------
Dilution per share to new stockholders                                 $ 2.5255
                                                                       ========

      The  offering  price of our  common  stock  is based on the  then-existing
market price. In order to give prospective investors an idea of the dilution per
share they may  experience,  we have  prepared the  following  table showing the
dilution per share at various assumed offering prices:


                                                        DILUTION
                  ASSUMED         NO. OF SHARES        PER SHARE
               OFFERING PRICE      TO BE ISSUED     TO NEW INVESTORS
               --------------      ------------     ----------------
                 $2.2540           2,000,000(1)         $2.5255
                 $1.6905           2,000,000            $2.0145
                 $1.1270           2,000,000            $1.5035
                 $0.5635           2,000,000            $0.9925


(1)   This  represents  the  maximum  number of shares of common  stock that are
      being registered under the Standby Equity  Distribution  Agreement at this
      time.


                                       21


                      STANDBY EQUITY DISTRIBUTION AGREEMENT

Summary

      On March 23, 2005, we entered into a Standby Equity Distribution Agreement
with  Cornell  Capital  Partners.  Pursuant to the Standby  Equity  Distribution
Agreement,  we may,  at our  discretion,  periodically  sell to Cornell  Capital
Partners  shares  of  common  stock  for a total  purchase  price of up to $10.0
million.  For each share of common  stock  purchased  under the  Standby  Equity
Distribution  Agreement,  Cornell  Capital  Partners  will  pay 98% of,  or a 2%
discount to, the lowest volume weighted average price of our common stock on the
Over-the-Counter  Bulletin Board or other  principal  market on which our common
stock is traded for the five days  immediately  following  the notice date.  The
number of shares  purchased  by Cornell  Capital  Partners  for each  advance is
determined by dividing the amount of each advance by the purchase  price for the
shares of common stock. Further, Cornell Capital Partners will retain 5% of each
advance  under  the  Standby  Equity  Distribution  Agreement.  Cornell  Capital
Partners  is  a  private  limited  partnership  whose  business  operations  are
conducted through its general partner,  Yorkville Advisors, LLC. In addition, we
engaged Sloan Securities Corporation,  a registered broker-dealer,  to advise us
in connection with the Standby Equity Distribution Agreement.  For its services,
Sloan Securities  Corporation received 6,450 shares of our common stock on March
23, 2005. The  effectiveness  of the sale of the shares under the Standby Equity
Distribution  Agreement is conditioned  upon us registering the shares of common
stock with the Securities and Exchange Commission, among other things. The costs
associated  with  this  registration  will be  borne by us.  There  are no other
significant  closing  conditions to draws under the Standby Equity  Distribution
Agreement.

Standby Equity Distribution Agreement Explained

      Pursuant to the Standby Equity Distribution Agreement, we may periodically
sell shares of common stock to Cornell Capital Partners to raise capital to fund
our working  capital needs.  The periodic sale of shares is known as an advance.
We may request an advance  every five  trading  days. A closing will be held six
trading days after such written  notice at which time we will deliver  shares of
common stock and Cornell Capital Partners will pay the advance amount. There are
no closing  conditions  imposed on the  Company  for any of the draws other than
that the Company has filed its  periodic and other  reports with the  Securities
and Exchange Commission,  has delivered the stock for an advance, the trading of
the  Company's  common stock has not been  suspended,  and the Company has given
written notice and associated correspondence to Cornell Capital Partners. We are
limited  however,  on our ability to request  advances  under the Standby Equity
Distribution  Agreement based on the number of shares we have registered on this
registration statement.  For example, at an assumed offering price of $0.2.2540,
we would not be able to draw the entire gross proceeds of $10,000,000  available
under the Standby Equity Distribution Agreement with the 2,000,000 shares we are
registering.  EarthShell  would be  required to  register  2,436,558  additional
shares at this assumed price to obtain the entire $10.0 million  available under
the  Standby  Equity  Distribution  Agreement.  Based on the  limited  number of
available  authorized  shares of common  stock,  Intrepid  would  need to obtain
shareholder approval to increase the authorized shares of common stock to access
additional amounts under the Standby Equity Distribution  Agreement. In order to
access all funds available to us under the Standby Equity Distribution Agreement
with the 2,000,000 shares being  registered in this offering,  the average price
of shares issued under the Standby Equity  Distribution  Agreement would need to
be $5.00.

      We may request  advances under the Standby Equity  Distribution  Agreement
once the  underlying  shares are  registered  with the  Securities  and Exchange
Commission.  Thereafter,  we may  continue  to request  advances  until  Cornell
Capital  Partners has advanced  $10.0  million or 24 months after the  effective
date of the this registration statement, whichever occurs first.

      The amount of each advance is subject to a maximum amount of $500,000, and
we may not submit an advance  within five trading days of a prior  advance.  The
amount  available  under  the  Standby  Equity  Distribution  Agreement  is  not
dependent  on the price or volume of our common  stock.  Our  ability to request
advances is conditioned  upon us registering the shares of common stock with the
SEC.  In  addition,  we may not  request  advances if the shares to be issued in
connection  with such advances would result in Cornell  Capital  Partners owning
more  than 9.9% of our  outstanding  common  stock.  Cornell  Capital  Partners'
beneficial  ownership of EarthShell common stock is 4.03% and therefore we would
be permitted to make draws on the Standby Equity Distribution  Agreement so long
as Cornell Capital  Partners'  beneficial  ownership of our common stock remains
lower than 9.9%. A possibility exists that Cornell Capital Partners may own more
than  9.9% of the  Company's  outstanding  common  stock at a time when we would
otherwise  plan  to  make an  advance  under  the  Standby  Equity  Distribution
Agreement.


                                       22


      We do not have any agreements with Cornell Capital Partners  regarding the
distribution of such stock, although Cornell Capital Partners has indicated that
intends  to  promptly  sell  any  stock   received   under  the  Standby  Equity
Distribution Agreement.

      We cannot predict the actual number of shares of common stock that will be
issued pursuant to the Standby Equity Distribution  Agreement,  in part, because
the  purchase  price of the shares will  fluctuate  based on  prevailing  market
conditions  and we have not determined the total amount of advances we intend to
draw. Nonetheless, we can estimate the number of shares of our common stock that
will be issued  using  certain  assumptions.  Assuming  we issued  the number of
shares  of  common  stock  being  registered  in the  accompanying  registration
statement at a recent price of $2.30 per share, we would issue 2,000,000  shares
of common stock to Cornell  Capital  Partners for gross  proceeds of $4,508,000.
These shares would represent 9.8% of our outstanding common stock upon issuance.
We will need to  register  additional  shares of common  stock in order to fully
utilize  the $10.0  million  available  under the  Standby  Equity  Distribution
Agreement if the average price at which we sell shares under the Standby  Equity
Distribution Agreement is equal to $2.254 per share.

      There is an inverse relationship between our stock price and the number of
shares to be issued under the Standby Equity Distribution Agreement. That is, as
our stock price  declines,  we would be  required  to issue a greater  number of
shares under the Standby Equity Distribution Agreement for a given advance. This
inverse  relationship is demonstrated  by the following  table,  which shows the
number of shares to be issued under the Standby Equity Distribution Agreement at
a recent price of $2.30 per share and 25%,  50% and 75%  discounts to the recent
price.



                                                                                
      Purchase Price:                 $    2.2540       $    1.6905       $    1.1270       $    0.5635
      No. of Shares(1):                 2,000,000         2,000,000         2,000,000         2,000,000
      Total Outstanding (2):           20,435,452        20,435,452        20,435,452        20,435,452
      Percent Outstanding (3):                9.8%              9.8%              9.8%              9.8%
      Net Cash to EarthShell:(4)      $ 4,197,600       $ 3,126,950       $ 2,056,300       $   985,650


(1)   Represents  the  number of shares of common  stock to be issued to Cornell
      Capital  Partners under the Standby Equity  Distribution  Agreement at the
      prices set forth in the table,  assuming sufficient  authorized shares are
      available.

(2)   Represents  the total number of shares of common stock  outstanding  after
      the issuance of the shares to Cornell  Capital  Partners under the Standby
      Equity Distribution Agreement.

(3)   Represents  the shares of common stock to be issued as a percentage of the
      total number shares outstanding.

(4)   Net cash  equals  gross  proceeds  minus  the 5%  retainage  and  minus an
      assumption of $85,000 in expenses.

      Proceeds used under the Standby Equity Distribution Agreement will be used
in the manner set forth in the "Use of Proceeds" section of this prospectus.  We
cannot  predict the total  amount of  proceeds to be raised in this  transaction
because we have not  determined  the total  amount of the  advances we intend to
draw.  Cornell  Capital  Partners has the ability to  permanently  terminate its
obligation to purchase shares of common stock from the Company under the Standby
Equity Distribution  Agreement if there shall occur any stop order or suspension
of the  effectiveness of this  registration  statement for an aggregate of fifty
(50) trading days other than due to acts by Cornell  Capital  Partners or if the
Company  fails  materially  to comply with certain  terms of the Standby  Equity
Distribution  Agreement,  which remain uncured for thirty (30) days after notice
from Cornell Capital Partners.

      All fees and expenses under the Standby Equity Distribution Agreement will
be borne by EarthShell.  We expect to incur expenses of approximately $85,000 in
connection with this registration, consisting primarily of professional fees. In
connection  with the Standby  Equity  Distribution  Agreement,  Cornell  Capital
Partners  received a one-time  commitment  fee in the form of 143,550  shares of
common  stock on March 23, 2005.  In addition,  we issued 6,450 shares of common
stock to Sloan Securities Corporation, an unaffiliated registered broker-dealer,
on March 23, 2005,  as  compensation  for its services as a placement  agent for
this transaction.


                                       23


                              PLAN OF DISTRIBUTION

      The selling  stockholders have advised us that the sale or distribution of
our common stock owned by the selling  stockholders may be effected  directly to
purchasers  by the selling  stockholders  as  principals  or through one or more
underwriters,  brokers,  dealers  or  agents  from  time  to time in one or more
transactions (which may involve crosses or block transactions) (i) on the on the
Over-the-Counter Bulletin Board or in any other market on which the price of our
shares of common stock are quoted or (ii) in transactions  otherwise than on the
Over-the-Counter Bulletin Board or in any other market on which the price of our
shares of common stock are quoted.  Any of such  transactions may be effected at
market  prices  prevailing  at the  time of  sale,  at  prices  related  to such
prevailing market prices, at varying prices determined at the time of sale or at
negotiated  or  fixed  prices,  in  each  case  as  determined  by  the  selling
stockholders or by agreement between the selling  stockholders and underwriters,
brokers,  dealers or agents, or purchasers.  If the selling  stockholders effect
such  transactions  by  selling  their  shares  of  common  stock to or  through
underwriters, brokers, dealers or agents, such underwriters, brokers, dealers or
agents  may  receive  compensation  in the  form of  discounts,  concessions  or
commissions  from the selling  stockholders  or commissions  from  purchasers of
common stock for whom they may act as agent  (which  discounts,  concessions  or
commissions as to particular underwriters,  brokers, dealers or agents may be in
excess of those  customary in the types of transactions  involved).  The Company
has agreed that upon receipt of an advance notice,  Cornell Capital  Partners is
permitted to sell the shares to be issued to Cornell Capital  Partners  pursuant
to the advance notice during the applicable pricing period.

      Cornell  Capital  Partners is an  "underwriter"  within the meaning of the
Securities  Act of 1933 in  connection  with the sale of common  stock under the
Standby Equity Distribution Agreement.  Cornell Capital Partners will pay us 98%
of, or a 2% discount to, the lowest closing bid price of our common stock on the
Over-the-Counter  Bulletin Board or other principal  trading market on which our
common stock is traded for the five days immediately following the advance date.
In addition, Cornell Capital Partners will retain 5% of the proceeds received by
us under the Standby  Equity  Distribution  Agreement,  and  received a one-time
commitment  fee in the form of 143,550 shares of common stock on March 23, 2005.
The 2%  discount,  the 5% retainage  and the 143,550  shares of common stock are
underwriting discounts. In addition, we engaged Sloan Securities Corporation, an
unaffiliated  registered  broker-dealer,  to  advise us in  connection  with the
Standby Equity Distribution Agreement.  Sloan Securities Corporation has entered
into a  placement  agent  agreement  with  EarthShell  pursuant  to which  Sloan
Securities Corporation has reviewed the terms of the Standby Equity Distribution
Agreement and has advised the Company  concerning these terms.  Sloan Securities
Corporation,  to the  Company's  knowledge,  will  not be  participating  in the
distribution of shares that may be issued under the Standby Equity  Distribution
Agreement.  For its  services  in  regard  to the  Standby  Equity  Distribution
Agreement,  Sloan  Securities  Corporation  received  6,450 shares of our common
stock, on March 23, 2005.

      Cornell Capital Partners was formed in February 2000 as a Delaware limited
partnership.  Cornell Capital  Partners is a domestic hedge fund in the business
of investing in and financing  public  companies.  Cornell Capital Partners does
not intend to make a market in our stock or to otherwise  engage in  stabilizing
or other  transactions  intended to help  support the stock  price.  Prospective
investors  should take these factors into  consideration  before  purchasing our
common stock.

      Under the securities  laws of certain  states,  the shares of common stock
may be sold in such  states  only  through  registered  or  licensed  brokers or
dealers.  The selling  stockholders are advised to ensure that any underwriters,
brokers,  dealers  or agents  effecting  transactions  on behalf of the  selling
stockholders are registered to sell securities in all fifty states. In addition,
in certain  states the shares of common  stock may not be sold unless the shares
have been  registered or qualified  for sale in such state or an exemption  from
registration or qualification is available and is complied with.


      We will pay all the expenses  incident to the  registration,  offering and
sale  of  the  shares  of  common  stock  to the  public  hereunder  other  than
commissions, fees and discounts of underwriters, brokers, dealers and agents. If
any of these other expenses exists,  EarthShell expects the selling stockholders
to pay these expenses.  We have agreed to indemnify Cornell Capital Partners and
its controlling persons against certain liabilities, including liabilities under
the Securities Act. We estimate that the expenses of the offering to be borne by
us will be approximately $85,000. For its services, Sloan Securities Corporation
received  6,450 shares of our common  stock,  on March 23, 2005.  The  estimated
offering  expenses  consist  of:  a SEC  registration  fee of  $1,054,  printing
expenses  of $2,500,  accounting  fees of  $15,000,  legal  fees of $50,000  and
miscellaneous  expenses of $16,446.  We will not receive any  proceeds  from the
sale of any of the shares of common stock by the selling stockholders.  We will,
however, receive proceeds from the sale of common stock under the Standby Equity
Distribution Agreement.


      The selling  stockholders  are  subject to  applicable  provisions  of the
Securities  Exchange Act of 1934, as amended,  and its  regulations,  including,
Regulation M. Under Registration M, the selling stockholders or their agents may
not bid for,  purchase,  or attempt to induce any person to bid for or purchase,
shares of our common  stock while such  selling  stockholders  are  distributing


                                       24


shares covered by this  prospectus.  Pursuant to the requirements of Item 512 of
Regulation  S-B and as stated  in Part II of this  Registration  Statement,  the
Company must file a post-effective  amendment to the  accompanying  Registration
Statement once informed of a material change from the information set forth with
respect to the Plan of Distribution.


                                       25


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

      Management's   discussion  and  analysis  of  results  of  operations  and
financial condition are based on our financial statements. These statements have
been prepared in accordance with accounting principles generally accepted in the
United States of America.  These principles  require  management to make certain
estimates, judgments and assumptions that affect the reported amounts of assets,
liabilities,  revenues and expenses, and related disclosure of contingent assets
and  liabilities.  On an on-going  basis,  we evaluate  our  estimates  based on
historical  experience  and various  other  assumptions  that are believed to be
reasonable  under the  circumstances,  the  results  of which form the basis for
making  judgments about the carrying  values of assets and liabilities  that are
not readily  apparent from other  sources.  Actual results may differ from these
estimates under different  assumptions or conditions.  The following  discussion
should be read in conjunction with the Company's Financial  Statements and Notes
thereto, included elsewhere within this registration statement.

Overview

      Organized  in  November  1992  as  a  Delaware   corporation,   EarthShell
Corporation  (the  "Company") is engaged in the  commercialization  of composite
material  technology for the  manufacture of  foodservice  disposable  packaging
designed  with the  environment  in mind.  EarthShell  Packaging(R)  is based on
patented   composite   material   technology   (collectively,   the  "EarthShell
Technology"),  licensed  on an  exclusive,  worldwide  basis  from E.  Khashoggi
Industries LLC and its wholly owned subsidiaries.

      The   EarthShell   Technology  has  been  developed  over  many  years  in
consultation  with leading  material  scientists  and  environmental  experts to
reduce the environmental burdens of foodservice disposable packaging through the
careful  selection  of  raw  materials,  processes,  and  suppliers.  EarthShell
Packaging(R),   including   hinged-lid  sandwich  containers,   plates,   bowls,
foodservice  wraps, and cups, is primarily made from commonly  available natural
raw materials  such as natural ground  limestone and potato  starch.  EarthShell
believes that  EarthShell  Packaging(R)  has comparable or superior  performance
characteristics  and can be  commercially  produced  and sold at prices that are
competitive with comparable paper and plastic foodservice disposables.

      EarthShell was a development stage enterprise through the first quarter of
2004. With the  recognition of the Company's  first revenues  resulting from the
receipt of $500,000 in technology  fees in connection with granting a license to
a strategic  partner in the second  quarter of 2004, the Company was no longer a
development stage enterprise.

Critical Accounting Assumptions

      Going Concern Basis. The condensed  consolidated financial statements have
been prepared on a going concern basis,  which  contemplates  the realization of
assets and the satisfaction of liabilities in the normal course of business. The
Company has incurred  significant  losses since inception,  has minimal revenues
and has a  working  capital  deficit  of  $8,426,070  at March 31,  2005.  These
factors,  along with  others,  may  indicate  that the Company will be unable to
continue as a going  concern for a reasonable  period of time.  The Company will
have to raise  additional  funds to meet its  current  obligations  and to cover
operating  expenses through the year ending December 31, 2005. If the Company is
not successful in raising additional capital it may not be able to continue as a
going concern for a reasonable period of time.  Management plans to address this
need by raising cash through  either the issuance of debt or equity  securities.
In March 2005, the Company  secured a $1.15 million loan and also entered into a
Standby  Equity  Distribution  Agreement  where the Company has the right,  upon
registration of shares of its common stock, to require an institutional investor
to  purchase  shares  of the  Company's  common  stock  from time to time at the
Company's  sole  discretion.   In  addition,  the  Company  expects  to  receive
additional  technology fee payments in 2005 in connection with both existing and
new sublicense  agreements for its technology in various  territories and fields
of use.  However,  the Company cannot assure that  additional  financing will be
available to it, or, if available, that the terms will be satisfactory,  that it
will  receive  any  further  technology  fee  payments  in 2005  pursuant to the
Sublicense  Agreement.  Management  also  plans to  continue  in its  efforts to
minimize  expenses,  but cannot  assure that it will be able to reduce  expenses
below current levels.  The condensed  consolidated  financial  statements do not
include any adjustments  relating to the  recoverability  and  classification of
recorded asset amounts or the amounts and  classification  of  liabilities  that
might be necessary should the Company be unable to continue as a going concern.

      Estimated  Net  Realizable  Value of Property and  Equipment.  The Company
evaluates  the  recoverability  of property  and  equipment  whenever  events or
changes in circumstances indicate that the carrying value of an asset may not be
recoverable.  If there is an indication  that the carrying value of an asset may
not be recoverable and the estimated future cash flows (undiscounted and without


                                       26


interest  charges) from the use of the asset are less than the carrying value, a
write-down is recorded to reduce the related asset to its estimated  fair value.
At one time, the Company had been engaged in the  development  of  manufacturing
equipment to validate  acceptance of EarthShell  products and their pricing.  To
this end, the Company previously developed  manufacturing lines in Owings Mills,
Maryland, Goleta, California and in Goettingen,  Germany. The Company recognized
impairment  charges on its equipment  amounting to $4.0 million and $9.8 million
in 2003 and 2002, respectively.

      Revenue  Recognition.  The  Company  recognizes  revenue  when  persuasive
evidence of an arrangement  exists,  the price is fixed or readily  determinable
and  collectibility is probable.  The Company  recognizes  revenue in accordance
with Staff  Accounting  Bulletin  No. 101,  "Revenue  Recognition  in  Financial
Statements" (SAB 101). EarthShell's revenues consist of technology fees that are
recognized  ratably over the life of the related  agreements and royalties based
on product  sales by  licensees  that are  recognized  in the  quarter  that the
licensee reports the sales.

Results Of Operations

      Three  Months  Ended March 31, 2005  Compared  With The Three Months Ended
March 31, 2004

      The  Company's  net  loss  decreased  by  approximately  $1.0  million  to
approximately  $1.1 million from approximately $2.1 million for the three months
ended  March  31,  2005  compared  to the three  months  ended  March 31,  2004,
respectively.

      Revenues. The Company recorded revenues of approximately $0.08 million for
the three  months  ended March 31,  2005 as compared to $0 for the three  months
ended March 31, 2004.  These revenues  reflect  amortization of the $2.0 million
technology fee payable under the  sublicense  agreement that was entered into in
the second  quarter of 2004 and the $1 million  technology fee payable under the
sublicense agreement entered into in December of 2004. The amortization of these
technology  fees will result in the  recognition of $0.3 million in revenues per
year during the life of the agreements.

      Research And Development Expenses. Total research and development expenses
are comprised of related party license fee and research and development expenses
and other research and  development  expenses.  Total  research and  development
expenses for the development of EarthShell  Packaging(R) decreased approximately
$0.4 million to approximately  $0.1 million from  approximately $0.5 million for
the three months  ended March 31, 2005  compared to the three months ended March
31, 2004, respectively.

      o Related  party  license fee and research and  development  expenses were
comprised  in  2004 of the  $100,000  monthly  licensing  fee for the use of the
EarthShell Technology and technical services, both of which were payable to EKI,
a stockholder of the Company,  or Biotec,  a wholly owned  subsidiary of EKI. It
should be noted that payment of these related  party  expenses has been deferred
pursuant to an agreement  entered into by the EKI  entities in  connection  with
debt  restructuring  and  settlement  of  the  convertible  debenture  financing
concluded  in  October of 2004.  Related  party  license  fee and  research  and
development   expenses   decreased   approximately   $0.3  million  to  $0  from
approximately  $0.3 million for the three months ended March 31, 2005,  compared
to the three  months ended March 31,  2004,  respectively.  The decrease was due
primarily to the elimination of the monthly  licensing fee in September 2004, as
noted above.

      o Other  research  and  development  expenses  are  comprised of personnel
costs, travel and direct overhead for development and demonstration  production.
Other research and development expenses decreased  approximately $0.1 million to
approximately $0.01 million from approximately $0.2 million for the three months
ended  March 31,  2005,  compared  to the three  months  ended  March 31,  2004,
respectively.  The reduction was due to the  outsourcing of technical  personnel
and the outsourcing of technical support activities during 2004.

      Other   General   And   Administrative   Expenses.   Other   general   and
administrative  expenses are  comprised of  personnel  costs,  travel and direct
overhead  for  marketing,   finance  and   administration.   Total  general  and
administrative   expenses   decreased   by   approximately   $0.14   million  to
approximately  $1.13  million  from  approximately  $1.17  million for the three
months ended March 31, 2005,  compared to the three months ended March 31, 2004,
respectively. The largest reductions were in legal, business insurance, currency
translation  losses,  and personnel costs  (approximately  $0.3 million).  These
reductions were partially offset by an accrual for potential  damages related to
a legal settlement.

      Interest Expense.  Interest expense is comprised of related party interest
expense and other interest expense.

      o Related party interest expense decreased by approximately  $0.13 million
to $0 from  approximately  $0.13  million for the three  months  ended March 31,
2005,  compared to the three months ended March 31, 2004. In 2004, related party
interest  expense  included  interest  accrued on outstanding  loans made to the


                                       27


Company by EKI under the Loan  Agreement  (see  "Related  Party  Transactions"),
accretion of the discount  related to the warrants  issued to EKI in conjunction
with the March 2003 financing transactions, plus accrued interest payable

on  amounts  owed to EKI for  monthly  licensing  fees  that  were  not  paid in
accordance  with  the  terms of the  subordination  agreements  entered  into in
connection with the 2006 Debentures (see "Related Party Transactions").

      In the fourth quarter of 2004, all of the EKI loans and accrued but unpaid
interest  were  converted  into common stock of the Company,  as were the unpaid
licensing fees under the Biotec License Agreement. Also in the fourth quarter of
2004, the March 2006 debentures  were retired,  so the accretion of the discount
related to the warrants  issued to EKI have been written off.  Therefore,  there
was no related  party  interest  expense for these items in the first quarter of
2005.

      o Other  interest  expense  decreased by  approximately  $0.19  million to
approximately  $0.02  million  from  approximately  $0.21  million for the three
months ended March 31, 2005,  compared to the three months ended March 31, 2004,
respectively. Other interest expense in 2004 was primarily composed of accretion
of the discount and interest  accrued on the 2006  Debentures.  However,  in the
fourth  quarter of 2004 the Company  settled with the  remaining  holders of the
March 2006  Debentures and the all of the  outstanding  debentures were retired.
Therefore,  there  will be no other  interest  expense  for the 2006  Debentures
subsequent to December 31, 2004.

      Other  Income.  Other income  increased by  approximately  seven  thousand
dollars for the three months ended March 31, 2005,  compared to $0 for the three
months ended March 31,  2004.  This other income was the result of a gain on the
sale of certain minor pieces of equipment which had previously been scrapped and
consigned to an equipment dealer.

      Year Ended  December 31, 2004  Compared  with the Year Ended  December 31,
2003

      The Company's net loss decreased  $11.2 million to $7.3 million from $18.5
million for the year ended December 31, 2004 compared to the year ended December
31, 2003, respectively.

      Revenues. The Company recorded revenues of $0.1 million for the year ended
December 31, 2004.  These revenues  reflect  amortization of the $3.0 million of
technology  fees payable under the sublicense  agreements that were entered into
with MBS and with  EarthShell  Hidalgo  S.A.  de C.V.  ("ESH") in the second and
fourth quarters of 2004 over the ten years of the agreements.  The  amortization
of the  technology  fees  will  result in the  recognition  of $0.3  million  in
revenues per year during the lives of the agreements. Prior to this, the Company
had no recognized revenue as it was a development stage company.

      Research and Development Expenses. Total research and development expenses
are comprised of related party license fee and research and development expenses
and other research and  development  expenses.  Total  research and  development
expenditures  for the  development  of EarthShell  Packaging(R)  decreased  $8.3
million to $1.2 million  from $9.5 million for the year ended  December 31, 2004
compared to the year ended December 31, 2003, respectively.

      o     Related party license fee and research and development  expenses are
            comprised of the $.1 million minimum  monthly  licensing fee for the
            use of the EarthShell technology and for technical services, both of
            which were payable to EKI, a stockholder of the Company,  or Biotec,
            a  wholly-owned  subsidiary  of EKI.  Related  party license fee and
            research and  development  expenses  decreased  $0.5 million to $0.8
            million  from $1.3  million  for the year ended  December  31,  2004
            compared to the year ended  December  31,  2003,  respectively.  The
            decrease  was  primarily  due to a decrease  in the license fee as a
            result of an agreement with Biotec to eliminate the $0.1 million per
            month minimum licensing fee from September 2004 through August 2006.

      o     Other research and  development  expenses are comprised of personnel
            costs,  travel and direct overhead for development and demonstration
            production,  as well as impairment charges on manufacturing property
            and equipment  constructed for  demonstration  production  purposes.
            Other research and  development  expenses  decreased $7.8 million to
            $0.4 million from $8.2 million for the year ended  December 31, 2004
            compared to the year ended  December  31,  2003,  respectively.  The
            reduction  was  due to the  non-recurrence  of  the  following  2003
            activities: the winding down of on-going demonstration manufacturing
            in Goleta,  California in the first quarter of 2003, the start-up in
            mid-May of a new  manufacturing  line for plates and bowls built and
            financed  by Detroit  Tool and  Engineering  Company  (DTE) at their
            Lebanon,   Missouri  facility,   expenses  incurred  to  vacate  the
            Company's  demonstration  manufacturing  facility  in  Goleta at the
            expiration  of  the  lease  on  May  31,  2003,  costs  incurred  in
            connection  with testing of the  Goettingen,  Germany  manufacturing
            equipment during the third quarter, the write down of the Goettingen
            manufacturing equipment to


                                       28


            $1 as of December 31, 2003 due to the uncertainty of the proceeds to
            be  realized  upon  sale of the  equipment,  and the  losses  of the
            Company's   joint  venture.   In  early  August  2003,  the  Company
            discontinued its day-to-day  support of manufacturing  activities at
            DTE.  In  keeping  with its  business  model,  in 2004  the  Company
            primarily  focused on the licensing of its foam analog  material and
            other technologies to new licensees,  and these licensees and future
            licensees  will  install  and run  equipment  to produce  EarthShell
            Packaging(R) in their own facilities.

      Other   General   and   Administrative   Expenses.   Other   general   and
administrative  expenses are  comprised of  personnel  costs,  travel and direct
overhead  for  marketing,   finance  and   administration.   Total  general  and
administrative expenses decreased $2.0 million to $3.8 million from $5.8 million
for the year ended  December  31, 2004  compared to the year ended  December 31,
2003,  respectively.  This was primarily the result of efforts to  significantly
reduce  general and  administrative  expenses  throughout  2003 and 2004,  which
resulted  in  reductions  in the  following  expenses:  personnel  costs by $0.7
million (due to a reduction in headcount  from 14 employees at December 31, 2003
to 9 employees at December  31,  2004),  professional  fees and services by $0.8
million, facility and support costs by $0.3 million, business insurance costs by
$0.2 million,  travel and  entertainment  expenses by $0.1 million and franchise
taxes by $0.1 million.  In addition,  the Company was able to reduce  previously
provided expense  accruals by approximately  $0.6 million due to their favorable
resolution  in the third  quarter of 2004.  Most of the  credit to  general  and
administrative  expenses  related to the  favorable  resolution  of property tax
disputes  within the states of California and Maryland.  The expense  reductions
were  partially  offset  by  approximately  $0.8  million  of  accounts  payable
settlement  gains in 2003.  The  settlement  gains  were the result of a program
began by the  Company in the  second  quarter  of 2003 to  satisfy  vendors  for
outstanding aged invoices.

      Depreciation  and  Amortization  Expense.  Depreciation  and  amortization
expense decreased $0.34 million to $0.04 million from $0.38 million for the year
ended  December  31,  2004  compared  to  the  year  ended  December  31,  2003,
respectively.  The decrease in depreciation expense is primarily attributable to
taking the remainder of EarthShell's manufacturing and development assets out of
service as of the end of 2003.

      Interest Expense.  Interest expense is comprised of Related party interest
expense and Other interest expense.

      o     Related  party  interest  expense was $0.4 million for both the year
            ended  December  31,  2004 and the year  ended  December  31,  2003.
            Related  party  interest  expense   includes   interest  accrued  on
            outstanding  loans  made  to the  Company  by  EKI  under  the  Loan
            Agreement,  accretion of the discount related to the warrants issued
            to EKI in conjunction  with the March 2003  financing  transactions,
            plus  accrued  interest  payable on amounts  owed to EKI for monthly
            licensing   fees  that  were  accrued  rather  than  being  paid  in
            accordance with the terms of the  subordination  agreements  entered
            into  in  connection  with  the  issuance  of  secured   convertible
            debentures in March 2006 (the "2006 Debentures") (see "Related Party
            Transactions").  During the third quarter of 2004,  agreements  were
            negotiated with EKI to convert all outstanding loans and accrued but
            unpaid  interest into common stock of the Company and to restructure
            the  unpaid  licensing  fees  under the  Biotec  License  Agreement.
            Therefore, there will be no Related party interest expense for these
            items subsequent to December 31, 2004.

      o     Other interest  expense  decreased $0.7 million to $0.7 million from
            $1.4 million for the year ended  December  31, 2004  compared to the
            year ended December 31, 2003,  respectively.  Other interest expense
            for 2004 is  primarily  comprised  of  accretion of the discount and
            interest accrued on the 2006 Debentures.  Other interest expense for
            2003 was  primarily  comprised  of accretion of discount on the 2006
            Debentures and a beneficial  conversion charge in the amount of $0.4
            million due to a change in the 2007 Debentures  conversion price. In
            addition, 0ther interest expense for 2003 also included accretion of
            the discount on the 2007 Debentures and accrued  interest payable on
            the 2006 and 2007 Debentures.

      Gain on Sale of Property and  Equipment.  Gain on the sale of property and
equipment  decreased $0.3 million to $0.2 million from $0.5 million for the year
ended  December  31,  2004  compared  to  the  year  ended  December  31,  2003,
respectively.  The gains in both 2004 and 2003 were  realized due to the sale of
non-essential  machine shop equipment and excess office  furniture and equipment
over their net book value,  most of which was fully  depreciated.  In  addition,
2003 also included  proceeds received from the sale of production line equipment
that was previously impaired and therefore had a net book value of zero.

      Premium due to Debenture Default. At December 31, 2004, the Company was in
non-compliance  with  certain  covenants  of  the  2006  Debentures.  Two of the
debenture  holders,  including the debenture  holder with the largest  ownership
position,  notified  the Company in writing  that the Company was in default and
requested that the Company  repurchase the entire  principal  amount of the 2006
Debentures held at the price specified in the debenture,  along with any accrued
and unpaid  interest.  The debenture  contains a provision for repurchase of the
debenture at a premium if the repurchase is due to an event of default,  and the
Company accrued the amount of the premium specified in the debenture.


                                       29


      Other Income.  Other income for the year ended  December 31, 2004 was zero
compared to $0.4 million for the year ended  December  31, 2003.  The 2003 other
income  represents  the net gain  realized  in the  third  quarter  of 2003 from
reducing the balance of the warrant  obligation to its  estimated  fair value of
zero. The warrant obligation was initially recorded in connection with the March
2003 financing transactions.

      (Gain)  Loss  on  Extinguishment  of  Debentures.  There  was  a  gain  on
extinguishment of debentures of $.1 million for the year ended December 31, 2004
compared to a loss on extinguishment of debentures was $1.7 million for the year
ended  December 31, 2003.  The $0.1 million gain for the year ended December 31,
2004 relates to interest payable on the 2006 Debentures that was not paid by the
Company upon  conversion of the  Debentures.  In connection  with the March 2003
financing  transactions,  the Company prepaid $5.2 million  aggregate  principal
amount  of  the  2007   Debentures,   resulting  in  a  prepayment   penalty  of
approximately  $0.2  million.  The  Company  also  issued to the  holders of the
prepaid 2007 Debentures  52,083 shares of common stock,  valued at approximately
$0.2 million based upon the closing price of the Company's common stock of $4.56
per  share  on  March 5,  2003.  In  addition,  one of the  holders  of the 2007
Debentures  exchanged $2.0 million aggregate principal amount of 2007 Debentures
for $2.0 million  aggregate  principal amount of 2006 Debentures.  In connection
with the  prepayment  and  exchange  transactions,  the  Company  incurred  cash
transaction  costs of  approximately  $0.3  million,  excluding  the  prepayment
penalty.  In  addition,  the  Company  incurred a charge of  approximately  $0.9
million for the prorated portion of the original discount attributed to the $7.2
million of the 2007  Debentures  repaid and  exchanged.  Therefore,  the Company
recognized  a $1.7  million  loss  upon  extinguishment  of the 2007  debentures
through the prepayment and exchange.

      Debenture  Conversion Cost. Debenture Conversion Cost was $0.2 million for
the year ended December 31, 2003. The expense represents the prorated portion of
the original  discount  attributed to the 2007 Debentures  whose  conversion was
forced by the Company in the respective periods.

      Year Ended  December 31, 2003  Compared  with the Year Ended  December 31,
2002

      The Company's net loss decreased $21.1 million to $18.5 million from $39.6
million for the year ended December 31, 2003 compared to the year ended December
31, 2002, respectively.

      Research and Development Expenses. Total research and development expenses
are comprised of related party license fee and research and development expenses
and other research and  development  expenses.  Total  research and  development
expenditures  for the  development of EarthShell  Packaging(R)  decreased  $17.4
million to $9.5 million from $26.9 million for the year ended  December 31, 2003
compared to the year ended December 31, 2002, respectively.

      o     Related party license fee and research and development  expenses are
            comprised of the $100,000 minimum monthly  licensing fee for the use
            of the  EarthShell  technology and for technical  services,  both of
            which were payable to EKI, a stockholder of the Company,  or Biotec,
            a wholly owned subsidiary of EKI. It should be noted that payment of
            these  related  party   expenses  has  been  deferred   pursuant  to
            subordination  agreements  entered  into  by  the  EKI  entities  in
            connection with the  convertible  debenture  financing  concluded in
            March  of  2003.   Related   party  license  fee  and  research  and
            development  expenses  decreased  $0.2  million to $1.3 million from
            $1.5 million for the year ended  December  31, 2003  compared to the
            year  ended  December  31,  2002,  respectively.  The  decrease  was
            entirely  due to a decrease in  technical  services  provided to the
            Company by Biotec.

      o     Other research and  development  expenses are comprised of personnel
            costs,  travel and direct overhead for development and demonstration
            production,  as well as impairment charges on manufacturing property
            and equipment  constructed for  demonstration  production  purposes.
            Other research and development  expenses  decreased $17.2 million to
            $8.2 million from $25.4 million for the year ended December 31, 2003
            compared to the year ended  December  31,  2002,  respectively.  The
            decrease in other  research and  development  expenses was primarily
            due to  concluding  the  demonstration  manufacturing  of hinged-lid
            containers  in  Owings  Mills,  Maryland  at the  end of the  second
            quarter of 2002. While the majority of the expenses incurred in 2002
            related to the Owings  Mills  demonstration  manufacturing,  it also
            included  expenses  related  to the  commencement  of  demonstration
            manufacturing  of bowls and  plates  in  Goleta,  California.  Other
            research and development expenses incurred in 2003 primarily related
            to  the  ongoing  demonstration   manufacturing  in  Goleta  through
            mid-April and to the start-up in mid-May of a new manufacturing line
            for  plates  and  bowls  built  and  financed  by  Detroit  Tool and


                                       30


            Engineering  Company (DTE) at their Lebanon,  Missouri facility.  In
            early August 2003, the company  discontinued its day-to-day  support
            of  manufacturing  activities  at DTE. In keeping  with its business
            model,  the Company will hereafter  focus primarily on the licensing
            of its foam analog material and other  technologies,  and all future
            manufacturing  and production will be the  responsibility of current
            or new  licensees  as they  install  and run  equipment  to  produce
            EarthShell  Packaging(R)  in their own  facilities.  The decrease in
            other  research  and  development  expenses  was  also due to a $5.8
            million reduction in property and equipment  impairment  charges, to
            $4.0 million in 2003 from $9.8 million in 2002.

      Other   General   and   Administrative   Expenses.   Other   general   and
administrative  expenses are  comprised of  personnel  costs,  travel and direct
overhead  for  marketing,   finance  and   administration.   Total  general  and
administrative expenses decreased $3.8 million to $5.8 million from $9.6 million
for the year ended  December  31, 2003  compared to the year ended  December 31,
2002,  respectively.  This was primarily the result of efforts to  significantly
reduce general and administrative expenses in 2003, which resulted in reductions
in the following expense  categories:  legal fees,  including patent prosecution
and  maintenance  fees,  by $0.9  million,  personnel  costs  by  $0.7  million,
professional  fees and services by $0.4  million,  travel costs by $0.3 million,
facility costs by $0.3 million and business insurance costs by $0.2 million.  In
addition,  in the second  quarter of 2003 the Company began a program to satisfy
vendors for outstanding  invoices and recognized gains from settling various old
trade accounts payable at a discount.  As a result of negotiations,  in 2003 the
Company settled and paid  outstanding  accounts  payable of  approximately  $1.5
million at a discount of approximately $0.8 million.

      Depreciation  and  Amortization  Expense.  Depreciation  and  amortization
expense  decreased  $2.7  million to $0.4 million from $3.1 million for the year
ended  December  31,  2003  compared  to  the  year  ended  December  31,  2002,
respectively.  The decrease in depreciation expense is primarily attributable to
the  decrease  in  property  and  equipment  as a result  of the  impairment  of
demonstration manufacturing property and equipment in 2002.

      Interest  Income.  Interest  income  totaled  $0.1 million for each of the
years ended December 31, 2003 and December 31, 2002.

      Interest Expense.  Interest expense is comprised of Related party interest
expense and Other interest expense.

      o     Related  party  interest  expense  increased  $0.3  million  to $0.4
            million  from $0.1  million  for the year ended  December  31,  2003
            compared to the year ended  December  31,  2002,  respectively.  The
            increase  was due to an  increase  in  accrued  interest  payable on
            outstanding  loans made to the  Company by EKI from  September  2002
            through January 2003 that were  outstanding  throughout all of 2003,
            accretion in 2003 of the discount  related to the warrants issued in
            conjunction with the March 2003 financing transactions, plus accrued
            interest  payable on amounts owed to EKI for monthly  licensing fees
            that were not paid in accordance with the terms of the subordination
            agreements  entered into in connection with the 2006 Debentures (see
            Related Party Transactions).

      o     Although  the  outstanding  loans and  monthly  licensing  fees will
            accrue  approximately  $0.4  million  in  annual  interest  expense,
            payment of the  interest  is  subordinated  to the 2006  Debentures.
            Therefore,  the related  party  interest  expense  will  continue to
            accrue but will not be paid in cash until the 2006  Debentures  have
            been converted or the obligation satisfied in full.

      o     Other interest  expense  increased $1.2 million to $1.4 million from
            $0.2 million for the year ended  December  31, 2003  compared to the
            year ended December 31, 2002,  respectively.  Other interest expense
            for 2003 is primarily  comprised of accretion of the discount on the
            2006 Debentures and a beneficial  conversion charge in the amount of
            $0.4  million  due to a  change  in the 2007  Debentures  conversion
            price.  In addition,  other interest  expense for 2003 also included
            accretion  of  the  discount  on the  2007  Debentures  and  accrued
            interest  payable on the 2006 and 2007  Debentures.  Other  interest
            expense for 2002 was  comprised  of  accretion  of the  discount and
            accrued interest  payable on the 2007  Debentures.  Interest expense
            from accretion of the discount and accrued  interest payable for the
            2006  Debentures will be  approximately  $0.8 million per year until
            they are repaid or are converted into common stock.

      Other  Income.  Other income was $0.4 million for the year ended  December
31, 2003.  This  represents  the net gain  realized in the third quarter of 2003
from reducing the balance of the warrant  obligation to its estimated fair value
of zero. Management believes the estimated fair value of the warrant at December
31, 2003 is zero. The warrant  obligation  was initially  recorded in connection
with the March 2003 financing transactions.


                                       31


      Loss on Extinguishment of Debentures. Loss on extinguishment of debentures
was $1.7 million for the year ended  December 31, 2003. In  connection  with the
March 2003 financing  transactions,  the Company prepaid $5.2 million  aggregate
principal  amount of the 2007 Debentures,  resulting in a prepayment  penalty of
approximately  $0.2  million.  The  Company  also  issued to the  holders of the
prepaid 2007 Debentures  52,083 shares of common stock,  valued at approximately
$0.2 million based upon the closing price of the Company's common stock of $4.56
per  share  on  March 5,  2003.  In  addition,  one of the  holders  of the 2007
Debentures  exchanged $2.0 million aggregate principal amount of 2007 Debentures
for $2.0 million  aggregate  principal amount of 2006 Debentures.  In connection
with the  prepayment  and  exchange  transactions,  the  Company  incurred  cash
transaction  costs of  approximately  $0.3  million,  excluding  the  prepayment
penalty.  In  addition,  the  Company  incurred a charge of  approximately  $0.9
million for the prorated portion of the original discount attributed to the $7.2
million of the 2007  Debentures  repaid and  exchanged.  Therefore,  the Company
recognized  a $1.7  million  loss  upon  extinguishment  of the 2007  debentures
through the prepayment and exchange.

      Gain on Sale of Property and  Equipment.  Gain on the sale of property and
equipment  increased $0.1 million to $0.5 million from $0.4 million for the year
ended  December  31,  2003  compared  to  the  year  ended  December  31,  2002,
respectively.  The gain in both 2003 and 2002  represents the excess of proceeds
received from the sale of non-essential machine shop equipment and excess office
furniture  and  equipment  over their net book  value.  In  addition,  2003 also
includes  proceeds  received from the sale of production line equipment that was
previously impaired and therefore had a net book value of zero.

      Debenture  Conversion  Cost.  Debenture  Conversion  Cost  decreased  $0.1
million to $0.2 million  from $0.3 million for the year ended  December 31, 2003
compared  to the  year  ended  December  31,  2002,  respectively.  The  expense
represents the prorated portion of the original discount  attributed to the 2007
Debentures whose conversion was forced by the Company in the respective periods.



                                       32




Liquidity and Capital Resources

      Cash Flow - March 31, 2005.  The  Company's  principal use of cash for the
three  months  ended  March 31,  2005 was to fund  operations.  Net cash used in
operations was  approximately  $0.8 million for the three months ended March 31,
2005,  compared to $1.2 million for the three months ended March 31, 2004. As of
March 31, 2005 the Company had cash and cash equivalents totaling  approximately
$0.3 million and a working capital deficit of approximately $8.4 million.  These
factors,  along with  others,  may  indicate  that the Company will be unable to
continue as a going concern for a reasonable period of time.

       Cash Flow - December 31, 2004.  The Company's  principal uses of cash for
the year ended  December  31, 2004 were to fund  operations,  repay  convertible
debentures,  and pay  accounts  payable and accrued  expenses.  Net cash used in
operations  was $2.7 million and $15.7 million for the years ended  December 31,
2004 and 2003,  respectively.  Net cash provided by investing activities was $.2
million  and $4.0  million  for the  years  ended  December  31,  2004 and 2003,
respectively.  Net cash  provided by  financing  activities  was $.9 million and
$13.5 million for the years ended December 31, 2004 and 2003,  respectively.  As
of December 31, 2004, the Company had cash and related cash equivalents totaling
$.3 million.

       Capital  Requirements.  Due to the fact that  construction of the initial
commercial  production  lines  was  largely  completed  in 2002 and the  Company
decided to discontinue all demonstration  manufacturing  activities in 2003, the
Company only made one minor capital  expenditure  during the year ended December
31, 2004. The Company made no capital expenditures during the three months ended
March 31,  2005,  and the Company  does not expect to make  significant  capital
expenditures in the remaining part of 2005.

      Contractual  Obligations.  The following  table  summarizes  the Company's
known  obligations to make future payments  pursuant to certain  contracts as of
December  31,  2004,  as  well as an  estimate  of the  timing  in  which  these
obligations are expected to be satisfied:

                                   Payments due by period (in thousands)

Contractual                   Total           Less than 1 year         1-3 years
-----------                   -----           ----------------         ---------
Obligations


Long-term debt - principal
payments only
Capital leases                   --                   --                    --
Operating leases                 --                   --                    --
Payable to related party       $875                 $875                    --
Other long-term liability      $726                 $314                  $412
                             ------               ------                  ----
Totals                       $1,601               $1,189                  $412
                             ======               ======                  ====

      Sources of Capital.  As part of the Company's  initial public  offering on
March 27, 1998, the Company issued 877,193 shares of common stock,  for which it
received  net proceeds of $206  million.  On April 18, 2000 and January 4, 2001,
the  Company  filed shelf  registrations  statements  for 416,667 and  1,250,000
shares,  respectively,  of the Company's  common  stock.  During the years ended
December 31, 2002, 2001 and 2000 the Company sold approximately 0.1 million, 1.1
million and 0.4 million  shares of common  stock in private  transactions  under
such  registration  statements  and  received  net  proceeds  from such sales of
approximately  $2.3 million $30.6 million and $10.5 million,  respectively.  All
shares available under such registration statements had been sold as of December
2002.

      In December of 2001 the Company  filed an  additional  shelf  registration
statement  providing for the sale of up to $50 million of securities,  including
secured or  unsecured  debt  securities,  preferred  stock,  common  stock,  and
warrants. These securities could be offered, separately or together, in distinct
series,  and amounts,  at prices and on terms to be set forth in the  prospectus
contained in the registration  statement,  and in subsequent  supplements to the
prospectus.  On August 12,  2002,  the Company  issued $10 million in  aggregate
principal  amount  of  convertible  debentures,  due  August  2007,  (the  "2007
Debentures")  and  warrants to purchase  0.2 million  shares of common  stock to
institutional  investors  for proceeds of $10.0  million.  During the year ended
December  31, 2002,  the Company  sold 1.9 million  shares of common stock under
such  registration  statement and received net proceeds from such sales of $19.6
million.  During the year ended  December 31, 2003,  the Company  issued 432,974
shares for the conversion of $1.8 million of 2007  Debentures.  The remainder of
the 2007 Debentures were prepaid or exchanged for 2006 Debentures during 2003.

      On March 5, 2003, the Company issued to a group of institutional investors
416,667 shares of common stock and $10.55 million in aggregate  principal amount
of secured  convertible  debentures  due in March  2006,  for which the  Company
received  proceeds of  approximately  $9.0  million,  net of financing  costs of
approximately  $1.5  million.  In  connection  with  the  March  2003  financing
transactions,  the  Company  issued  54,167  shares of common  stock to the lead
purchaser of the 2006 Debentures and two warrants to a placement agent,  both of
whom received the  instruments as  compensation  for their services  rendered in
connection with the  transaction.  (See Stock  Warrants) In 2003,  $5.75 million
principal  amount of the 2006  Debentures  was converted  into 958,334 shares of
common stock.  At December 31, 2003, the outstanding  principal  balance of 2006
Debentures was $6.8 million.  The remaining shares under the December 2001 shelf
registration  described  above were used to secure shares  potentially  issuable
upon conversion of the 2006 Debentures.



                                       33



      Although  the Company was in  compliance  with all  covenants  of the 2006
Debentures at December 31, 2003, on March 8, 2004 the Company's common stock was
delisted  from  the  Nasdaq  SmallCap   Market  because  the  Company's   market
capitalization  failed  to meet the  minimum  required  standard  for  continued
listing. In addition,  the Company did not make interest payments related to the
2006  Debentures as required on January 31, 2004.  These actions put the Company
in non-compliance with its covenants under the 2006 Debentures. During 2004, the
Company sold $2.7 million of its common stock in a private  equity  transaction,
received $1.5 million in prepaid  technology fees related to the granting of new
licenses, and worked to negotiate settlements with each of the remaining holders
of its 2006 debentures to retire the debentures, to resolve the defaults, and to
restructure its long-term debt as follows.


      Debenture  Purchase  Agreements.  As of September  30,  2004,  the Company
entered into agreements with each of the holders  (collectively,  the "Holders")
of the 2006  Debentures  due March 5, 2006 to amend and  restate  the  Debenture
Purchase  Agreements entered into in July 2004 by EarthShell and the Holders (as
amended and restated,  the "Debenture Purchase  Agreements" and the transactions
contemplated  therein,  collectively,  the "Debenture  Transactions").  The 2006
Debentures were in default and their outstanding  principal balance totaled $6.5
million  prior  to  their  repurchase.   Collectively,  the  Debenture  Purchase
Agreements required (i) E. Khashoggi  Industries,  LLC ("EKI") to pay $1 million
cash  (EarthShell  was  obligated  to  reimburse  EKI for this cash  payment  as
discussed below),  (ii) the Holders to convert the 2006 Debentures in accordance
with their terms, resulting in the issuance by EarthShell of 1,091,666 shares of
its common  stock,  which shares were  previously  registered  for resale by the
Company in connection with the issuance of the 2006 Debentures, (iii) EarthShell
to issue to the Holders an aggregate  of 512,500  additional  shares  EarthShell
common stock and (iv)  EarthShell to pay $2.3 million to one of the Holders from
33% of any equity  funding  received  by the Company  (excluding  the first $2.7
million funded by MBS) or 50% of the royalties  received by EarthShell in excess
of $250,000 per month  (determined  on a  cumulative  basis  commencing  July 1,
2004).  EarthShell  has the right to  convert  the  unpaid  portion  of the $2.3
million into shares of the Company's common stock at a price equal to the lesser
of $3.00 per share or the price per share  price  that  EarthShell  subsequently
receives upon the issuance of its common stock (or other  convertible  security)
during the three year period  commencing  September 30, 2004. The 512,500 shares
of common stock issued to the Holders on October 6, 2004 were not registered for
resale under the Securities Act of 1933, as amended (the "Securities Act"),, but
are being  registered  as part of this  registration  statement on form S-1. The
consideration for the repurchase of the Debentures has been paid or issued,  and
the 2006 Debentures have been retired by EarthShell.

      Receipt of Proceeds  from Sale of Common  Stock to MBS. On August 5, 2004,
EarthShell and Meridian  Business  Solutions,  LLC ("MBS")  entered into a Stock
Purchase Agreement (the "Stock Purchase Agreement") pursuant to which MBS agreed
to fund $5 million to  EarthShell  in exchange  for  EarthShell's  issuance of a
total of  1,666,666  shares of common  stock at a price of $3.00 per  share.  On
August 20, 2004,  EarthShell  received  $500,000 from MBS, for which the Company
issued 166,666 shares of its common stock to MBS. On October 1, 2004, EarthShell
received an additional $1.2 million of the $5 million  committed by MBS, and the
Company  issued  400,000 shares of its common stock to MBS. On October 11, 2004,
MBS purchased an  additional  333,333  shares for $1.0 million,  of which it had
paid $.5  million  as of  December  31,  2004 and $.5  million  was  still  due.
Subsequent  to December 31, 2004,  MBS paid an  additional  $25,000  leaving the
balance  due at March 31,  2005 of $.475  million.  The  shares of common  stock
issued to MBS were not registered  for resale under the Securities  Act, but are
being  registered as part of this  registration  statement on Form S-1. The cash
received  from  MBS was  used,  in  part,  to fund  the  repurchase  of the 2006
Debentures (as defined below) and to restructure the Company's long-term debt.


      EKI  Agreements.  In connection  with its purchase of the 2006  Debentures
from the Holders,  on September  30,  2004,  EKI entered into an agreement  with
EarthShell to sell the 2006  Debentures it purchased  back to the Company for $1
million cash, the cash price paid by EKI for the purchased 2006  Debentures (the
"EKI Debenture Purchase Agreement"). In connection therewith,  immediately after
its  acquisition,  EKI sold the purchased 2006 Debentures to the Company and, as
discussed above, the Company retired the 2006 Debentures  shortly  thereafter.In
addition,  on September 30, 2004, the Company and EKI agreed to convert  certain
existing loans from EKI to the Company into shares of EarthShell's  common stock
(the "EKI Conversion  Agreement").  This transaction closed after the closing of
the Debenture  Transactions and, pursuant to the EKI Conversion  Agreement,  EKI
converted  the  $2,755,000   principal  amount  of  such  debt  into  shares  of
EarthShell's  common stock at a conversion  price of $3 per share.  In addition,
under the terms of the EKI Conversion  Agreement,  EKI converted the accrued and
unpaid  interest on such loans into  shares of  EarthShell's  common  stock at a
conversion  price equal to the greater of (i) $3 per share, and (ii) the maximum
per share price (not to exceed $4 per share)  obtained  by the Company  upon the
sale of its common stock to any investor during the three month period following
the closing.  In May of 2005,  an  additional  44,387  shares were issued to EKI
pursuant to a 90 day price protection  clause,  which provided for an adjustment
in the effective conversion price of the interest portions of the EKI loans from
$4 per share to $3 per share. The 1,051,494 shares of common stock issued to EKI
as a result of this conversion agreement will not be registered for resale under
the Securities Act.



                                       34


      Biotec Agreement.  EarthShell also reached agreement to amend its existing
agreements with its affiliates, bio-tec Biologische Naturverpackungen GmbH & Co.
and bio-tec  Biologische  Naturverpackungen  Forschungs  und  Entwicklungs  GmbH
(collectively,  "Biotec"; and such agreement, the "Biotec Amendment"). Under the
terms of the Biotec Amendment,  EarthShell has agreed to satisfy the approximate
$2.5 million in  indebtedness  owed to Biotec by (i) paying  $750,000 in various
installements  to Biotec in 2004 (ii)  converting  approximately  $1.47  million
principal amount of the Biotec debt into shares of EarthShell's  common stock at
a  conversion  price of $3 per share and (iii) at  EarthShell's  option,  on the
first  anniversary  of the  closing,  pay  $250,000  to  Biotec or  convert  the
remaining $250,000 Biotec debt into 133,333 shares of EarthShell's  common stock
at a conversion  price of $3 per share. In consideration  for the above,  Biotec
also agreed to suspend the monthly  license fees payable by  EarthShell  for two
years after the date of the closing.  The common stock to be issued  pursuant to
the Biotec Amendment will not be registered for resale under the Securities Act.
As of December  31,  2004,  the Company had paid to Biotec  $125,000 in cash and
converted  approximately  $1.48  million  into  491,778  shares of  unregistered
commons  stock,  and the  balance  owing to Biotec as of  December  31, 2004 was
$875,000 (see Relationship with and Reliance on EKI).

      In connection  with the settlement of the 2006  Debentures and the related
restructuring  of the Company's debt, the Company provided  registration  rights
with  respect to newly  issued  unregistered  shares of its common  stock.  Such
registration  rights  required  the  Company  to,  among  other  things,  file a
registration  statement with the SEC in December 2004  registering the resale of
such shares of common stock. Under certain of the agreements,  the Company's not
filing such a registration  statement (or the  registration  statement not being
declared  effective) within the required  timeframe  provides the holders of the
registrable  securities  with  a  right  to  liquidated  damages  which,  in the
aggregate,  may amount to approximately $50,000 per month until the registration
statement is filed.  If the Company fails to pay such  liquidated  damages,  the
Company must also pay interest on such amount at a rate of 10% per year (or such
lesser amount as is permitted by law).

      Because this registration  statement was not filed as planned, in December
2004 the Company became obligated on the direct financial  obligation  described
above. In light of the Company's  current  liquidity and financial  position any
such  claim  could  have a  negative  effect on the  Company.  While none of the
holders  of  registrable  securities  have made a formal  claim  for  liquidated
damages to date,  there can be no assurance  that such holders will not do so in
the future.


      During 2002 and 2003, the Company's largest shareholder, EKI, made various
simple interest working capital loans to the Company.  These loans were interest
bearing at a rate of 7% or 10% per  annum,  and were  payable  on demand.  As of
December  31,  2003,  the  outstanding  principal  balance  of these  loans  was
$2,755,000.   In  connection  with  the  sale  of  the  March  2006  Debentures,
subordinated   the  payments  and  advances   that  were  owed  to  it,  and  in
consideration,  the Company  issued to EKI a warrant in March 2003,  expiring in
ten years, to acquire 83,333 shares of the Company's  common stock for $6.00 per
share.  As  disclosed  above,  as  part  of the  settlement  of the  March  2006
Debentures  in October of 2004,  EKI  agreed to convert  all of its  outstanding
loans to EarthShell  ($2,755,000) into unregistered common stock at $3 per share
and $532,644 of accumulated  interest into  unregistered  common stock at $4 per
share for a total of 1,051,494  shares received by EKI. As of December 31, 2004,
the loans  from EKI were paid in full.  In May of 2005,  the  Company  issued an
additional  44,387  shares of  unregistered  common  stock to EKI  pursuant to a
provision of the EKI  conversion  agreement  which  provided for the issuance of
these  additional  shares if the  Company  did not sell  equity to a third party
within 90 days of the initial conversion at a price of at least $4 per share.


      During 2004,  the Company  entered into  license  agreements  for which it
received a total of $1.5 million in technology  fees.  In May 2004,  the Company
entered  into its license  agreement  with MBS,  which calls for a total of $2.0
million in technology  fees payable in $.5 million  increments  based on certain
milestones  during the  startup  of  manufacturing  operations  and prior to the
beginning of royalty  generation.  To date the Company has received $.5 million.
In November of 2004, the Company  entered into a license  agreement with ESH and
received technology fees of $1 million.


      Subsequent  to December 31, 2004, on March 23, 2005,  the Company  entered
into a promissory  note and Security  Agreement with Cornell  Capital  Partners.
Pursuant to the  Security  Agreement,  the Company  issued  promissory  notes to
Cornell Capital  Partners in the original  principal  amount of $2,500,000.  The
$2,500,000  was  disbursed  as  follows:  $1,150,000  on March 28,  2005 and the
remaining  $1,350,000 was disbursed on May 27, 2005.  The  promissory  notes are
secured by the  assets of the  Company  and  shares of stock of  another  entity
pledged by an  affiliate of that entity.  The  promissory  notes have a one-year
term and accrue  interest at 12% per year. In connection with the financing with
Cornell  Capital  Partners,  the  Company  issued a warrant to  Cornell  Capital
Partners to purchase 625,000 shares of common stock of the Company.  The warrant
expires on the later of:  (a) May 26,  2005 or (b) the date sixty days after the
date the $2,500,000 in promissory  notes issued to Cornell Capital  Partners are
fully  repaid.  The warrant  has an exercise  price of $4.00 per share of common
stock.



                                       35


      Subsequent to December 31, 2004 and on March 23, 2005,  EarthShell entered
into a Standby  Equity  Distribution  Agreement with Cornell  Capital  Partners.
Pursuant to the Standby Equity Distribution  Agreement,  the Company may, at its
discretion, periodically sell to Cornell Capital Partners shares of common stock
for a total  purchase  price of up to $10.0  million.  For each  share of common
stock purchased under the Standby Equity Distribution Agreement, Cornell Capital
Partners will pay the Company 98% of the lowest volume weighted average price of
the Company's  common stock as quoted by Bloomberg,  LP on the  Over-the-Counter
Bulletin Board or other principal  market on which the Company's common stock is
traded for the 5 days  immediately  following the notice date. The price paid by
Cornell  Capital  Partners for the Company's stock shall be determined as of the
date  of each  individual  request  for an  advance  under  the  Standby  Equity
Distribution  Agreement.  Cornell  Capital  Partners will also retain 5% of each
advance  under  the  Standby  Equity  Distribution  Agreement.  Cornell  Capital
Partners'  obligation to purchase shares of the Company's common stock under the
Standby  Equity  Distribution   Agreement  is  subject  to  certain  conditions,
including the Company obtaining an effective  registration  statement for shares
of common  stock sold under the Standby  Equity  Distribution  Agreement  and is
limited to $500,000 per weekly advance.

      The Company also expects to generate  cash in the  remaining  part of 2005
through  technology  fees and royalty  payments  from  licensees and through the
issuance of debt or equity  securities.  During 2004,  the Company  entered into
license  agreements  for  which  it  received  a total of $1.5  million  cash in
technology  fees. The Company expects to receive  additional  technology fees in
connection  with the granting of  additional  new licenses  during the year.  In
addition,  the Company expects to begin generating royalty revenues later in the
year.


      The Company  expects to generate  additional  cash in 2005 through royalty
payments from licensees. The Company believes that the cash from this borrowing,
combined with  projected  revenues,  will be  sufficient to fund its  operations
through the year ending  December 31, 2005. If the Company is not  successful at
generating  license  revenues  during the year,  the Company  will have to raise
additional  funds  to  meet  its  current  obligations  and to  cover  operating
expenses.  If the Company is not successful in raising additional capital it may
not be able to continue  as a going  concern  for a  reasonable  period of time.
Management  plans to  address  this need by  raising  cash  through  either  the
issuance of debt or equity securities.  However,  the Company cannot assure that
it will receive any royalty payments in 2005, that additional  financing will be
available  to it,  or,  if  available,  that  the  terms  will be  satisfactory.
Management  will also  continue in its efforts to reduce  expenses,  but can not
assure that it will be able to reduce expenses below current levels.


      Off-Balance Sheet Arrangements.  The Company does not have any off-balance
sheet  arrangements  as  of  March  31,  2005  and  has  not  entered  into  any
transactions involving unconsolidated, limited purpose entities.

      Subsequent Events. In February of 2005, an option of 1,000,000 shares with
an exercise  price of $2.30 per share was issued to a board member in connection
with considerable  financial support of the Company. The option was subsequently
rescinded by the Company in May of 2005.


                                       36


                          CHANGES IN AND DISAGREEMENTS
              WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE


      None.



                                       37


             QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

      The Company's  treasury  function  controls all decisions and  commitments
regarding cash management and financing  arrangements.  Treasury  operations are
conducted within a framework that has been authorized by the board of directors.

      The Company has  significantly  reduced its  long-term  debt  obligations.
Currently,  there remain a few settlements of accounts payable  obligations that
will be paid out over terms from 18 months to 36 months,  the long term  portion
of which may be exposed to  interest  rate risk.  In  addition,  the  Company is
exposed to interest rate risk on its fixed rate long-term working capital loans.
Currently,  the principal  amount of these long-term fixed rate debt obligations
totaled  approximately $1.15 million. The working capital loans bear interest at
a fixed rate of 12% per annum.  While  generally an increase in market  interest
rates will decrease the value of this debt, and decreases in rates will have the
opposite effect, we are unable to estimate the impact that interest rate changes
will have on the value of the  substantial  majority of this debt as there is no
active public market for this debt.


                                       38


                             DESCRIPTION OF BUSINESS



The Company

      EarthShell(R) Corporation ("EarthShell" or the "Company") was organized in
November  1992 to engage in the  commercialization  of a  proprietary  composite
material technology,  designed with the environment in mind, for the manufacture
of  disposable  packaging to be used in the  foodservice  industry.  Current and
future products include hinged-lid containers, plates, bowls, foodservice wraps,
cups, and cutlery ("EarthShell Packaging").

      The  EarthShell  composite  material  is  primarily  made from  abundantly
available and low cost natural raw  materials  such as limestone and starch from
annually  renewable crops such as corn and potatoes.  The Company  believes that
foodservice  disposables  made of this material  will offer certain  significant
environmental   benefits,   will  have   comparable   or  superior   performance
characteristics,  such as greater strength and rigidity, and can be commercially
produced and sold at prices that are competitive  with  comparable  conventional
paper and plastic foodservice disposables.

      The Company's  objective is to establish  EarthShell  Packaging(R)  as the
preferred  disposable packaging material for the foodservice industry throughout
the  world  based  on  comparable  performance,  environmental  superiority  and
competitive pricing. EarthShell's approach for achieving this objective has been
to:  (i)  license  the   EarthShell   technology   to   strategically   selected
manufacturing or operating partners to manufacture,  market, distribute and sell
EarthShell  Packaging;  (ii)  demonstrate  customer  acceptance  and  demand for
EarthShell  Packaging through key market leaders and environmental  groups;  and
(iii)  demonstrate  the  manufacturability  and improved  economics with initial
strategic partners.

Industry Overview

      Based on industry  studies,  the Company believes that the annual spending
on foodservice disposable packaging is approximately $12 billion in the U.S. and
over $28 billion  globally.  According to industry  studies of the U.S.  market,
approximately 54% of the total foodservice  disposable packaging is purchased by
quick-service  restaurants  and 46% by  other  institutions  such as  hospitals,
stadiums, airlines, schools, restaurants (other than quick-service restaurants),
and retail  stores.  The Company  believes that of the  foodservice  disposables
purchased  in the U.S.  by  quick-service  restaurants  and other  institutions,
approximately 45% are made of coated or plastic laminated paper and 55% are made
of non-paper materials such as plastic,  polystyrene or foil. A breakdown of the
various  components  of the global  market  for  foodservice  disposables  is as
follows:

                                                       Market Size

                                               $                        %
                                        ----------------------------------------
                                                     ($ in millions)

Commercial Products

Plates, Bowls                                 $4,500                    16%
Hinged-Lid Containers                         1,750                      6

Commercial Prototypes

Wraps                                         2,000                      7
Hot Cups                                      3,000                     11

Concept Prototypes

Cold Cups                                     5,500                     20
Containers, Trays                             4,000                     14
Straws, Cup Lids                              3,000                     11
Pizza Boxes                                   2,250                      8
Cutlery                                       2,000                      7
                                             -------                   ---

Total                                        $28,000                   100%
                                             =======                   ===


                                       39


      In addition to the U.S., the Company  believes the market  opportunity for
EarthShell  Packaging is particularly  strong in Europe and parts of Asia due to
heightened  environmental  concerns  and  government  regulations.   In  Europe,
environmental  legislation,  such as the so-called "Green Dot" laws have created
an  opportunity  for  environmentally   preferable  products.   Meanwhile,   new
regulations  in many Asian  countries  have mandated a reduction in  polystyrene
production   stimulating   an  increased   demand  for   foodservice   packaging
manufactured from acceptable alternative materials. Furthermore, improvements in
the Asian and European  composting and recycling  infrastructure are expected to
facilitate the use of environmentally preferable products.

Products

      EarthShell  Packaging is based on a patented composite material technology
licensed on an exclusive  worldwide basis from E. Khashoggi  Industries LLC, the
largest  stockholder  of the  Company,  and, on a limited  exclusive,  worldwide
basis, from its wholly-owned  subsidiaries  (collectively  "EKI"). The Company's
licensed field of use of the technology is for the development,  manufacture and
sale of disposable packaging for use in the foodservice industry and for certain
specific food packaging applications.

      Traditional foodservice  disposables,  wraps, and paperboard are currently
manufactured  from a variety of  materials,  including  paper and  plastic.  The
Company  believes  that none of these  materials  fully  addresses  three of the
principal challenges facing the foodservice industry; namely performance, price,
and  environmental  impact.  The  Company  believes  that  EarthShell  Packaging
addresses  the  combination  of  these   challenges   better  than   traditional
alternatives  and therefore  will be able to achieve a significant  share of the
foodservice disposable packaging market.

      EarthShell Packaging can be categorized into four types:  laminated foamed
products, flexible wraps,  injection-molded products and paperboard substitutes.
To date, the EarthShell  technology has been used to produce limited  commercial
quantities of plates,  bowls, and hinged-lid  containers intended for use by all
segments of the foodservice disposable packaging market, including quick-service
restaurants,  food and facilities  management  companies,  the U.S.  government,
universities/colleges,  and retail  operations.  These  products were  developed
using detailed  environmental  assessments and carefully  selected raw materials
and  processes  to  minimize  the  harmful  impact  on the  environment  without
sacrificing competitive price or performance.

Environment

      EarthShell's  foodservice  disposable  products were  developed  over many
years  based on  environmental  models to reduce the  environmental  concerns of
foodservice disposable packaging through the careful selection of raw materials,
manufacturing processes and suppliers. For example, EarthShell Packaging reduces
risk to wildlife  compared to polystyrene foam packaging  because it biodegrades
when exposed to moisture in nature and can be composted in a commercial facility
(where available) or even in consumers' backyards.  EarthShell Packaging and the
designs approach for its manufacture and disposal has received support from many
governmental and non-governmental organizations.

Performance

      The Company  believes that it has  demonstrated  that its  laminated  foam
products,  including hinged-lid  containers,  plates and bowls meet the critical
performance  requirements  of  the  marketplace,   including  strength,  graphic
capabilities, insulation, shipping, handling and packaging. The Company believes
its  foodservice  wraps  also  meet  critical  performance  requirements  of the
marketplace,    including   flexibility,   folding   characteristics,    graphic
capabilities, insulation, shipping, handling and packaging. Finally, the Company
believes  that its  paperboard  substitute  product,  which is  currently  under
development,  may be manufactured using the same basic raw materials as the foam
laminate  disposables and wraps and will be readily  accepted by the market when
available.


                                       40


      Some examples of where EarthShell Packaging plates,  bowls, and hinged-lid
containers have been used include:

     Quick-Service Restaurants             McDonald's Corporation ("McDonalds")
                                           Wendy's

     Facilities Management                 Sodexho
                                           Bon Appetit
                                           Aramark

     Government                            U.S. Department of the Interior
                                           U.S. Department of Defense
                                           Environmental Protection Agency

     Universities                          University of California, Davis
                                           Hampshire College
                                           Allegheny College

     Retail                                Wal-Mart Stores
                                           Green Earth Office Supply

Cost

      Since EarthShell  Packaging is uniquely engineered from readily available,
low-cost  natural  raw  materials  such as  limestone  and  starch,  the Company
believes EarthShell products can be manufactured  cost-effectively at commercial
production levels.

Business Strategy

      The  Company'  objective  is to  establish  EarthShell  Packaging  as  the
preferred  foodservice  disposable  packaging in the foodservice  industry.  The
Company's strategies to achieve this objective are to:

      o      Develop products which deliver  comparable or greater  performance,
are competitively  priced and  offer  environmental   advantages  as compared to
traditional packaging alternatives

      o      Demonstrate customer demand as well   as  product  performance and
positioning

      o      Educate the market and build awareness for the EarthShell brand

      o      Prove manufacturability and economics of EarthShell Packaging

      o      License  the  EarthShell  technology   to  strategic  manufacturing
partners to manufacture, market, distribute and sell EarthShell Packaging

      o     Expand  the business by  replicating  the  EarthShell  model  across
multiple operating partners to increase capacity

      The  Company  believes  that  the  use  of  EarthShell  Packaging  by  key
foodservice  operators  will  accelerate the acceptance of the products by other
users. To this end, the Company has worked with major  purchasers of foodservice
disposables in the  development  and testing of products in order to demonstrate
superior  product  performance,  highlight  cost-benefit  and build  demand  for
EarthShell  Packaging.  The Company also expects that the  EarthShell  Packaging
brand name will appear on EarthShell products.


                                       41


      The Company's strategy includes licensing the EarthShell technology to, or
joint venturing with, strategically selected manufacturing or operating partners
for the manufacture,  marketing,  distribution and sale of EarthShell Packaging.
During 2004, the Company terminated its license agreements with  Sweetheart/Solo
and with Huhtamaki as those  relationships  had not  progressed as planned.  The
Company  entered into three new license  agreements  -- with  Meridian  Business
Solutions  ("MBS") for the U.S. market another with  EarthShell  Hidalgo S.A. de
C.V. for a segment of the Mexican market, and with Hood Packaging ("Hood") to be
the  exclusive  manufacturer  of  EarthShell  food wraps for the North  American
market. The Company is seeking additional  qualified  licensees and will provide
each of its  licensees  with  technical and ongoing  support to  facilitate  the
application  of the  EarthShell  technology,  further  refine the  manufacturing
processes and reduce  production costs. The Company will monitor product quality
at licensee operations.

      Over the past several years, the Company has garnered support and achieved
commercial validation for EarthShell Packaging from key environmental groups and
foodservice   purchasers.   The  Company  has  also  devoted  resources  to  the
optimization   of  product  design  and  the   development   of   cost-effective
manufacturing  processes. In cooperation with former manufacturing partners, the
Company financed and built initial commercial  demonstration production capacity
and sold limited quantities of plates, bowls, and hinged-lid containers.  Having
demonstrated the manufacturability of EarthShell foam products,  the Company has
now ceased commercial  demonstration production activities and is relying on its
equipment  manufacturing  partners to  demonstrate  and  guarantee the long-term
manufacturability of EarthShell Packaging(R).

      EarthShell believes it has a high quality and cost-effective product and a
profitable  business model  necessary to take advantage of a significant  market
opportunity.  With the  introduction  of commercial  production  capacity by its
licensees and commercial sales of its products in 2005,  EarthShell  expects its
products to continue to gain  acceptance in the  marketplace  and believes it is
well-poised  to  support  capacity  expansion  and  market  penetration  by  its
licensees leading to growth of the Company's royalty revenue.

Licensing Business Model

      The licensing  business  model enables the Company to  concentrate  on the
continuing  development of quality food service packaging  products with reduced
impact  on the  environment.  This  approach  contemplates  that  manufacturing,
marketing,   distribution   and  sale  of  EarthShell   Packaging  will  be  the
responsibility of the Company's  manufacturing  licensees.  EarthShell  believes
that its  licensing  business  model will  enable it to  generate a  sustainable
royalty revenue stream. Beyond the revenue  opportunities,  the Company believes
the licensing  business model has positive  implications  for the Company's cost
structure.  As the Company has moved from product and process development toward
product  commercialization phase and has reduced its investment in demonstration
manufacturing  operations,  it has been  able to  significantly  reduce  monthly
operating  costs  and  reposition  itself  to take  advantage  of the  operating
leverage provided by the licensing model.

      EarthShell   Packaging  will  be  exclusively   manufactured  by  licensed
manufacturing partners.  Given the low cost of the raw materials required, these
strategic  manufacturing  partners should have a financial  incentive to produce
EarthShell Packaging rather than comparable  traditional  paperboard/polystyrene
products even after making the required royalty  payments to EarthShell.  As the
first  turnkey  commercial  manufacturing  equipment is  successfully  placed in
service by its first  licensee,  the Company  expects that other  licensees will
then move quickly to invest to build additional new manufacturing capacity.

      While the  Company  believes  it will be  successful  in  developing  cost
competitive products with its partners, delays in developing such products could
adversely impact the introduction and market acceptance of EarthShell  Packaging
and could have an adverse effect on the Company's business,  financial condition
and results of operations.

Strategic Manufacturing and Distribution Relationships


      The Company  believes that it has  demonstrated  that the  performance  of
EarthShell plates, bowls and hinged-lid  containers is commercially  competitive
and that there is a customer base that is willing to buy them. The critical task
for 2005 is the installation and start-up of commercial  manufacturing  capacity
by the Company's licensees to supply EarthShell products to the marketplace. The
Company's  current  licensees are  committing  capital to purchase  equipment to
provide  EarthShell  Packaging  products or  otherwise  develop  the  EarthShell
products or production  capacity.  The Company intends to proliferate the use of
EarthShell  Packaging in the U.S. and international  markets through  agreements
with additional licensed partners.


      Meridian Business  Solutions.  In May 2004, the Company entered into a ten
year  license  agreement  with MBS for the United  States  and  granted to MBS a
priority license to supply certain retail and government  market  segments.  MBS
has paid EarthShell  $500,000 in technology fees to date. Under the terms of the
license agreement,  in order to retain its priority in its market segments,  MBS
must acquire manufacturing capacity to supply its market segments and meet other
minimum  performance  criteria.  As the  machinery  orders are finalized and the
manufacturing  equipment  is  built  and  put  into  service,  MBS  will  pay an
additional $1.5 million in technology fees. All of the technology fees thus paid
will be credited against future  royalties.  At present,  since EarthShell has a
limited number of initial licensees, MBS potentially represents more than 10% of
EarthShell's  current  revenue  base.  Once  MBS  is in  production  and  paying
royalties to EarthShell, loss of MBS as a licensee could have a material adverse
consequence.


                                       42


      EarthShell  Hidalgo.  In November of 2004, the Company  entered into a ten
year license  agreement  with ESH as the  Company's  exclusive  licensee for the
country of Mexico.  To date, they have paid the Company a $1,000,000  technology
fee that will be credited against future royalty obligations. Under the terms of
the license  agreement,  in order to retain its priority in its market segments,
ESH must acquire  manufacturing  capacity to supply its market segments and meet
other minimum performance criteria.  At present,  since EarthShell has a limited
number  of  initial  licensees,  ESH  potentially  represents  more  than 10% of
EarthShell's  revenue base.  Once ESH is in production  and paying  royalties to
EarthShell, loss of ESH as a licensee could have a material adverse consequence.

      Hood  Packaging.  In February 2004, the Company  entered into a definitive
license  agreement  with Hood  Packaging  under which Hood became the  exclusive
manufacturer/distributor of EarthShell food wraps for the North American market,
subject to maintaining certain monthly and annual performance  targets.  Hood is
currently  working on refining the  manufacturing  process prior to  introducing
wraps into selected markets.

Manufacturing

      The current EarthShell manufacturing process for laminated foamed products
consists  of blending  the  component  ingredients  of a  proprietary  composite
material in a mixer,  depositing  the mixture into heated cavity molds,  heating
the molded mixture for approximately one minute, removing the product,  trimming
excess  material,  and  applying  functional  coatings  with  desired  graphics.
EarthShell  Packaging  uses readily  available  natural raw  materials,  such as
limestone,  potato or corn  starch,  as well as  natural  fiber  and  functional
coatings.  The Company believes that these raw materials are currently available
from multiple existing  suppliers in quantities  sufficient to satisfy projected
demand.

      Over the past several years, the Company has devoted  resources to develop
manufacturing  machinery  and to  demonstrate  the  commercial  viability of its
manufacturing  processes to enable its operating partners to compete effectively
with  conventional   disposable   foodservice  packaging  and  to  transfer  the
operational  and  financial  responsibility  of  its  production  lines  to  its
operating  partners.  In cooperation  with former  manufacturing  partners,  the
Company financed and built initial commercial  production capacity. To date, the
Company has produced limited amounts of EarthShell  Packaging bowls,  plates and
hinged-lid  containers  at  production  volumes  that  are low  relative  to the
intended and necessary  capacities of the manufacturing  lines that are required
to achieve  efficiencies  and cost  effectiveness.  Although  the  manufacturing
processes currently being used to manufacture  EarthShell Packaging are based on
generally available methods and equipment, it has taken much longer and has cost
much more than  anticipated  to integrate the machinery in an automated  fashion
and  to  refine  the  manufacturing   processes  and  equipment  to  operate  at
commercially  viable  levels.   Having  demonstrated  the  manufacturability  of
EarthShell foam products,  the Company has now ceased  commercial  demonstration
production activities and is relying on its equipment  manufacturing partners to
demonstrate  and  guarantee  the  long-term   manufacturability   of  EarthShell
Packaging(R).

      Detroit Tool & Engineering  ("DTE").  DTE was one of the initial equipment
manufacturers  to work  with  EarthShell  in  developing  its  first  generation
commercial manufacturing equipment. In 2002, EarthShell granted a license to DTE
to become an approved EarthShell equipment supplier.  In early 2005, the Company
extended the license through 2007 with exclusivity to manufacture  equipment for
production  of shallow  draw  products.  Building  on previous  experience  with
EarthShell  manufacturing,  DTE  designed  and built a modular  and  integrated,
turn-key  manufacturing  line for the production of EarthShell plates and bowls,
comprising four plate and four bowl  manufacturing  modules and has demonstrated
to EarthShell's  satisfaction that this equipment is fully capable of continuous
commercial  service.  This equipment was planned for delivery,  installation and
start-up in early 2004 with one of  EarthShell's  licensees.  However,  due to a
change in  EarthShell  licensees,  as well as a  reorganization  of DTE that was
completed in late 2004, the placement of this equipment was delayed. As of early
2005,  these  first  eight  commercial   modules  have  been  moved  from  DTE's
fabrication floor and partially  installed in a manufacturing  hall owned by DTE
and in close proximity to the fabrication facility. The Company is negotiating a
license  agreement  with a new  licensee  which has  expressed  an  interest  in
acquiring  this  equipment  from  DTE and  beginning  manufacturing  operations.
Currently,  the Company  expects that this  equipment  will be placed in service
during the remaining part of 2005.

Patents, Proprietary Rights and Trademarks

      The  technology  that the  Company  licenses  from EKI is the  subject  of
numerous issued and pending patents in the U.S. and internationally. The Company
believes the patents and pending patent  applications  provide broad  protection
covering  foam  laminate  EarthShell  Packaging,  material  composition  and the
manufacturing  processes.  Currently,  EKI has over 130 U.S.  and  international
patents  and has  pending  patent  applications  relating  to the  compositions,
products and  manufacturing  processes used to produce  EarthShell  Packaging(R)
food and beverage  containers.  Patents  currently issued do not begin to expire
until 2012 and provide some protection until 2020. Pending patents,  if granted,
would extend  protection  through 2022.  Sixteen of the issued U.S.  patents and


                                       43


five of the pending U.S. patents relate specifically to molded food and beverage
containers  manufactured from the new composite material, the formulation of the
new composite  material used in virtually  all of the  EarthShell  Packaging are
currently under development.  The Company and EKI will continue to seek domestic
and international  patent protection for further  developments in the technology
and  will  vigorously  enforce  rights  against  any  person  infringing  on the
technology.

      The Company owns the  EarthShell  trademark and certain other  trademarks,
and has been  licensed by EKI to use the  trademark  ALI-ITE  for the  composite
material.

Relationship with and Reliance on EKI

      The  Company  has  an  exclusive,   worldwide,   royalty-free  license  in
perpetuity  to use and  license  the EKI  technology  to  manufacture  and  sell
disposable,  single-use  containers  for  packaging or serving food or beverages
intended for consumption within a short period of time (less than 24 hours).

      On July 29, 2002, the Company entered into an amendment to its Amended and
Restated  License  Agreement  with EKI (the "License  Agreement")  expanding the
field of use for the  EarthShell  technology  to include  noodle  bowls used for
packaging  instant noodles,  a worldwide market that the Company estimates to be
approximately  $1 billion.  Because the noodle bowl  development  was made at no
cost to EarthShell and is an incremental  field of use,  EarthShell  will pay to
EKI 50% of any royalty or other consideration it receives in connection with the
sale of products within this particular field of use.


      In  addition,  on July 29,  2002 the  Company  entered  into a  License  &
Information Transfer Agreement with bio-tec Biologische Naturverpackungen GmbH &
Co. KG and bio-tec  Biologische  Naturverpackungen  Forschungs und  Entwicklungs
GmbH,  together known as "Biotec",  a wholly owned subsidiary of EKI, to utilize
the  Biotec  technology  for  foodservice  disposable  packaging   applications,
including food wraps and cutlery applications (the "Biotec Agreement").  EKI had
previously  granted to the Company  priority  rights to license  certain product
applications  on an  exclusive  basis  from  Biotec  in  consideration  for  the
Company's  payment of a $100,000 minimum monthly payment to Biotec. In addition,
in  consideration  of the monthly  payment,  Biotec  agreed to render  technical
services to the Company at Biotec's cost plus 5%. The licensing fee and services
arrangements  were  continued  in the Biotec  Agreement.  Under the terms of the
Biotec  Agreement,  Biotec is entitled to receive 25% of any  royalties or other
consideration  that the Company receives in connection with the sale of products
utilizing the Biotec technology, after applying a credit for all minimum monthly
payments  received to date. In connection with the issuance of EarthShell's 2006
Convertible  Debentures,  Biotec agreed to subordinate the licensee fee payments
due from EarthShell until the debentures were retired.  During this period,  the
license fees due to Biotec were  accrued.  In  September of 2004,  as part of an
overall  restructuring  of its  debt,  EarthShell  and  Biotec  entered  into an
agreement to convert  $1.475  million of the $2.475  million of accrued  license
fees as of  September  1, 2004,  plus accrued  interest  into 491,778  shares of
EarthShell common stock and to eliminate,  for two years, the $100,000 per month
minimum  license  fee.  In  December  of 2004,  the  agreement  was  amended and
EarthShell paid to Biotec $125,000, leaving a balance owing of $875,000.

      During  2002 and January  2003,  EKI made a series of loans to the Company
totaling approximately $5.8 million. In connection with the issuance and sale in
March 2003 of the Company's 2% secured  convertible  debentures due in 2006 (the
"2006  Debentures")  to a  group  of  institutional  investors,  EKI  agreed  to
subordinate the repayment of these loans to the payment in full of the Company's
obligations  under the 2006  Debentures.  In addition,  EKI and Biotec agreed to
subordinate  certain  payments  referenced  above to which  they were  otherwise
entitled  under  the  License   Agreement  and  the  Biotec   Agreement  to  the
satisfaction  in full of the Company's  obligations  under the 2006  Debentures.
They further agreed not to assert any claims against the Company for breaches of
the License  Agreement or the Biotec  Agreement until such time as the Company's
obligations  under the 2006  Debentures  were  satisfied in full. EKI and Biotec
also agreed to allow the Company to pledge its interest in the License Agreement
to secure its  obligations  under the 2006  Debentures,  and certain  additional
concessions  were  made  by  EKI  and  Biotec  to  permit  the  Company  greater
flexibility  in selling its rights  under the License  Agreement  and the Biotec
Agreement to third parties in an  insolvency  context.  These rights  terminated
upon the  satisfaction in full of the  obligations  under the 2006 Debentures in
October  of 2004.  In  consideration  for its  willingness  to  subordinate  the
payments and advances  that were owed to it, the Company  issued to EKI in March
2003 a warrant to acquire 83,333 shares of the Company's common stock at a price
of $6.00 per share with a ten year term.



                                       44



      In October  2004,  in  connection  with the  settlement  of the March 2006
Debentures,   EKI  converted  all  of  its   outstanding   loans  to  EarthShell
($2,755,000)  into  unregistered  common  stock at $3 per share and  $532,644 of
accumulated interest at $4 per share for a total of 1,051,494 shares received by
EKI. As of December  31,  2004,  the loans from EKI to  EarthShell  had all been
retired. In May of 2005, an additional 44,387 shares were issued to EKI pursuant
to a 90 day price  protection  clause,  which  provided for an adjustment in the
effective conversion price of the interest portions of the EKI loans from $4 per
share to $3 per share.

      In May of 2005, the Company  granted a 10-year  warrant to EKI to purchase
one  million  shares  of  the  Company's   common  stock  at  $3  per  share  in
consideration  of EKI's  continued  support of the Company since its  inception,
including providing bridge loans at below market terms from time to time.

      Also in May of 2005,  the Company  issued an  additional  44,387 shares of
unregistered  common stock to EKI pursuant to a provision of the EKI  conversion
agreement  which  provided  for the issuance of these  additional  shares if the
Company  did not sell  equity to a third  party  within  90 days of the  initial
conversion at a price of at least $4 per share.

      Under the terms of the License  Agreement  and the  Amended  and  Restated
Patent Agreement for the Allocation of Patent Costs between the Company and EKI,
any  patents  granted  in  connection  with the  EarthShell  technology  are the
property  of  EKI,  and  EKI may  obtain  a  benefit  therefrom,  including  the
utilization  and/or licensing of the patents and related  technology in a manner
or for uses unrelated to the license  granted to the Company in the  foodservice
disposables field of use.  Effective January 1, 2001,  EarthShell assumed direct
responsibility  to manage and  maintain  the  patent  portfolio  underlying  the
License Agreement with EKI and continues to pay directly all relevant costs.


Competition

      Competition  among  food  and  beverage  container  manufacturers  in  the
foodservice industry is intense. Virtually all of these competitors have greater
financial and marketing  resources at their disposal than does the Company,  and
many have  established  supply,  production and distribution  relationships  and
channels.  Companies producing  competitive  products may reduce their prices or
engage  in  advertising  or  marketing   campaigns  designed  to  protect  their
respective market shares and impede market  acceptance of EarthShell  Packaging.
In  addition,  some  of the  Company's  licensees  and  joint  venture  partners
manufacture  paper,  plastic or foil packaging that may compete with  EarthShell
Packaging.

      Several  paper  and  plastic   disposable   packaging   manufacturers  and
converters  and others have made  efforts to  increase  the  recycling  of these
products.  Increased  recycling of paper and plastic products could lessen their
harmful  environmental impact, one major basis upon which the Company intends to
compete.  A number of companies  have  introduced  or are  attempting to develop
biodegradable  starch-based materials,  plastics, or other materials that may be
positioned as potential  environmentally superior packaging alternatives.  It is
expected that many existing packaging manufacturers may actively seek to develop
competitive  alternatives  to the Company's  products and  processes.  While the
Company believes its patents uniquely position it to incorporate a proportion of
low  cost,  inorganic  fillers  with  its  material,  which,  relative  to other
starch-based or specialty  polymers,  will result in lower material  costs,  the
development of competitive,  environmentally attractive,  disposable foodservice
packaging  could  render the  Company's  technology  obsolete  and could have an
adverse effect on the business, financial condition and results of operations of
the Company.

Government Regulation

      The  manufacture,  sale and use of  EarthShell  Packaging  are  subject to
regulation  by the U.S.  Food and Drug  Administration  (the  "FDA").  The FDA's
regulations are concerned with substances used in food packaging materials,  not
with  specific  finished  food  packaging  products.  Thus,  food  and  beverage
containers are in compliance  with FDA regulations if the components used in the
food and  beverage  containers:  (i) are  approved by the FDA as  indirect  food
additives for their  intended uses and comply with the  applicable  FDA indirect
food additive  regulations;  or (ii) are generally  recognized as safe for their
intended uses and are of suitable purity for those intended uses.

      The  Company  believes  that  EarthShell   Packaging  plates,   bowls  and
hinged-lid  containers and all other current and prototype  EarthShell Packaging
products of the Company are in compliance  with all  requirements of the FDA and
do not require additional FDA approval. The Company cannot be certain,  however,
that the FDA will agree with these conclusions.

Management And Employees

      Currently,  the Company has 8 employees.  The Company's  employees are not
represented  by  a  labor  union,  and  the  Company  believes  it  has  a  good
relationship with its employees.

       The Company  established a qualified 401(k) plan for all of its employees
in 1998.  The 401(k) plan allows  employees  to  contribute,  on a  tax-deferred
basis,  up to  fifteen  percent of their  annual  base  compensation  subject to
certain  regulatory  and plan  limitations.  The  Company  uses a  discretionary
matching formula that matches one half of the employee's 401(k) deferral up to a
maximum of six percent of annual base  compensation.  The 401(k)  employer match
was $24,311 in 2004, $44,057 in 2003, and $74,853 in 2002.


                                       45


Description Of Property

      In  November  2004,  the  Company  relocated  its  offices to its  current
location at 3916 State Street in Santa Barbara,  California. The office space is
shared with EKI under a month to month  sublease.  The  Company's  monthly lease
payment for approximately 2,000 square foor of office space and is approximately
$4,000.  In  addition,  the Company  leases 3,353 square feet of office space in
Lutherville,  Maryland,  on a month to month basis. The Company's  monthly lease
payment with respect to this space is $5,780.

      The  Company  believes  it will be able to  lease  comparable  space  at a
comparable price when these leases expire.

Legal Proceedings

      The Company is engaged in litigation with two equipment  suppliers seeking
to collect a total of  approximately  $600,000  for  manufacturing  equipment in
connection with the Company's former Goettingen, Germany manufacturing line that
is no longer in service. The entire amount claimed in the litigation has already
been accrued as part of the Company's  accounts  payable.  The Company  believes
that it has good  defenses and  counterclaims  inasmuch as the equipment did not
reach the  performance  requirements  specified in the purchase  contracts,  and
expects to settle the respective matters soon.


                                       46


                                   MANAGEMENT

Executive Officers

      The  following  table sets forth the names,  ages and positions of each of
the  Company's  executive  officers.  Subject  to rights  under  any  employment
agreements,  officers  of the  Company  serve at the  pleasure  of the  Board of
Directors.



Name                            Age     Position                                                     Officer Since
-------------------------    ---------  ------------------------------------------------------        ------------
                                                                                                
Simon K. Hodson..........       50      Vice Chairman of the Board and Chief Executive Officer           1992
D. Scott Houston.........       50      Chief Financial Officer and Secretary                            1993
Vincent J. Truant........       57      President and Chief Operating Officer                            1998


----------

            The following is a biographical summary of the experience of each of
      the executive officers:

      Simon K.  Hodson  has  served  as Vice  Chairman  of the  Board  and Chief
Executive  Officer of the  Company  since its  organization  in  November  1992.
Additionally,  Mr. Hodson served as President of the Company from May 1999 until
May 2002, and previously  from December 1995 until May 1996. Mr. Hodson has also
served as President  and Vice Chairman of EKI and its  predecessor  entity since
their organization in October 1997 and June 1991, respectively, and as President
and Vice Chairman of Concrete Technology  Corporation ("CTC") since August 1987.
Mr. Hodson was  President of National  Cement & Ceramics  Laboratories,  Inc., a
company previously engaged in materials science research, from June 1990 through
1995. He is a co-inventor of a number of U.S. and foreign  patented  inventions,
all belonging to EKI.

      D. Scott Houston has served as the Company's Chief Financial Officer since
October 1999, and the Company's  Secretary  since December 1999. From January to
October 1999, Mr. Houston served as Senior Vice President of Corporate  Planning
and Assistant  Secretary.  From July 1993 until January 1999, Mr. Houston served
as Chief Financial Officer.  From August 1986 until joining the Company, he held
various positions with EKI and its affiliates, including Chief Financial Officer
and Vice  President  of CTC from 1986 to 1990.  From 1984 to 1986,  Mr.  Houston
operated Houston & Associates, a consulting firm. From July 1980 until September
1983,  Mr.  Houston  held  various  positions  with the  Management  Information
Consulting  Division of Arthur Andersen & Co., an  international  accounting and
consulting firm.

      Vincent  J.  Truant  has  served  as the  Company's  President  and  Chief
Operating  Officer since May 15, 2002.  From March 2001 to May 2002,  Mr. Truant
served as Senior Vice President and Chief Marketing  Officer.  From October 1999
to March 2001, and from March 1999 to October 1999,  respectively,  he served as
Senior Vice President and as Vice President of Marketing,  Environmental Affairs
and Public  Relations,  and from April 1998 to March 1999 as Vice  President  of
Marketing  and Sales.  During a prior 15-year  tenure at Sweetheart  Cup Company
("Sweetheart"),  Mr. Truant served as Vice President and General Manager for the
National Accounts Group and the McDonald's Corporation Strategic Business Units.
Before  joining  Sweetheart,  Mr.  Truant  was  engaged  in  both  domestic  and
international  marketing  assignments for Philip Morris Inc. and its subsidiary,
Miller Brewing Company, as well as Eli Lilly & Company.

Directors

      The Board of  Directors  of the  Company  is  currently  comprised  of six
members.  All  directors  are  elected  each  year  at  the  annual  meeting  of
stockholders.  The following  table sets forth the name and age of each director
nominated for reelection at this year's annual meeting of shareholders, the year
the director was first elected and his or her position with the Company:



Name                            Age     Position                                                      Director Since
-------------------------    ---------  ------------------------------------------------------        --------------
                                                                                             
Essam Khashoggi..........       65      Chairman of the Board                                         1992
Simon K. Hodson..........       50      Vice Chairman of the Board and Chief Executive Officer        1992
John Daoud...............       69      Director                                                      1992
Layla Khashoggi..........       47      Director                                                      1992
Hamlin M. Jennings.......       57      Director                                                      2003
Walker Rast..............       69      Director                                                      2003


----------


                                       47


The  following  is a  biographical  summary  of the  experience  of  each of the
directors.  For a biographical  summary of the experience of Mr. Hodson,  kindly
refer to the summaries of Executive Officers' experience provided above:

      Essam  Khashoggi  has served as Chairman of the Board of the Company since
its  organization in November 1992. Mr. Khashoggi has also served as Chairman of
the Management Committee and Chief Executive Officer of E. Khashoggi Industries,
LLC ("EKI") and its predecessor  entity,  E. Khashoggi  Industries,  since their
organization  in October 1997 and June 1991,  respectively.  Mr.  Khashoggi  has
served as a director and officer of a number of domestic  and foreign  companies
engaged in licensing,  manufacturing,  real estate,  marketing and design and he
has  served  as a  Trustee  for  the  University  of  California  Santa  Barbara
Foundation.

      John Daoud has served as a Director of the Company since its  organization
in November 1992. Mr. Daoud served as Secretary of the Company from October 1996
through  December 1999 and as the  Assistant  Secretary of the Company from June
1993  until  October  1996.  Mr.  Daoud has also  served as the Chief  Financial
Officer and Secretary of EKI and its predecessor entity since their organization
in October 1997 and June 1991,  respectively,  and as the Manager and  Principal
Officer  of Condas  International,  LLC and its  predecessor  from 1987  through
October 2003. Since 1972, Mr. Daoud has advised Mr. Khashoggi and his affiliated
entities on certain financial matters both in an individual  capacity as well as
Manager and Principal Officer of Condas International,  LLC and its predecessor.
From 1970 to 1972, Mr. Daoud was a Senior Auditor with PricewaterhouseCoopers.

      Layla  Khashoggi  has  served  as a  Director  of the  Company  since  its
organization  in November  1992.  Mrs.  Khashoggi  has also been a member of the
Management  Committee  of EKI  since  its  organization  in  October  1997 and a
Director of CTC for the past five years.  Mrs.  Khashoggi has served as Chairman
of the Development  Committee and as an Executive  Committee member of the Board
of Laguna  Blanca  School,  Site Council  Member and  Co-Chairman  of the Budget
Committee of San Marcos High School,  Executive Committee member and Chairman of
the Marketing  Committee of the Santa Barbara Zoo Board, and member of the Board
of Trustees of the Santa Barbara Public Education Foundation.  Mrs. Khashoggi is
Essam Khashoggi's spouse.

      Hamlin M.  Jennings has served as a Director of the Company  since January
1,  2003.  Since  1987,  Dr.  Jennings  has been a  Professor  in the  Civil and
Environmental  Engineering Department and the Materials Sciences and Engineering
Department at Northwestern  University.  In 2002, he assumed the Chairmanship of
the Civil and Environmental Engineering Department.  Prior to his appointment at
Northwestern,  Dr.  Jennings  worked at the National  Institute of Standards and
Technology,  Imperial  College London,  and the University of Cape Town. He is a
fellow of the  Institute of  Materials  in the United  Kingdom and Fellow of the
American Ceramic  Society.  Dr. Jennings  received a Ph.D. in materials  science
from Brown  University in 1975,  and a Bachelor of Science in Physics from Tufts
University  in 1969.  Additionally,  Dr.  Jennings  is owner  and  President  of
Evanston Materials Consulting Corporation, founded in 1997, which specializes in
cement-based  materials  and coatings.  Dr.  Jennings  holds 12 patents,  is the
associate editor of two journals and has published over 120 scientific papers.

      Walker Rast has served as a Director of the Company since  September 2003,
when he was appointed to fill the vacancy created by the resignation of Mr. Bert
Moyer from the Board in August 2003. Mr. Rast is currently a business consultant
and a member of the  Educational  Foundation  Board of the  University  of South
Carolina and a member of the Advisory  Board of the College of  Engineering  and
Information  Technology.  From  1987 to  1994,  Mr.  Rast  was a  member  of the
Executive Board of Directors of Royal Packaging Industries Van Leer, a worldwide
packaging  company  based in the  Netherlands.  From 1979 to 1987,  Mr. Rast was
President  of Keyes Fibre  Company  (now know as The Chinet  Company),  first an
operating group of Arcata Corporation and then of Royal Packaging Industries Van
Leer. Mr. Rast held various executive positions with Arcata Corporation for over
ten years, and was previously with U.S. Gypsum Corporation for over ten years.

Committees of the Board of Directors

      The Board maintains five standing  committees:  the Executive Committee of
the Board of Directors,  the Audit Committee,  the Compensation  Committee,  the
Stock Option Committee and the Conflicts Committee.  The Company does not have a
standing  Nominating  Committee,  as the Board believes that the process is best
conducted by the entire Board of Directors.  Therefore,  the Board  performs the
functions of the  nominating  committee  and the Company does not have a written
charter for such a committee.


                                       48


      Executive Committee

      The primary  function of the Executive  Committee is to perform all of the
duties  otherwise  vested  in the  Board of  Directors  when the Board is not in
session,  except for the following  matters which have not been delegated to the
Executive  Committee:  (1) declaring cash or stock dividends or distributions to
stockholders of the Company; (2) taking action on matters otherwise specifically
delegated  to other  committees  of the  Board of  Directors;  (3)  amending  or
repealing the Certificate of Incorporation or Bylaws of the Company, or adopting
new ones;  (4) approving a plan of merger,  acquisition  or divestiture or sale,
lease or exchange of substantially all of the business,  properties or assets of
the Company;  (5)  authorizing  or  approving  the issuance or sale of shares of
stock of the Company;  (6) authorizing the Company to perform or make a contract
or  commitment  that is not  contemplated  by,  or  that  requires  a  financial
commitment by the Company  exceeding the  applicable  amount  budgeted under the
operating  Budget or capital Budget approved by the Board of Directors,  if such
contract or  commitment,  together with any other such  contract or  commitment,
involves a payment by the Company of more than $1 million in the aggregate;  and
(7) electing or removing officers,  directors or members of any committee of the
Board of Directors.

      Compensation Committee

      The functions of the  Compensation  Committee  include:  (1) reviewing and
recommending  to the Board of Directors the annual base salary,  bonus and other
benefits for each of the senior executive officers of the Company; (2) reviewing
and  commenting  upon new  executive  compensation  programs  that  the  Company
proposes to adopt;  (3)  periodically  reviewing  the  results of the  Company's
executive  compensation and perquisite programs to ensure that they are properly
coordinated  to yield  payments  and  benefits  that are  reasonably  related to
executive  performance;  (4) ensuring  that a  significant  portion of executive
compensation   is  reasonably   related  to  the  long-term   interests  of  the
stockholders;  (5)  participating  in the preparation of certain portions of the
Company's  annual proxy statement;  (6) hiring a compensation  expert to provide
independent advice on compensation  levels, if necessary;  and (7) ensuring that
the Company  undertakes  appropriate  planning  for  management  succession  and
advancement.

      Audit Committee

      The  Company's  Board of Directors  has adopted a written  charter for the
Audit  Committee.  The Audit  Committee  charter,  revised  on March  26,  2003,
outlines the functions of the Audit Committee,  which include:  (1) recommending
the  engagement  of an  accounting  firm  to act as  the  Company's  independent
external auditor (the "Auditor"); (2) reviewing the Auditor's compensation,  the
proposed  terms of its  engagement,  its  independence  from the Company and its
performance  during each year of its  engagement;  (3)  reviewing  the Company's
annual financial statements and significant disputes, if any, between management
of the Company and the Auditor that arise in connection  with the preparation of
those  financial  statements;  (4) reviewing the results of each external audit;
(5)  reviewing  the  procedures  employed by the Company in preparing  published
quarterly  financial  statements  and  related  management   commentaries;   (6)
reviewing  any major  changes  proposed  to be made in auditing  and  accounting
principles and practices in connection with the Company's financial  statements;
(7) reviewing the adequacy of the Company's internal financial controls; and (8)
if the Company appoints a Director of Internal Audit,  meeting periodically with
that person to evaluate compliance with the foregoing duties. The members of the
audit  committee  are  all  independent  within  the  meaning  of  the  National
Association of Securities Dealers' listing standards. The Board of Directors has
determined that Dr. Roland qualifies as the "audit committee  financial  expert"
as that term is defined in Item  401(h)(2) of Regulation  S-K in the  Securities
Exchange Act of 1934.

      Stock Option Committee

      The Stock Option Committee is responsible for  administering the Company's
1995 Stock  Incentive  Plan (the  "Plan")  including,  without  limitation,  the
following: (1) adopting, amending and rescinding rules relating to the Plan; (2)
determining  who may  participate  in the Plan and what awards may be granted to
such participants; (3) granting awards to participants and determining the terms
and conditions thereof,  including the number of shares of Common Stock issuable
pursuant to the awards;  (4)  determining  the terms and  conditions  of options
automatically granted to directors pursuant to the Plan; (5) determining whether
and the extent to which  adjustments are required  pursuant to the anti-dilution
provisions of the Plan;  and (6)  interpreting  and  construing the Plan and the
terms and conditions of any awards granted thereunder.



                                       49


      Conflicts Committee

      The functions of the Conflicts  Committee include:  (1) reviewing proposed
transactions  between  the  Company  and  (a)  interested  directors,   (b)  the
controlling  stockholder,  which is the  parent  of the  Company  and (c)  other
similar transactions that involve possible questions of conflicts of interest or
self-dealing; (2) reviewing transactions or conduct involving the Company and an
interested  director to  determine  whether each  transaction  is on at least as
favorable  terms to the Company as might be available  from other third parties;
(3)  reviewing  the fairness of  transactions  having  self-dealing  elements to
determine  whether each is reasonably  likely to further the Company's  business
activities and interests;  (4) reviewing the fairness of each transaction having
self-dealing  elements to determine whether the process by which the decision to
enter into such a  transaction  was  approved or ratified is fair;  (5) ensuring
that minority public stockholders affected by a proposal are treated fairly; (6)
ensuring  that  all  conflict-of-interest  transactions  are  disclosed  in  the
Company's  filings  with the  Securities  and  Exchange  Commission;  and (7) if
necessary,  retaining an independent expert to determine the advisability of the
Company's entering into transactions involving a possible conflicts of interest,
and to determine fair terms for such proposed transactions.

Compensation of Directors

      Under a  compensation  plan based on a study  conducted by SCA  Consulting
LLC,  the Board pays to each  non-employee  director an annual  retainer  fee of
$20,000,  payable  quarterly,  plus a fee of  $1,000  for each  regular  meeting
attended in person.  Committee  chairpersons  receive an  additional  $1,000 per
year. All of the directors,  except for Mr. Hodson, are currently  considered to
be non-employee directors of the Company.

      The 1995 Stock Incentive Plan, as amended, provides that each non-employee
director  automatically  be granted  options  to  purchase  2,083  shares of the
Company's Common Stock,  effective at the conclusion of each annual meeting. All
such stock options (i) vest ratably at 25% at the end of each  calendar  quarter
following  the grant,  provided  the director  holding the options  continues to
serve as a director at the end of each such  quarter,  and (ii) have an exercise
price  equal to the "fair  market  value"  of the  underlying  shares,  which is
defined in the 1995 Stock Incentive Plan as the closing trading price on the day
before such annual meeting.

      In April 2004, based on the financial condition of the Company,  the Board
of  Directors  unanimously  agreed to defer the  payment  of the  Director  fees
discussed  above  until  such time as the  financial  condition  of the  Company
improves. As of March 31, 2005, the Company had accrued  approximately  $140,000
in Director's fees payable.

Code of Ethics

      The Company has  adopted a Code of Ethics that  applies to all  Directors,
officers and employees,  including the chief executive officer,  chief financial
officer and principal accounting officer of the Company.


                                       50


Executive Compensation


      The  following  table sets forth certain  information  with respect to the
compensation of the Named Executive  Officers.  The "Named  Executive  Officers"
include,  (i) the Company's Chief Executive Officer (ii) the Company's executive
officers as of December 31, 2004 (iii) two additional  individuals  who were not
executive  officers as of the year ended  December 31, 2004. The Company did not
grant  any  restricted  stock  awards or stock  appreciation  rights or make any
long-term incentive plan payouts during the periods set forth below.



                                                      Summary Compensation Table

                                                                                Long Term 
                                                                               Compensation
                                                      Annual Compensation         Awards
                                            ----------------------------------------------------------------------------------------
                                      Fiscal year                               Other Annual
           Name and                      Ended                                  Compensation     Securities Underlying
      Principal Position              December 31    Salary ($)*    Bonus ($)        ($)              Options (#)
                                                                                         
Simon K. Hodson                           2004       $500,000 (2)   $     --     2,750 (1)              400,000
   Vice Chairman of the Board             2003        500,000             --     2,250 (1)               41,667
   and Chief Executive Officer            2002        500,000             --     2,500 (1)               41,667


Vincent J. Truant                         2004        350,000             --     2,625 (1)               50,000
   President and Chief                    2003        350,000             --     3,063 (1)               20,833
   Operating Officer                      2002        321,875 (3)         --     2,844 (1)               29,167


D. Scott Houston                          2004        327,200 (4)         --     3,590 (1)               50,000
   Chief Financial Officer                2003        327,200 (4)         --     2,454 (1)               20,833
   and Secretary                          2002        327,200 (4)         --     2,419 (1)               26,667


John B. Nevling (5)                       2004         116,363            --     2,677 (1)               50,000 (6)
   V.P. Product Management                2003         104,565            --     3,135 (1)                   --
   and Environmental Affairs              2002         101,000            --     3,030 (1)                   --


Michael P. Hawks (7)                      2004         110,000            --       --                   35,000 (9)
   Principal Accounting Officer           2003        60,849 (8)          --       --                    4,167 (9)
                                          2002            --              --       --                       --



----------
*The Company provides various perquisites to its executives which, in accordance
with SEC  regulations,  are not itemized because their value is less than 10% of
the executive's salary.

(1) Reflects payments under the Company's 401(k) plan.


(2) Includes $141,667 deferred salary.

(3) Reflects a mid-year salary adjustment  effective May 16, 2002 as a result of
Mr. Truant becoming  President of the Company on that date. Mr. Truant's current
salary is $350,000.

(4) Includes $142,222 deferred salary and $7,200 in car allowance  payments made
to Mr. Houston.

(5) Mr. Nevling is not and was not as of December 31, 2004 an executive  officer
of the Company.  Mr.  Nevling  resigned from his position with the Company March
2005.

(6) Options  expired  April 24, 2004 due to Mr.  Nevling's  resignation.

(7) Mr. Hawks resigned from his position with the Company in October 2004.

(8) Mr.  Hawks was a temporary  employee  through an agency.  In addition to Mr.
Hawks' salary for the remainder of 2003,  the Company paid the agency $68,547 in
fees for his services from

(9)  Options  were  not  exercisable  at  December  31,  2004  due to Mr.  Hawks
resignation.



                                       51


Stock Option Grants in 2004

      The  following  table sets forth  information  with  respect to options to
purchase  shares of the  Company's  Common  Stock  granted  in 2004 to the Named
Executive Officers:




                                                                                           Potential Realizable Value at
                                                                                               Assumed Rates of Stock
                                                   Individual Grants                      Appreciation for Option Term (1)
                               ------------------------------------------------------   ----------------------------------
                                Number of     % of Total
                                 Shares        Options
                               Underlying     Granted to     Exercise
          Name and               Options      Employees        Price       Expiration
     Principal Position        Granted (2)     in 2004      (per share)        Date          5%                     10%
----------------------------   -----------   -----------    -----------    -----------   -----------           -----------
                                                                                                
Simon K. Hodson.............    400,000          52.5%         $0.75       6/25/2014      $488,668                $778,123
      Vice Chairman of the
      Board and Chief
      Executive Officer

Vincent J. Truant...........     50,000           6.6%         $0.75       6/25/2014       $61,084                $97,265
      President and Chief
      Operating Officer

D. Scott Houston............     50,000 (3)       6.6%         $0.75       6/25/2014       $61,084                $97,265
      Chief Financial
Officer
      and Secretary

John Nevling................     50,000           6.6%         $0.75       6/25/2014       $61,084                $97,265
      Vice President of
Product
      Management and
      Environmental Affairs

Michael Hawks...............     35,000          4.6%          $0.75       6/25/2014       $42,758                $68,086
      Principal Accounting
      Officer



----------
(1)   The 5% and 10% assumed rates of appreciation are mandated by the rules of
      the Securities and Exchange Commission and do not represent the Company's
      estimate or projection of the future Common Stock price. In each case, the
      Company would use the market price of the Common Stock on the date of
      grant to compute the potential realizable values.

(2)   Except for Mr. Houtson, the options granted to executives in 2004 become
      vested and exercisable upon the completion by the Company of certain key
      milestones, including 1) that EarthShell plates and bowls are supplied by
      a licensee to a customer at a level equivalent to 1,500 Wal Mart stores
      for a consecutive period of no less than three months, and 2) the product
      supply economics must be consistent with the License Agreement between
      EarthShell and the Licensee including royalty structure.

(3)   The options granted to Mr. Houston become vested and exercisable upon 1)
      resolution of all past due payables for not more than $800,000, 2) a
      resolution of all pending litigation related to payables, and 3)
      successful proxy solicitation for the re-scheduled Annual Meeting on July
      26, 2004.


                                       52


Aggregated Option Exercises In 2004 and 2004 Year End Option Values


      The  following  table  sets  forth  for  the  Named   Executive   Officers
information with respect to options exercised,  unexercised options and year-end
option  values,  in each case with respect to options to purchase  shares of the
Company's Common Stock.




                                                                  Number of Securities         Value of Unexercised
                                                                 Underlying Unexercised      In-The-Money Options at
                                                               Options at Fiscal Year End             Fiscal
                                                                          2004                  Year End 2004 (1)
                                                               --------------------------   --------------------------
                                     Shares
         Name and                  Acquired on       Value
      Principal Position            Exercise       Realized    Unexercisable  Exercisable   Unexercisable  Exercisable
      ------------------          ------------     --------    -------------  -----------   -------------  -----------
                                                                                               
Simon K. Hodson.............           --              --         483,334           --         $680,000          --
      Vice Chairman of the
      Board and Chief
      Executive Officer

Vincent J. Truant...........           --              --         100,000         32,917         85,000          --
      President and Chief
      Operating Officer

D. Scott Houston............           --              --         97,500         42,037          85,000          --
      Chief Financial Officer
      and Secretary

John Nevling................           --              --         50,000          2,916          85,000          --
      Vice President of Product
      Management and
      Environmental Affairs

Michael Hawks...............           --              --            --              --              --          --
      Principal Accounting
      Officer



(1)   The market  price of the  Company's  common stock at December 31, 2004 was
      $2.45.

Employment Agreements and Arrangements


      Simon Hodson currently does not have a written  employment  agreement with
the Company.  His previous  employment  agreement expired on September 30, 2001.
Mr. Hodson  receives an annual salary of $500,000,  subject to annual review and
increase at the discretion of the Board of Directors. He may also be entitled to
receive  (i)  an  annual  bonus,  the  amount  of  which  is  determined  by the
Compensation  Committee,  and (ii)  options or other  rights to  acquire  Common
Stock, under terms and conditions determined by the Stock Option Committee.  Mr.
Hodson may be terminated at any time with or without cause. In order to conserve
cash until the Company is able to  establish  its royalty  revenue  stream,  Mr.
Hodson agreed to a 40% deferral of base salary resulting in cash compensation of
$300,000 per year effective April 16, 2004 resulting in the deferral of $141,667
for the year ended December 31, 2004.

      D. Scott  Houston  entered into a written  employment  agreement  with the
Company on October 19, 1993. Mr. Houston  receives an annual salary of $320,000,
subject  to  annual  review  and  increase  at the  discretion  of the  Board of
Directors. He may also be entitled to receive (i) an annual bonus, the amount of
which is determined  by the  Compensation  Committee,  and (ii) options or other
rights to acquire the Common Stock, under terms and conditions determined by the
Stock Option  Committee.  Mr.  Houston may be  terminated  at any time,  with or
without cause, upon thirty (30) days notice. In order to conserve cash until the
Company is able to establish its royalty revenue stream, Mr. Houston agreed to a
75% deferral of base salary  resulting in cash  compensation of $80,000 per year
effective  April 16,  2004.  As of October  16,  2004,  the cash  portion of Mr.
Houston's salary was adjusted to $213,333 per year. Total deferred  compensation
for the year ended December 31, 2004 was $142,222.



                                       53


      Vincent J. Truant  entered into an employment  agreement  with the Company
with a  commencement  date of May 1,  1998.  From time to time,  Mr.  Truant has
received  salary  increases  and  incentive  stock  options as determined by the
Compensation and Options Commitees of the Board of Directors.  Effective May 15,
2002, the Board increased Mr. Truant's salary to $350,000 in connection with his
new  responsibilities  as President and Chief Operating Officer.  Mr. Truant may
also be entitled to receive (i) an annual bonus in an amount equal to one year's
base salary,  provided certain financial and other milestones  determined by Mr.
Truant and the  Compensation  Committee  are met by Mr.  Truant and the Company,
and, in the event such  milestones are not met, or are  significantly  exceeded,
such  other  lesser  or  greater  bonus  as  the  Compensation  Committee  shall
determine, and (ii) options or other rights to acquire Common Stock, under terms
and conditions  determined by the Stock Option Committee.  Pursuant to the terms
of his employment  agreement,  Mr. Truant may be terminated at any time, with or
without  cause,  upon thirty (30) days written  notice,  provided  that,  if the
Company  terminates Mr.  Truant's  employment  for other than cause,  he will be
entitled  to  receive  a  one-time  severance  payment  equal  to  100%  of  his
then-current annual base salary.

Compensation Committee Interlocks and Insider Participation


      All decisions relating to executive  compensation during 2004 were made by
the Company's Compensation Committee, which was comprised of Mr. Khashoggi, Mrs.
Khashoggi and Dr. Roland. None of the members of the Compensation Committee were
officers of the Company in 2004. Mr. Khashoggi is the controlling stockholder of
EKI,  the  Company's  principal  stockholder  with whom the  Company has certain
relationships  and related  transactions  described  below. Mr. Khashoggi is the
beneficial owner of 39.25% of the Common Stock of the Company.


      The Company has an exclusive,  worldwide,  royalty-free license to use and
license EKI technology to manufacture and sell disposable, single-use containers
for packaging or serving food and beverages  intended for  consumption  within a
short period of time (less than 24 hours).

      On July 29, 2002, the Company entered into an amendment to its Amended and
Restated  License  Agreement  with EKI (the "License  Agreement")  expanding the
field of use for the  EarthShell  technology  to include  noodle  bowls used for
packaging  instant  noodles.  Because the noodle bowl development was made at no
cost to EarthShell and is an incremental  field of use,  EarthShell  will pay to
EKI 50% of any royalty or other consideration it receives in connection with the
sale of products within this field of use.


      In  addition,  on July 29,  2002 the  Company  entered  into a  License  &
Information Transfer Agreement with bio-tec Biologische Naturverpackungen GmbH &
Co. KG and bio-tec  Biologische  Naturverpackungen  Forschungs und  Entwicklungs
GmbH,  together known as "Biotec",  a wholly owned subsidiary of EKI, to utilize
the  Biotec  technology  for  foodservice  disposable  packaging   applications,
including  food wraps and cutlery (the "Biotec  Agreement").  EKI had previously
granted to the Company  priority rights to license certain product  applications
on an exclusive basis from Biotec in consideration  for the Company's payment of
a $100,000 minimum monthly payment to Biotec.  In addition,  in consideration of
the monthly payment,  Biotec agreed to render technical  services to the Company
at Biotec's  cost plus 5%. The  licensing  fee and  services  arrangements  were
continued  in the Biotec  Agreement.  Under the terms of the  Biotec  Agreement,
Biotec is entitled to receive 25% of any royalties or other  consideration  that
the Company  receives in  connection  with the sale of  products  utilizing  the
Biotec  technology,  after  applying a credit for all minimum  monthly  payments
received  to  date.  In  connection  with  the  issuance  of  EarthShell's  2006
Convertible  Debentures,  Biotec agreed to subordinate the licensee fee payments
due from EarthShell until the debentures were retired.  During this period,  the
license fees due to Biotec were  accrued.  In  September of 2004,  as part of an
overall  restructuring  of its  debt,  EarthShell  and  Biotec  entered  into an
agreement to convert  $1.475  million of the $2.475  million of accrued  license
fees as of  September  1, 2004,  plus accrued  interest  into 491,778  shares of
EarthShell common stock and to eliminate,  for two years, the $100,000 per month
minimum  license  fee.  In  December  of 2004,  the  agreement  was  amended and
EarthShell paid to Biotec $125,000, leaving a balance owing of $875,000.


      During 2002,  and January 2003,  EKI made a series of loans to the Company
totaling  approximately  $5.8  million.  These loans were used to pay  operating
costs,  and accrued  interest  at 7% or 10% per annum.  In  connection  with the
issuance  and  sale  in  March  2003 of the  Company's  2%  secured  convertible
debentures  due in 2006  (the  "2006  Debentures")  to a group of  institutional
investors, EKI agreed to subordinate the repayment of these loans to the payment
in full of the Company's obligations under the 2006 Debentures. In addition, EKI
and Biotec agreed to subordinate  certain  payments to which they were otherwise
entitled under the License  Agreement and the Biotec Agreement  referenced above
(other  than their  respective  percentages  of any  royalties  received  by the
Company) to the satisfaction in full of the Company's obligations under the 2006
Debentures. They further agreed to not assert any claims against the Company for
breaches  of the  License  Agreement  or the Biotec  Agreement  (other  than the
assertion of certain equitable remedies to enjoin the Company from, for example,
selling  products  outside  its field of use) until  such time as the  Company's
obligations under the 2006 Debentures are satisfied in full. EKI and Biotec also
agreed to allow the Company to pledge its  interest in the License  Agreement to
secure  its  obligations  under  the 2006  Debentures,  and  certain  additional
concessions  were  made  by  EKI  and  Biotec  to  permit  the  Company  greater
flexibility  in selling its rights  under the License  Agreement  and the Biotec
Agreement to third parties in an insolvency context. These rights terminate upon
the  satisfaction  in full of the  obligations  under  the 2006  Debentures.  In
consideration  for its willingness to subordinate the payments and advances that
are owed to it, the Company  issued to EKI in March 2003 an  immediately  vested
warrant to acquire  83,333  shares of the  Company's  common stock at a price of
$6.00 per share with a ten year term.


                                       54



      In October  2004,  in  connection  with the  settlement  of the March 2006
Debentures,   EKI  converted  all  of  its   outstanding   loans  to  EarthShell
($2,755,000)  into  unregistered  common  stock at $3 per share and  $532,644 of
accumulated interest at $4 per share for a total of 1,051,494 shares received by
EKI. As of December  31,  2004,  the loans from EKI to  EarthShell  had all been
retired. In May of 2005, an additional 44,387 shares were issued to EKI pursuant
to a 90 day price  protection  clause,  which  provided for an adjustment in the
effective conversion price of the interest portions of the EKI loans from $4 per
share to $3 per share.

      Under the terms of the License  Agreement  and the  Amended  and  Restated
Patent Agreement for the Allocation of Patent Costs between the Company and EKI,
any  patents  granted  in  connection  with the  EarthShell  technology  are the
property  of  EKI,  and  EKI may  obtain  a  benefit  therefrom,  including  the
utilization  and/or licensing of the patents and related  technology in a manner
or for uses unrelated to the license  granted to the Company in the  foodservice
disposables field of use.  Effective January 1, 2001,  EarthShell assumed direct
responsibility  to manage and  maintain  the  patent  portfolio  underlying  the
License Agreement with EKI and continues to pay directly all relevant costs.




      In July 2002, the Company  extended a loan in the amount of $55,000 to Mr.
Vincent Truant,  President and Chief Operating  Officer.  The loan,  which bears
interest at 7% per annum and is evidenced  by a promissory  note in favor of the
Company,  is due upon demand by the Company.  In May of 2005,  the  Compensation
Committee of the Board of Directors  approved a bonus to Mr. Truant equal to the
principle and accrued interest, and the note was cancelled.

      In 2003,  the Company paid Mr. Rast, a Director,  a $4,000  consulting fee
for doing a detailed evaluation of its demonstration equipment in Europe.

      In May of 2005,  the  Company  granted a warrant  to EKI to  purchase  one
million shares of the Company's common stock at $3 per share in consideration of
EKI's continued support of the Company since its inception,  including providing
bridge loans at below market terms from time to time. The warrant expires in May
of 2015.


                                       55


                             STOCK PERFORMANCE GRAPH


      The graph below  compares the  cumulative  total  return on the  Company's
Common  Stock for the last five fiscal years to the total  cumulative  return on
the S&P 500 Index and the Dow Jones Containers & Packaging  Industry Group Index
(USA).  The comparison  assumes $100 was invested in the Company's  common stock
and the indexes on  December  31, 1999 and  assumes  reinvestment  of  dividends
before consideration of income taxes.


      The  stock  performance  depicted  in the graph  below is not  necessarily
indicative  of future  performance.  The Stock  Performance  Graph  shall not be
deemed to be  "soliciting  material"  or to be "filed" with the  Securities  and
Exchange  Commission or subject to Regulations  14A or 14C or to the liabilities
of  Section  18 of the  Exchange  Act,  except to the  extent  that the  Company
specifically requests that such information be treated as soliciting material or
specifically incorporates it by reference into a filing under the Securities Act
or Exchange Act.

               Comparison of Cumulative Total Shareholder Return
                            Since December 31, 1999


        [TABLE BELOW REPRESENTS A LINE CHART IN THE ORIGINAL DOCUMENT.]

                              Indexed Total Return

                             EarthShell      S&P 500      Dow Jones
               Close           Index          Index          CTR
            -------------------------------------------------------
              12/31/1999        100.0         100.0         100.0
              12/31/2000         31.1          89.9          63.9
              12/31/2001         48.5          78.1          79.3
              12/31/2002         14.1          59.9          84.5
              12/31/2003          3.6          75.7          99.6
              12/31/2004          4.9          82.5         117.5


                                       56


                             PRINCIPAL STOCKHOLDERS



      The  following  table sets forth certain  information  with respect to the
beneficial ownership of each class of the Company's voting securities as of June
9, 2005, by (i) each person or company known by the Company to be the beneficial
owner of more than 5% of the Company's outstanding shares, (ii) each director of
the Company or any nominee for  directorship,  (iii) the Chief Executive Officer
of the  Company  and each of the other  Named  Executive  Officers  and (iv) all
directors and Named Executive Officers of the Company as a group.



                                                                                    Percentage of Shares
                                                            Number of Shares of        of Common Stock
      Name and address (1)                                     Common Stock            Outstanding(2)
      --------------------------------------------          -------------------     --------------------
                                                                                       
      Essam Khashoggi (3).........................              7,664,449                    39.25%
      Simon K. Hodson (4).........................                  4,500                         *
      John Daoud (5)..............................                 37,077                         *
      Layla Khashoggi (6).........................                  9,894                         *
      Hamlin Jennings (7).........................                  4,513                         *
      Walker Rast (8).............................                  1,562                         *
      Vincent J. Truant (9).......................                 37,083                         *
      D. Scott Houston (10).......................                 44,120                         *
      John Nevling................................                  2,916                         *
      Directors and Named Executive Officers
         as agroup (11)...........................              7,806,114                    39.70%
      E. Khashoggi Industries, LLC(12)............              6,720,891                    34.43%



----------
*     Indicates ownership of less than 1%.

(1)   The address of all individuals,  entities and stockholder groups listed in
      the table is c/o EarthShell  Corporation,  3916 State St. Suite 110, Santa
      Barbara, California 93105.


(2)   Applicable percentage of ownership is based on 18,435,452 shares of common
      stock outstanding as of June 9, 2005, together with securities exercisable
      or convertible into shares of common stock within 60 days of June 9, 2005,
      for each  stockholder.  Beneficial  ownership is  determined in accordance
      with the rules of the  Securities  and Exchange  Commission  and generally
      includes voting or investment power with respect to securities.  Shares of
      common stock subject to securities  exercisable or convertible into shares
      of common stock that are currently  exercisable or  exercisable  within 60
      days of June 9,  2005 are  deemed to be  beneficially  owned by the person
      holding such  securities  for the purpose of computing  the  percentage of
      ownership  of such  person,  but are not  treated as  outstanding  for the
      purpose of computing the  percentage  ownership of any other person.  Note
      that affiliates are subject to Rule 144 and Insider trading  regulations -
      percentage computation is for form purposes only.


(3)   Includes  5,637,558 shares held by E. Khashoggi  Industries,  LLC ("EKI"),
      and 715,436 shares held by EKINVESCO,  the controlling owner of each being
      Mr. Khashoggi.  Includes 218,228 shares held by other entities,  including
      CTC, in which Mr.  Khashoggi  also has a controlling  ownership  interest.
      Also includes fully exercisable options to purchase 9,894 shares of Common
      Stock issued by the Company to Mr.  Khashoogi  and warrants held by EKI to
      purchase  1,083,333  shares of Common Stock of the Company.  Mr. Khashoggi
      has sole voting and dispositive  power with respect to all shares referred
      to in this note,  and is therefore  deemed to be the  beneficial  owner of
      such shares.

(4)   Mr. Hodson holds a minority  ownership  interest in EKI and CTC. This does
      not include  any of the shares  held by EKI, or the 71,739  shares held by
      CTC.

(5)   Includes  options to purchase 25,000 shares of Common Stock from EKI which
      were issued to Mr. Daoud in his capacity as an officer of EKI, and options
      to purchase  12,077  shares of Common  Stock  issued  under the 1995 Stock
      Incentive Plan, all of which are fully vested and exercisable.

(6)   Includes options to purchase 9,894 shares of Common Stock issued under the
      1995 Stock Incentive Plan, which are fully vested and exercisable.

(7)   Includes options to purchase 4,513 shares of Common Stock issued under the
      1995 Stock Incentive Plan, which are fully vested and exercisable.

(8)   Includes options to purchase 1,562 shares of Common Stock issued under the
      1995 Stock Incentive Plan, which are fully vested and exercisable.

(9)   Includes  options to purchase  32,917  shares of Common Stock issued under
      the 1995 Stock Incentive Plan, which are fully vested and exercisable.

(10)  Includes  options to purchase  42,037  shares of Common Stock issued under
      the 1995 Stock Incentive Plan which are fully vested and exercisable.

(11)  Includes  warrants to  purchase  1,083,833  shares of Common  Stock of the
      Company and options to purchase 137,894 shares of Common Stock.

(12)  Includes  warrants to  purchase  1,083,833  shares of Common  Stock of the
      Company.


                                       57



Securities Authorized for Issuance Under Equity Compensation Plans

      The following  table  provides  information  with respect to  compensation
plans  (including  individual  compensation  arrangements)  under  which  equity
securities  of  the  Company  are   authorized  for  issuance  to  employees  or
non-employees (such as directors,  consultants,  advisors,  vendors,  customers,
suppliers or lenders), as of December 31, 2004.

                      Equity Compensation Plan Information



                                                                                                           Number
                                                                                                       Of Securities
                                                                                                         Remaining
                                                                                                         Available
                                                                    Number                               For Future
                                                                 Of Securities                            Issuance
                                                                 To Be Issued     Weighted-Average      Under Equity
                                                                 Upon Exercise    Exercise Price     Compensation Plans
                                                                Of Outstanding    Of Outstanding         (Excluding
                                                                   Options,          Options,            Securities
                                                                 Warrants And      Warrants And          Reflected
                                                                     Rights           Rights           In Column (a))
                                                                --------------    ----------------   ------------------
                                                                      (a)               (b)                  (c)
----------------------------------------------------------      --------------    ----------------   ------------------
                                                                                                      
Equity compensation plans approved by security holders              1,043,245          12.58               206,755
                                                                                                          
Equity compensation plans not approved by security holders                 --             --                    --
                                                                    =========          =====               =======
                                                                                                          
TOTAL                                                               1,043,245          12.58               206,755
                                                                    =========          =====               =======
                                                                                                    




                                       58


                 MARKET PRICE OF AND DIVIDENDS ON THE REGISTRANT'S
                    COMMON EQUITY AND OTHER STOCKHOLDER MATTERS


      The  Company's  common  stock is currently  listed on the  Bulletin  Board
published by the National  Quotation  Bureau,  Inc.,  and prior to March 8, 2004
traded on the Nasdaq SmallCap  Market.  The Company's  common stock trades under
the symbol  "ERTH.OB." For the periods  indicated,  the following table presents
the range of high and low closing sale prices for the Company's common stock.

                                                       High       Low
                                                       ($)        ($)
      ----------------------------------------------------------------
      Year ended December 31, 2005:
      First Quarter                                   2.45       1.48

      Year ended December 31, 2004:
      First Quarter                                   2.52       1.49
      Second Quarter                                  2.03       0.45
      Third Quarter                                   3.75       1.75
      Fourth Quarter                                  2.97       1.95
      Total Year                                      3.75       0.45

      Year ended December 31, 2003:
      First Quarter                                  7.80        4.20
      Second Quarter                                 7.08        4.32
      Third Quarter                                  5.64        3.72
      Fourth Quarter                                 4.56        1.33
      Total Year                                     7.80        1.33

      The  Company's  common  stock  sales  prices  have  been  restated,  where
applicable,  to reflect the one-for-twelve reverse split of the Company's common
stock  effective as of October 31, 2003.  Quotations  since the Company's  stock
began trading on the  Over-the-Counter  Bulletin Board may reflect  inter-dealer
prices, without retail mark-up,  mark-down or commission and may not necessarily
represent actual transactions.


      The number of stockholders of record of the Company's common stock at June
9, 2005 was 1,179. At June 9, 2005, Mr. Essam Khashoggi, directly or indirectly,
owned approximately 39.25% of the outstanding common stock of the Company.


Dividends

      The Company does not intend to declare or pay cash dividends on its common
stock in the foreseeable future nor has it paid dividends in the past two years.


                                       59


                   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      All relationships and related transactions reported in this Prospectus are
described  under the  caption  "Compensation  Committee  Interlocks  and Insider
Participation."


                                       60


                          DESCRIPTION OF CAPITAL STOCK

Common Stock


      EarthShell is authorized to issue 40,000,000  shares of Common Stock $0.01
par value, of which  18,435,452 were issued and outstanding at June 9, 2005. The
securities being offered hereby are common stock, with one vote per share on all
matters to be voted on by  shareholders,  without any right to accumulate  their
votes.  Shareholders have no preemptive rights and have no liability for further
calls or assessments on their shares. The shares of common stock are not subject
to  repurchase  by the  Company  or  conversion  into any  other  security.  All
outstanding shares of common stock are, and those issued pursuant to the Standby
Equity  Distribution  Agreement  and the  warrants  will be  fully  paid and non
assessable.


      Shareholders  are entitled to receive such dividends as may be declared by
the  Board  of  Directors  of the  EarthShell  out of  funds  legally  available
therefore and, upon the  liquidation,  dissolution or winding up of the Company,
are entitled to share ratably in all net assets  available for  distribution  to
such holders  after  satisfaction  of all of our  obligations,  including  stock
preferences.  It is not  anticipated  that we  will  pay  any  dividends  in the
foreseeable  future  since we intend  to follow  the  policy  of  retaining  its
earnings to finance the growth of its business.  Future  dividend  policies will
depend upon the Company's earnings, financial needs and other pertinent factors.

Preferred Stock


        The Board of Directors  has the  authority,  without  further  action by
stockholders, to issue up to 10,000,000 shares of Preferred Stock in one or more
series and to fix the powers,  designations,  rights,  preferences,  privileges,
qualifications and restrictions thereof,  including dividend rights,  conversion
rights, voting rights, rights and terms of redemption,  liquidation  preferences
and sinking  fund terms,  any or all of which may be greater  than the rights of
the common stock.  The Board of Directors,  without  stockholder  approval,  can
issue  Preferred  Stock with  voting,  conversion,  and other rights which could
adversely  affect the  voting  power and other  rights of the  holders of Common
Stock.  The issuance of Preferred  Stock in certain  circumstances  may have the
effect of delaying,  deferring or  preventing a change of control of the Company
without  further  action  by the  stockholders,  may  discourage  bids  for  the
Company's  Common Stock at a premium over the market price of the Common  Stock,
and may adversely  affect the market price of the Common Stock. 


      Series A Preferred Stock


       In 1993, the Company issued Series A Preferred  Stock in connection  with
the funding of the early development  stage of the Company.  In 1998, the entire
Series A Preferred  Stock was converted to common stock in  connection  with the
Company's  Initial Public Offering.  As of June 9, 2005, there were no shares of
Series A Preferred Stock issued and outstanding.


       Series B Convertible Preferred Stock


      As of June 9,  2005,  there  were  100  shares  of  Series  B  Convertible
Preferred Stock, par value $0.01 per share, designated. The 100 shares of Series
B Convertible  Preferred Stock have been pledged to secure the promissory  notes
issued to Cornell  Capital  Partners and have been placed in escrow to be issued
to Cornell Capital Partners in the event of default. The shares will be released
to the Company from escrow upon (i) repayment of  $1,350,000 of principal  under
the  promissory  notes;  (ii) in the event the shares  pledged  pursuant to that
certain  Amended and  Restated  Pledge and Escrow  Agreement by and among Benton
Wilcoxon,  Cornell  Capital  Partners  and David  Gonzalez,  Esq. is equal to or
exceeds 3 times the amount of principal  then  outstanding  under the promissory
notes;  (iii) a  registration  statement has been declared  effective by the SEC
relating to the shares to be issued pursuant to the Standby Equity  Distribution
Agreement;  and (iv) the 100 shares of Series B Convertible Preferred Stock have
been  redeemed  pursuant  the  Certificate  of  Designation.   Pursuant  to  the
Certificate of Designation,  the Series B Convertible  Preferred Stock is senior
to the Company's  common stock with respect to the distribution of the assets of
the Company upon  liquidation and junior to all other series of preferred stock.
The  holders of the Series B  Convertible  Preferred  Stock are not  entitled to
dividends or distributions.  Each share of Series B Convertible  Preferred Stock
is  convertible,  at the  option  of the  holder,  at any time  upon an event of
default  under the  promissory  notes,  into  33,333  shares  of fully  paid and
non-assessable  common stock of the Company. The Series B Convertible  Preferred
Stock has no voting  rights,  except as required  under Delaware law. After full
repayment  of the notes,  the Company has the absolute  right to redeem  (unless
otherwise  prevented  by law) any  outstanding  shares of  Series B  Convertible
Preferred Stock at an amount equal to $0.01 per share.



                                       61


Warrants

      In connection  with the issuance of the  convertible  debentures on August
12,  2002,  the Company  issued to the  debenture  holders  warrants to purchase
208,333 shares of the Company's  common stock at $14.40 per share.  The exercise
price and number of common  shares  issuable  upon  exercise of the warrants are
subject to adjustment  under certain  circumstances,  such as the  occurrence of
stock dividends and splits,  distributions  of property or securities other than
common stock,  equity  issuances for less than the warrant  exercise price and a
change in control of the Company. In March 2003, in connection with the issuance
of the 2006 Debentures,  the exercise price of the warrants was reduced to $6.00
per  share,  but the number of shares of common  stock  issuable  upon  exercise
remained fixed at 357,143.  At the same time, the warrant  agreement was amended
such that any  subsequent  reduction in the exercise  price of the warrants will
not  result in any  increase  in the number of shares of common  stock  issuable
under the warrants. The warrants expire on August 12, 2007.

      In  connection  with the issuance of the  convertible  debentures in March
2003,  the Company  issued to the placement  agent  warrants to purchase  $1.055
million  in  aggregate  principal  amount of the 2006  Debentures  at $1,200 per
$1,000 of  principal  amount,  28,810  shares of the  Company's  common stock at
$10.08 per share,  and 41,667 shares of the Company's  common stock at $7.20 per
share.  When the 2006  Debentures  were retired in 2004, the warrant to purchase
$1,055  million  in  the  aggregate  principal  amount  of the  2006  Debentures
converted to a warrant to purchase  175,833  shares of common stock.  Therefore,
the total number of warrants held by Roth Capital Partners,  LLC is 246,310. The
exercise  price and  number of  common  shares  issuable  upon  exercise  of the
warrants are subject to  adjustment  under  certain  circumstances,  such as the
occurrence  of  stock  dividends  and  splits,   distributions  of  property  or
securities  other than common stock and a change in control of the Company.  The
warrants expire in March 2006.


      On March 5, 2003, the Company  issued to EKI a warrant to purchase  83,333
shares at $6.00  per  share in  connection  with the  subordination  of loans of
$2.755  million  made to the  Company  and  the  elimination  of the  conversion
feature. The warrants expire on March 5, 2013.


      In February of 2005,  the  independent  members of the Board of  Directors
approved the grant of a ten year option to Mr. Essam Khashoggi,  the Chairman of
the Board of Directors, under the Company's 1995 Stock Option plan to purchase 1
million  shares of EarthShell  common stock at $2.30 per share.in  consideration
for his long term  support  of the  Company  in  providing  timely  and low cost
financial  support  of the  Company  during  difficult  times  in the  Company's
history.  Upon review of the  transaction,  the option was  rescinded  in May of
2005, and a warrant was issued to EKI,  which is the largest  shareholder of the
Company and is  beneficially  owned by Mr.  Khashoggi,  as more fully  described
below.


      In March 2005, in consideration  for Benton Wilcoxon pledging his personal
shares in  Composite  Technology  Corporation  as a  guaranty  for the  Security
Agreement entered into by the Company with Cornell Capital Partners, the Company
issued a warrant to Benton Wilcoxon to purchase 65,000 shares of common stock of
the Company at an  exercise  price of $3.00 per share.  The  warrant  expires on
March 23, 2008.

      In  consideration  for  consulting  services  rendered by Douglas  Metz in
connection with the Company obtaining financing, the Company issued a warrant to
Douglas  Metz to  purchase  80,000  shares of common  stock of the Company at an
exercise price of $3.00 per share. The warrant expires on March 23, 2008.


      In May of 2005,  the  Company  granted  to EKI a warrant to  purchase  one
million shares of the Company's common stock at $3 per share in consideration of
EKI's continued support of the Company since its inception,  including providing
bridge loans on good terms from time-to-time during the Company's history.  This
warrant expires on May 3, 2015.


      On May 26, 2005, the Company issued a warrant to Cornell Capital  Partners
to purchase  625,000 shares of common stock of the Company.  The warrant expires
on the later of: (a) May 26,  2005 or (b) the date sixty days after the date the
$2,500,000  in  promissory  notes issued to Cornell  Capital  Partners are fully
repaid and has an exercise price of $4.00 per share of common stock.


Options

        In 1995, the Company  established the EarthShell  Corporation 1995 Stock
Incentive  Plan (the "1995  Plan").  The 1995 Plan provides that the Company may
grant an aggregate  number of options for up to 1,250,000 shares of common stock
to employees,  directors and other eligible persons as defined by the 1995 Plan.
Options issued to date under the 1995 Plan  generally vest over varying  periods
from 0 to 5 years and generally expire 5-10 years from the date of grant.

      The Company  currently has 947,767 options  outstanding to purchase common
stock of EarthShell. The exercise prices range from $0.75-$252.00 per share.


                                       62


Transfer Agent

      The transfer  agent for  EarthShell  common stock is U.S.  Stock  Transfer
Corporation. Its address is 1745 Gardena Avenue, Suite 200, Glendale, California
91204 and its telephone number is (800) 835-8778.

Reports To Shareholders

      We intend to furnish  our  shareholders  with  annual  reports  which will
describe the nature and scope of our business and  operations for the prior year
and will contain a copy of the Company's  audited  financial  statements for its
most recent fiscal year.

Limitation Of Liability:  Indemnification

       The  Company's  Certificate  of  Incorporation  limits the  liability  of
directors to the maximum extent permitted by Delaware law. Delaware law provides
that directors of a company will not be personally  liable for monetary  damages
for breach of their fiduciary duties as directors,  except for liability for (i)
any breach of their duty of loyalty  to the  company or its  stockholders,  (ii)
acts or omissions  not in good faith or involving  intentional  misconduct  or a
knowing  violation of law, (iii) unlawful payment of dividends or unlawful stock
repurchases or  redemptions  as provided in Section 174 of the Delaware  General
Corporation  Law, or (iv) any  transaction  from which the  director  derived an
improper personal benefit.

       The  Company's  Bylaws  provide  that the  Company  shall  indemnify  its
officers, directors,  employees and other agents to the maximum extent permitted
by Delaware  law.  The  Company's  Bylaws also permit it to secure  insurance on
behalf of any  officer,  director,  employee  or other  agent for any  liability
arising out of his or her actions in such  capacity,  regardless  of whether the
Bylaws would permit indemnification.

       The  Company   believes  that  the  provisions  in  its   Certificate  of
Incorporation  and its Bylaws are  necessary  to  attract  and retain  qualified
persons as officers and directors.

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

Anti-Takeover Effects Of Provisions Of The Articles Of Incorporation

       The Company is subject to Section 203 of the Delaware General Corporation
Law  ("Section  203"),   which  restricts  certain   transactions  and  business
combinations between a corporation and an "Interested Stockholder" owning 15% or
more of the corporation's  outstanding voting stock, for a period of three years
from the date the  stockholder  becomes an  Interested  Stockholder.  Subject to
certain exceptions, unless the transaction is approved by the board of directors
and the  holders  of at least  66 2/3% of the  outstanding  voting  stock of the
corporation (excluding shares held by the Interested  Stockholder),  Section 203
prohibits significant business  transactions such as a merger with,  disposition
of  assets  to,  or  receipt  of  disproportionate  financial  benefits  by  the
Interested  Stockholder,  or any  other  transaction  that  would  increase  the
Interested  Stockholder's  proportionate ownership of any class or series of the
corporation's  stock. The statutory ban does not apply if, upon  consummation of
the  transaction  in which any person  becomes an  Interested  Stockholder,  the
Interested  Stockholder owns at least 85% of the outstanding voting stock of the
corporation  (excluding  shares  held by  persons  who are  both  directors  and
officers or by certain employee stock plans).

       The Company's Certificate of Incorporation and Bylaws include a number of
provisions  which may have the  effect of  discouraging  persons  from  pursuing
non-negotiated  takeover  attempts.  These  provisions  include  limitations  on
stockholder  action initiated by Interested  Stockholders,  a prohibition on the
call of special  meetings  of  stockholders  by persons  other than the Board of
Directors, and a requirement of advance notice for the submission of stockholder
proposals or director nominees.


                                       63


                                     EXPERTS

      The audited financial statements included in this prospectus and elsewhere
in the  registration  statement  for the fiscal  years ended  December 31, 2004,
December  31, 2003 and December 31, 2002 have been audited by Farber & Hass LLP.
The  reports of Farber & Hass LLP are  included in this  prospectus  in reliance
upon the  authority  of this firm as experts in  accounting  and  auditing.  The
report of Farber & Hass LLP contained  elsewhere in this  prospectus  contain an
explanatory paragraph regarding its ability to continue as a going concern.

                             VALIDITY OF SECURITIES

      The  validity  of the shares  offered  herein  will be opined on for us by
Kirkpatrick  & Lockhart  Nicholson  Graham  LLP,  which has acted as our outside
legal counsel in relation to certain, restricted tasks.

                      INTERESTS OF NAMED EXPERT AND COUNSEL
                                  LEGAL MATTERS

      The  validity  of the shares of common  stock  offered  hereby as to their
being fully paid, legally issued and  non-assessable  will be passed upon for us
by Kirkpatrick & Lockhart  Nicholson Graham LLP, Miami,  Florida.  Kirkpatrick &
Lockhart  Nicholson Graham LLP does not have any interests in EarthShell and has
never been employed by EarthShell on a contingent basis.

      The audited consolidated financial statements of the Company for the years
ended  December  31,  2004,  December  31, 2003 and  December 31, 2002 have been
audited by Farber & Hass LLP.  Farber & Hass LLP does not have any  interests in
EarthShell and have never been employed by EarthShell on a contingent basis.

                           HOW TO GET MORE INFORMATION

      We have filed with the Securities  and Exchange  Commission a registration
statement on Form S-1 under the  Securities  Act with respect to the  securities
offered  by  this  prospectus.  This  prospectus,  which  forms  a  part  of the
registration  statement,  does not contain all the  information set forth in the
registration  statement,  as  permitted  by the  rules  and  regulations  of the
Commission.  For  further  information  with  respect  to us and the  securities
offered by this  prospectus,  reference is made to the  registration  statement.
Statements  contained in this  prospectus  as to the contents of any contract or
other  document that we have filed as an exhibit to the  registration  statement
are  qualified  in their  entirety by  reference  to the to the  exhibits  for a
complete statement of their terms and conditions. The registration statement and
other  information may be read and copied at the  Commission's  Public Reference
Room at 450 Fifth Street N.W.,  Washington,  D.C.  20549.  The public may obtain
information  on the  operation  of the  Public  Reference  Room by  calling  the
Commission  at   1-800-SEC-0330.   The  Commission   maintains  a  web  site  at
http://www.sec.gov that contains reports, proxy and information statements,  and
other  information   regarding  issuers  that  file   electronically   with  the
Commission.


                                       64


              INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULES





                                                                                   
      Index to Consolidated Financial Statements and Schedules                               F-1

      Condensed Consolidated Balance  Sheets as of March 31, 2005
        (unaudited) and December 31, 2004                                                    F-2

      Condensed Consolidated Statements of Operations for the three months ended
        March 31, 2005 and March 31, 2004 (unaudited)                                        F-3

      Condensed Consolidated  Statements of Cash Flows for the three months ended
        March 31, 2005 and March 31, 2004 (unaudited) F-4 - F-5

      Notes to Condensed Consolidated Financial Statements (unaudited)                 F-6 - F-8

      Reports of Independent Registered Public Accounting Firm                        F-9 - F-10

      Consolidated Balance Sheets as of December 31, 2004 and 2003                          F-11

      Consolidated  Statements of Operations for the years ended December
        31, 2004, 2003, and 2002                                                            F-12

      Consolidated  Statements of Stockholders'  Equity (Deficit) for the
        years ended December 31, 2004, 2003, and 2002                                       F-13

      Consolidated  Statements of Cash Flows for the years ended December
        31, 2004, 2003, and 2002                                                     F-14 - F-16

      Notes to Consolidated Financial Statements                                     F-17 - F-30



Consolidated Financial Statement Schedules:

None.

All schedules have been omitted  because they are not required,  not applicable,
or the information required to be set forth therein is included in the Company's
Consolidated Financial Statements or the Notes therein.


                                      F-1


                             EARTHSHELL CORPORATION
                      CONDENSED CONSOLIDATED BALANCE SHEETS



                                                      MARCH 31,      DECEMBER 31,
                                                        2005            2004
                                                   -------------    -------------
                                                    (UNAUDITED)
                                                              
ASSETS
CURRENT ASSETS
      Cash and cash equivalents ................   $     327,858    $     272,371
      Prepaid expenses and other current assets          143,085          201,467
                                                   -------------    -------------
           Total current assets ................         470,943          473,838

PROPERTY AND EQUIPMENT, NET ....................           8,199            9,037
EQUIPMENT HELD FOR SALE ........................               1                1

                                                   -------------    -------------
TOTALS .........................................   $     479,143    $     482,876
                                                   =============    =============

LIABILITIES AND STOCKHOLDERS' DEFICIT
CURRENT LIABILITIES
      Accounts payable and accrued expenses ....   $   3,910,552    $   3,899,526
      Short-term notes payable to related party            1,000               --
      Current portion of settlements ...........         304,888          313,743
      Current portion of deferred revenues .....         550,000          300,000
      Contingent settlement ....................       2,375,000        2,375,000
      Note payable .............................         880,573               --
      Payable to a related party ...............         875,000          875,000
                                                   -------------    -------------
                 Total current liabilities .....       8,897,013        7,763,269

LONG-TERM PORTION OF DEFERRED REVENUES .........         987,500        1,062,500
OTHER LONG-TERM LIABILITIES ....................         328,120          412,192
                                                   -------------    -------------
           Total liabilities ...................      10,212,633        9,237,961

STOCKHOLDERS' DEFICIT
Preferred Stock, $.01 par value, 10,000,000
  shares authorized; 9,170,000 Series A
  shares designated: no shares issued and
  outstanding as March 31, 2005 and
  December 31 2004

Common Stock, $.01 par value, 40,000,000
shares authorizee: 18,391,065 and
  18,234,615 shares issued and outstanding
  as of March 31, 2005 and December 31
  2004, respectively............................         183,911          182,346
Additional paid-in common capital ..............     313,283,689      313,196,905
Accumulated deficit                                 (322,685,339)    (321,607,782)
Less note receivable for stock .................        (475,000)        (500,000)
Accumulated other comprehensive loss ...........         (40,751)         (26,554)
                                                   -------------    -------------
      Total stockholders' deficit ..............      (9,733,490)      (8,755,085)
                                                   -------------    -------------
TOTALS .........................................   $     479,143    $     482,876
                                                   =============    =============


            See Notes to Condensed Consolidated Financial Statements.

                                       F-2



                             EARTHSHELL CORPORATION

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)




                                                                     FOR THE
                                                                  THREE MONTHS
                                                                ENDED MARCH 31,
                                                        ----------------------------
                                                             2005            2004
                                                        ------------    ------------
                                                                  
Revenues ............................................   $     75,000    $         --

Operating Expenses
    Related party research and development ..........             --         300,000
    Other research and development expenses .........        103,595         222,538
    Related party general and administrative expenses             --             578
    Other general and administrative expenses .......      1,032,313       1,173,855
    Depreciation and amortization ...................            837          27,341
                                                        ------------    ------------
        Total operating expenses ....................      1,137,323       1,723,734

Operating Loss ......................................      1,062,323       1,723,734

Other (Income) Expense
    Interest income .................................           (478)         (1,234)
    Related party interest expense ..................            556         134,182
    Other interest expense ..........................         21,461         209,375
    Gain on sales of property and equipment .........         (7,105)
                                                        ------------    ------------
Loss Before Income Taxes ............................      1,076,757       2,066,057

Income taxes ........................................            800             800
                                                        ------------    ------------
Net Loss ............................................   $  1,077,557    $  2,066,857
                                                        ============    ============

Basic and Diluted Loss Per Common Share .............   $       0.06    $       0.15
Weighted Average Number of Common Shares ............     18,250,260      14,128,966



            See Notes to Condensed Consolidated Financial Statements.

                                      F-3


                             EARTHSHELL CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)



                                                                                 THREE MONTHS ENDED
                                                                                       MARCH 31,
                                                                             --------------------------
                                                                                 2005           2004
                                                                             -----------    -----------
                                                                                      
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss .................................................................   $(1,077,557)   $(2,066,857)
Adjustments to reconcile net loss to net cash used in operating activities
  Depreciation and amortization ..........................................           838         27,341
  Amortization and accretion of debenture issue costs ....................         5,922        199,034
  (Gain) Loss on sale, disposal, or impairment of property and equipment .        (7,105)            --
  Deferred revenues ......................................................       175,000
  Other non-cash expense items ...........................................       (89,354)        (7,691)
Changes in operating assets and liabilities
  Prepaid expenses and other current assets ..............................        58,382        182,608
  Accounts payable and accrued expenses ..................................        90,869         25,248
  Payables to related party ..............................................            --        408,889
  Other long-term liabilities ............................................           485        (12,500)
                                                                             -----------    -----------
     Net cash used in operating activities ...............................      (842,520)    (1,243,928)
                                                                             -----------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES
Proceeds from sales of property and equipment ............................         7,105             --
                                                                             -----------    -----------
     Net cash provided by investing activities ...........................         7,105             --
                                                                             -----------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from issuance of common stock ...................................        25,000             --
Proceeds from issuance of notes payable to related party .................       251,000
Repayment of notes payable to related party ..............................      (250,000)
Principal payments on settlements ........................................       (93,412)
Proceeds from issuance of note payable ...................................     1,150,000
Note payable issuance costs ..............................................      (187,000)
                                                                             -----------    -----------
     Net cash provided by financing activities ...........................       895,588             --
                                                                             -----------    -----------

Effect of exchange rate changes on cash and cash equivalents .............        (4,686)        (3,275)
                                                                             -----------    -----------

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS .........................        55,487     (1,247,203)

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD ...........................       272,371      1,901,639
                                                                             -----------    -----------

CASH AND CASH EQUIVALENTS, END OF PERIOD .................................   $   327,858    $   654,436
                                                                             ===========    ===========


            See Notes to Condensed Consolidated Financial Statements.

                                      F-4





                               THREEE MONTHS ENDED
                                    MARCH 31,


                                                          2005           2004
                                                       ----------     ----------
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid for
    Income taxes .................................     $      800     $       --
    Interest .....................................     $    3,657     $    1,256


SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES

In March of 2005, in  consideration  for a loan  guarantee,  the Company  issued
warrants to purchase 65,000 shares of common stock of the Company at an exercise
price of $3.00 per share. The warrant expires on March 23, 2008.

Also in March of 2005, in  consideration  for  consulting  services  rendered in
connection with the Company  obtaining  financing,  the Company issued a warrant
for 80,000  shares of common stock of the Company at an exercise  price of $3.00
per share. The warrant expires on March 23, 2008.

             See Notes to Condensed Consolidated Financial Statements.


                                      F-5


                             EARTHSHELL CORPORATION

                NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                 MARCH 31, 2005

OVERVIEW OF OPERATIONS

Organized in November  1992 as a Delaware  corporation,  EarthShell  Corporation
(the  "Company")  is  engaged in the  commercialization  of  composite  material
technology for the manufacture of foodservice disposable packaging designed with
the environment in mind. EarthShell  Packaging(R) is based on patented composite
material technology (collectively, the "EarthShell Technology"),  licensed on an
exclusive, worldwide basis from E. Khashoggi Industries LLC and its wholly owned
subsidiaries.

The EarthShell  Technology  has been  developed over many years in  consultation
with  leading  material  scientists  and  environmental  experts  to reduce  the
environmental  burdens of foodservice  disposable  packaging through the careful
selection of raw materials,  processes, and suppliers.  EarthShell Packaging(R),
including hinged-lid sandwich containers,  plates, bowls, foodservice wraps, and
cups, is primarily  made from commonly  available  natural raw materials such as
natural ground limestone and potato starch.  EarthShell believes that EarthShell
Packaging(R) has comparable or superior  performance  characteristics and can be
commercially  produced and sold at prices that are  competitive  with comparable
paper and plastic foodservice disposables.

EarthShell was a development stage enterprise through the first quarter of 2004.
With the  recognition  of the Company's  first revenues in the second quarter of
2004, the Company was no longer a development stage enterprise.

BASIS OF PRESENTATION OF FINANCIAL INFORMATION

The foregoing financial information has been prepared from the books and records
of  EarthShell  Corporation.  EarthShell  Corporation's  consolidated  financial
statements  include  the  accounts  of  its  wholly-owned  subsidiary,  PolarCup
EarthShell GmbH. All significant  intercompany  balances and  transactions  have
been eliminated in  consolidation.  In the opinion of management,  the financial
information  reflects all adjustments  necessary for a fair  presentation of the
financial  condition,  results of  operations  and cash flows of the  Company in
conformity with generally accepted accounting  principles.  All such adjustments
were of a normal recurring nature for interim financial reporting.

The accompanying  unaudited financial  statements and these notes do not include
certain information and footnote disclosures  required by accounting  principles
generally  accepted in the United  States,  which were included in the Company's
consolidated  financial  statements  for the year ended  December 31, 2004.  The
information  included  in this Form  10-Q  should  be read in  conjunction  with
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations and the Company's consolidated financial statements and notes thereto
for the year ended December 31, 2004 included in the Company's  Annual Report on
form 10-K, including Form 10-K/A - Amendment No. 2.

The  accompanying  unaudited  financial  have been  prepared on a going  concern
basis,  which  contemplates  the  realization of assets and the  satisfaction of
liabilities  in  the  normal  course  of  business.  The  Company  has  incurred
significant  losses  since  inception,  has minimal  revenues  and has a working
capital  deficit of  $8,426,070  at March 31, 2005.  These  factors,  along with
others,  may  indicate  substantial  doubt  that the  Company  will be unable to
continue  as a going  concern  for a  reasonable  period of time (see  "Critical
Accounting Policies - Going Concern Basis").

The consolidated financial statements do not include any adjustments relating to
the  recoverability  and classification of recorded asset amounts or the amounts
and classification of liabilities that might be necessary should the Company be
unable to continue as a going  concern.  The Company's  continuation  as a going
concern is dependent upon its ability to generate  sufficient  cash flow to meet
its obligations on a timely basis, to obtain additional financing or refinancing
as may be required, and ultimately to attain successful operations.

Basic loss per common share is computed by dividing net loss available to common
stockholders by the weighted-average  number of common shares outstanding during
the period,  including Common stock to be issued.  Diluted loss per common share
is  computed  by  dividing  net loss  available  to common  stockholders  by the
weighted-average  number of common shares outstanding (including Common stock to
be issued) plus an assumed increase in common shares outstanding for potentially
dilutive  securities,  which  consist of options and warrants to acquire  common
stock and convertible debentures.  Potentially dilutive shares are excluded from
the  computation in loss periods,  as their effect would be  anti-dilutive.  The
dilutive  effect of options  and  warrants to acquire  common  stock is measured
using the treasury stock method.  The dilutive effect of convertible  debentures
is measured  using the  if-converted  method.  Basic and diluted loss per common
share is the same for all periods  presented  because the impact of  potentially
dilutive securities is anti-dilutive.


                                      F-6


Since June 21, 2004, the Company's  common stock has been listed through the OTC
Bulletin Board. The Company's common stock trades under the symbol "ERTH.OB."

PROPERTY AND EQUIPMENT AND EQUIPMENT HELD FOR SALE

The cost and  accumulated  depreciation  of property and equipment and equipment
held for sale at March 31, 2005 were as follows:


                                                       MARCH 31,    DECEMBER 31,
                                                         2005           2004
                                                     -----------    -----------
Total office furniture and equipment .............       245,274        245,274
Less:  Accumulated depreciation and amortization        (237,035)      (236,237)
Property and equipment - net .....................   $     8,199    $     9,037
                                                     ===========    ===========
Equipment held for sale ..........................   $         1    $         1
                                                     ===========    ===========

STOCK OPTIONS

The Company  accounts for stock  options in  accordance  with the  provisions of
Accounting Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued
to  Employees,"  and complies  with the  disclosure  provisions  of Statement of
Financial  Accounting  Standards  ("SFAS") No. 123,  "Accounting for Stock-Based
Compensation."  Under APB Opinion No. 25,  compensation  expense is based on the
difference,  if any,  on the  date of  grant,  between  the  fair  value  of the
Company's  common stock and the  exercise  price of the option.  For  disclosure
purposes,  to measure stock-based  compensation in accordance with SFAS No. 123,
the fair value of each option  grant is estimated on the date of grant using the
Black-Scholes  option-pricing model. The fair value of each option grant is then
amortized  as pro forma  compensation  expense  over the  vesting  period of the
options.  The  following  table  sets  forth the pro forma net loss and loss per
share resulting from applying SFAS No. 123.

                                  THREE MONTHS
                                 ENDED MARCH 31,

                                                         2005           2004
                                                     -----------     -----------
Net Loss as reported ............................    $ 1,077,557     $ 2,066,857
Deduct: Stock-based employee compensation
   expense included in reported net loss, net
   of tax .......................................             --              --
Add: Total stock-based employee compensation
   determined under fair value based method
   for all awards, net of tax
                                                     $     5,275     $    13,015
                                                     -----------     -----------

Pro forma net loss ..............................    $ 1,082,832     $ 2,079,872

Basic diluted loss per common share
   As reported ..................................    $      0.06     $      0.15
   Pro forma ....................................    $      0.06     $      0.15


FINANCING

In March 2005, the Company entered into a promissory note and Security Agreement
with Cornell Capital Partners, LP ("Cornell Capital Partners").  Pursuant to the
Security Agreement,  the Company shall issue promissory notes to Cornell Capital
Partners in the original principal amount of $2,500,000.  The $2,500,000 will be
disbursed as follows:  $1,150,000 was disbursed on March 28, 2005. The remaining


                                      F-7


$1,350,000 will be issued in a second closing,  expected to occur during the 2nd
quarter of 2005,  after the filing of a  registration  statement  related to the
Standby Equity Distribution Agreement, described below. The promissory notes are
secured by the  assets of the  Company  and  shares of stock of  another  entity
pledged by an  affiliate of that entity.  The  promissory  notes have a one-year
term and accrue  interest at 12% per year. As of March 31, 2005, the Company had
executed on the first phase of the  transaction  and  received  net  proceeds of
approximately $1,000,000.

In  connection  with the first  disbursement,  the Company  recorded an original
issue discount of $275,348. The discount includes cash fees and expenses related
to the origination of the loan, issuance of 6,450 shares of the Company's common
stock  to a  broker,  valued  at the  market  value on the  closing  date of the
transaction,  and  issuance  of  warrants  to  purchase  145,000  shares  of the
Company's  stock at $3 per share  valued  at  $78,028  using  the Black  Sholles
valuation  model,  all of which will be amortized  over the 12 month life of the
note at a rate of $39,389 per month.

In March 2005,  EarthShell entered into a Standby Equity Distribution  Agreement
with  Cornell  Capital  Partners.  Pursuant to the Standby  Equity  Distribution
Agreement,  the Company  may, at its  discretion,  periodically  sell to Cornell
Capital  Partners  shares of common  stock for a total  purchase  price of up to
$10.0 million. For each share of common stock purchased under the Standby Equity
Distribution Agreement, Cornell Capital Partners will pay the Company 98% of the
lowest volume weighted  average price of the Company's common stock as quoted by
Bloomberg,  LP on the Over-the-Counter  Bulletin Board or other principal market
on which  the  Company's  common  stock  is  traded  for the 5 days  immediately
following the notice date.  The price paid by Cornell  Capital  Partners for the
Company's  stock shall be determined as of the date of each  individual  request
for an advance under the Standby Equity Distribution Agreement.  Cornell Capital
Partners  will  also  retain  5%  of  each  advance  under  the  Standby  Equity
Distribution Agreement.  Cornell Capital Partners' obligation to purchase shares
of the Company's common stock under the Standby Equity Distribution Agreement is
subject to certain conditions,  including the Company's  registration  statement
for shares of common stock sold under the Standby Equity Distribution  Agreement
being  declared  effective  by the  Securities  and Exchange  Commission  and is
limited to $500,000 per weekly advance.

Subsequent Events

In February  of 2005,  an option of 1 million  shares with an exercise  price of
$2.30 per share was issued to a board  member in  connection  with  considerable
financial support of the Company.  The option was subsequently  rescinded by the
Company in May of 2005.


                                      F-8


              REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of EarthShell Corporation:

We have  audited the  accompanying  consolidated  balance  sheets of  EarthShell
Corporation  (the  "Company") as of December 31, 2004 and 2003,  and the related
consolidated statements of operations,  stockholders' (deficit) equity, and cash
flows for the years ended  December 31,  2004,  2003 and 2002.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

In our opinion,  based on our audits,  such  consolidated  financial  statements
present fairly, in all material respects,  the financial position of the Company
as of December 31, 2004 and 2003, and the results of its operations and its cash
flows for the years ended December 31, 2004,  2003 and 2002, in conformity  with
accounting principles generally accepted in the United States of America.

The accompanying  consolidated  financial statements have been prepared assuming
that the Company will continue as a going concern.  As discussed in the notes to
the  consolidated  financial  statements,  the Company has incurred  significant
losses,  has minimal revenues and has a working capital deficit of approximately
$7,289,000 at December 31, 2004. These matters raise substantial doubt about the
Company's ability to continue as a going concern.  Management's plans concerning
these  matters are also  described  in the notes to the  consolidated  financial
statements. The consolidated financial statements do not include any adjustments
that might result from the outcome of this uncertainty.

/s/ Farber & Hass LLP
---------------------
Camarillo, California
March 4, 2005


                                      F-9



             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of EarthShell Corporation:

      We have  audited  management's  assessment,  included in the  accompanying
"Management's Annual Report on Internal Controls over Financial Reporting," that
EarthShell  Corporation  (the  "Company")  did not maintain  effective  internal
control over financial reporting as of December 31 ,2004,  because of the effect
of pervasive  material  weaknesses  in the design and operation of the Company's
system  of  internal  controls,   based  on  criteria  established  in  Internal
Control--Integrated Framework issued by the Committee of Sponsoring Organization
of the Treadway  Commission (COSO). The Company's  management is responsible for
maintaining  effective  internal  control over  financial  reporting and for its
assessment of the  effectiveness of internal  control over financial  reporting.
Our  responsibility  is to express an opinion on management's  assessment and an
opinion on the  effectiveness  of the company's  internal control over financial
reporting based on our audit.

      We  conducted  our audit in  accordance  with the  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
effective  internal  control over  financial  reporting  was  maintained  in all
material  respects.  Our audit included  obtaining an  understanding of internal
control over financial reporting,  evaluating management's  assessment,  testing
and evaluating the design and operating  effectiveness of internal control,  and
performing   such  other   procedures   as  we   considered   necessary  in  the
circumstances.  We believe that our audit  provides a  reasonable  basis for our
opinion.

      A  company's  internal  control  over  financial  reporting  is a  process
designed to provide reasonable  assurance regarding the reliability of financial
reporting and the preparation of financial  statements for external  purposes in
accordance with generally accepted accounting  principles.  A company's internal
control over financial reporting includes those policies and procedures that (1)
pertain to the maintenance of records that, in reasonable detail, accurately and
fairly reflect the  transactions  and dispositions of the assets of the company;
(2) provide reasonable  assurance that transactions are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted
accounting  principles,  and that receipts and  expenditures  of the company are
being made only in accordance with authorizations of management and directors of
the company; and (3) provide reasonable assurance regarding prevention or timely
detection of  unauthorized  acquisition,  use, or  disposition  of the company's
assets that could have a material effect on the financial statements.

      Because of its  inherent  limitations,  internal  control  over  financial
reporting  may not prevent or detect  misstatements.  Also,  projections  of any
evaluation  of  effectiveness  to future  periods  are  subject to the risk that
controls may become  inadequate  because of changes in  conditions,  or that the
degree of compliance with the policies or procedures may deteriorate.

      A material  weakness is a control  deficiency,  or  combination of control
deficiencies,  that  results  in more than a remote  likelihood  that a material
misstatement of the annual or interim financial statements will not be prevented
or detected.  The Company has  pervasive  material  weaknesses in the design and
operation  of its system of internal  controls  over  financial  reporting.  The
following material  weaknesses have been identified and included in management's
assessment:

      (1)  Inadequate   segregation  of  duties  involving  the   authorization,
recording, custody, and periodic reconciliation of accounting transactions.

      (2) Insufficient  staffing of accounting personnel with adequate knowledge
of  accounting   principles  generally  accepted  in  the  United  States.  This
inadequate  staffing in the accounting  department  resulted in transactions not
being recorded in a timely manner. In addition, there was inadequate application
of accounting  principles generally accepted in the United States in relation to
the  valuation  of the gain on  settlements  of debt  obligations  in 2004,  the
classification  of  certain  debts in the  financial  statements  and the proper
recording of liabilities as of December 31, 2004. This weakness  resulted in the
recording  of  several  adjustments  to  the  financial   statements  that  were
considered  material to the financial  position at December 31, 2004 and results
of operations for the year then ended.

      (3) A pervasive lack of general  controls over the information  technology
system which could have a material effect on the financial statements.

      These  material  weaknesses  were  considered in  determining  the nature,
timing,  and extent of audit  tests  applied in our audit of the 2004  financial
statements,  and this report  does not affect our report  dated March 4, 2005 on
those financial statements.

      In our opinion,  management's  assessment that EarthShell  Corporation did
not maintain effective internal control over financial  reporting as of December
31,  2004,  is  fairly  stated,  in all  material  respects,  based on  criteria
established in Internal Control--Integrated Framework issued by the Committee of
Sponsoring  Organizations  of  the  Treadway  Commission  (COSO).  Also,  in our
opinion,  because of the effect of the material weakness  described above on the
achievement of the objectives of the control  criteria,  EarthShell  Corporation
has not maintained  effective  internal  control over financial  reporting as of
December 31, 2004 based on criteria established in Internal  Control--Integrated
Framework  issued by the Committee of Sponsoring  Organizations  of the Treadway
Commission (COSO).

      We  do  not  express  an  opinion  or  any  other  form  of  assurance  on
management's statements referring to the corrective actions taken by the Company
after the date of management's assessment.

/s/ Farber & Hass LLP
---------------------
April 26, 2005
Camarillo, California


                                      F-10





                             EARTHSHELL CORPORATION
                           CONSOLIDATED BALANCE SHEETS




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

CURRENT ASSETS
  Cash and cash equivalents ...................................................   $     272,371    $   1,901,639
  Prepaid expenses and other current assets ...................................         201,467          323,680
                                                                                  ------------------------------

    Total current assets ......................................................         473,838        2,225,319
PROPERTY AND EQUIPMENT, NET ...................................................           9,037           61,794
EQUIPMENT HELD FOR SALE .......................................................               1                1
                                                                                  ------------------------------

TOTALS ........................................................................   $     482,876    $   2,287,114
                                                                                  ==============================

LIABILITIES AND STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES

  Accounts payable and accrued expenses .......................................   $   3,899,526    $   4,853,413
  Current portion of settlements ..............................................         313,743               --
  Current portion of deferred revenues ........................................         300,000               --
  Payable to related party, current............................................         875,000               --
  Debenture settlement ........................................................       2,375,000               --
  Convertible debentures, net of discount of $1,505,755 .......................              --        5,294,245
                                                                                  ------------------------------

    Total current liabilities .................................................       7,763,269       10,147,658

DEFERRED REVENUES, LESS CURRENT PORTION........................................       1,062,500               --
PAYABLE TO RELATED PARTY, LONG TERM............................................                        1,839,108
NOTES PAYABLE TO RELATED PARTY NET OF DISCOUNT.................                                        2,535,790
OTHER LONG-TERM LIABILITIES ...................................................         412,192           33,333
                                                                                  ------------------------------

    Total liabilities .........................................................       9,237,961       14,555,889
                                                                                  ------------------------------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' DEFICIT
  Preferred Stock, $.01 par value, 10,000,000 shares authorized; 9,170,000
    Series A shares designated; no shares issued and outstanding as of December
    31, 2004 and 2003 .........................................................              --               --
  Common stock, $.01 par value, 40,000,000 shares authorized;
    18,234,615 and 14,128,966 shares issued and outstanding as
    of December 31, 2004 and 2003, respectively ...............................         182,346          141,290
  Additional paid-in common capital ...........................................     313,196,905      302,033,746
  Accumulated deficit .........................................................    (321,607,782)    (314,350,681)
  Less note receivable for stock ..............................................        (500,000)              --
  Accumulated other comprehensive loss ........................................         (26,554)         (93,130)
                                                                                  ------------------------------

    Total stockholders' deficit ...............................................      (8,755,085)     (12,268,775)
                                                                                  ------------------------------

TOTALS ........................................................................   $     482,876    $   2,287,114
                                                                                  ==============================


                 See Notes to Consolidated Financial Statements.


                                      F-11




                             EARTHSHELL CORPORATION
                      CONSOLIDATED STATEMENTS OF OPERATIONS



                                                          Year Ended December 31,
                                                     2004           2003            2002
                                                ------------    ------------    ------------
                                                                       
Revenues ....................................   $    137,500    $         --    $         --

Operating Expenses
  Related party license fee and
    research and development
    expenses ................................        800,000       1,312,374       1,488,070
  Other research and development
    expenses ................................        370,163       8,234,416      25,401,869
  Related party general and
    administrative (reimbursements) .........         (4,875)         (4,074)        (24,444)
  Other general and administrative
    expenses ................................      3,753,902       5,790,473       9,614,037
  Depreciation and amortization .............         42,236         379,949       3,099,367
                                                ------------    ------------    ------------
    Total operating expenses ................      4,961,426      15,713,138      39,578,899

Operating Loss ..............................      4,823,926      15,713,138      39,578,899

Other (Income) Expenses
  Interest income ...........................         (4,606)        (95,176)       (134,391)
  Related party interest expense ............        410,965         445,628          66,599
  Other interest expense ....................        661,721       1,440,118         199,880
  Gain on sales of property and
    equipment ...............................       (168,458)       (451,940)       (441,413)
  Premium due to debenture default ..........      1,672,426              --              --
  Other income ..............................             --        (399,701)             --
  (Gain) Loss on extinguishment of
    debentures ..............................       (139,673)      1,697,380              --
  Debenture conversion costs ................             --         166,494         320,970
                                                ------------    ------------    ------------

Loss Before Income Taxes ....................      7,256,301      18,515,941      39,590,544
Income Taxes ................................            800             800             800
                                                ------------    ------------    ------------

  Net Loss ..................................   $  7,257,101    $ 18,516,741    $ 39,591,344
                                                ============    ============    ============

Basic and Diluted Loss Per Common Share .....   $       0.48    $       1.40    $       3.51
Weighted Average Number of Common
  Shares Outstanding ........................     15,046,726      13,266,668      11,277,170


                 See Notes to Consolidated Financial Statements.



                                      F-12




                             EARTHSHELL CORPORATION
            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' (DEFICIT) EQUITY




                                      Common Stock
                           -----------------------------   Additional                                  Accumulated
                                                             Paid-In                       Stock         Other
                                                             Common       Accumulated     Purchase    Comprehensive
                               Shares         Amount         Capital        Deficit      Receivable        Loss          Totals
                           -------------   -------------  -------------  -------------  -------------  -------------  -------------
                                                                                                 
BALANCE, DECEMBER 31,
  2001 ..................      9,860,255   $      98,602  $ 267,680,051  $(256,242,596) $          --  $          --  $  11,536,057

Issuance of common
  stock .................      2,025,686          20,257     21,881,459             --             --             --     21,901,716
Common stock warrants ...             --
  issued in connection
  with convertible
  debentures ............             --       1,521,046             --             --             --      1,521,046
Conversion of convertible
  debentures to
  common stock ..........        168,696           1,687        998,313             --             --             --      1,000,000
Debenture conversion
  costs .................             --              --        176,471             --             --             --        176,471
Net loss ................             --              --             --    (39,591,344)            --             --    (39,591,344)
Foreign currency
  translation adjustment
          ...............             --              --             --             --             --        (16,632)       (16,632)
Comprehensive
  loss ..................             --              --             --             --             --             --    (39,607,976)
                           -------------   -------------  -------------  -------------  -------------  -------------  -------------

BALANCE, DECEMBER 31,
  2002 ..................     12,054,637         120,546    292,257,340   (295,833,940)            --        (16,632)    (3,472,686)

Issuance of common
  stock .................        137,264           1,373        811,267             --             --             --        812,640
Common stock and common
  stock warrants issued
  in connection with
  issuance of convertible
  debentures ............        624,747           6,248      2,921,594             --             --             --      2,927,842
Conversion of convertible
  debentures to common
  stock .................      1,312,318          13,123      7,536,877             --             --             --      7,550,000
Debenture conversion ....             --
  costs .................             --      (1,493,332)            --             --             --     (1,493,332)
Net loss ................             --              --             --    (18,516,741)            --             --    (18,516,741)
Foreign currency
  translation
  adjustment ............             --              --             --             --             --        (76,498)       (76,498)

Comprehensive loss ......             --              --             --             --             --             --    (18,593,239)
                           -------------   -------------  -------------  -------------  -------------  -------------  -------------

BALANCE, DECEMBER 31,
  2003 ..................     14,128,966         141,290    302,033,746   (314,350,681)            --        (93,130)   (12,268,775)

Issuance of common
  stock .................      2,443,272          24,432      7,181,970             --       (500,000)            --      6,706,402
Conversion of convertible
  debentures to common
  stock .................      1,662,377          16,624      4,970,508             --             --             --      4,987,132
Debenture conversion ....             --
  costs .................             --        (989,319)            --             --             --       (989,319)
Net loss ................             --
          ...............             --              --     (7,257,101)            --             --     (7,257,101)
Foreign currency
  translation
  adjustment ............             --              --             --             --             --         66,576         66,576
Comprehensive loss ......             --              --             --             --             --             --     (7,190,525)
                           -------------   -------------  -------------  -------------  -------------  -------------  -------------

BALANCE, DECEMBER 31,
  2004 ..................     18,234,615   $     182,346  $ 313,196,905  $(321,607,782) $    (500,000) $     (26,554) $  (8,755,085)
                           =============   =============  =============  =============  =============  =============  =============



                 See Notes to Consolidated Financial Statements.



                                      F-13




                             EARTHSHELL CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                            Year Ended December 31,
                                                                               ----------------------------------------------
                                                                                   2004             2003            2002
                                                                               ------------     ------------     ------------
                                                                                                        
CASH FLOWS FROM OPERATING ACTIVITIES
  Net loss ................................................................    $ (7,257,101)    $(18,516,741)    $(39,591,344)
  Adjustments to reconcile net loss to net cash used in operating
    activities
    Depreciation and amortization .........................................          42,236          379,949        3,099,367
    Amortization and accretion of debenture issue costs ...................         592,316          955,574          144,500
    Premium due to debenture default ......................................       1,672,426               --               --
    Debenture issuance and conversion costs ...............................              --          166,494          320,970
    Gain on change in fair value of warrant obligation ....................              --         (399,701)              --
    (Gain) Loss on extinguishment of debentures ...........................        (139,673)       1,697,380               --
    Beneficial conversion value due to change in debentures conversion
      price ...............................................................              --          360,000               --
    (Gain) Loss on sale, disposal or impairment of property and
      equipment ...........................................................        (168,458)       3,548,059        9,340,375
    Equity in the losses of joint venture .................................              --          392,116           20,263
    Accrued purchase commitment ...........................................              --       (1,855,000)       3,500,000
    Other non-cash expense items ..........................................         180,171           50,198               --
  Changes in operating assets and liabilities
    Prepaid expenses and other current assets .............................         120,549          264,153            9,670
    Accounts payable and accrued expenses .................................        (553,710)      (2,339,720)        (444,851)
    Payable to related party ..............................................       1,043,869        1,214,683          578,779
    Deferred revenues .....................................................       1,362,500               --               --
    Accrued purchase commitment ...........................................              --       (1,645,000)              --
    Other long-term liabilities ...........................................         378,859           33,333               --
                                                                               ------------     ------------     ------------
      Net cash used in operating activities ...............................      (2,726,016)     (15,694,223)     (23,022,271)
                                                                               ============     ============     ============

CASH FLOWS FROM INVESTING ACTIVITIES
  Proceeds from release of restricted time deposit upon settlement of
    purchase commitment ...................................................              --        3,500,000               --
  Proceeds from sales of property and equipment ...........................         187,708          487,691          477,566
  Investment in joint venture .............................................              --          (26,104)              --
  Purchases of property and equipment .....................................          (8,729)          (1,320)      (2,802,371)
                                                                               ------------     ------------     ------------
    Net cash provided by (used in) investing activities ...................         178,979        3,960,267       (2,324,805)
                                                                               ============     ============     ============


                 See Notes to Consolidated Financial Statements.



                                      F-14






                                                                                                        
CASH FLOWS FROM FINANCING ACTIVITIES
  Proceeds from issuance of common stock ..................................       2,086,755               --       21,901,716
  Proceeds from issuance of common stock and convertible debentures,
    net of issuance costs and discounts amounting to
    approximately $3.4 million ............................................              --        8,711,844               --
  Proceeds from issuance of convertible debentures
        ...................................................................              --               --       10,000,000
  Purchase of restricted time deposit in connection with issuance of
    convertible debentures ................................................              --               --      (10,000,000)
  Proceeds from release of restricted time deposit upon conversion of
    convertible debentures into common stock ..............................              --        1,800,000        1,000,000
  Proceeds from release of restricted time deposit upon exchange of
    convertible debentures ................................................              --        2,000,000               --
  Proceeds from release of restricted time deposit for repayment of
    convertible debentures ................................................              --        5,200,000               --
  Repayment of convertible debentures .....................................      (1,110,294)      (5,200,000)              --
  Principal payments on settlements .......................................         (66,387)              --               --
  Proceeds from issuance of notes payable to related party ................              --        1,010,000        4,825,000
  Repayment of notes payable to related party .............................              --               --       (3,080,000)
                                                                               ------------     ------------     ------------
    Net cash provided by financing activities .............................         910,074       13,521,844       24,646,716

    Effect of exchange rate changes on cash and cash equivalents ..........           7,695            2,736          (16,632)
                                                                               ------------     ------------     ------------

(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS ..........................      (1,629,268)       1,790,624         (716,992)

CASH AND CASH EQUIVALENTS, BEGINNING OF
  PERIOD ..................................................................       1,901,639          111,015          828,007

                                                                               ------------     ------------     ------------
CASH AND CASH EQUIVALENTS, END OF
  PERIOD ..................................................................    $    272,371     $  1,901,639     $    111,015
                                                                               ============     ============     ============

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
  Cash paid for
    Income taxes ..........................................................    $        800     $        800     $        800
    Interest ..............................................................         111,353           21,058
    Common stock warrants issued in connection with convertible
      debentures ..........................................................              --          745,562        1,521,046
    Conversion of convertible debentures into common stock ................       6,800,000        7,550,000        1,000,000
    Transfer of property from EKI .........................................              --               --               --
    Conversion of preferred stock into common stock .......................              --               --               --
    Interest paid in common stock .........................................         532,644           95,339               --
    Commission paid in common stock .......................................              --           29,500               --
    Common stock issued to service providers in connection with the
      March 2003 financing ................................................              --          484,500               --


                 See Notes to Consolidated Financial Statements.



                                      F-15




SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES

      In 2004, no warrants were issued.

      In  2003,  warrants  for the  purchase  of  $1.055  million  in  aggregate
principal  amount of  convertible  debentures  and 70,477 shares of common stock
were issued in  connection  with the  issuance of  convertible  debentures.  The
estimated fair value of the warrants of $442,040,  based upon the  Black-Scholes
method of valuation, was recorded as an original issue discount thereby reducing
the  carrying  value  of  the  convertible  debentures  and  as an  increase  in
additional paid-in common capital.

      In 2003,  warrants for the purchase of 83,333  shares of common stock were
issued to EKI, in connection  with the issuance of  convertible  debentures,  in
consideration  for its  willingness  to  subordinate  amounts  owed  to it.  The
estimated fair value of the warrants of $303,522,  based upon the  Black-Scholes
method of valuation, was recorded as an original issue discount thereby reducing
the carrying  value of the notes payable to EKI and as an increase in additional
paid-in common capital.

      In 2003,  137,264  shares of common stock were issued to satisfy  accounts
payable and accrued interest payable of $812,640.

      In 2002,  warrants for the purchase of 208,333 shares of common stock were
issued in connection with the issuance of convertible debentures.  The estimated
fair value of the warrants of $1,521,046, based upon the Black-Scholes method of
valuation,  was  recorded as an original  issue  discount  thereby  reducing the
carrying  value of the  convertible  debentures and as an increase in additional
paid-in common capital.

                  See Notes to Consolidated Financial Statements.



                                      F-16




                             EARTHSHELL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                             Overview of Operations

      Organized  in  November  1992  as  a  Delaware   corporation,   EarthShell
Corporation  (the  "Company") is engaged in the  commercialization  of composite
material  technology for the  manufacture of  foodservice  disposable  packaging
designed  with the  environment  in mind.  EarthShell  Packaging(R)  is based on
patented   composite   material   technology   (collectively,   the  "EarthShell
Technology"),  licensed  on an  exclusive,  worldwide  basis  from E.  Khashoggi
Industries LLC and its wholly owned subsidiaries.

      The   EarthShell   Technology  has  been  developed  over  many  years  in
consultation  with leading  material  scientists  and  environmental  experts to
reduce the environmental burdens of foodservice disposable packaging through the
careful  selection  of  raw  materials,  processes,  and  suppliers.  EarthShell
Packaging(R),   including   hinged-lid  sandwich  containers,   plates,   bowls,
foodservice  wraps, and cups, is primarily made from commonly  available natural
raw materials  such as natural ground  limestone and potato  starch.  EarthShell
believes that  EarthShell  Packaging(R)  has comparable or superior  performance
characteristics  and can be  commercially  produced  and sold at prices that are
competitive with comparable paper and plastic foodservice disposables.

      EarthShell was a development stage enterprise through the first quarter of
2004. With the recognition of the Company's first revenues in the second quarter
of 2004, the Company was no longer a development stage enterprise.

                   BASIS OF PRESENTATION OF FINANCIAL INFORMATION

      The foregoing  financial  information has been prepared from the books and
records  of  EarthShell  Corporation.   EarthShell  Corporation's   consolidated
financial  statements  include  the  accounts  of its  wholly-owned  subsidiary,
PolarCup EarthShell GmbH. All significant intercompany balances and transactions
have been  eliminated  in  consolidation.  In the  opinion  of  management,  the
financial information reflects all adjustments necessary for a fair presentation
of the financial condition,  results of operations and cash flows of the Company
in  conformity  with  generally  accepted   accounting   principles.   All  such
adjustments were of a normal recurring nature for interim financial reporting.

      The accompanying consolidated financial statements have been prepared on a
going  concern  basis,  which  contemplates  the  realization  of assets and the
satisfaction  of liabilities  in the normal course of business.  The Company has
incurred  significant  losses since  inception,  has minimal  revenues and has a
working capital deficit of $7,289,431 at December 31, 2004. These factors, along
with others,  may indicate  substantial doubt that the Company will be unable to
continue as a going concern for a reasonable period of time.

      Subsequent  to  December  31, 2004 the  Company  entered  into a financing
transaction to borrow $2.5 million (See Subsequent  Events).  On March 28, 2005,
the Company  received  $1.15  million of this  funding.  The Company  expects to
receive the remaining $1.35 million prior to April 30, 2005. The Company expects
to generate additional cash in 2005 through royalty payments from licensees. The
Company  believes that the cash from this  borrowing,  combined  with  projected
revenues,  will be  sufficient  to fund its  operations  through the year ending
December  31,  2005.  If the Company is not  successful  at  generating  license
revenues  during the year,  the Company will have to raise  additional  funds to
meet its current obligations and to cover operating expenses.  If the Company is
not successful in raising additional capital it may not be able to continue as a
going concern for a reasonable period of time.  Management plans to address this
need by raising cash through  either the issuance of debt or equity  securities.
However,  the Company cannot assure that it will receive any royalty payments in
2005, that additional financing will be available to it, or, if available,  that
the terms will be satisfactory.  Management will also continue in its efforts to
reduce expenses, but cannot assure that it will be able to reduce expenses below
current levels.

      The  consolidated  financial  statements  do not include  any  adjustments
relating to the  recoverability  and classification of recorded asset amounts or
the amounts and classification of liabilities that might be necessary should the
Company be unable to continue as a going concern. The Company's  continuation as
a going concern is dependent upon its ability to generate  sufficient  cash flow
to meet its  obligations on a timely basis,  to obtain  additional  financing or
refinancing as may be required, and ultimately to attain successful operations.

      In January 2004, the Company  announced that it was not in compliance with
a Nasdaq  SmallCap  Market minimum  requirement.  On March 8, 2004 the Company's
common stock was de-listed by the Nasdaq  SmallCap  Market and trading was moved
to the over-the-counter (OTC) [Pink Sheets Electronic Quotation Service].  Since
June 21,  2004,  the  Company's  common  stock has been  listed  through the OTC
Bulletin Board. The Company's common stock trades under the symbol "ERTH.OB."



                                      F-17




                            Operations and Financing

      The Company was engaged in initial concept  development from 1993 to 1998.
During this  period,  the Company  focused on  enhancing  the  material  science
technology  licensed  from  EKI,  initial  development  of  the  Company's  foam
packaging products  (primarily,  its hinged-lid sandwich  containers,  which are
referred to as "hinged-lid  containers"),  and the development of  relationships
with key licensees and end-users.

      Since  1998,  the  Company  has  been  primarily   engaged  in  commercial
validation of EarthShell Packaging for plates, bowls, hinged-lid containers, and
sandwich wraps, and other market development activities.  During this stage, the
Company has worked to demonstrate the commercial viability of its business model
by  optimizing  product  design,  garnering  support  from  key  members  of the
environmental  community,  expanding  validation  of the  environmental  profile
through third party evaluations,  developing  commercially viable  manufacturing
processes,  establishing and refining licensing  arrangements with the Company's
licensees,  and validating  product  performance  and price  acceptance  through
commercial  contracts  with  influential  purchasers  in  key  segments  of  the
foodservice  market.  In cooperation  with its operating  partners,  the Company
financed and built initial commercial  demonstration production capacity and has
sold limited quantities of plates,  bowls, and hinged-lid  containers.  In 2003,
the Company ceased commercial  demonstration  production activity and is relying
on its equipment and manufacturing  partners to demonstrate and to guarantee the
long-term manufacturability of EarthShell Packaging(R).

      As   demonstration   of  the   business   fundamentals   to  licensees  is
accomplished,  the  Company  expects  that its  operating  partners  will  build
production  capacity.  The  Company  intends  to  expand  the use of  EarthShell
Packaging in the U.S.  and in  international  markets  through  agreements  with
additional  licensees.  By leveraging the  infrastructure of its licensees,  the
Company   believes  the   go-to-market   strategy  will  accelerate  the  market
penetration of EarthShell Packaging.

      Currently,  the Company's strategic relationships include Detroit Tool and
Equipment  ("DTE"),Hood  Packaging Corporation  ("Hood"),  and Meridian Business
Solutions  ("MBS") all in the U.S.,  as well as  EarthShell  Hidalgo  ("ESH") in
Mexico.  During 2004, the Company received technology fees from MBS and ESH, and
recorded it first  revenues since its  inception.  During prior years,  proceeds
from  initial  sales  of  plates,  bowls  and  hinged-lid  containers  were  not
significant  and were  recorded  as an offset to the costs of its  demonstration
manufacturing operations.

      As part of the Company's  initial  public  offering on March 27, 1998, the
Company  issued  877,193  shares of common  stock,  for  which it  received  net
proceeds of $206  million.  On April 18,  2000 and January 4, 2001,  the Company
filed S-3 shelf  registration  statements  for  416,667  and  1,250,000  shares,
respectively, of the Company's common stock. During the years ended December 31,
2002, 2001, and 2000 the Company sold approximately 0.1 million, 1.1 million and
0.4  million  shares of common  stock  under such  registration  statements  and
received net  proceeds  from such sales of  approximately  $2.3  million,  $30.6
million  and $10.5  million,  respectively.  All  shares  available  under  such
registration statements had been sold as of December 2002.

      In December of 2001,  the Company filed an additional  shelf  registration
statement  providing for the sale of up to $50 million of securities,  including
secured or  unsecured  debt  securities,  preferred  stock,  common  stock,  and
warrants. These securities could be offered, separately or together, in distinct
series,  and  amounts,  at prices  and  terms to be set forth in the  prospectus
contained in the registration  statement,  and in subsequent  supplements to the
prospectus.  During the year ended  December  31,  2002,  the  Company  sold 1.9
million  shares of common stock under such  registration  statement and received
net proceeds from such sales of $19.6 million.

      On August  12,  2002,  the  Company  issued  $10.0  million  in  aggregate
principal  amount  of  convertible  debentures,  due  August  2007,  (the  "2007
Debentures")  and  warrants to purchase  0.2 million  shares of common  stock to
institutional   investors  for  proceeds  of  $10.0  million  (see   Convertible
Debenture).  The  terms  of the  debentures  required  the  proceeds  be held in
restricted  cash accounts  linked to  irrevocable  letters of credit in favor of
each  debenture  holder such that  unrestricted  access to the proceeds from the
sale of the debentures generally occurred only upon conversion of the debentures
into shares of the Company's  common stock (see  Restricted  Cash).  In 2002 and
2003,  $2.8 million of the debentures  were converted to common stock.  In March
2003,  the  Company  issued  $10.55  million in  aggregate  principal  amount of
convertible debentures, due March 2006 (the "2006 Debentures"),  and 0.5 million
shares of common stock to a group of institutional investors for net proceeds of
approximately  $9.0 million.  In connection with this  transaction,  the Company
repaid  $5.2  million  of the  remaining  balance  of the 2007  Debentures,  and
exchanged $2.0 million of the 2007 Debentures for the 2006 Debentures.



                                      F-18




      This  transaction  provided the Company with net proceeds of approximately
$11.0  million.  The Company's use of these  proceeds was subject to a number of
restrictions.  In 2003,  $5.75 million of the 2006  Debentures were converted to
common stock.  The remaining  shares under the December 2001 shelf  registration
described  above  have been  used to secure  shares  potentially  issuable  upon
conversion of the remainder of the 2006 Debentures.

      During 2004,  as a result of its stock price  dropping  below $3 per share
for an  extended  period  of  time,  the  Company  was  de-listed  from  NASDAQ.
Consequently, it became in default on its 2006 Debentures. In the 4th quarter of
2004,  the  Company  sold $2.7  million  of  unregistered  stock,  negotiated  a
settlement  with  each  of  its  debenture  holders,  and  retired  all  of  the
outstanding debentures.

      During 2002 and 2003, the Company's largest shareholder, EKI, made various
simple interest working capital loans to the Company.  These loans bear interest
at a rate of 7% or 10% per annum, and are payable on demand.  As of December 31,
2003,  the  outstanding  principal  balance of these  loans was  $2,755,000.  In
connection  with the March 2003  convertible  debenture  financing the remaining
outstanding balance of these loans was subordinated to the 2006 Debentures, with
strict covenants governing their repayment. In October 2004, these related party
loans,  including  accrued  interest were  converted to  unregistered  shares of
EarthShell common stock. (See Related Party Transactions).

                        Recent Accounting Pronouncements

      The FASB recently issued the following statements:

      In  November  2004,  the FASB issued  SFAS No.  151,  "Inventory  Costs-an
amendment of ARB. No. 43, Chapter 4". This Statement  amends the guidance in ARB
No. 43, Chapter 4,  "Inventory  Pricing," to clarify the accounting for abnormal
amounts of idle facility expense,  freight,  handling costs, and wasted material
(spoilage).  Paragraph 5 of ARB 43, Chapter 4, previously stated that "... under
some  circumstances,  items such as idle facility expense,  excessive  spoilage,
double freight,  and rehandling costs may be so abnormal as to require treatment
as current  period  charges...."  This  Statement  requires  that those items be
recognized  as  current-period  charges  regardless  of  whether  they  meet the
criterion of "so abnormal." In addition, this Statement requires that allocation
of fixed production  overheads to the costs of conversion be based on the normal
capacity of the  production  facilities.  The Company does not believe that this
recent accounting  pronouncement has had or will have a material impact on their
financial position or results of operations.

      In December  2004,  the FASB issued  SFAS No.  152,  "Accounting  for Real
Estate  Time-Sharing  Transactions - an amendment of FASB  statements no. 66 and
67". This Statement  amends FASB Statement No. 66,  Accounting for Sales of Real
Estate,  to reference the financial  accounting and reporting  guidance for real
estate time-sharing transactions that is provided in AICPA Statement of Position
(SOP) 04-2, Accounting for Real Estate Time-Sharing Transactions. This Statement
also amends  FASB  Statement  No. 67,  Accounting  for Costs and Initial  Rental
Operations  of  Real  Estate  Projects,  to  state  that  the  guidance  for (a)
incidental  operations and (b) costs incurred to sell real estate  projects does
not apply to real estate  time-sharing  transactions.  The  accounting for those
operations  and costs is subject to the  guidance in SOP 04-2.  The Company does
not believe  that this recent  accounting  pronouncement  has had or will have a
material impact on their financial position or results of operations.



                                      F-19




      In December 2004, the FASB issued SFAS No. 153, "Exchanges of Non-monetary
assets - an amendment of APB Opinion No. 29". This Statement  amends APB Opinion
29 to eliminate the exception for non-monetary  exchanges of similar  productive
assets and replaces it with a general  exception for  exchanges of  non-monetary
assets  that do not have  commercial  substance.  A  non-monetary  exchange  has
commercial  substance  if the future  cash flows of the entity are  expected  to
change  significantly as a result of the exchange.  The Company does not believe
that this recent accounting pronouncement has had or will have a material impact
on their financial position or results of operations.

      In December  2004, the FASB issued SFAS No. 123R,  "Share Based  Payment".
This  Statement  is a  revision  of  FASB  Statement  No.  123,  Accounting  for
Stock-Based  Compensation.   This  Statement  supersedes  APB  Opinion  No.  25,
Accounting  for  Stock  Issued  to  Employees,  and its  related  implementation
guidance.   This  Statement   establishes   standards  for  the  accounting  for
transactions  in which an entity  exchanges its equity  instruments for goods or
services.  It also addresses  transactions in which an entity incurs liabilities
in  exchange  for  goods or  services  that are  based on the fair  value of the
entity's  equity  instruments  or that may be settled by the  issuance  of those
equity   instruments.   This  Statement  focuses  primarily  on  accounting  for
transactions in which an entity obtains employee services in share-based payment
transactions.  This  Statement  does not  change  the  accounting  guidance  for
share-based  payment  transactions with parties other than employees provided in
Statement 123 as originally  issued and EITF Issue No.  96-18,  "Accounting  for
Equity Instruments That Are Issued to Other Than Employees for Acquiring,  or in
Conjunction  with Selling,  Goods or Services."  This Statement does not address
the accounting for employee share  ownership  plans,  which are subject to AICPA
Statement of Position 93-6,  Employers'  Accounting for Employee Stock Ownership
Plans.  This  statement  will require the Company to recognize the fair value of
employee  services  received in  exchange  for awards of equity  instruments  in
current  earnings.  The Company  will adopt this  pronouncement  July 1, 2005 as
required.

                           Other Comprehensive Income

      The Company  has  reflected  the  provisions  of SFAS No. 130,  "Reporting
Comprehensive Income", in the accompanying consolidated financial statements for
all  periods   presented.   The   accumulated   comprehensive   loss  and  other
comprehensive  loss as  reflected  in the  accompanying  consolidated  financial
statements,  respectively, consists of foreign currency translation adjustments,
which historically have been insignificant to the Company's operations.

                          Foreign Currency Translation

      Assets and  liabilities  of the  Company's  foreign  subsidiary,  PolarCup
EarthShell  GmbH, are translated into United States dollars at the exchange rate
in effect at the close of the period,  and revenues and expenses are  translated
at the weighted average exchange rate during the period. The aggregate effect of
translating the financial  statements of PolarCup EarthShell GmbH is included as
a separate component of stockholders' equity. Foreign exchange gains/losses have
been insignificant.

                               Reverse Stock Split

      Effective  as of  October  31,  2003,  the  Company's  Board of  Directors
("Board") approved an amendment to the Company's Certificate of Incorporation to
effect a reverse split of the Company's  common stock.  This action by the Board
followed  approval by 88% of the  stockholders  of a proposal at the 2003 Annual
Meeting  of the  Company  that  authorized  the Board to take such  action.  The
decision  by the Board was  prompted  by the need to  maintain  compliance  with
certain  covenants of the Company's 2006  Debentures that require the Company to
retain its listing on a national market.

      After careful  analysis,  the Board approved the final ratio for the split
at one-for-twelve (1:12), whereby each twelve shares of the company's issued and
outstanding  common  stock  was  automatically  converted  into one share of new
common stock.  The percentage of the Company's  stock owned by each  shareholder
remained the same. No fractional shares were issued, and instead,  the Company's
transfer agent aggregated and sold any fractional  shares on the open market and
distributed the pro rata share of the cash proceeds to the holders of fractional
share interests.

      The reverse  split has been  retroactively  reflected  in these  financial
statements.

      In  conjunction  with the reverse split,  the authorized  shares of common
stock were  reduced  from 200  million to 25  million  as of October  31,  2003.
Increase in  authorized  shares of common stock in  conjunction  with the annual
meeting of the  shareholders  held on June 26, 2004.  The  authorized  shares of
common stock were increased from 25 million to 40 million.

                Disclosure About Fair Value of Financial Instruments

      The Company has financial instruments,  none of which are held for trading
purposes. The Company estimates that the fair value of all financial instruments
at  December  31,  2004 and  2003,  as  defined  in FASB  107,  does not  differ
materially  from the  aggregate  carrying  values of its  financial  instruments
recorded in the  accompanying  balance  sheet.  The estimated fair value amounts
have been  determined  by the Company using  available  market  information  and
appropriate  valuation  methodologies.  However,  the fair value of  payables to
related  parties and notes payable to related party cannot be determined  due to
their related party nature.  In addition,  it is impractical  for the Company to
estimate the fair value of the convertible  debentures because a market for such
debentures  does  not  readily  exist.  Considerable  judgment  is  required  in
interpreting   market  data  to  develop  the  estimates  of  fair  value,   and
accordingly,  the estimates are not  necessarily  indicative of the amounts that
the Company could realize in a current market exchange.

                   Concentration of Risk - Financial Instruments

      Financial   instruments   which   potentially   subject   the  Company  to
concentrations of credit risk consist  principally of Cash and Cash Equivalents.
The Company  places its excess cash in  reputable  federally  insured  financial
institutions  and in high quality money market fund deposits.  Money market fund
deposits ($210,428 on deposit with one bank at December 31, 2004) are subject to
market fluctuations and there is no guarantee as to their ultimate value.



                                      F-20




                                Reclassifications

      Certain  items  in the  2002  and  2003  financial  statements  have  been
reclassified to conform to the 2004 presentation.

                            Cash and Cash Equivalents

      Cash and cash  equivalents  include cash,  funds  invested in money market
funds and cash invested  temporarily in various  instruments  with maturities of
three  months or less at the time of purchase.  The money  market fund  deposits
have an  investment  objective  to  provide  high  current  income to the extent
consistent  with the  preservation  of capital and the  maintenance of liquidity
and, therefore, are subject to minimal risk.

                                 Restricted Cash

      As of December 31, 2004, the Company had no restrictions on its cash.

                    Prepaid Expenses and Other Current Assets

      The following is a summary of prepaid expenses and other current assets at
December 31:

                                                           2004         2003
                                                         --------     --------
      Recoverable foreign taxes - VAT ...............    $     -0-    $158,491
      Prepaid expenses and other current assets .....      83,583      165,189
      Receivable on sale of
      equipment .....................................      78,009           -0-
      Related party
      receivable ....................................      12,875           -0-
      Retainer for
      financing .....................................      27,000           -0-
                                                         --------     --------
      Total Prepaid Expenses and Other Current Assets    $201,467     $323,680
                                                         ========     ========

                         Evaluation of Long-Lived Assets

      The Company  evaluates the  recoverability  of long-lived  assets whenever
events or changes in circumstances  indicate that the carrying value of an asset
may not be  recoverable.  If there is an indication that the carrying value of a
long-lived  asset may not be  recoverable  and the  estimated  future cash flows
(undiscounted  and without interest  charges) from the use of the asset are less
than the carrying value, a write-down is recorded to reduce the related asset to
its estimated fair value (see Property and Equipment).

                 Property and Equipment and Equipment Held for Sale

      Property and equipment are carried at cost.  Depreciation and amortization
is provided for using the straight-line  method for financial reporting purposes
based upon the estimated  useful lives of the assets,  which range from three to
seven  years.  The cost of assets  sold or retired  and the  related  amounts of
accumulated depreciation are eliminated from the accounts and the resulting gain
or loss is included in income.  As described  further  below,  the Company wrote
down  property and  equipment  related to  commercialization  of the  EarthShell
Packaging products  technology by $4.0 million in 2003 and $9.8 million in 2002.
The impairment  charges were expensed to "Other research and development" in the
accompanying Statements of Operations.



                                      F-21




      The cost and  accumulated  depreciation  of  property  and  equipment  and
equipment held for sale at December 31, 2004 were as follows:



                                                             2004            2003
                                                         -----------     -----------
                                                                   
      Property and Equipment

        Product Development Center ..................    $        -0-     $ 1,175,394
        Office Furniture and Equipment ..............        245,274         356,339
                                                         -----------     -----------

      Total cost ....................................        245,274       1,531,733
      Less: accumulated depreciation and amortization       (236,237)     (1,469,939)
                                                         -----------     -----------

      Property and equipment--net ...................    $     9,037     $    61,794
                                                         ===========     ===========

      Equipment held for sale .......................    $         1     $         1
                                                         ===========     ===========


      The Company has fully  depreciated  equipment  (original cost of $893,657)
and a commercial  production  line which are being held for sale. The commercial
production  line in  Goettingen,  Germany was  financed and  constructed  by the
Company for the Company's  joint venture (see  Investment in Joint Venture) with
Huhtamaki.  During 2001,  $1.2 million of the Goettingen line was written off to
reflect  equipment that had no further  application  in the product  development
cycle.  During the third quarter of 2002 the Company concluded,  after obtaining
quotations  from various  machinery  suppliers for an identical  line, that $1.7
million  of the  cost of the line  will not be  recoverable  and  therefore  the
carrying  value of the line  was  written  down by this  amount,  of which  $1.6
million was recorded in the third quarter of 2002 and the remaining $0.1 million
was recorded in the fourth  quarter of 2002.  At December 31, 2003,  the Company
was  negotiating  to sell the line to a party who would  become a licensee  with
rights to produce  foodservice  disposables.  However,  because  the Company was
unable to determine  with certainty the proceeds that will be realized upon sale
of the equipment,  the Company wrote the line down to $1 as of December 31, 2003
and  reclassified it to the long-term  asset account  "Equipment held for sale."
The  $4.0  million  impairment  charge  was  expensed  to  "Other  research  and
development" in the accompanying  Statements of Operations.  If the equipment is
sold,  the Company  will record a gain equal to the  proceeds  received  for the
equipment.

      As the Company sold non-essential machine shop equipment and excess office
furniture  and  equipment  in 2003 and 2004,  the related  cost and  accumulated
depreciation  were removed from the  applicable  asset  account and  accumulated
depreciation, respectively.

                           Investment in Joint Venture


      On May 24, 1999, the Company  entered into a joint venture  agreement with
Huhtamaki to commercialize  EarthShell Packaging  throughout Europe,  Australia,
New Zealand, and, on a country by country basis, Asia. The Company and Huhtamaki
formed PolarCup EarthShell ApS ("PolarCup"),  a Danish holding company,  for the
purpose of establishing  operating  companies to manufacture,  market,  sell and
distribute EarthShell Packaging.


      The  Company  contributed  approximately  10,000  Euros as  nominal  share
capital  and  500,000  Euros for  start-up  capital.  The  Company  paid for the
development  of the  initial  commercial  production  line to be  located at the
Huhtamaki  facility at  Goettingen,  Germany (see  Property and  Equipment).  In
January  2004,  the  Company  announced  the  conclusion  of its  joint  venture
structure with Huhtamaki.  During 2003 and 2002 the Company  recorded its equity
in the  losses  of the joint  venture  of  $392,117  and  $20,263  respectively,
including the write off of its remaining investment as of December 31, 2003.

                           Related Party Transactions

      In connection with the formation of the Company,  the Company entered into
a License  Agreement  (the "License  Agreement")  with EKI, a stockholder of the
Company.  Pursuant to the  license  agreement,  as  amended,  the Company has an
exclusive, worldwide, royalty-free license to use and license the EKI technology
to  manufacture  and sell  disposable,  single-use  containers  for packaging or
serving food or beverages intended for consumption within a short period of time
(less than 24 hours) and to use certain  trademarks  owned by EKI in  connection



                                      F-22




with the products covered under the License Agreement.  The license continues to
be in effect during the life of the patents licensed under the License Agreement
covering the technologies. Patents currently issued do not begin to expire until
2012 and provide some  protection  through 2020.  Pending  patents,  if granted,
would extend  protection  through 2022. On July 29, 2002, the License  Agreement
was amended to expand the field of use for the EarthShell  technology to include
noodle bowls used for packaging instant noodles. The Company will pay to EKI 50%
of any royalty or other consideration it receives in connection with the sale of
products within this particular field of use. In addition,  on July 29, 2002 the
Company entered into a License & Information  Transfer  Agreement with Biotec, a
wholly owned subsidiary of EKI, to utilize the Biotec technology for foodservice
applications,  including the food wraps used in  foodservice  applications  (the
"Biotec  Agreement").  Effective January 1, 2001, EKI had previously  granted to
the  Company  priority  rights to license  certain  product  applications  on an
exclusive  basis from Biotec in  consideration  for the  Company's  payment of a
$100,000 monthly licensing fee to Biotec.  In addition,  in consideration of the
monthly payment,  Biotec agreed to render  technical  services to the Company at
Biotec's  cost  plus  5%.  The  licensing  fee and  services  arrangements  were
continued  in the Biotec  Agreement.  Under the terms of the  Biotec  Agreement,
Biotec is entitled to receive 25% of any royalties or other  consideration  that
the Company  receives in  connection  with the sale of  products  utilizing  the
Biotec technology.  As part of the convertible  debenture financing completed in
March 2003 (see Convertible Debentures), payment of amounts due to EKI under the
License  Agreement  or the  Biotec  Agreement  were  subordinated  to  the  2006
Debentures with strict covenants governing their repayment. However, any amounts
deferred pursuant to this subordination requirement shall accrue interest at the
rate of 10% per annum until paid. For the years ended  December 31, 2004,  2003,
and  2002,  the  Company  paid  or  accrued  to EKI  $800,000,  $1,312,374,  and
$1,488,070 ,  respectively,  under the License  Agreement and Biotec  Agreement,
consisting  of the  $100,000 per month  licensing  fee,  materials  and services
provided  by EKI,  which vary based on the  Company's  given  requirements,  and
interest payable on outstanding balances.


      In September  of 2004,  as part of an overall  restructuring  of its debt,
EarthShell  entered into an agreement  with Biotec to convert  $1.475 million of
the $2.475  million of accrued  license  fees owing to Biotec as of September 1,
2004, plus accrued  interest into 491,778 shares of EarthShell  common stock and
to  eliminate,  for two years,  the $100,000 per month  minimum  license fee. In
December  of 2004,  EarthShell  paid to Biotec  $125,000,  leaving a balance  of
$875,000 as of December 31, 2004.


      In connection  with the settlement of the March 2006 Debentures in October
of 2004, EKI converted all of its outstanding  loans to EarthShell  ($2,755,000)
into  unregistered  common  stock at $3 per  share  and  converted  $532,644  of
accumulated  interest into unregistered common stock at $4 per share for a total
of 1,051,494 shares received by EKI.

      In September  2004, the Company hired an executive  assistant who supports
both EKI and Company executives. The Company pays the salary and benefits of the
executive  assistant  and charges EKI for the portion of her time that was spent
supporting EKI executives.  Through  December 31, 2004, the Company invoiced EKI
$12,875 for such support services.

      In May 2004,  the Company sold  non-essential  machine shop  equipment and
excess office  furniture and  equipment  with a net book value of  approximately
$19,122 to EKI for $78,409.

      On September 22, 2004,  Simon K. Hodson,  Chief  Executive  Officer of the
Company,  loaned  $50,000  to the  Company  on a  short-term  basis at an annual
interest  rate of 7%, and on September 29, 2004 Mr. Hodson loaned the Company an
additional  $86,000.  During the fourth quarter of 2004, the Company repaid both
short-term loans.

                      Accounts Payable and Accrued Expenses

The following is a summary of accounts  payable and accrued expenses at December
31:

                                                           2004          2003
                                                        ----------   ----------
      Accounts payable and other accrued expenses ...   $2,830,204   $3,516,736
      Deferred officer compensation .................      298,194           -0-
      Accrued property taxes ........................      112,159      655,000
      Accrued salaries, wages and benefits ..........      258,691      338,402
      Accrued legal fees ............................      400,278      343,275
                                                        ----------   ----------
      Total Accounts Payable and Accrued Expenses ...   $3,899,526   $4,853,413
                                                        ==========   ==========



                                      F-23




                             Convertible Debentures

      On August  12,  2002,  the  Company  issued  $10.0  million  in  aggregate
principal  amount  of the 2007  Debentures  to  institutional  investors.  These
debentures  bore  interest  at a rate of 1.5% per annum,  payable  quarterly  in
arrears on each  January  31,  April 30,  July 31 and October 31. The holders of
these  debentures  had the right to convert the  debentures  into the  Company's
common  stock at an initial  conversion  price of $15.60  per  share,  which was
reduced to $8.40 per share in November 2002 and then to $6.00 per share in March
2003 as a result of  anti-dilution  adjustments.  Based on the conversion  price
relative to the fair market value of the common stock at the date of issue,  the
debentures were deemed to have no beneficial  conversion feature. In March 2003,
the conversion price of the 2007 Debentures was adjusted downward,  resulting in
a beneficial  conversion  charge of $360,000 that is included in Other  interest
expense in the Statements of  Operations.  During the third quarter of 2002, the
Company forced conversion of $1.0 million principal amount of the debentures for
168,696 shares of common stock,  resulting in the release to the Company of $1.0
million of restricted  cash.  During 2003, the Company  forced  conversion of an
additional $1.3 million principal amount of the debentures and debenture holders
voluntarily  converted $0.5 million  principal  amount of the debentures,  for a
total of 353,985 shares of common stock, resulting in the release to the Company
of $1.8 million of restricted cash.

      In connection with the issuance of the 2007 Debentures, the Company issued
to the debenture  holders  warrants to purchase  208,333 shares of the Company's
common  stock at $14.40 per share.  A value of  $1,521,046  was  ascribed to the
warrants and recorded as an original issue  discount based on the  Black-Scholes
method of  valuation.  During 2002,  non-cash  interest  expense of $144,500 and
debenture  conversion  costs of $320,970 were  recognized  in the  Statements of
Operations to reflect  amortization  of the original issue  discount  associated
with the  warrants  and to reflect the 15%  discount to the market  price of the
Company's  common  stock  resulting  from  the  forced  conversions  of the 2007
Debentures.  During 2003, non-cash interest expense of $74,927 was recognized in
the  Statements  of  Operations to reflect  amortization  of the original  issue
discount  associated  with the  warrants.  In addition,  $59,747 of the original
issue discount associated with the debentures  voluntarily converted was charged
to additional paid in common capital.

      In March  2003,  as part of a new  convertible  debenture  financing,  the
Company prepaid $5.2 million principal amount of the 2007 Debentures,  resulting
in a prepayment  penalty of $208,000.  The Company also issued to the holders of
the 2007  Debentures,  52,083 shares of common stock,  valued at $237,500  based
upon the closing  price of the  Company's  common  stock on the Nasdaq  SmallCap
Market of $4.56 per share on March 5, 2003.  In addition,  one of the holders of
the 2007 Debentures  exchanged $2.0 million  aggregate  principal amount of 2007
Debentures for $2.0 million  aggregate  principal  amount of 2006 Debentures and
78,989 shares of common stock valued at  approximately  $360,000  based upon the
closing price of the Company's common stock of $4.56 per share on March 5, 2003.
In  connection  with the  prepayment  and  exchange  transactions,  the  Company
incurred  cash  transaction  costs  of  approximately  $296,000,  excluding  the
prepayment   penalty.   The  Company   recognized   a  $1.7  million  loss  upon
extinguishment of the 2007 Debentures  through the prepayment and exchange.  The
exchange of $2.0 million of the 2007 Debentures for 2006 Debentures  resulted in
the release to the Company of $2.0  million of  restricted  cash.  There were no
outstanding 2007 Debentures as of December 31, 2003.

      On March 5, 2003, the Company issued to a group of institutional investors
416,667 shares of common stock and $10.55 million in aggregate  principal amount
of secured convertible debentures due in March 2006 (the "2006 Debentures"), for
which the  Company  received  proceeds of  approximately  $9.0  million,  net of
financing costs of approximately $1.5 million. The 2006 Debentures bore interest
at a rate of 2.0% per annum,  payable  quarterly  in arrears on each January 31,
April 30, July 31 and October 31.

      In accordance with Accounting Principles Board Opinion No. 14, "Accounting
for Convertible Debt and Debt Issued with Stock Purchase  Warrants," the Company
allocated the net proceeds of $9.0 million to the 2006 Debentures and the common
stock based upon their relative fair values.  A discount on the 2006  Debentures
of $3.4 million and a discount on the common stock of $604,000 resulted from the
fair value  allocation.  Based on the  conversion  price of the 2006  Debentures
relative to the fair market value for a share of the  Company's  common stock at
the date of  issue,  the  2006  Debentures  were  deemed  to have no  beneficial
conversion feature.

      In addition  to the $1.5  million of  financing  costs,  the Company  also
incurred  approximately $646,000 of non-cash costs attributable to 54,167 shares
of common stock  issued to the lead  purchaser  of the 2006  Debentures  and two
warrants issued to a placement  agent,  both of whom received the instruments as
compensation for their services rendered in connection with the transaction. The
fair value of the 54,167 shares of common stock issued to the lead purchaser was
determined to be $247,000,  based on the closing price of $4.56 per share of the
Company's  common stock on the Nasdaq SmallCap Market on March 5, 2003. The fair
value of  approximately  $42,000 of the first of the two warrants  issued to the
placement  agent,   which  would  expire  in  March  2006  and  was  immediately
exercisable  by the placement  agent to purchase  28,810 shares of the Company's
common  stock for  $10.08  per  share,  was  estimated  using the Black  Scholes
option-pricing  model and is reflected in the accompanying  financial statements
as an  increase in  additional  paid-in  capital and as a component  of the $4.0
million aggregate discount on the 2006 Debentures and common stock issued in the
March 2003  transaction.  The second of the two warrants issued to the placement
agent,  which would expire in March 2006,  was  immediately  exercisable  by the
placement agent to purchase $1.055 million in aggregate  principal amount of the



                                      F-24




2006  Debentures and 41,667 shares of the Company's  common stock.  At September
30, 2003, the Company  evaluated the current value of this warrant,  considering
the Company's current cash flow  projections,  continued  operating losses,  the
prospects of raising  additional equity capital,  the significant  excess of the
conversion  price to the current stock price and the volatility in the Company's
stock price.  Based upon these factors,  the Company determined that the warrant
had no value as of  September  31,  2003 and  December  31,  2003 and  therefore
reduced the balance of the warrant  obligation to zero as of September 30, 2003,
resulting in a $0.5 million gain that is reflected in "Other  (income)  expense"
in the Statements of Operations.

      In  2003,  $5.75  million  principal  amount  of the 2006  Debentures  was
converted  into 958,334  shares of common stock  resulting in the  approximately
$4.4 million carrying amount of the 2006 Debentures being  transferred to common
stock.


      At December 31, 2003, the Company was in compliance  with all covenants of
the 2006 Debentures.  However,  on March 8, 2004, the Company's common stock was
delisted  from  the  Nasdaq  SmallCap   Market  because  the  Company's   market
capitalization  failed to meet the minimum required standard.  In addition,  the
Company  did not  make  interest  payments  related  to the 2006  Debentures  as
required on January 31, 2004.  These  actions put the Company in  non-compliance
with its covenants under the 2006  Debentures.  The Company  negotiated with the
various  debenture  holders to resolve the defaults.  From July through  October
2004, the Company reach settlements with each of the remaining debenture holders
to  retire  the  entire  $6.8  million  outstanding  at the end of  2003.  Taken
together,   the  debenture  holders  converted  their  debenture  holdings  into
1,149,877 shares of registered stock,  received a total of $1.11 million in cash
payments,  and received an  additional  512,500  shares of  unregistered  common
stock. One of the debenture holders also received a settlement payable of $2.375
million,  which may be  converted to common stock at the option of the holder at
$3 per share.  This holder also has the right to elect be paid from up to 1/3 of
the proceeds of future equity capital  transactions  or from up to 1/3 of future
revenues until he has received a total of $2.375 million,  less any portion that
has already been  converted.  As of December 31, 2004,  100% of the  outstanding
debentures  had been retired,  the security  interest held by the 2006 Debenture
Holders had been released,  and any and all defaults under these  debentures had
been waived.  Because the $2.375 million settlement payable is payable only from
future proceeds, it is classified on the balance sheet under Current Liabilities
as a Debenture Settlement.


      In connection  with the March 2003 financing  transactions,  EKI agreed to
subordinate  the repayment of its  outstanding  loans totaling $2.755 million to
the Company's payment  obligations under the 2006 Debentures.  In addition,  EKI
and Biotec agreed to subordinate  certain  payments to which they were otherwise
entitled  under the  Biotec  License  Agreement  (other  than  their  respective
percentages of any royalties received by the Company) to the satisfaction of the
Company's payment  obligations  under the 2006 Debentures.  In consideration for
its willingness to subordinate the payments and advances that are owed to it, in
March 2003 the  Company  issued to EKI a  warrant,  expiring  in ten  years,  to
acquire  83,333  shares of the Company's  common stock for $6.00 per share.  The
fair value of the warrant was estimated to be  approximately  $303,522 using the
Black-Scholes  option  pricing  model  and was  recorded  as a  discount  on the
outstanding loans.

                           Other Long Term Liabilites

      The Company has negotiated  settlements with a number of its trade payable
vendors  comprised of payment plans of up to 36 months.  These  settlements have
been reclassified on the balance sheet from trade payables to Current Portion of
Settlements  for payments due within the current  reporting  year and Other Long
Term  Liabilities  for  payments due after  December 31, 2005.  Payments on such
settlements due in 2006 and 2007 total $275,786 and 136,406, respectively.

                                   Commitments

      In  September  2003,  the Company  leased  4,000 square feet of office and
research and development space in Santa Barbara,  California, under a lease that
expired on December 31, 2003.  In January 2004,  the lease was extended  through
April 2004,  and thereafter on a  month-to-month  basis.  The Company's  monthly
lease  payment  with  respect to this space was $5,000.  In November  2004,  the
Company  relocated to its current  location that it sublets from and shares with
EKI. The Company pays to EKI approximately $4,000 per month for its share of the
rent and common area costs. In addition, the Company leases 3,353 square feet of
office space in Lutherville,  Maryland, on a month-to-month basis. The Company's
monthly lease payment with respect to this space is $5,780. Future minimum lease
payments  required  under these  leases as of December  31, 2004 are $0.  Rental
expenses  for the years  ended  December  31,  2004,  2003 and 2002  amounted to
165,382, $558,195, and $927,386 respectively.

      The Company is  periodically  involved in  litigation  and  administrative
proceedings  primarily  arising in the  normal  course of its  business.  In the
opinion of management,  the Company's gross  liability,  if any, and without any
consideration   given  to  the  availability  of  indemnification  or  insurance
coverage,   under  any  pending  or  existing   litigation   or   administrative
proceedings,  other  than those  separately  addressed  above,  would not have a
material adverse impact upon the Company's financial statements.



                                      F-25




                               Retirement Benefits

      The Company  established a qualified  401(k) plan for all of its employees
in 1998.  The 401(k) plan allows  employees  to  contribute,  on a  tax-deferred
basis,  up to  fifteen  percent of their  annual  base  compensation  subject to
certain  regulatory  and plan  limitations.  The  Company  uses a  discretionary
matching formula that matches one half of the employee's 401(k) deferral up to a
maximum of six percent of annual base  compensation.  The 401(k)  employer match
was $24,311 in 2004, $44,057 in 2003, and $74,853 in 2002.

                                  Stock Options


      In 1994 the Company  established  the  EarthShell  Corporation  1994 Stock
Option Plan (the "1994 Plan"). In 1995 the Company subsequently  established the
EarthShell  Corporation  1995  Stock  Incentive  Plan (the  "1995  Plan")  which
effectively  superseded the 1994 Plan for options issued on or after the date of
the 1995  Plan's  adoption.  The 1994 and 1995  Plans as amended  (the  "Plans")
provide  that the  Company  may grant an  aggregate  number of options for up to
1,250,000  shares of common stock to  employees,  directors  and other  eligible
persons  as  defined  by the  Plans.  Options  issued  to date  under  the Plans
generally  vest over varying  periods from 0 to 5 years and generally  expire 10
years from the date of grant.


      Stock option activity for 2004, 2003 and 2002 is as follows:



                                                       2004                        2003                       2002
                                            -------------------------    -------------------------    ------------------------
                                                            Weighted-                   Weighted-                   Weighted-
                                                             Average                    Average                      Average
                                                            Exercise                    Exercise                    Exercise
                                              Shares          Price        Shares         Price         Shares        Price
                                            ----------     ----------    ---------     -----------    ---------     ----------
                                                                                                  
Outstanding at beginning of year .......       384,912     $    38.24      320,924     $    50.49       231,333     $    73.44
  Granted ..............................       762,498           0.78      121,699           4.87       168,811          34.44
  Cancelled ............................       (92,499)         15.00      (43,748)         34.02       (73,105)         74.52
  Expired ..............................       (11,666)         68.95      (13,963)         42.14        (6,115)        189.24
                                            ----------     ----------    ---------     -----------    ---------     ----------
Outstanding at end of year .............     1,043,245     $    12.58      384,912     $    38.24       320,924     $    50.49
                                            ==========     ==========    =========     ==========    ==========     ==========

Options exercisable at year-end ........       141,162     $    61.35      155,228     $    61.70       162,476     $    63.72
                                            ==========     ==========    =========     ==========    ==========     ==========


      The following table summarizes information about stock options outstanding
at December 31, 2004:




                                   Options Outstanding                                Options Exercisable
                   ----------------------------------------------------       ----------------------------------
                       Number       Weighted-Average
                   Outstanding at       Remaining        Weighted-Average   Number Exercisable    Weighted-Average
Exercise Prices       12/31/04      Contractual Life      Exercise price        At 12/31/04        Exercise Price
                   --------------    --------------      --------------       --------------      --------------
                                                                                   
$        0.75             715,000              9.46       $        0.75                   --       $          --
         2.55              12,498              9.57                2.55                6,249                2.55
         4.80              83,333              8.72                4.80                   --                  --
         5.64              11,283              3.42                5.64               11,283                5.64
        15.00               8,334              1.19               15.00                8,334               15.00
        16.68               8,332              2.41               16.68                8,332               16.68
        36.00              97,501              7.53               36.00                   --                  --
        44.04              17,979              6.07               44.04               17,979               44.04
        45.36               6,249              0.36               45.36                6,249               45.36
        45.60               6,249              1.35               45.60                6,249               45.60
        60.00              43,750              4.79               60.00               43,750               60.00
        91.56              23,471              1.05               91.56               23,471               91.56
       182.40               2,183              2.90              182.40                2,183              182.40
       252.00               7,083              3.42              252.00                7,083              252.00
                   --------------    --------------      --------------       --------------      --------------
                        1,043,245              8.43      $        12.58              141,162      $        61.35
                   ==============    ==============      ==============       ==============      ==============



                                      F-26




      The Company  accounts for the Plans in accordance  with the  provisions of
Accounting Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued
to  Employees,"  and complies  with the  disclosure  provisions  of Statement of
Financial  Accounting  Standards ("SFAS") No. 123,  "Accounting for Stock- Based
Compensation."  Under APB Opinion No. 25,  compensation  expense is based on the
difference,  if any,  on the  date of  grant,  between  the  fair  value  of the
Company's  common stock and the  exercise  price of the option.  For  disclosure
purposes,  to measure stock-based  compensation in accordance with SFAS No. 123,
"Accounting for Stock-Based  Compensation",  the fair value of each option grant
is estimated on the date of grant using the Black-Scholes  option-pricing model.
The fair value of each option grant will be amortized as pro forma  compensation
expense over the vesting period of the options.  The following  table sets forth
the  assumptions  used and the pro forma  net loss and loss per share  resulting
from applying SFAS No. 123:



                                                                                 Year Ended,       Year Ended,         Year Ended,
                                                                                December 31,       December 31,       December 31,
                                                                                    2004               2003              2002
                                                                               --------------     --------------     --------------
                                                                                                            
Net Loss as reported ......................................................    $    7,257,101     $   18,516,741     $   39,591,344
Deduct: Stock-based employee compensation expense included in reported
  net loss, net of tax ....................................................                --                 --                 --
Add: Total stock-based employee compensation determined under fair
  value based method for all awards, net of tax ...........................           472,267            776,018          2,136,323
                                                                               --------------     --------------     --------------

Pro forma net loss ........................................................    $    7,729,368     $   19,292,759     $   41,727,667
Net loss per common share
  As reported .............................................................    $         0.48     $         1.40     $         3.51
  Pro forma ...............................................................              0.51               1.45               3.70
Weighted average risk-free interest rate ..................................              4.05%              4.53%              4.54%
Weighted average expected life in years ...................................               9.5                9.5                9.6
Volatility ................................................................                80%               102%               182%
Weighted average fair value of options granted during the year ............    $         0.64     $         3.99     $        11.91


                                 Stock Warrants

      In connection  with the issuance of the  convertible  debentures on August
12,  2002 (see  Convertible  Debentures),  the Company  issued to the  debenture
holders  warrants to purchase  208,333  shares of the Company's  common stock at
$14.40 per  share.  A value of  $1,521,046  was  ascribed  to the  warrants  and
recorded as an original  issue  discount  based on the  Black-Scholes  method of
valuation. The exercise price and number of common shares issuable upon exercise
of the warrants are subject to adjustment under certain  circumstances,  such as
the  occurrence  of stock  dividends  and splits,  distributions  of property or
securities  other than common stock,  equity issuances for less than the warrant
exercise  price  and a change in  control  of the  Company.  In March  2003,  in
connection with the issuance of the 2006  Debentures,  the exercise price of the
warrants  was  reduced  to $6.00 per  share,  but the number of shares of common
stock issuable upon exercise  remained  fixed at 357,143.  At the same time, the
warrant agreement was amended such that any subsequent reduction in the exercise
price of the warrants will not result in any increase in the number of shares of
common stock  issuable  under the  warrants.  The warrants  expire on August 12,
2007.


      In  connection  with the issuance of the  convertible  debentures in March
2003 (see  Convertible  Debentures),  the Company issued to the placement  agent
warrants to purchase  $1.055 million in aggregate  principal  amount of the 2006
Debentures  at $1,200  per  $1,000 of  principal  amount,  28,810  shares of the
Company's  common stock at $10.08 per share,  and 41,667 shares of the Company's
common stock at $7.20 per share.  When the 2006 Debentures were retired in 2004,
the warrant to purchase $1,055 million in the aggregate  principal amount of the
2006  Debentures  converted  to a warrant to purchase  175,833  shares of common
stock at $7.20 per share.  Therefore,  the total  number of warrants now held by
Roth Capital Partners,  LLC is 246,310.  The exercise price and number of common
shares  issuable upon  exercise of the warrants are subject to adjustment  under
certain  circumstances,  such as the  occurrence of stock  dividends and splits,
distributions  of property or securities other than common stock and a change in
control of the Company. The warrants expire in March 2006.

      On March 5, 2003, the Company  issued to EKI a warrant to purchase  83,333
shares at $6.00  per  share in  connection  with the  subordination  of loans of
$2.755  million  made to the  Company  and  the  elimination  of the  conversion
feature. The warrants expire on March 5, 2013.




                                      F-27






                           Revenue Recognition Policy

      The Company recognizes revenue when persuasive  evidence of an arrangement
exists,  the  price is fixed  or  readily  determinable  and  collectibility  is
probable.  The Company  recognizes  revenue in accordance with Staff  Accounting
Bulletin No. 101,  "Revenue  Recognition  in Financial  Statements,"  (SAB 101).
EarthShell's  revenues  consist of technology  fees that are recognized  ratably
over the life of the related  agreements and royalties based on product sales by
licensees  that are  recognized  in the quarter  that the  licensee  reports the
sales.

                                  Income Taxes

      Deferred  income tax assets and  liabilities  are  computed  annually  for
differences  between the financial  statement and income tax bases of assets and
liabilities. Such deferred income tax asset and liability computations are based
on enacted tax laws and rates applicable to periods in which the differences are
expected to reverse.  Valuation allowances are established,  when necessary,  to
reduce deferred income tax assets to the amounts expected to be realized. Income
tax  expense is the tax payable or  refundable  for the period plus or minus the
change during the period in deferred income tax assets and liabilities.

      Deferred income taxes result from temporary differences in the recognition
of revenues and expenses for financial and tax reporting  purposes.  At December
31, 2004 and 2003,  deferred income tax assets,  which are fully reserved,  were
comprised primarily of the following:

                                                       2004              2003
                                                  ------------      ------------
      Federal:
        Depreciation .........................    $  1,375,770      $  6,510,014
        Deferred compensation ................         101,386         1,091,917
        Deferred contributions ...............         361,117           361,117
        Accrued management fees ..............         272,000                --
        Accrued vacation .....................          87,955           110,415
        Other reserves .......................          22,258            20,945
        Capitalized operating expenses .......              --         3,198,684
        Net operating loss carryforward ......      99,808,790        92,580,034
                                                  ------------      ------------
                                                  $102,029,276      $103,873,126
                                                  ============      ============

      The valuation allowance (decreased) increased by $(1,843,850),  $8,810,963
and  $20,523,501  during the years ended  December  31,  2004,  2003,  and 2002,
respectively,  as a result of changes in the  components of the deferred  income
tax items.



                                      F-28




      For  federal  income tax  purposes,  the Company  has net  operating  loss
carryforwards  of $302,487,919 as of December 31, 2004 that expire through 2024.
For state income tax purposes,  the Company has  California  net operating  loss
carryforwards  of  $64,504,022 as of December 31, 2004 that expire through 2009,
and Maryland net operating loss  carryforwards  of $120,893,526  that follow the
federal   treatment  and  expire  through  2024.   Additionally,   the  ultimate
realizability  of net  operating  losses  may be  limited  by change of  control
provision under section 382 of the Internal Revenue Code.

      Income tax expense for 2004,  2003, and 2002 consists of the minimum state
franchise tax.

                              Loss Per Common Share

      Basic loss per common share is computed by dividing net loss  available to
common stockholders by the weighted-average  number of common shares outstanding
during the period,  including Common stock to be issued. Diluted loss per common
share is computed by dividing net loss available to common  stockholders  by the
weighted-average  number of common shares outstanding (including Common stock to
be issued) plus an assumed increase in common shares outstanding for potentially
dilutive  securities,  which  consist of options and warrants to acquire  common
stock and convertible debentures.  Potentially dilutive shares are excluded from
the  computation in loss periods,  as their effect would be  anti-dilutive.  The
dilutive  effect of options  and  warrants to acquire  common  stock is measured
using the treasury stock method.  The dilutive effect of convertible  debentures
is measured  using the  if-converted  method.  Basic and diluted loss per common
share is the same for all periods  presented  because the impact of  potentially
dilutive securities is anti-dilutive.

      The dilutive effect of potentially  dilutive  securities was approximately
3.0 million  shares,  900,000  shares,  and 39,000 shares for the years ended at
December 31, 2004, 2003 and 2002, respectively.

                                Subsequent Events


      On March 23, 2005, EarthShell Corporation (the "Company"),  entered into a
Standby  Equity  Distribution  Agreement  with  Cornell  Capital  Partners,  LP.
Pursuant to the Standby Equity Distribution  Agreement,  the Company may, at its
discretion,  periodically sell to Cornell Capital Partners,  LP shares of common
stock  for a total  purchase  price of up to $10.0  million.  For each  share of
common stock purchased under the Standby Equity Distribution Agreement,  Cornell
Capital  Partners  LP will pay the  Company  98% of the lowest  volume  weighted
average  price of the Company's  common stock as quoted by Bloomberg,  LP on the
Over-the-Counter Bulletin Board or other principal market on which the Company's
common stock is traded for the 5 days immediately following the notice date. The
price paid by Cornell  Capital  Partners,  LP for the  Company's  stock shall be
determined  as of the date of each  individual  request for an advance under the
Standby Equity Distribution  Agreement.  Cornell Capital Partners,  LP will also
retain 5% of each  advance  under the  Standby  Equity  Distribution  Agreement.
Cornell Capital Partner's  obligation to purchase shares of the Company's common
stock  under the Standby  Equity  Distribution  Agreement  is subject to certain
conditions,  including the Company obtaining an effective registration statement
for shares of common stock sold under the Standby Equity Distribution  Agreement
and is limited to $500,000 per weekly advance.


      On March 23,  2005,  the Company  entered into a Security  Agreement  with
Cornell Capital Partners,  LP. Pursuant to the Security  Agreement,  the Company
shall issue  promissory  notes to Cornell Capital  Partners,  LP in the original
principal  amount of $2,500,000.  The  $2,500,000  will be disbursed as follows:
$1,150,000,  within three days of the closing of all the  transaction  documents
with Cornell Capital Partners,  LP and $1,350,000,  two days prior to the filing
of a registration  statement related to Standby Equity  Distribution  Agreement.
The  promissory  notes are  secured by the assets of the  Company  and shares of
stock of another entity  pledged by an affiliate of that entity.  The promissory
notes have a one-year term and accrue  interest at 12% per year beginning on the
3rd month anniversary.

      In connection with the ESH  sub-license,  ESH agreed to purchase shares of
the Company's  stock,  which is planned to occur in conjunction with their scale
up of manufacturing capacity.

      In January 2005, the Company entered into an agreement with a non-US based
prospective  licensee  for a new  product  family.  At such time as the  Company
demonstrates the commercial  manufacturability  of this new product family,  the
prospective  licensee may take a license on terms  substantially  similar to its
other licenses.

      In February of 2005, the Board of Directors of the Company  granted to its
Chairman an option to purchase up to 1 million  shares of common  stock at $2.30
per share in consideration for his many contributions and support of the Company
since its inception.



                                      F-29





                  QUARTERLY FINANCIAL INFORMATION (UNAUDITED)




                                                    First         Second          Third         Fourth       Total Year
                                                 -----------    -----------    -----------    -----------    -----------
                                                                                              
2004
Revenues ....................................    $        --    $    25,000    $    50,000    $    62,500    $   137,500
Related party research and development ......        300,000        300,000        200,000             --        800,000
Other research and development ..............        222,538         42,913         64,121         40,591        370,163
Other general and administrative ............      1,173,855      1,071,116         99,162      1,409,769      3,753,902
Net loss common shareholders ................    $ 2,066,857    $ 2,264,383    $ 1,645,931    $ 1,279,930    $ 7,257,101
Basic and diluted loss per common share .....    $      0.15    $      0.16    $      0.12    $      0.07    $      0.48
Weighted average common shares
  outstanding ...............................     14,128,966     14,128,966     14,223,402     17,659,043     15,046,726

                                                                                                                    2003
Related party research and development ......    $   353,800    $   304,667    $   353,907    $   300,000    $ 1,312,374
Other research and development ..............      1,896,986      1,707,507      1,287,516      3,342,407      8,234,416
Other general and administrative ............      1,853,702      1,193,342      1,361,900      1,381,529      5,790,473
Net loss common shareholders ................    $ 6,770,727    $ 3,608,184    $ 2,920,797    $ 5,217,033    $18,516,741
Basic and diluted loss per common share .....    $      0.55    $      0.28    $      0.21    $      0.37    $      1.40
Weighted average common shares
  outstanding ...............................     12,358,967     13,013,462     13,595,973     14,013,965     13,266,668




                                      F-30




We have not  authorized  any dealer,  salesperson or other person to provide any
information or make any representations about EarthShell  Corporation except the
information or representations contained in this prospectus. You should not rely
on any additional information or representations if made.

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

This prospectus does not constitute an             ----------------------
offer to sell, or a solicitation of an
offer to buy any securities:                             PROSPECTUS

 |_|  except the common stock offered               ---------------------
      by this prospectus;

 |_|  in any jurisdiction in which the
      offer or solicitation is not
      authorized;                             4,476,927 Shares of Common Stock

 |_|  in any jurisdiction where the
      dealer or other salesperson is
      not qualified to make the offer              EARTHSHELL CORPORATION
      or solicitation;

 |_|  to any person to whom it is
      unlawful to make the offer or
      solicitation; or
                                                    ______________, 2005
 |_|  to any person who is not a
      United States resident or who is
      outside the jurisdiction of the
      United States.

The delivery of this prospectus or any accompanying sale does not imply that:

 |_|  there have been no changes in
      the affairs of EarthShell
      Corporation after the date
      of this prospectus; or

 |_|  the information  contained in
      this prospectus is correct after
      the date of this prospectus.

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

       Until _________, 2005, all dealers
       effecting transactions in the
       registered securities, whether or
       not participating in this
       distribution, may be required to
       deliver a prospectus. This is in
       addition to the obligation of
       dealers to deliver a prospectus when
       acting as underwriters.



                                      II-1



                     INFORMATION NOT REQUIRED IN PROSPECTUS



ITEM 24.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

       The  Company's  Certificate  of  Incorporation  limits the  liability  of
directors to the maximum extent permitted by Delaware law. Delaware law provides
that directors of a company will not be personally  liable for monetary  damages
for breach of their fiduciary duties as directors,  except for liability for (i)
any breach of their duty of loyalty  to the  company or its  stockholders,  (ii)
acts or omissions  not in good faith or involving  intentional  misconduct  or a
knowing  violation of law, (iii) unlawful payment of dividends or unlawful stock
repurchases or  redemptions  as provided in Section 174 of the Delaware  General
Corporation  Law, or (iv) any  transaction  from which the  director  derived an
improper personal benefit.

       The  Company's  Bylaws  provide  that the  Company  shall  indemnify  its
officers, directors,  employees and other agents to the maximum extent permitted
by Delaware  law.  The  Company's  Bylaws also permit it to secure  insurance on
behalf of any  officer,  director,  employee  or other  agent for any  liability
arising out of his or her actions in such  capacity,  regardless  of whether the
Bylaws would permit indemnification.

       The  Company   believes  that  the  provisions  in  its   Certificate  of
Incorporation  and its Bylaws are  necessary  to  attract  and retain  qualified
persons as officers and directors.

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



ITEM 25.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

      The following table sets forth estimated  expenses expected to be incurred
in  connection  with the  issuance  and  distribution  of the  securities  being
registered. EarthShell will pay all expenses in connection with this offering.


             Securities and Exchange Commission             $  1,054.00
             Registration Fee
             Printing and Engraving Expenses                $  2,500.00
             Accounting Fees and Expenses                   $  15,000.00
             Legal Fees and Expenses                        $  50,000.00
             Miscellaneous                                  $  16,446.00

             TOTAL                                          $  85,000.00


ITEM 26.  SALES OF UNREGISTERED SECURITIES

      During  the past three  years the  registrant  has  issued  the  following
securities without registration under the Securities Act of 1933:

      (1) In connection with the issuance of the convertible debentures in March
2003,  the Company  issued to the placement  agent  warrants to purchase  $1.055
million  in  aggregate  principal  amount of the 2006  Debentures  at $1,200 per
$1,000 of  principal  amount,  28,810  shares of the  Company's  common stock at
$10.08 per share,  and 41,667 shares of the Company's  common stock at $7.20 per
share.  When the 2006  Debentures  were retired in 2004, the warrant to purchase
$1,055  million  in  the  aggregate  principal  amount  of the  2006  Debentures
converted to a warrant to purchase  175,833  shares of common stock.  Therefore,
the total number of warrants held by Roth Capital Partners,  LLC is 246,310. The
exercise  price and  number of  common  shares  issuable  upon  exercise  of the
warrants are subject to  adjustment  under  certain  circumstances,  such as the
occurrence  of  stock  dividends  and  splits,   distributions  of  property  or
securities  other than common stock and a change in control of the Company.  The
warrants expire in March 2006.


      (2) On March 5, 2003,  the  Company  issued to EKI a warrant  to  purchase
83,333 shares at $6.00 per share in connection with the  subordination  of loans
of $2.755  million  made to the Company and the  elimination  of the  conversion
feature. The warrants expire on March 5, 2013.


                                      II-2




      (3) Pursuant to an agreement entered into in September 2004, as part of an
overall  restructuring  of its debt,  EarthShell  issued an aggregate of 491,778
shares  of its  common  stock in  October  2004 to Biotec  in  exchange  for the
cancellation  of $1.475 million of accrued  license fees EarthShell owed Biotec,
which transaction computed to a $3.00 per share conversion price.

      (4) Pursuant to an agreement entered into in September 2004, in connection
with the  restructuring  of its debt and settlement of the 2006  Debentures,  in
October 2004,  EarthShell  issued an aggregate of 1,051,494 shares of its common
stock to EKI of the 2006  Debentures in exchange for the  cancellation of $3.288
million of principal and interest due under then outstanding loans.


      (5) Pursuant to various  agreements  dated  September 29 and September 30,
2004 in connection with the restructuring of its debt and settlement of the 2006
Debentures,  EarthShell issued an aggregate of 512,500  additional shares of its
common  stock  to the  holders  of the  2006  Debentures  in  settlement  of the
Company's default under the 2006 Debentures.

      (6) In  October  2004,  as part of an overall  restructuring  of its debt,
EarthShell  issued an aggregate of 900,000  shares of its common stock to MBS at
$3.00 per share for an aggregate offering price of $2.7 million.

      (7)  On  March  23,  2005,  the  Company  entered  into a  Standby  Equity
Distribution  Agreement  with  Cornell  Capital  Partners,  LP.  Pursuant to the
Standby  Equity  Distribution  Agreement,  EarthShell  may,  at its  discretion,
periodically sell to Cornell Capital Partners shares of common stock for a total
purchase price of up to $10.0 million.  For each share of common stock purchased
under the Standby Equity Distribution  Agreement,  Cornell Capital Partners will
pay EarthShell 98% of, or a 2% discount to, the lowest volume  weighted  average
price  of our  common  stock  on the  Over-the-Counter  Bulletin  Board or other
principal  market  on which  our  common  stock  is  traded  for the  five  days
immediately  following the notice date.  Further,  Cornell Capital Partners will
retain 5% of each advance under the Standby Equity  Distribution  Agreement.  In
connection  with the Standby  Equity  Distribution  Agreement,  Cornell  Capital
Partners  received a one-time  commitment  fee in the form of 143,550  shares of
common stock on March 23, 2005.

      (8) For its services in connection  with the Standby  Equity  Distribution
Agreement, Sloan Securities Corporation received 6,450 shares of common stock of
the Company on March 23, 2005.

      (9) On March 31, 2005,  the Company issued 6,450 shares of common stock to
Crown Investment  Banking,  Inc. in consideration  for the services  rendered by
Crown  Investment  Banking,  Inc.  in  connection  with  the  Company  obtaining
financing.


      (10) In consideration  for Benton Wilcoxon pledging his personal shares in
Composite  Technology  Corporation  as a  guaranty  for the  Security  Agreement
entered into by the Company with Cornell Capital Partners,  the Company issued a
warrant to Benton  Wilcoxon to  purchase  65,000  shares of common  stock of the
Company at an exercise  price of $3.00 per share.  The warrant  expires on March
23, 2008.

      (11) In consideration for consulting  services rendered by Douglas Metz in
connection with the Company obtaining financing, the Company issued a warrant to
Douglas  Metz to  purchase  80,000  shares of common  stock of the Company at an
exercise price of $3.00 per share. The warrant expires on March 23, 2008.


      (12) In May of 2005,  the  Company  granted  a 10-year  warrant  to EKI to
purchase  one million  shares of the  Company's  common stock at $3 per share in
consideration  of EKI's  continued  support of the Company since its  inception,
including providing bridge loans at below market terms from time to time.

      (13) In May of 2005,  the Company  issued  44,387  shares of  unregistered
common  stock to EKI  pursuant to a provision  of the EKI  conversion  agreement
which  provided for the issuance of these  additional  shares if the Company did
not sell equity to a third party within 90 days of the initial  conversion  at a
price of at least $4 per share.


      (14) On May 26,  2005,  100 shares of our Series B  Convertible  Preferred
Stock,  par value $0.01 per share,  were pledged to secure the promissory  notes
issued to Cornell  Capital  Partners and were been placed in escrow to be issued
to Cornell Capital Partners in the event of default. The shares will be released
from escrow to the Company upon (i) repayment of  $1,350,000 of principal  under
the  promissory  notes;  (ii) in the event the shares  pledged  pursuant to that
certain  Amended and  Restated  Pledge and Escrow  Agreement by and among Benton
Wilcoxon,  Cornell  Capital  Partners  and David  Gonzalez,  Esq. is equal to or
exceeds 3 times the amount of principal  then  outstanding  under the promissory
notes;  (iii) a  registration  statement has been declared  effective by the SEC
relating to the shares to be issued pursuant to the Standby Equity  Distribution
Agreement;  and (iv) the 100 shares of Series B Convertible Preferred Stock have
been  redeemed  pursuant  the  Certificate  of  Designation.   Pursuant  to  the
Certificate of Designation,  the Series B Convertible  Preferred Stock is senior


                                      II-3



to the Company's  common stock with respect to the distribution of the assets of
the Company upon  liquidation and junior to all other series of preferred stock.
The  holders of the Series B  Convertible  Preferred  Stock are not  entitled to
dividends or distributions.  Each share of Series B Convertible  Preferred Stock
is  convertible,  at the  option  of the  holder,  at any time  upon an event of
default  under the  promissory  notes,  into  33,333  shares  of fully  paid and
non-assessable  common stock of the Company. The Series B Convertible  Preferred
Stock has no voting  rights,  except as required  under Delaware law. After full
repayment  of the notes,  the Company has the absolute  right to redeem  (unless
otherwise  prevented  by law) any  outstanding  shares of  Series B  Convertible
Preferred Stock at an amount equal to $0.01 per share.


      (15) On May 26,  2005,  the  Company  issued a warrant to Cornell  Capital
Partners to purchase 625,000 shares of common stock of the Company.  The warrant
expires on the later of:  (a) May 26,  2005 or (b) the date sixty days after the
date the $2,500,000 in promissory  notes issued to Cornell Capital  Partners are
fully repaid and has an exercise price of $4.00 per share of common stock.


      EarthShell claimed an exemption from registration under the Securities Act
for the sales and issuance of its common stock in the transactions  described in
paragraphs  (1) through (15) above by virtue of Section  4(2) of the  Securities
Act in that  such  sales  and  issuances  did not  involve  a  public  offering.
EarthShell  believed  that  the  recipients  of  common  stock  in each of these
transactions intended to acquire the securities for investment only and not with
a  view  to or for  sale  in  connection  with  any  distribution  thereof,  and
appropriate  legends  were  affixed to the share  certificates  and  instruments
issued in such transactions. These sales and issuances were made without general
solicitation or advertising and each purchaser was a sophisticated investor. All
recipients had adequate access, through their relationships with the Company, to
information  about the Company.  There were no  underwriters  involved in any of
these sales and issuances.

ITEM 27.  EXHIBITS

Exhibit No.       Description
-----------       -----------
3.1(1)            Amended  and  Restated  Certificate  of  Incorporation  of the
                  Company

3.2(1)            Amended and Restated Bylaws

3.3(1)            Certificate    of    Designation,     Preferences    Relative,
                  Participating,  Optional  and  Other  Special  Rights  of  the
                  Company's  Series A Cumulative  Senior  Convertible  Preferred
                  Stock

3.4(2)            Certificate  of   Designation   of  the  Company's   Series  B
                  Convertible Preferred Stock

4.1(1)            Specimen certificate of Common Stock

4.2(3)            Form of Warrant to purchase Common Stock dated August 12, 2002

4.3(4)            Form of Note under Loan  Agreement  dated as of  September  9,
                  2002 between the Company and E. Khashoggi Industries, LLC

4.4(5)            Form of Secured Convertible Debenture due March 5, 2006

4.5(5)            Intellectual  Property Security Agreement dated as of March 5,
                  2003 among the Company, E. Khashoggi  Industries,  LLC and the
                  investors signatory thereto

4.6(5)            Waiver and  Amendment to Debentures  and Warrants  dated as of
                  March 5, 2003 among the Company and the purchasers  identified
                  on the signature pages thereto

4.7(5)            Exchange  Agreement  dated  as of March 5,  2003  between  the
                  Company and the institutional investor signatory thereto

5.1(6)            Opinion of Counsel

10.1(1)           Amended and Restated License Agreement dated February 28, 1995
                  by and between the Company and E. Khashoggi Industries

10.2(1)           Registration Rights Agreement dated as of February 28, 1995 by
                  and between the Company and EKI, as amended

10.3(1)           EarthShell Container Corporation 1994 Stock Option Plan

10.4(1)           EarthShell Container Corporation 1995 Stock Incentive Plan

10.5(1)           Form of Stock Option Agreement under the EarthShell  Container
                  Corporation 1994 Stock Option Plan

10.6(1)           Form of Stock Option Agreement under the EarthShell  Container
                  Corporation 1995 Stock Incentive Plan

10.7(1)           Warrant to Purchase  Stock  issued July 2, 1996 by the Company
                  to Imperial Bank



                                      II-4



10.8(1)           Amended and Restated Technical Services and Sublease Agreement
                  dated October 1, 1997 by and between the Company and EKI

10.9(1)           Amended and Restated  Agreement for Allocation of Patent Costs
                  dated October 1, 1997 by and between the Company and EKI

10.10(1)          Warrant  to  Purchase  Stock  issued  October  6,  1997 by the
                  Company to Imperial Bank

10.11(1)          Warrant to  Purchase  Stock  dated  December  31,  1997 by the
                  Company to Imperial Bank

10.12(1)          Letter Agreement re Haas/BIOPAC  Technology dated February 17,
                  1998 by and between the Company and EKI

10.13(1)          Second Amendment to 1995 Stock Incentive Plan of the Company

10.14(1)          Amendment No. 2 to Registration  Rights  Agreement dated as of
                  September 16, 1993

10.15(1)          Amendment  No.  2  to  Registration   Rights  Agreement  dated
                  February 28, 1995

10.16(7)          First Amendment dated June 2, 1998 to the Amended and Restated
                  License  Agreement by and between the Company and E. Khashoggi
                  Industries

10.17(8)          First Amendment to 1995 Stock Incentive Plan of the Company

10.18(9)          Third Amendment to 1995 Stock Incentive Plan of the Company

10.19(9)          Fourth Amendment to 1995 Stock Incentive Plan of the Company

10.20(10)         Lease  Agreement  dated  August 23,  2000 by and  between  the
                  Company and Heaver Properties, LLC

10.21(11)         Settlement Agreement with Novamont dated August 3, 2001

10.22(11)         Amendment to Common Stock Purchase  Agreement  dated March 28,
                  2001

10.23(12)         Securities  Purchase  Agreement  dated as of August  12,  2002
                  between the Company and the investors signatory thereto

10.24(13)         Loan  Agreement  dated as of  September  9, 2002  between  the
                  Company and E. Khashoggi Industries, LLC

10.25(14)         Second  Amendment  dated 29 July, 2002 to Amended and Restated
                  License Agreement between E. Khashoggi Industries, LLC and the
                  Company

10.26(14)         License and Information Transfer Agreement dated 29 July, 2002
                  between the Biotec Group and the Company

10.27(15)         Loan and Securities  Purchase  Agreement  dated as of March 5,
                  2003 between the Company and the investors signatory thereto

10.28(16)         Sublicense  Agreement  dated  February 20, 2004 by and between
                  the Company and Hood Packaging Corporation

10.29(16)         Operating and  Sublicense  Agreement  dated October 3, 2002 by
                  and between the Company and Sweetheart Cup Company, Inc.

10.30(16)         First  Amendment to Operating and Sublicense  Agreement  dated
                  July  2003 by and  between  the  Company  and  Sweetheart  Cup
                  Company, Inc.

10.31(16)         Lease  Agreement  dated  July 2003  between  the  Company  and
                  Sweetheart Cup Company, Inc.

10.32(16)         First  Amendment to Lease  Agreement  dated  December 16, 2003
                  between the Company and Sweetheart Cup Company, Inc.

10.33(17)         Sublicense  Agreement  dated  November 11, 2004 by and between
                  the Company and EarthShell Hidalgo S.A. de C.V.

10.34(18)         Standby Equity  Distribution  Agreement  dated as of March 23,
                  2005 between the Company and Cornell Capital Partners, LP



                                      II-5



10.35(18)         Registration  Rights  Agreement  dated  as of March  23,  2005
                  between the Company and Cornell Capital Partners, LP

10.36(18)         Placement  Agent  Agreement  dated as of March 23, 2005 by and
                  among the  Company,  Cornell  Capital  Partners,  LP and Sloan
                  Securities Corporation

10.37(18)         Security  Agreement  dated as of March 23,  2005  between  the
                  Company and Cornell Capital Partners, LP

10.38(18)         Promissory  Note dated as of March 23,  2005 issued to Cornell
                  Capital Partners, LP


10.39(2)          Promissory  Note  dated as of May 26,  2005  issued to Cornell
                  Capital Partners, LP

10.40(2)          Pledge and Escrow  Agreement  dated as of May 26,  2005 by and
                  among the  Company,  Cornell  Capital  Partners,  LP and David
                  Gonzalez, Esq.


10.41(19)         Meridian Business Solutions Sublicense Agreement dated May 13,
                  2004

10.42(19)         Amended and Restated Debenture Purchase Agreement by and among
                  the Company, EKI and SF Capital Partners, Ltd. dated September
                  30, 2004

10.43(19)         Amended and Restated Debenture Purchase Agreement by and among
                  the Company,  EKI and Omicron Master Trust dated September 29,
                  2004

10.44(20)         Amended and Restated Debenture Purchase Agreement by and among
                  the Company, EKI and Islandia, Ltd. dated September 29, 2004

10.45(20)         Amended and Restated Debenture Purchase Agreement by and among
                  the  Company,  EKI  and  Midsummer   Investment,   Ltd.  dated
                  September 29, 2004

10.46(20)         Conversion  Agreement  by and among the  Company,  EKI and RHP
                  Master Fund, Ltd. dated July 20, 2004

10.47(20)         Amended and Restated Debenture Purchase Agreement by and among
                  the Company, EKI and Straus-GEPT L.P. dated September 29, 2004

10.48(20)         Amended and Restated Debenture Purchase Agreement by and among
                  the Company,  EKI and Straus Partners L.P. dated September 29,
                  2004

10.49(20)         Amended and Restated Debenture Purchase Agreement by and among
                  the Company and EKI dated September 30, 2004

10.50(20)         Agreement  with EKI dated  July 16,  2004 to  convert  debt to
                  equity

10.51(20)         Agreement  dated  September 1, 2004 for  conversion  of Biotec
                  indebtedness

10.52(20)         Stock  Purchase  Agreement  between the  Company and  Meridian
                  Business Solutions, LLC dated August 5, 2004

10.53(2)          Warrant issued to Cornell Capital Partners, LP

14.1(16)          EarthShell Corporation Code of Ethics for Directors,  Officers
                  and Employees

23.1(20)          Consent of Kirkpatrick & Lockhart Nicholson Graham LLP

23.2(21)          Consent of Farber & Hass LLP



(1)   Previously filed, as an exhibit to the Company's Registration Statement on
      Form S-1 and  amendments  thereto,  File No.  333-1327,  and  incorporated
      herein by reference.


(2)   Previously filed as an exhibit to the Company's current report on Form 8-K
      dated May 27, 2005, and incorporated herein by reference.


(3)   Previously filed as an exhibit to the Company's current report on Form 8-K
      dated August 12, 2002, and incorporated herein by reference.

(4)   Previously filed as an exhibit to the Company's current report on Form 8-K
      dated September 17, 2002, and incorporated herein by reference.

(5)   Previously filed as an exhibit to the Company's current report on Form 8-K
      dated March 5, 2003, and incorporated herein by reference.

(6)   Provided herewith.

(7)   Previously  filed as an exhibit to the Company's  quarterly report on Form
      10-Q, for the quarter ended September 30, 1998, and incorporated herein by
      reference.

(8)   Previously  filed as an exhibit  to the  Company's  annual  report on Form
      10-K, for the fiscal year ended December 31, 1998, and incorporated herein
      by reference.



                                      II-6



(9)   Previously  filed as part of the Company's  definitive  proxy statement on
      Schedule  14A,  file  no.  000-23567,  for  its  1999  annual  meeting  of
      stockholders, and incorporated herein by reference.

(10)  Previously  filed as an exhibit  to the  Company's  annual  report on Form
      10-K, for the fiscal year ended December 31, 2000, and incorporated herein
      by reference.

(11)  Previously  filed as an exhibit to the Company's  quarterly report on Form
      10-Q, for the quarter ended June 30, 2001, and incorporated herein.

(12)  Previously filed as an exhibit to the Company's current report on Form 8-K
      dated August 12, 2002, and incorporated herein by reference.

(13)  Previously filed as an exhibit to the Company's current report on Form 8-K
      dated September 17, 2002, and incorporated herein by reference.

(14)  Previously  filed as an exhibit to the Company's  quarterly report on Form
      10-Q for the quarter ended September 30, 2002, and incorporated  herein by
      reference.

(15)  Previously filed as an exhibit to the Company's current report on Form 8-K
      dated March 5, 2003, and incorporated herein by reference.

(16)  Previously  filed as an exhibit  to the  Company's  annual  report on Form
      10-K, for the fiscal year ended December 31, 2003, and incorporated herein
      by reference.

(17)  Previously  filed as an exhibit  to the  Company's  annual  report on Form
      10-K, for the fiscal year ended December 31, 2004, and incorporated herein
      by reference.

(18)  Previously filed as an exhibit to the Company's current report on Form 8-K
      dated March 29, 2005, and incorporated herein by reference.

(19)  Previously  filed as part of the Company's  quarterly  report on Form 10-Q
      for the quarter  ended  September  30, 2004,  and  incorporated  herein by
      reference.

(20)  Incorporated by reference to Exhibit 5.1

(21)  Incorporated by reference to Exhibit 23-2.



                                      II-7



Item 28.  Undertakings

      The undersigned registrant hereby undertakes:

            (1) To  file,  during  any  period  in  which  it  offers  or  sells
securities, a post-effective amendment to this registration statement to:

                  (i) Include any  prospectus  required by Sections  10(a)(3) of
the Securities Act of 1933 (the "Act");

                  (ii)  Reflect in the  prospectus  any facts or events  arising
after the  effective  date of the  Registration  Statement  (or the most  recent
post-effective  amendment  thereof)  which,  individually  or in the  aggregate,
represent a fundamental  change in the information set forth in the Registration
Statement.  Notwithstanding the foregoing, any increase or decrease in volume of
securities  offered (if the total dollar value of  securities  offered would not
exceed that which was  registered) and any deviation from the low or high end of
the estimated  maximum offering range may be reflected in the form of prospectus
filed with the  Commission  pursuant  to Rule 424(b) if, in the  aggregate,  the
changes in volume  and price  represent  no more than 20  percent  change in the
maximum  aggregate  offering price set forth in the "Calculation of Registration
Fee" table in the effective Registration Statement;

                  (iii) Include any additional or changed  material  information
on the plan of distribution;

            (2) That,  for the purpose of  determining  any liability  under the
Act, each such post-effective amendment shall be deemed to be a new registration
statement relating to the securities  offered therein,  and the offering of such
securities at that time shall be deemed to be the bona fide offering thereof.

            (3)  To  remove  from  registration  by  means  of a  post-effective
amendment any of the securities that remain unsold at the end of the offering.

      Insofar as  indemnification  for liabilities  arising under the Act may be
permitted to directors,  officers and controlling  persons of the small business
issuer pursuant to the foregoing  provisions,  or otherwise,  the small business
issuer has been  advised  that in the  opinion of the  Securities  and  Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore,  unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the small business issuer of
expenses  incurred or paid by a director,  officer or controlling  person of the
small  business  issuer  in the  successful  defense  of  any  action,  suit  or
proceeding)  is  asserted by such  director,  officer or  controlling  person in
connection with the securities being registered, the small business issuer will,
unless in the opinion of its counsel the matter has been settled by  controlling
precedent,  submit to a court of appropriate  jurisdiction  the question whether
such  indemnification by it is against public policy as expressed in the Act and
will be governed by the final adjudication of such issue.



                                      II-8



                                   SIGNATURES


      In accordance  with the  requirements  of the  Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form S-1 and  authorized  this  registration
statement to be signed on our behalf by the undersigned, on June 9, 2005.

                                          EARTHSHELL CORPORATION

Date: June 9, 2005                        By: /s/ Simon K. Hodson
                                              ---------------------------------
                                          Name:   Simon K. Hodson
                                          Title:  Vice Chairman of the Board and
                                                  Chief Executive Officer

Date: June 9, 2005                        By: /s/ D. Scott Houston
                                              ---------------------------------
                                          Name:   D. Scott Houston
                                          Title:  Chief Financial Officer and
                                                  Secretary

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


/s/ Essam Khashoggi                                Date: June 9, 2005
-------------------------------------
Essam Khashoggi
Chairman of the Board

/s/ Simon K. Hodson                                Date: June 9, 2005
-------------------------------------
Simon K. Hodson
Vice Chairman of the Board and Chief
Executive Officer

/s/ D. Scott Houston                               Date: June 9, 2005
-------------------------------------
D. Scott Houston
Chief Financial Officer and Secretary

/s/ John Daoud                                     Date: June 9, 2005
-------------------------------------
John Daoud
Director

/s/ Layla Khashoggi                                Date: June 9, 2005
-------------------------------------
Layla Khashoggi
Director

/s/ Hamlin Jennings                                Date: June 9, 2005
-------------------------------------
Hamlin Jennings
Director

/s/ Walker Rast                                    Date: June 9, 2005
-------------------------------------
Walker Rast
Director


                                      II-8