Filed Pursuant to Rule 424(b)(3)
                                                      Registration No. 333-61974


                                   PROSPECTUS

                                3,000,000 SHARES

                       ATLANTIC TECHNOLOGY VENTURES, INC.

                                  COMMON STOCK

      The 3,000,000 shares of common stock of Atlantic Technology Ventures, Inc.
covered by this prospectus are being offered and sold from time to time by
Fusion Capital Fund II, LLC.

      Atlantic's common stock is traded on the Nasdaq SmallCap Market under the
symbol "ATLC".

      INVESTING IN ATLANTIC'S COMMON STOCK INVOLVES CERTAIN RISKS.  SEE "RISK
FACTORS" BEGINNING ON PAGE 3.

      The selling stockholder, Fusion Capital is an "underwriter" within the
meaning of the Securities Act of 1933, as amended. Atlantic will be issuing to
Fusion Capital pursuant to an equity line agreement the shares offered in this
prospectus.

      Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or determined if this
prospectus is truthful or complete. Any representation to the contrary is a
criminal offense.

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

                The date of this prospectus is July 20, 2001.





                                TABLE OF CONTENTS


Prospectus Summary...........................................................2

Risk Factors.................................................................3

Description of Business......................................................8

Management's Discussion and Analysis........................................15

The Financing Transaction...................................................20

Use of Proceeds.............................................................23

Selling Stockholder.........................................................23

Plan of Distribution........................................................24

Legal Proceedings...........................................................26

Directors, Executive Officers, Promoters and Control Persons................26

Security Ownership of Certain Beneficial Owners and
Management..................................................................27

Description of Securities...................................................30

Experts.....................................................................31

Disclosure of Commission Position on Indemnification For
Securities Act Liabilities..................................................31

Description of Property.....................................................31

Certain Relationships and Related Transactions..............................31

Market for Common Equity and Related Stockholder Matters....................32

Executive Compensation......................................................33

Additional Information......................................................37

Index to Consolidated Financial Statements..................................39


                                       1





                               PROSPECTUS SUMMARY

      This summary highlights the information we present more fully in the rest
of this prospectus. We encourage you to read the entire prospectus carefully.

Atlantic Technology Ventures, Inc.

      We are engaged in the business of developing and commercializing
early-stage technologies. Specifically, we aim to do the following:

     o    identify early biomedical, pharmaceutical,  electronic infrastructure,
          software,  communications or other  technologies that we believe could
          be commercially viable;

     o    acquire proprietary rights to these technologies, either by license or
          by acquiring an ownership interest;

     o    fund research and development of these technologies; and

     o    bring these  technologies to market,  either directly or by selling or
          licensing these  technologies  to other companies  willing to make the
          necessary  investment  to conduct  the next level of  research or seek
          required regulatory approvals.

      We have in the past focused on biomedical and pharmaceutical technologies.
We are currently developing two such technologies that we believe may be useful
in treating a variety of diseases, including cancer, infectious disease, pain,
and inflammation. We are also entitled to royalties and other revenues upon
commercialization of a technology relating to cataract surgery.

      We have, however, expanded our focus, and now seek to develop and
commercialize a diverse portfolio of patented technologies. Consistent with
this, last year we changed our name from "Atlantic Pharmaceuticals, Inc." to our
current name, "Atlantic Technology Ventures, Inc." Our acquisition of an
ownership interest in a company that is currently developing high-speed
fiber-optic communication technologies represents our first investment in an
electronic infrastructure technology.

      Our offices are located at 350 Fifth Avenue, Suite 5507, New York, New
York 10118 and our telephone number is (212) 267-2503.

The Offering

      This prospectus covers up to 3,000,000 shares of our common stock that we
expect we will issue to the selling stockholder identified in this prospectus.
The number of shares subject to this prospectus, if issued and outstanding on
May 7, 2001, would represent approximately 31.3% out of our issued and
outstanding common stock on that date.

Common Stock Purchase Agreement

      As of May 7, 2001, we entered into a common stock purchase agreement and
related agreements with Fusion Capital Fund II, LLC, an Illinois limited
liability company, pursuant to which Fusion Capital agreed to purchase from us
from time to time over a 30-month period, subject to a 6-month extension or
earlier termination at our discretion, upon our request, up to $6.0 million
worth of shares of our common stock. (This agreement replaces an earlier
agreement we entered into with Fusion Capital on March 16, 2001.)

      We also agreed with Fusion Capital that we would file with the Securities
and Exchange Commission a registration statement registering for resale under
the Securities Act shares issued to Fusion Capital pursuant to this transaction.
We have performed this obligation by filing the registration statement of which
this prospectus is a part, and the shares being offered in this prospectus
represent shares that we expect to issue to Fusion Capital in connection with
this transaction.


                                       2





                                  RISK FACTORS

      Investing in our common stock is very risky, and you should be able to
bear losing your entire investment. You should carefully consider the risks
presented by the following factors.

     Our Financial Condition and Need for Substantial Additional Funding

Because we have not completed developing any of our products or generated any
product sales, we expect to incur significant operating losses over the next
several years and our ability to generate profits in the future is uncertain.

      All of our technologies are in the research and development stage, and
will require substantial funding. We expect to incur significant operating
losses over the next several years, primarily due to continued and expanded
research and development programs, including preclinical studies and clinical
trials for our products and technologies under development, as well as costs
incurred in identifying and possibly acquiring additional technologies. We do
not expect to generate any additional revenues in the near future.

If we do not obtain additional funding, our ability to develop our technologies
will be impeded.

      We will need substantial additional funds to develop our technologies. We
will seek those funds through public or private equity or debt financings,
through collaborative arrangements or from other sources (including exercise of
the warrants we have issued giving the holder the right to purchase shares of
our capital stock for a stated exercise price). Funding may not, however, be
available on acceptable terms, if at all. Additionally, if our common stock is
delisted from Nasdaq, we may find it still more difficult to obtain additional
funding. Furthermore, pursuant to the common stock purchase agreement with
Fusion Capital, and until its termination, we have agreed not to issue any
variable-priced equity or variable-priced equity-like securities unless we have
obtained Fusion Capital's prior written consent. This may further impede our
ability to raise additional funding.

      As of March 31, 2001, we had a cash and cash equivalents balance of
$2,581,497. We anticipate that our current resources will be sufficient to
finance our currently anticipated needs for operating and capital expenditures
for at least the next twelve months (See also Management's Discussion and
Analysis).

                                 Our Operations

To develop our technologies, we may need to enter into collaborative agreements
with others. Such agreements could limit our control.

      We do not have the resources to directly conduct full clinical
development, obtain regulatory approvals, or manufacture or commercialize any of
our proposed products, and we have no current plans to acquire such resources.
Therefore, we depend upon others to carry out such activities. As a result, we
anticipate that we may enter into collaborative agreements with third parties
able to contribute to developing our technologies. Such agreements may limit our
control over any or all aspects of development of our technologies.

We are in the early stages of developing our technologies and may not succeed in
developing commercially viable products.

      To be profitable, we must, alone or with others, successfully
commercialize our technologies. They are, however, in early stages of
development, will require significant further research, development and testing,
and are subject to the risks of failure inherent in the development of products
based on innovative or novel technologies. They are also rigorously regulated by
the federal government, particularly the U.S. Food and Drug Administration, or
"FDA," and by comparable agencies in state and local jurisdictions and in
foreign countries. Each of the following is possible with respect to any one of
our products:

     o    that  we will  not be  able  to  maintain  our  current  research  and
          development schedules;


                                       3





     o    that, in the case of one of our pharmaceutical  technologies,  we will
          not be able to enter into human clinical trials because of scientific,
          governmental or financial reasons,  or that we will encounter problems
          in clinical trials that will cause us to delay or suspend  development
          of one of the technologies;

     o    that the product will be found to be ineffective or unsafe;

     o    that  government  regulation  will  delay  or  prevent  the  product's
          marketing  for  a  considerable  period  of  time  and  impose  costly
          procedures upon our activities;

     o    that the FDA or other  regulatory  agencies  will not  approve a given
          product or will not do so on a timely basis;

     o    that the FDA or other regulatory  agencies may not approve the process
          or facilities by which a given product is manufactured;

     o    that  our  dependence  on  others  to  manufacture  our  products  may
          adversely  affect our ability to develop and deliver the products on a
          timely and competitive basis;

     o    that, if we are required to manufacture  our own products,  we will be
          subject to similar risks regarding delays or difficulties  encountered
          in manufacturing  the products,  will require  substantial  additional
          capital, and may be unable to manufacture the products successfully or
          in a cost-effective manner;

     o    that  the  FDA's  policies  may  change  and   additional   government
          regulations  and  policies  may be  instituted,  both of  which  could
          prevent or delay regulatory approval of our potential products; or

     o    that we will be unable to obtain,  or will be  delayed  in  obtaining,
          approval of a product in other countries, because the approval process
          varies from country to country and the time needed to secure  approval
          may be longer or shorter than that required for FDA approval.


      Similarly, it is possible that, for the following reasons, we may be
unable to commercialize, or receive royalties from the sale of, any given
technology, even if it is shown to be effective:

     o    if it is uneconomical;

     o    if,  in the  case  of one of our  pharmaceutical  technologies  or the
          Catarex device, it is not eligible for third-party  reimbursement from
          government or private insurers;

     o    if   others   hold   proprietary   rights   that   preclude   us  from
          commercializing it;

     o    if others have brought to market equivalent or superior products;

     o    if others  have  superior  resources  to market  similar  products  or
          technologies;

     o    if government  regulation imposes limitations on the indicated uses of
          a product,  or later discovery of previously  unknown  problems with a
          product results in added restrictions on the product or results in the
          product being withdrawn from the market; or

     o    if it has undesirable or unintended side effects that prevent or limit
          its commercial use.

Our ability to compete will suffer if we are unable to protect our patent rights
and trade secrets or if we infringe the proprietary rights of third parties.

      Our success will depend to a large extent on our ability to obtain U.S.
and foreign patent protection for drug candidates and processes, preserve trade
secrets and operate without infringing the proprietary rights of third parties.

      To obtain a patent on an invention, one must be the first to invent it or
the first to file a patent application for it. We cannot be sure that the
inventors of subject matter covered by patents and patent applications that we
own or license were the first to invent, or the first to file patent
applications for, those inventions. Furthermore, patents we own or license may
be challenged, infringed upon, invalidated, found to be unenforceable, or
circumvented by others, and our rights under any issued patents may not provide
sufficient protection against competing drugs or otherwise cover commercially
valuable drugs or processes.


                                       4





      We seek to protect trade secrets and other unpatented proprietary
information, in part by means of confidentiality agreements with our
collaborators, employees, and consultants. If any of these agreements is
breached, we may be without adequate remedies. Also, our trade secrets may
become known or be independently developed by competitors.

Because we carry only a limited amount of product liability insurance, product
liability claims brought against us could adversely affect our business.

      If we develop and commercialize any products, through third-party
arrangements or otherwise, we may be exposed to product liability claims. Some
of our license agreements require us to obtain product liability insurance when
we begin clinical testing or commercialization of our proposed products and to
indemnify our licensors against product liability claims brought against them as
a result of the products developed by us. We may not be able to obtain such
insurance at all or in sufficient amounts to protect us against such liability
or at a reasonable cost.

Any breach by us of environmental regulations could result in our incurring
significant costs.

      Federal, state and local laws, rules, regulations and policies govern our
use, generation, manufacture, storage, air emission, effluent discharge,
handling and disposal of certain materials and wastes. Although we believe that
we have complied with these laws and regulations in all material respects and
have not been required to take any action to correct any noncompliance, we may
be required to incur significant costs to comply with environmental and health
and safety regulations in the future. In addition, our research and development
activities involve the controlled use of hazardous materials and we cannot
eliminate the risk of accidental contamination or injury from these materials,
although we believe that our safety procedures for handling and disposing of
such materials comply with the standards prescribed by state and federal
regulations. In the event of an accident, we could be held liable for any
resulting damages and we do not have insurance to cover this contingency.

                                 Our Securities

We risk being delisted from Nasdaq, and the resulting market illiquidity
could adversely affect our ability to raise funds.

      Although our common stock, redeemable warrants and the units offered in
our initial public offering are quoted on the Nasdaq SmallCap Market, continued
inclusion of those securities on Nasdaq will require the following:

     o    that we maintain at least $2,000,000 in net tangible assets;

     o    that the minimum bid price for the common  stock be at least $1.00 per
          share;

     o    that the public  float  consist of at least  500,000  shares of common
          stock, valued in the aggregate at more than $1,000,000;

     o    that the common stock have at least two active market makers;

     o    that the common stock be held by at least 300 holders; and

     o    that we adhere to certain corporate governance requirements.

      If we are unable to satisfy any of these maintenance requirements, our
securities may be delisted from Nasdaq.

      With regard to our minimum bid price, March 20, 2001, marked the thirtieth
consecutive business day that the minimum bid price of our common stock was less
than $1.00. This constituted a failure on our part to meet Nasdaq's continued
inclusion requirement for minimum bid price. On March 22, 2001, Nasdaq notified
us of this failure, and we had a period of 90 calendar days from that notice to
comply with the continued inclusion standard for minimum bid price. To do so, we
would have had to meet that standard for a minimum of 10 consecutive business
days during the 90-day compliance period. We failed to do so, and on June 21,
2001, Nasdaq notified us that we


                                       5





would be  delisted  on June 29,  2001,  unless by June 28,  2001,  we  request a
hearing before Nasdaq's Listing Qualifications Panel. On June 28th, we requested
a hearing,  and a hearing  has been  scheduled  for August 9, 2001.  Our hearing
request  will  stay the  delisting  of our  common  stock  pending  the  Panel's
decision.  The hearing will be scheduled  within 45 days of the date we file our
request.  During the  hearing,  we intend to  request,  based on our  particular
circumstances, an extension of the time allotted to raise our share price. There
can be no assurance the Panel will grant our request.

      If our securities are delisted, trading, if any, in the securities would
thereafter be conducted in the over-the-counter market in the "pink sheets" or
the National Association of Securities Dealers' "Electronic Bulletin Board."
Consequently, the liquidity of our securities could be materially impaired, not
only in the number of securities that could be bought and sold at a given price,
but also through delays in the timing of transactions and reduction in security
analysts' and the media's coverage of us, which could result in lower prices for
our securities than might otherwise be attained and could also result in a
larger spread between the bid and asked prices for our securities. In addition,
if our securities are delisted it could materially and adversely affect our
ability to raise funding.

      In addition, if our securities are delisted from trading on Nasdaq and the
trading price of our common stock is less than $5.00 per share, our common stock
will become a "penny stock." Broker-dealers who sell penny stocks must provide
purchasers of these stocks with a standardized risk-disclosure document prepared
by the SEC. This document provides information about penny stocks and the nature
and level of risks involved in investing in the penny-stock market. A broker
must also give a purchaser, orally or in writing, bid and offer quotations and
information regarding broker and salesperson compensation, make a written
determination that the penny stock is a suitable investment for the purchaser,
and obtain the purchaser's written agreement to the purchase. In the event our
securities are delisted, the penny stock rules may make it difficult for you to
sell your shares of our stock. Because of the rules, there is less trading in
penny stocks. Also, many brokers choose not to participate in penny stock
transactions.

Because holders of our Series A preferred stock have rights superior to those of
the holders of our common stock, in certain circumstances holders of our common
stock may be adversely affected.

      Holders of shares of our outstanding Series A preferred stock can convert
each share into 3.27 shares of our common stock without paying us any cash. The
conversion price of shares of Series A preferred stock is $3.06 per share of
common stock. Both the conversion rate and the conversion price may be adjusted
in favor of holders of shares of Series A preferred stock upon certain
triggering events. Accordingly, the number of shares of common stock that
holders of shares of Series A preferred stock receive upon conversion may
increase, which could adversely affect the prevailing market price of our
securities.

      In addition, each February 7 and August 7 we are obligated to pay
dividends, in arrears, to the holders of shares of Series A preferred stock, and
the dividends consist of 0.065 additional shares of Series A preferred stock for
each outstanding share of Series A preferred stock. Our issuing additional
shares of Series A preferred stock without payment of any cash to us could
adversely affect the prevailing market price of our securities.

      If we are liquidated, sold to or merged with another entity (and we are
not the surviving entity after the merger), we will be obligated to pay holders
of shares of Series A preferred stock a liquidation preference of $13.00 per
share before any payment is made to holders of shares of common stock. After
payment of the liquidation preference, we might not have any assets remaining to
pay the holders of shares of common stock. The liquidation preference could
adversely affect the market price of our securities.

      The holders of shares of Series A preferred stock have rights in addition
to those summarily described. A complete description of the rights of the Series
A preferred stock is contained in the certificate of designations of the Series
A preferred stock filed with the Secretary of State of Delaware.


                                       6





Given the limited trading volume of our shares, investors may experience
delay in liquidating an investment in our securities.

      Our securities are traded on the Nasdaq SmallCap Market and lack the
liquidity of securities traded on the principal trading markets. Accordingly, an
investor may find it impossible to promptly liquidate an investment in our
securities. Also, the sale of a large block of our securities could depress the
price of our securities to a greater degree than a company that typically has a
higher volume of trading in its securities.

Because many factors may have a significant impact upon the market price of our
common stock, the market price of our common stock may continue to be highly
volatile.

      The market price of our common stock has been highly volatile, and we
expect that this will continue to be the case. Many factors, including
announcements of technological innovations by us or other companies, regulatory
matters, new or existing products or procedures, concerns about our financial
position, operating results, government regulation, developments or disputes
relating to agreements, patents or proprietary rights, may have a significant
impact on the market price of our stock. In addition, the potential dilutive
effects of future sales of shares of common stock by us and by stockholders,
including Fusion Capital pursuant to this prospectus, and the subsequent sale of
common stock by the holders of warrants and options could depress the market
price of our securities. Sale of shares of our common stock to Fusion Capital
may cause dilution, and sale of those shares by Fusion Capital could cause the
price of our common stock to decline.

      The purchase price for the common stock to be issued to Fusion Capital
under the common stock purchase agreement will fluctuate based on the closing
price of our common stock.

      All shares registered in this offering will be freely tradeable. However,
Fusion Capital has agreed that it will not sell or otherwise transfer the
commitment shares until the earliest of termination of the common stock purchase
agreement, our default under the agreement, or approximately 30 months from the
date of the common stock purchase agreement. Fusion Capital may at any time sell
none, some or all of the shares of common stock purchased from us. We expect
that shares registered in this offering will be sold over a period of up to 30
months from the date of this prospectus. Depending upon market liquidity at the
time, a sale of shares under this offering at any given time could cause the
trading price of our common stock to decline. The sale of a substantial number
of shares of our common stock under this offering, or anticipation of such
sales, could make it more difficult for us to sell equity or equity related
securities in the future at a time and at a price that it might otherwise wish
to effect sales.

      If Fusion Capital were to purchase the full amount of shares purchasable
under the common stock purchase agreement on the date of this prospectus, and
assuming a purchase price per share of $0.68 (the closing sale price of the
common stock on May 3, 2001), Fusion Capital would be able to purchase 2,400,000
shares of our common stock under the common stock purchase agreement, in
addition to the 600,000 shares of common stock issued to it as a commitment fee.
Assuming Fusion Capital's purchase under the common stock purchase agreement of
a total of 2,400,000 shares of common stock on the date of this prospectus,
those shares, along with the 600,000 shares issued to it as a commitment fee,
would represent 31.3% of our then outstanding common stock. This would result in
significant dilution to the ownership interests of other holders of our common
stock. Such dilution could be more significant if the trading price of our
common stock is lower than the current trading price of our stock at the time
Fusion Capital purchases shares of our common stock under the common stock
purchase agreement, as a lower trading price would increase the number of shares
of our common stock to be issuable to Fusion Capital for any given dollar
amount.

      We can require Fusion Capital to purchase additional shares if our closing
sale price on each of the five trading days immediately prior to the first
trading day of any 30-day period is at least $5.00, provided the closing sale
price of our common stock during such 30-day period or periods remains at least
$5.00. The purchase under the common stock purchase agreement of a significant
percentage of our outstanding stock would result in substantial dilution to the
ownership interests of other holders of our common stock. See page 21 for a
table that shows the number of shares issuable and potential dilution based on
varying market prices. If we issue all 2,400,000 shares that we have registered
in this offering for Fusion Capital to purchase under the common stock purchase
agreement,


                                       7





our stock  price will need to equal or exceed  $2.50 per share for us to receive
the maximum proceeds of $6.0 million under the common stock purchase  agreement.
Assuming a  purchase  price of $0.68 per share  (the  closing  sale price of the
common  stock on May 3,  2001) and the  purchase  by Fusion  Capital of the full
amount  of shares  offered  by this  prospectus,  proceeds  to us would  only be
$1,632,120 unless we choose to issue more than 2,400,000  shares,  which we have
the right, but not the obligation, to do.

The existence of the agreement with Fusion Capital to purchase shares of our
common stock could cause downward pressure on the market price of our common
stock.

      Both the actual dilution and the potential for dilution resulting from
sales of our common stock to Fusion could cause holders to elect to sell their
shares of our common stock, which could cause the trading price of our common
stock to decrease. In addition, prospective investors anticipating the downward
pressure on the price of the Atlantic common stock due to the shares available
for sale by Fusion Capital could refrain from purchases or effect sales in
anticipation of a decline of the market price.

Any time the price of our common stock is less than $0.68, we may not sell to
Fusion Capital any of our shares, and if we are delisted, Fusion Capital would
thereafter not be obligated to purchase any of our shares. Either circumstance
could adversely affect our ability to raise funds under our common stock
purchase agreement with Fusion Capital.

      Our common stock purchase agreement with Fusion Capital provides that we
may not sell any of our shares to Fusion Capital if the purchase price per share
is less than $0.68, which was the market price of our common stock on May 3,
2001, the date of our common stock purchase agreement with Fusion Capital. In
addition, the common stock purchase agreement provides that if we are delisted
from the Nasdaq SmallCap Market, Fusion Capital will thereafter not be required
to purchase any shares of common stock under the agreement. Either circumstance
could adversely affect our ability to raise funds under our common stock
purchase agreement with Fusion Capital. (In this context, note that Nasdaq is
currently considering whether to delist us from the Nasdaq SmallCap Market.)

                             DESCRIPTION OF BUSINESS

GENERAL

      We are engaged in the business of developing and commercializing
early-stage technologies. Specifically, we aim to do the following:

     o    identify early biomedical, pharmaceutical,  electronic infrastructure,
          software,  communications or other  technologies that we believe could
          be commercially viable;

     o    acquire proprietary rights to these technologies, either by license or
          by acquiring an ownership interest;

     o    fund research and development of these technologies; and

     o    bring these  technologies to market,  either directly or by selling or
          licensing these  technologies  to other companies  willing to make the
          necessary  investment  to conduct  the next level of  research or seek
          required regulatory approvals.

      We have in the past focused on biomedical and pharmaceutical technologies.
We are currently developing one such technology that we believe may be useful in
treating pain and inflammation. We are also entitled to royalties and other
revenues in connection with commercialization of technologies relating to
cataract surgery and to treating cancer and infectious diseases.

      We have, however, expanded our focus, and now seek to develop and
commercialize a diverse portfolio of patented technologies. Consistent with
this, last year we changed our name from "Atlantic Pharmaceuticals, Inc." to our
current name, "Atlantic Technology Ventures, Inc." Our acquisition of an
ownership interest in a company that is currently developing high-speed
fiber-optic communication technologies represents our first investment in an
electronic infrastructure technology.


                                       8





CORPORATE STRUCTURE

      We were incorporated in Delaware on May 18, 1993.  Any technologies or
rights to royalties or other revenues are held either by Atlantic or by our
subsidiaries Optex Ophthalmologics, Inc., or "Optex," and Gemini
Technologies, Inc., or "Gemini."

      We seek to minimize administrative costs, thereby maximizing the capital
available for research and development. We do so by providing a centralized
management team that oversees the transition of products and technologies from
the early development stage to commercialization. In addition, we budget and
monitor funds and other resources among Atlantic and our subsidiaries, thereby
providing flexibility to allocate resources among technologies based on the
progress of individual technologies.

ATLANTIC AND ITS SUBSIDIARIES

Optex and the Catarex Technology

      Our majority-owned (81.2%) subsidiary, Optex, is entitled to royalties and
other revenues in connection with commercialization of Catarex technology.
Bausch & Lomb, a multinational ophthalmics company, is developing this
technology to overcome the limitations and deficiencies of traditional cataract
extraction techniques. Optex had been the owner of this technology, and was
developing it pursuant to a development agreement with Bausch & Lomb, but on
March 2, 2001, Optex sold to Bausch & Lomb substantially all of its assets,
including those related to the Catarex technology.

Relationship with Bausch & Lomb

      In May 1998, Optex entered into a development and licensing agreement
pursuant to which it granted to Bausch & Lomb Surgical Incorporated, an
affiliate of Bausch & Lomb, a worldwide license to its rights to the Catarex
device. (For a description of the Catarex device, see "The Catarex Device and
its Applications," below). Under this agreement, Bausch & Lomb was responsible
for clinical testing, obtaining regulatory approval worldwide, and manufacturing
and commercializing the Catarex device. In addition, Bausch & Lomb undertook to
make milestone payments to Optex, as well as royalty payments on sales of the
Catarex device, and was required to reimburse Optex for all of its costs, up to
$2.5 million, related to the initial phase of development of the Catarex device.
Prior to amendment of this agreement in September 1999, reimbursements from
Bausch & Lomb were treated as a reduction of expenses and totaled $2,276,579
since the inception of the agreement.

      In September 1999, Optex and Bausch & Lomb Surgical amended this agreement
to expand Optex's role in development of the Catarex surgical device. In
addition to the basic design work provided for in the original agreement, Optex
was required to deliver to Bausch & Lomb within a stated period of time a number
of Catarex devices for use in clinical trials, and was required to assist Bausch
& Lomb in developing manufacturing processes for scale-up of manufacture of the
Catarex device. Bausch & Lomb reimbursed Optex for all costs, including labor,
professional services and materials, that Optex incurred in delivering these
Catarex devices and performing manufacturing services, and paid Optex a profit
component based upon certain of those costs. As of December 31, 2000,
development revenue under the September 1999 amendment totaled $6,251,798, with
a net profit component of $1,250,360.

      Pursuant to an asset purchase agreement dated January 31, 2001, among
Bausch & Lomb, a Bausch & Lomb affiliate, Atlantic, and Optex, on March 2, 2001,
Optex sold to Bausch & Lomb substantially all its assets (mostly intangible
assets with no book value), including all those related to the Catarex
technology. Upon the sale, Atlantic and Optex have no further obligations to
Bausch & Lomb. The purchase price was $3 million paid at closing. Optex is also
entitled to receive additional consideration, namely $1 million, once Bausch &
Lomb receives regulatory approval to market the Catarex device in Japan,
royalties on net sales on the terms stated in the original development agreement
dated May 14, 1998, between Bausch & Lomb and Optex, as amended, and minimum
royalties of $90,000, $350,000, and $750,000 for the first, second, and third
years, respectively, starting on first commercial use of the Catarex device or
January 1, 2004, whichever is earlier. Optex also has the option to repurchase
the acquired assets from Bausch & Lomb if it ceases developing the Catarex
technology at fair value.


                                       9





Upon the sale, Bausch & Lomb's development  agreement with Optex was terminated.
As of December 31, 2000,  and including the $3 million  purchase  price of Optex
assets  received on March 2, 2001,  Bausch & Lomb payments to Optex have totaled
$14,028,377, of which $6,750,360 was realized as net profit to Optex. Management
believes that Bausch & Lomb will aggressively  pursue  commercialization  of the
assets  purchased.  On May 9, 2001,  the  Company's  Board of  Directors,  after
consideration   of  all  the   relevant   facts  and   circumstances   including
recommendations  of  counsel,  agreed to  authorize  a payment  of  $240,000  in
aggregate to three  former  employees of Optex (who are now employed by Bausch &
Lomb).  The payments were made on May 11, 2001 and represented the settlement of
claims made by the employees subsequent to the asset purchase agreement referred
to above for severance monies allegedly due under their employment agreement. We
did not believe  these monies were due pursuant to the terms of the  transaction
itself and the respective employment agreements.  The Board of Directors elected
to  acquiesce to the demands of the former  employees  and resolve the matter in
light of the potential future royalties from Bausch & Lomb and the importance of
these  individuals to the ongoing  development  activities.  The payment will be
recorded as an expense in the June 30, 2001 statement of operations.

Cataracts and Current Cataract-Removal Technology

      One of the most common vision disorders is cataracts, or the clouding of
the normally clear lens inside the eye. This results in increased glare,
decreased vision, or both. Cataracts progressively degrade visual acuity, and
restoring vision eventually requires that the affected lens be surgically
extracted. Cataracts may exist at birth, may result from aging or may be caused
by injury or disease. Cataract surgery is currently the most frequently
performed therapeutic surgical procedure in the U.S. among persons over 65 years
of age. Medicare pays $3.4 billion a year for 1 million of the 1.3 million
cataract procedures performed annually in the U.S. Each year approximately 3.6
million cataract surgeries are performed worldwide. According to the American
Academy of Ophthalmology, the chances are 50% that a person between the ages of
52 and 64 will develop a cataract, and by age 75 almost everyone will develop a
cataract. We anticipate that given the aging of the world population, the number
of cataract removal procedures performed each year will increase in the near
future.

      Currently, there are two principal technologies that are widely used for
cataract removal: extracapsular cataract extraction, or "ECCE," and
phacoemulsification, or "phaco." Until relatively recently, most cataract
procedures were done by means of ECCE, which is generally a simple and reliable
procedure that can be used with cataracts of any density. The ECCE procedure
requires direct surgical extraction of the entire lens nucleus in one step
through an approximately 11 millimeter, or "mm," incision in the eye and an
approximately 6mm opening in the lens capsule inside the eye. The residual
cortical material (the softer material that surrounds the lens nucleus) is then
removed using a mechanical irrigation/aspiration device. Once the lens is
completely removed, an intraocular synthetic polymer lens is inserted into the
eye and placed in the remaining portion of the lens capsule.

      Although it is an effective procedure, ECCE has a number of disadvantages,
including the time required for surgery, post-operative recovery and visual
rehabilitation.

      In a phaco procedure, the surgeon uses an ultrasound-emitting handpiece to
sculpt or carve the lens nucleus. An incision of approximately 3mm to 5mm is
made in the eye and an opening of approximately 5mm is made in the lens capsule.
As these incisions are smaller than those required in ECCE procedures, patients
generally recover faster, and also experience better post-operative results, due
to a reduction in astigmatism induced by wound healing. Phaco, however, also has
disadvantages. For one, performing a phaco procedure successfully requires
considerable skill and much training. Also, the ultrasound energy used in, and
stray fragments of the lens nucleus resulting from, a phaco procedure can damage
the cells that line the inner layer of the cornea, which in turn can cause them
to degenerate.

The Catarex Device and its Applications

      The Catarex device removes the lens nucleus and cortex in a single step
through a small incision in the eye while leaving the lens capsule functionally
intact. The Catarex device is inserted into the eye through an incision of less
than 3mm and advanced into the lens capsule through a less than 1.5mm incision.
Once positioned within the lens capsule, the device is activated and the lens
nucleus and cortex are removed in a matter of minutes through the action of
fluid vortex forces drawing the lens material to the device, where it is
mechanically emulsified and


                                       10





aspirated.  A  synthetic  lens  would then be placed in the  capsule;  given the
limitations of currently available  intraocular lenses, the incision in the lens
capsule would need to be slightly enlarged.

      We believe that the Catarex device has several advantages over existing
technologies that should facilitate it being accepted by the ophthalmic
community:

     o    If successfully  developed,  Catarex would allow the entire  cataract,
          including the lens nucleus and cortex, to be removed through incisions
          in the eye and lens capsule  that would be smaller than the  incisions
          required in either ECCE or phaco  procedures.  We anticipate that this
          would reduce operating time and the trauma  associated with operating,
          which in turn would speed recovery.

     o    Speedier  patient recovery would reduce the costs involved in cataract
          surgery,  an important  consideration  in this era of managed care and
          cost containment.

     o    We expect that cataract extraction using the Catarex device will leave
          the anterior lens capsule of the lens functionally intact, which would
          shield  from  damage  the cells  that line the  inner  surface  of the
          cornea.

     o    We expect that surgeons will find the Catarex  device easier to master
          than  phaco  extraction,  as the  operating  principles  of the device
          eliminate the need for the  skill-intensive  sculpting required in the
          phaco procedure.

     o    Studies  have  indicated  that  the  Catarex  device  can be  used  on
          cataracts of all degrees of hardness.

     o    Leaving  the  lens  capsule   functionally  intact  would  permit  the
          insertion of liquid polymer  lenses,  once they are developed.  Liquid
          polymer  lenses are lenses made of injectable  substances  that can be
          used to refill the original lens capsule. The use of injectable lenses
          in  conjunction  with lens  extraction  using the Catarex device could
          result in the Catarex device being used not only in cataract  surgery,
          but  also  to  treat   all   refractive   errors,   including   myopia
          (nearsightedness), hyperopia (farsightedness) and presbyopia (the loss
          of near vision that occurs with age).

CT-3 Technology

      Atlantic is developing CT-3, a synthetic derivative of the major active
ingredient in marijuana, for use in the treatment of inflammation and pain and
other indications.

Background

      There has been much publicity regarding whether patients are adequately
treated for acute and chronic pain. This is due, in part, to the significant
side effects of the more common drugs used to treat pain.

      Acute pain encompasses such medical conditions as post-operative pain, as
well as pain from acute injuries. Chronic pain covers a broad range of
conditions, including headaches, cancer pain, arthritis pain, low back pain,
neuropathic pain, and psychogenic pain. Although difficult to quantify, it is
estimated that roughly 130 million people suffer from chronic pain in the U.S.
alone, with about 3 million new diagnoses of chronic pain per year.

      The single biggest cause of chronic pain is arthritis. An estimated 40
million people in the U.S. suffer from arthritis, as do an equal number in
Europe. Osteoarthritis is the more common form, and 60% of its victims are
women. Half of those suffering from osteoarthritis are under the age of 65. The
number of people with osteoarthritis is expected to double by 2020 as the number
of elderly people continues to grow.

      A more debilitating form of arthritis is rheumatoid arthritis, affecting
about 2.5 million people. Chronic pain and inflammation management are critical
in this patient segment. Cancer pain is another market, with about 1 million new
diagnoses of cancer per year, a majority of them requiring pain management.

      Other causes of chronic pain are fibromyalgia (a connective tissue
disorder causing pain affecting approximately 5 million people), and peripheral
neuropathy.


                                       11





      Currently available analgesic (anti-pain) and anti-inflammatory drugs
include narcotics, non-narcotic analgesics, corticosteroids and nonsteroidal
anti-inflammatory drugs, or "NSAIDs." Although highly effective as analgesics,
the usefulness of narcotics is limited by significant adverse effects, including
their potential to cause addiction. In contrast, non-narcotic analgesics are
safer but, due to their low potency, have limited usefulness in cases of severe
chronic pain. Use of corticosteroids, which are highly effective as
anti-inflammatory agents, is limited by their potentially significant side
effects. Traditional NSAIDs, such as aspirin, ibuprofen and indomethacin, are
generally safer than corticosteroids for long-term use, but they too can cause
significant side effects when used chronically. While the newer NSAIDs
categorized as COX-2 inhibitors, for example Celebrex (developed by G.D. Searle
& Co.) and Vioxx (developed by Merck & Co.), are potentially less prone to cause
ulcers than are traditional NSAIDs, they do not appear to be more effective for
the relief of pain or inflammation.

      Although a major focus of pharmaceutical research for many years has been
the development of safe, powerful anti-inflammatory and analgesic drugs with
minimal adverse side effects, no such universally safe and efficacious drug has
been developed. A variety of compounds are in preclinical and early clinical
development, but it is not evident that an acceptable combination of efficacy
and safety has yet been achieved.

      In addition to the many pharmacological products, various alternative
treatments have been utilized due to the continued need for additional types of
pain management. The FDA estimated that there are approximately 9-12 million
visits per year for acupuncture treatment of chronic pain. In addition, various
herbs and nutritional supplements claim to relieve pain. Modified diets and
various relaxation techniques have been utilized by some patients, seeking
relief from their pain. Other devices, such as implanted opioid pumps, are
marketed for chronic pain. This indicates that there is a continued need for
alternative treatments to relieve pain.

The CT-3 Technology and Its Applications

      We have proprietary rights to a group of compounds, one of which is
currently designated "CT-3." CT-3 is a synthetic derivative of (DELTA)9
tetrahydrocannabinol (THC), the major active ingredient of marijuana. It was
designed to maximize the potent efficacious medicinal properties of marijuana
without producing its undesirable psychotropic side effects. Based upon the
broad anti-inflammatory and analgesic properties exhibited in preclinical
studies, we believe that this group of compounds may be useful in the treatment
of inflammation and pain, as well as several other indications, including
musculoskeletal disorders, neurological disorders, cancer, glaucoma, and
gastrointestinal disorders. We also believe, based on preclinical studies and an
initial phase I human clinical trial, that this group of compounds has a reduced
potential for side effects.

      Animal studies have shown that CT-3 lacks the ulcer causing side effects
of NSAIDs. Animal studies using dosages significantly higher than the
anticipated therapeutic dose of CT-3 have indicated a lack of central nervous
system side effects (psychoactivity), and we believe that CT-3 provides
anti-inflammatory and analgesic effects without the psychoactive effects of THC.
Also, a clinical trial designed to measure the safety and pharmacokinetics of
CT-3 resulted in no clinically relevant-adverse events and no evidence of
marijuana-like psychoactivity. Several in vitro studies have indicated that CT-3
acts by inhibiting and reducing the release or synthesis of several different
mediators of inflammation including cytokines, metalloproteinases, leukotrines,
and cylcooxygenases. In addition, tests in an in vivo model of rheumatoid
arthritis have shown CT-3 to have significant anti-inflammatory effects,
including the potential to reduce the amount of joint destruction caused by
rheumatism. Subsequent studies have substantiated these findings and have
demonstrated that CT-3 can minimize the effects of adjuvant-induced arthritis in
rats. We also believe that it is not yet known whether this compound is more
clinically effective than traditional NSAIDs, corticosteroids, COX-2 inhibitors
and the variety of potential competitor compounds in late preclinical and early
clinical development. The preliminary data therefore suggest that CT-3 appears
to have significant potential for therapeutic benefit in the treatment of
chronic pain and inflammation that potentially lacks the major side effects of
traditional anti-inflammatory drugs and analgesics.

Research and Development Activities

      Atlantic is developing CT-3 as the lead compound in the series of patented
compounds. CT-3 has been tested in a Phase I clinical trial and in many
pre-clinical in vitro and in vivo studies to profile its potential activity and
to evaluate its usefulness in treating medical conditions. This evaluation
process started with a focus on


                                       12





analgesic  and  anti-inflammatory  processes  and has been  broadened to include
musculoskeletal disorders,  neurological disorders,  gastrointestinal disorders,
psychiatric disorders, glaucoma, and cancer.

      In 2000 we successfully filed an investigational new drug (IND)
application with the FDA for CT-3 and signed a contract with Aster Clinical
Research Center in Paris, France, to conduct the Phase I clinical trial. The
clinical trial was designed to measure the safety and pharmacokinetics of CT-3
in human subjects. As expected, the Phase I clinical trial was successfully
completed and showed that CT-3 was safe. There occurred no clinically-relevant
adverse events and no evidence of marijuana-like psychoactivity was found.

      After completing the Phase I clinical trial, we increased our efforts to
sublicense CT-3 to suitable strategic partners to assist in clinical
development, regulatory approval filing, manufacturing and marketing of CT-3. We
anticipate that by the fourth quarter of 2001 we will have found a corporate
partner to continue the clinical development of CT-3. In addition, we are
considering conducting a Phase II clinical trial ourselves. Since CT-3 appears
to possess a wide range of therapeutic activity, we are carefully choosing an
indication that we feel CT-3 would be most efficacious for and one that will
strategically allow us to increase the licensing value of CT-3 in the most
timely and cost effective manner.

      In addition, in the fourth quarter of 2000, the U.S. Patent and Trademark
Office issued us a new US patent 6,162,829 that covers the use of analogs of
CT-3 as analgesic or anti-inflammatory agents.

Competition

      The market for the treatment of chronic pain and inflammation is large and
highly competitive. Several multinational pharmaceutical companies currently
have many popular products in this market and many companies have active
research programs to identify and develop more potent and safer
anti-inflammatory and analgesic agents. One notable area of research is in the
development of "COX-2 inhibitors," which are claimed to be safer to the stomach
than available NSAIDs. (COX-2 inhibition is not considered a significant
contributor to the mechanism of action of CT-3; in vitro studies have shown very
weak COX-2 inhibition.) Two COX-2 inhibitor compounds have recently received FDA
approval and several others are in various stages of clinical development. We
believe that the potential advantages of CT-3 make it worth developing, and that
if we succeed, CT-3 could become a significant new agent in the treatment of
pain and inflammation.

Proprietary Rights

      We have an exclusive worldwide license to four U.S. patents and
corresponding foreign applications covering a group of compounds, including
CT-3. The licensor is Dr. Sumner Burstein, a professor at the University of
Massachusetts. This license extends until the expiration of the underlying
patent rights. The primary U.S. patent expires in 2012 and the new analog patent
6,162,829 expires in 2017. We have the right under this license to sublicense
our rights under the license. The license requires that we pay royalties to Dr.
Burstein based on sales of products and processes incorporating technology
licensed under the license, as well as a percentage of any income derived from
any sublicense of the licensed technology. Furthermore, pursuant to the terms of
the license, we must satisfy certain other terms and conditions in order to
retain the license rights. If we fail to comply with certain terms of the
license, our license rights under the license could be terminated.

Gemini and the 2-5A Antisense Technology

      Pursuant to an asset purchase agreement dated April 23, 2001, among
Atlantic, Atlantic's majority-owned subsidiary Gemini Technologies, Inc., the
Cleveland Clinic Foundation, or "CCF," and CCF's affiliate IFN, Inc., on May 4,
2001, Gemini sold to IFN substantially all its assets (mostly intangible assets
with no book value), including all those related to the 2-5A antisense enhancing
technology for future contingent royalty payments and withdrawal of arbitration
described below.

      As the purchase price for Gemini's assets, IFN agreed to pay Gemini, upon
receipt, an amount equal to 20 percent of all amounts that CCF is entitled to
pursuant to the Cleveland sublicense, subject to adjustments. The purchase price
will be reduced by 1 percent of the sublicense fees for each $150,000 expended
by IFN to develop


                                       13





the technology,  subject to a floor of 5 percent. In addition,  upon closing CCF
withdrew its outstanding  arbitration  demand against Gemini and Atlantic,  with
prejudice,  and each party is obligated to pay its own costs and attorneys' fees
related thereto.

      We feel that this solution represents a satisfactory alternative to two
undesirable alternatives, namely (1) termination of the Cleveland sublicense
with no compensation to Gemini and substantial shutdown costs and (2) continued
development of 2-5A at levels that Gemini would not be able to justify or
sustain.

Our Diversification Strategy

      Early in 2000 we adopted a broader approach in selecting technologies to
develop. Consistent with this approach, effective March 21, 2000, Atlantic's
name was changed from "Atlantic Pharmaceuticals, Inc." to its current name.

      This broader approach is reflected in our acquisition on May 12, 2000, of
an ownership interest in TeraComm Research, Inc., a privately-held company that
is currently developing next-generation fiber optic communications technologies,
namely a high-speed fiber-optic transceiver.

      The purchase price for our ownership interest was $5 million in cash,
200,000 shares of our common stock and a warrant to purchase 200,000 shares of
our common stock. TeraComm issued us 1,400 shares of its Series A preferred
stock representing a 35% ownership interest. Taking into account the cash
purchase price and the value of the common stock at the signing of the letter of
intent, we valued this deal at $6,795,000. We are accounting for the investment
in TeraComm in accordance with the equity method of accounting for investments
since we have the ability to exert significant influence over TeraComm,
including through our Board representation and other involvement with management
of TeraCom.

      TeraComm is developing a fiberoptic transmitter that uses a
high-temperature superconductor (HTS) material to switch a laser beam on and off
with a high-speed electronic digital signal. HTS materials have zero electrical
resistance at low temperatures (< 70 K), and also can have very high optical
reflectance in their superconducting state while they can transmit light in
their normal (non-superconducting) state. TeraComm discovered that a small
electric current in an HTS material could switch the material between states,
and do so very quickly--in less than a millionth millionth of a second. Because
the HTS optical switch works best at far infrared wavelengths and these optical
waves are too large to send through an optical fiber, the TeraComm invention
employs an optical wavelength converter to change the waves to the band that is
just right for the fiber.

      Thus far, TeraComm has successfully developed methods of producing
effective HTS thin-films with metal electrodes, has successfully demonstrated
control of optical transmission in HTS films using electric current, and has
been awarded patents covering implementation of this technology for fiberoptic
telecommunications. TeraComm has not yet achieved the technical milestone that
it needs to achieve for further progress in developing their technology.
TeraComm has informed us that it is seeking to raise additional funding to
continue its development program and achieve this technical milestone.

      Due to our need to preserve our cash resources and due to our uncertainty
regarding TeraComm's plans for developing its technology, we ultimately paid
only $1 million of the $5 million cash portion of the purchase price. As a
consequence, we were required to surrender to TeraComm a number of our shares of
TeraComm's preferred stock, which had the effect of reducing to 14.4% our actual
ownership interest. However, Atlantic continues to hold one seat on the Board of
Directors and therefore continues to have the ability to exert significant
influence.

      On May 23, 2000, we announced our appointment of Walter L. Glomb, Jr.,
as Vice President.  Mr. Glomb is responsible for supporting our investment in
TeraComm and identifying complimentary electronic infrastructure and
communication technologies for us to develop.  Mr. Glomb is based in our new
office in Vernon, Connecticut, in the center of the major cluster of
photonics companies that stretches from Boston to New Jersey.  Atlantic's new
strategy focuses on our developing strategic partnerships with early-stage
companies, and we feel that this region promises to be a rich source of such
partnerships.


                                       14





EMPLOYEES

      We currently have five employees.

                      MANAGEMENT'S DISCUSSION AND ANALYSIS

      This discussion includes "forward-looking" statements that reflect our
current views with respect to future events and financial performance. We use
words such as we "expect," "anticipate," "believe," and "intend" and similar
expressions to identify forward-looking statements. Investors should be aware
that actual results may differ materially from our expressed expectations
because of risks and uncertainties inherent in future events, particularly those
risks identified in the "Risk Factors" section of this prospectus, and should
not unduly rely on these forward looking statements.

OVERVIEW

      We were incorporated in Delaware on May 18, 1993, and commenced operations
on July 13, 1993. We are engaged in the development of biomedical,
pharmaceutical, electronic infrastructure, software and communications products
and technologies. We have rights to two technologies which we believe may be
useful in the treatment of a variety of diseases, including cancer, infectious
disease, and pain and inflammation, and we are entitled to royalties and other
revenues in connection with a third technology, relating to the treatment of
ophthalmic disorders. Our existing products and technologies under development
are each held either by us or our subsidiaries. We have been unprofitable since
inception and expect to incur substantial additional operating losses over the
next several years. The following discussion and analysis should be read in
conjunction with the consolidated financial statements and notes thereto
appearing elsewhere in this Form SB-2.

Results of Operations

      From the commencement of operations through March 31, 2001, we have
generated $11,830,379 of revenue.

Three Months Ended March 31, 2001 Versus Three Months Ended March 31, 2000

      In accordance with a license and development agreement, as amended, Bausch
& Lomb Surgical has paid our subsidiary, Optex Ophthalmologics, Inc. ("Optex"),
for developing its Catarex technology. For the three months ended March 31,
2001, this agreement provided $2,461,922 of development revenue, and related
cost of development revenue of $2,082,568. For the three months ended March 31,
2000, this agreement provided $912,481 of development revenue, and related cost
of development revenue of $729,985. The primary reason for the substantial
increase in revenues over last year was the recognition of a project completion
bonus of $1,067,345 paid out and recognized at the completion of the project in
March 2001. With the termination of the above agreement at the conclusion of the
sale of substantially all of Optex's assets in March 2001, as described further
below, we will no longer have the revenues or profits associated with that
agreement available to us.

      For the quarter ended March 31, 2001, research and development expense was
$306,767 as compared to $127,439 in the first quarter of 2000. This increase is
due to increased expenditures on certain development projects including CT-3 as
we have been assessing potential markets and developing test plans for a Phase
II study.

      For the quarter ended March 31, 2001, general and administrative expense
was $681,948 as compared to $495,678 in the first quarter of 2000. This increase
is largely due to an increase in payroll costs over last year of approximately
$72,000 and a finders fee of $120,000 incurred in conjunction with a common
stock purchase agreement entered into during the first quarter 2001 with Fusion
Capital Fund II, LLC pursuant to which Fusion Capital agreed to purchase up to
$6.0 million of our common stock over a 30-month period, subject to a 6-month
extension or earlier termination at our discretion. The receipt of funds under
this agreement will commence upon effective registration and certain other
conditions which are targeted for June 2001. A material contingency that may
affect our operating plans and ability to raise funds is our stock price. If our
stock price remains at current levels, we will be limited in the amount of funds
we will be able to draw as defined by the Fusion Capital


                                       15





agreement.  As the Fusion Capital agreement is currently  structured,  we do not
have a  guarantee  that we will be able to draw any  funds.  See  Liquidity  and
Capital Resources for further details on this agreement.

      For the quarter ended March 31, 2001, we had compensation expense relating
to stock warrants of $11,971 associated with warrants issued to Dian Griesel
during March 2001 as partial compensation for investor relations services.
Additional expense associated with these warrants will continue to be incurred
over the 2 year term of the agreement. For the quarter ended March 31, 2000, we
had $990,820 of expense associated with warrants issued to Joseph Stevens &
Company as partial compensation for investment banking services which was
recorded in full as of December 31, 2000. Compensation expense relating to these
investor relations and investment banking services represent a general and
administrative expenses.

      For the first quarter of 2001, interest and other income was $20,018,
compared to $40,190 in the first quarter of 2000. The decrease in interest
income is primarily due to the decline in our cash reserves.

      Net income applicable to common shares for the quarter ended March 31,
2001, was $855,631 as compared to a net loss applicable to common shares of
$2,037,561 for the quarter ended March 31, 2000. This increase in net income
applicable to common shares is primarily attributable to a gain on the sale of
the assets of our subsidiary, Optex recognized during the first quarter of 2001
in the amount of $2,809,451, partially offset by a distribution to the minority
shareholders of Optex of $767,514. (see further discussion of this sale below).
In the quarter ended March 31, 2000, we recorded compensation expense of
$990,820 relating to stock warrants issued to Joseph Stevens & Co. which did not
exist during the current year. Net income (loss) applicable to common shares
also included a beneficial conversion on our Series B preferred stock in the
amount of $600,000 and a dividend of $167,127 paid upon the repurchase of the
outstanding Series B preferred stock recorded during the first quarter of 2001.
We also issued preferred stock dividends on our Series A preferred stock for
which the estimated fair value of $64,144 and $659,319 was included in the net
income (loss) applicable to common shares for the first quarter of 2001 and
2000, respectively. The decrease in the estimated fair value of these dividends
as compared to the prior year is primarily a reflection of a decline in our
stock price and a reduction of the number of preferred shares issued. Going
forward, with the termination of our agreement with Bausch & Lomb, we will no
longer have the revenue or profits associated with that agreement available to
us. For the year ended December 31, 2000, we received $5,169,288 in development
revenue from Bausch & Lomb.

2000 Versus 1999

      In accordance with a development agreement as amended in September 1999,
Bausch & Lomb Surgical paid our subsidiary, Optex, for developing its Catarex
technology, plus a profit component. For the year ended December 31, 2000, this
agreement provided $5,169,288 of development revenue, and the related cost of
development revenue was $4,135,430. For the year ended December 31, 1999, this
agreement provided $1,082,510 of development revenue, and the related cost of
development revenue was $866,008 which solely represented the activity for the
fourth quarter of 1999. On March 2, 2001, Optex sold substantially all of its
assets, including those related to the Catarex technology, to Bausch & Lomb. As
described above, the development agreement was terminated and we will no longer
receive development revenue under that agreement.

      Research and development expenditures consist primarily of costs
associated with research and development personnel; the cost of operating our
research and development laboratories; payments made under our license
agreements, sponsored research agreements, research agreements with institutes,
and consultants' agreements with its licensors, scientific collaborators, and
research institutes; and costs related to patent filings and maintenance. For
the year ended December 31, 2000, our research and development expense was
$1,130,345 as compared to $1,091,291 for the year ended December 31, 1999. The
1999 expense is presented net of nine months of Bausch & Lomb reimbursements of
$1,044,708 received prior to the September 1999 amendment described in the
preceding paragraph. This increase was due to increased expenditures for the
year on certain development projects, including the costs associated with the
completion of a successful Phase I study for our CT-3 compound during 2000.

      During 2000, we made an investment in TeraComm Research, Inc., accounted
for under the equity method of accounting, of $1,000,000 cash as well as common
stock and a warrant to purchase common stock, together valued at $1,800,000. Of
the $2,800,000 purchase price, we expensed $2,653,382 as acquired in-process
research


                                       16





and development,  as no capitalizable intangible assets are present at TeraComm,
as its  product  development  activity  is in the very  early  stages and has no
alternative future use at this time. The TeraComm investment is accounted for in
accordance  with the equity method of accounting for  investments as we continue
to have the ability to exert  significant  influence  over TeraComm  through our
Board seat and other involvement with management.

      General and administrative expenses consist primarily of expenses
associated with corporate operations, legal, finance and accounting, human
resources and other general operating costs. For the year ended December 31,
2000, our general and administrative expense was $2,235,535 as compared to
$1,941,425, which is net of Bausch & Lomb reimbursements of $184,360 for the
year ended December 31, 1999 received prior to the September 1999 amendment.
This increase was due to costs incurred in hiring and relocating executives, an
increase in payroll costs over last year, and an increase in fees for
professional services attributable to legal filings and due diligence relating
to fundraising efforts and certain investments.

      In 2000, we had $1,020,128 of expense associated with warrants issued to
Joseph Stevens & Company as partial compensation for investment banking services
provided by Joseph Stevens & Company during 2000. Compensation expense relating
to these investment banking services represents a general and administrative
expense.

      For the year ended December 31, 2000, our interest and other income was
$92,670 compared to $292,630 for the year ended December 31, 1999. This decrease
was primarily due to a decline in our cash reserves, which resulted in decreased
interest income. For the year ended December 31, 2000, our share of losses of
TeraComm amounted to $79,274.

      Net loss applicable to common shares for the year ended December 31, 2000,
was $6,847,749 as compared to a net loss applicable to common shares of
$2,760,881 for the year ended December 31, 1999. This increase in net loss
applicable to common shares is primarily attributable to acquired in-process
research and development expense relating to our investment in TeraComm of
$2,653,382. In the year ended December 31, 2000, we recorded compensation
expense of $1,020,865 relating to stock warrants issued to Joseph Stevens & Co.
which did not exist during 1999. Net loss applicable to common shares in 2000
also included a dividend paid upon the repurchase of the outstanding Series B
preferred stock of $233,757 which was not paid in 1999. We also issued preferred
stock dividends on our Series A preferred stock for which the estimated fair
value of $811,514 and $314,366 was included in the net loss applicable to common
shares for the years ended 2000 and 1999, respectively. The increase in the
estimated fair value of these dividends as compared to the prior year is
partially a reflection of an increase in our stock price. Going forward, with
the termination of our agreement with Bausch & Lomb, described below, we will no
longer have the revenue or profits associated with that agreement available to
us. For the year ended December 31, 2000, we received $5,169,288 in development
revenue from Bausch & Lomb as compared with $1,082,510 in 1999.

 1999 Versus 1998

      During 1999, Optex's development agreement with Bausch & Lomb was amended
to include a profit component. Fees earned from the date of the amendment are
presented in our financial statements as development revenue. Prior to amendment
of this agreement in September 1999, reimbursements from Bausch & Lomb, which
represented pass-through expenses, were treated as a reduction of expenses and
totaled $2,276,579 since the inception of the agreement. Reimbursements made
under the agreement in 1999 reduced our research and development expenses by
$1,044,708 and general and administrative expenses by $184,360. Net general and
administrative expenses for the year ended December 31, 1999, were $1,941,425 as
compared to $2,668,508 for the corresponding period in 1998. This decrease was
primarily attributable to a general reduction in corporate overhead associated
with reduced corporate staffing, patent prosecution fees, advertising, and
travel expenses.

      Research and development expenses, including license fees, were $1,091,291
for the year ended December 31, 1999, as compared to $3,036,355 for the
corresponding period in 1998. These amounts are net of reimbursements from
Bausch & Lomb of $1,044,708 in 1999 and $899,936 in 1998. The decrease in
research and development expenses in 1999 was attributable to reduced research
and development activities for all of our technologies, except for the Catarex
technology being developed by Optex, with respect to which increased development
work was offset by higher reimbursement from Bausch & Lomb. Termination of the
license


                                       17





agreement  between  Channel and the Trustees of the  University of  Pennsylvania
contributed to reduced research and development activities.

      Interest income in 1999 was $292,630 compared to $451,335 in 1998. The
decrease was attributable to reduced investment amounts.

      Net loss applicable to common shares for the year ended December 31, 1999,
was $2,760,881 as compared to a net loss applicable to common shares of
$4,381,779 for the year ended December 31, 1998. This decrease in net loss is
primarily attributable to an imputed preferred stock dividend on our Series A
preferred stock of 1,628,251 in 1998 compared to a preferred stock dividend on
our Series A preferred stock of $314,366 in 1999. In addition, research and
development expenses decreased by $1,945,064 from 1998 to 1999 and general and
administrative expenses decreased by 727,083 from 1998 to 1999 as a result of
our efforts to scale back on these expenses in 1999. This decrease in expenses
is partially offset by $2,500,000 of license revenue which was recognized in
1998 from our agreement with Bausch and Lomb. This is compared with total
revenue net of cost of development for 1999 of $293,571 in 1999 subsequent to
the September 1999 amendment with Bausch & Lomb.

LIQUIDITY AND CAPITAL RESOURCES

      From inception to March 31, 2001, we incurred an accumulated deficit of
$23,306,559, and we expect to continue to incur additional losses through the
year ending December 31, 2001 and for the foreseeable future. The loss has been
incurred through primarily research and development activities related to our
various technologies under our control.

      Pursuant to an asset purchase agreement dated January 31, 2001, among
Bausch & Lomb, a Bausch & Lomb affiliate, Atlantic, and Optex, on March 2, 2001,
Optex sold to Bausch & Lomb substantially all its assets(mostly intangible
assets with no book value), including all those related to the Catarex
technology. Upon the sale, Atlantic and Optex have no further obligations to
Bausch & Lomb. The purchase price was $3 million paid at closing (approximately
$564,000 of which was distributed to the minority shareholders). In addition,
Optex is entitled to receive additional consideration, namely $1 million once
Bausch & Lomb receives regulatory approval to market the Catarex device in
Japan, royalties on net sales on the terms stated in the original development
agreement dated May 14, 1998, between Bausch & Lomb and Optex, as amended, and
minimum royalties of $90,000, $350,000, and $750,000 for the first, second, and
third years, respectively, starting on first commercial use of the Catarex
device or January 1, 2004, whichever is earlier. Optex also has the option to
repurchase the acquired assets from Bausch & Lomb if it ceases developing the
Catarex technology at fair value. Upon the sale of Optex assets, Bausch & Lomb's
development agreement with Optex was terminated. Upon closing of the asset
purchase agreement Optex agreed to forgo future contingent payments in exchange
for the receipt of a one-time $3 million payment and the same potential for
future royalties. As a result of this transaction, we recorded a gain on the
sale of Optex assets of $2,809,451. Pursuant to our agreement with the minority
shareholders of Optex, we made a profit distribution of $767,514 representing
the minority shareholders' percentage of the cumulative profit from the Bausch &
Lomb cost plus 25 percent agreement up to and including proceeds from the sale
of Optex' assets. On May 9, 2001, the Company's Board of Directors, after
consideration of all the relevant facts and circumstances including
recommendations of counsel, agreed to authorize a payment of $240,000 in
aggregate to three former employees of Optex (who are now employed by Bausch &
Lomb). The payments were made on May 11, 2001 and represented the settlement of
claims made by the employees subsequent to the asset purchase agreement referred
to above for severance monies allegedly due under their employment agreement. We
did not believe these monies were due pursuant to the terms of the transaction
itself and the respective employment agreements. The Board of Directors elected
to acquiesce to the demands of the former employees and resolve the matter in
light of the potential future royalties from Bausch & Lomb and the importance of
these individuals to the ongoing development activities. The payment will be
recorded as an expense in the June 30, 2001 statement of operations.

      On September 28, 2000, pursuant to a convertible preferred stock and
warrants purchase agreement (the purchase agreement), we issued to BH Capital
Investments, L.P. and Excalibur Limited Partnership (together, the Investors)
for a purchase price of $2,000,000, 689,656 shares of our Series B convertible
preferred stock (the Series B


                                       18





preferred  stock) and warrants to purchase  134,000  shares of our common stock.
Half of the shares of Series B preferred stock (344,828  shares) and warrants to
purchase half of the shares of common stock (67,000 shares) were held in escrow,
along with half of the purchase price.

      On December 4, 2000, Atlantic and the Investors entered into a stock
repurchase agreement (the stock repurchase agreement) pursuant to which we
repurchased from the Investors for $500,000 137,930 shares of Series B preferred
stock, and agreed to the release from escrow to the Investors of the $1,000,000
purchase price of the 344,828 shares of Series B preferred stock held in escrow.
We also allowed the Investors to keep all of the warrants issued under the
purchase agreement and issued to the Investors warrants to purchase a further
20,000 shares of our common stock at the same exercise price. On January 19,
2001, 41,380 shares of Series B preferred stock were converted by the Investors
into 236,422 shares of our common stock. On March 9, 2001, Atlantic and the
Investors entered into a second stock repurchase agreement (stock repurchase
agreement no. 2). Pursuant to stock repurchase agreement no. 2, we repurchased
from the Investors, for an aggregate purchase price of $617,067, all 165,518
shares of our Series B preferred stock held by the Investors. The repurchase
price represented 125% of the purchase price originally paid by the investors
for the repurchased shares, as well as an amount equal to the annual dividend on
the Series B preferred stock at a rate per share of 8% of the original purchase
price. The repurchased shares constitute all remaining outstanding shares of
Series B preferred stock; we have cancelled those shares.

      As of May 7, 2001, we entered into a common stock purchase agreement with
Fusion Capital Fund II, LLC pursuant to which Fusion Capital agreed to purchase
up to $6.0 million of our common stock over a 30-month period, subject to a
6-month extension or earlier termination at our discretion. (This agreement
replaces an earlier agreement we entered into with Fusion Capital on March 16,
2001.) The receipt of funds under this agreement will commence upon effective
registration and certain other conditions which are targeted for June 2001. The
purchase price of the shares will be equal to the lesser of (1) $20.00 or (2) a
price based upon the future market price of the common stock, without any fixed
discount to the market price. A material contingency that may affect our
operating plans and ability to raise funds is our stock price. If our stock
price remains at current levels, we will be limited in the amount of funds we
will be able to draw as defined by the Fusion Capital agreement. As the Fusion
Capital agreement is currently structured, we do not have a guarantee that we
will be able to draw any funds. A $120,000 finders fee relating to this
transaction was paid to Gardner Resources, Ltd.

      Our available working capital and capital requirements will depend upon
numerous factors, including progress of our research and development programs;
our progress in and the cost of ongoing and planned preclinical and clinical
testing; the timing and cost of obtaining regulatory approvals; the cost of
filing, prosecuting, defending, and enforcing patent claims and other
intellectual property rights; competing technological and market developments;
changes in our existing collaborative and licensing relationships; the resources
that we devote to developing manufacturing and commercializing capabilities;
technological advances; status of competitors; our ability to establish
collaborative arrangements with other organizations; and our need to purchase
additional capital equipment.

      At March 31, 2001, we had $2,581,497 in cash and cash equivalents and
working capital of $1,831,571. We anticipate that our current resources will be
sufficient to finance our currently anticipated needs for operating and capital
expenditures for at least the next twelve months. In addition, we will attempt
to generate additional capital through a combination of collaborative
agreements, strategic alliances, and equity and debt financing. However, we can
give no assurance that we will be able to obtain additional capital through
these sources or upon terms acceptable to us.

      We have the following short term and long term liquidity needs. Our cash
utilized for operations for the next year is expected to be approximately
$200,000 per month. Currently, these expected operating expenses include
approximately $70,000 per month for research and pre-clinical development
expenses and approximately $130,000 for general and administrative expenses.
Based on our cash position of $2,581,497 at March 31, 2001, we will either have
to raise additional funds within the next twelve months to fund our current
spending requirements or we will have to reduce or eliminate the planned levels
of development activities. Since we do not have significant fixed cash
commitments, we have the option of significantly cutting or delaying our
development activities as may be necessary. To meet these needs in the short
term, we expect to begin drawing funds in the amount of $200,000 per month from
Fusion Capital starting in June 2001, once we have an effective registration. If
our agreement with Fusion Capital is not finalized, or if we are unable to draw
funds from Fusion Capital, we will seek alternative


                                       19





funding  sources.  These funding sources include seeking other equity  financing
and working toward licensing CT-3 later in 2001.

      A material contingency that may affect our operating plans and ability to
raise funds is our stock price. If our stock price remains at current levels, we
will be limited in the amount of funds we will be able to draw on under the
Fusion Capital agreement. As the Fusion Capital agreement is currently
structured, it is not guaranteed that we will be able to draw any funds.

      In addition, the common stock purchase agreement with Fusion Capital
provides that until it terminates, we may not issue any variable-priced equity
or variable-priced equity-like securities without Fusion Capital's prior written
consent. This may impede our ability to raise additional funding.

       We are at risk of being delisted from the Nasdaq SmallCap Market. As of
March 20, 2001, we had the thirtieth consecutive business day that the minimum
bid price of our common stock was less than $1.00. This constituted a failure on
our part to meet Nasdaq's continued inclusion requirement for minimum bid price.
On March 22, 2001, Nasdaq notified us of this failure, and we had a period of 90
calendar days from that notice to comply with the continued inclusion standard
for minimum bid price. To do so, we would have had to meet that standard for a
minimum of 10 consecutive business days during the 90-day compliance period. We
failed to do so, and on June 21, 2001, Nasdaq notified us that we would be
delisted on June 29, 2001, unless by June 28, 2001, we request a hearing before
Nasdaq's Listing Qualifications Panel. On June 28th, we requested a hearing, and
a hearing has been scheduled for August 9, 2001. Our hearing request will stay
the delisting of our common stock pending the Panel's decision. The hearing will
be scheduled within 45 days of the date we file our request. During the hearing,
we intend to request, based on our particular circumstances, an extension of the
time allotted to raise our share price. There can be no assurance the Panel will
grant our request. Regarding the consequences of our common stock being
delisted, see "Risk Factors--Our Securities."



      On April 18, 2001, Nasdaq advised us that we were not in compliance with
the requirement that we have at least $2,000,000 of net tangible assets or
$500,000 net income. On May 21, 2001, Nasdaq informed us that based on its
review of our quarterly report on Form 10-QSB for the quarter ended March 31,
2001, we are now in compliance with that requirement.


                            THE FINANCING TRANSACTION

General

      As of May 7, 2001, we entered into a common stock purchase agreement with
Fusion Capital pursuant to which Fusion Capital agreed to purchase up to $6.0
million of our common stock over a 30-month period, subject to a 6-month
extension or earlier termination at our discretion. (This agreement replaced a
common stock purchase agreement we entered into with Fusion Capital on March 16,
2001, which has been terminated.) The purchase price of the shares will be based
upon the future market price of the common stock, without any fixed discount to
the market price.

Purchase of Shares Under the Common Stock Purchase Agreement

      Under the common stock purchase agreement, Fusion Capital will purchase a
specified dollar amount of our common stock. Subject to the termination rights
described below, each trading day during the term of the agreement, Fusion
Capital will purchase $10,000 of our common stock. We may decrease this amount
at any time. If our stock price equals or exceeds $5.00 per share for five
consecutive trading days, we have the right to increase this daily amount. Upon
prior written notice, we have the right to suspend any purchases of common stock
by Fusion Capital. The purchase price per share is equal to the lesser of:

     o    the lowest  sale price of our common  stock on the day Fusion  Capital
          purchases shares of our common stock; or


                                       20





     o    the  average of the 3 lowest  closing  bid prices of our common  stock
          during  the 12  consecutive  trading  days  prior to the  date  Fusion
          Capital purchases shares of our common stock.

      In order to ensure that we remain in compliance with the Nasdaq
Marketplace Rules, the common stock purchase agreement provides that the
purchase price per share may not be less than $0.68, which was the closing sale
price of our common stock on the trading day immediately preceding the date of
the common stock purchase agreement.

      The purchase price will be adjusted for any reorganization,
recapitalization, non-cash dividend, stock split, or other similar transaction
occurring during the ten trading days in which the closing bid price is used to
compute the purchase price. Fusion Capital may not, however, purchase shares of
common stock under the common stock purchase agreement if Fusion Capital or its
affiliates would beneficially own more than 4.9% of our then aggregate
outstanding common stock immediately after the proposed purchase. If the 4.9%
limitation is ever reached, we have the option to increase this limitation to
9.9%. If the 9.9% limitation is ever reached, this will not limit Fusion
Capital's obligation to fund the monthly purchase amount of $200,000 or Fusion
Capital's obligation to purchase up to the full remaining portion of the $6.0
million if our stock price equals or exceeds $5.00 per share.


                                       21





      The following table sets forth the number of shares of our common stock
that we would sell to Fusion Capital under the common stock purchase agreement
at varying purchase prices:


                                                         Percentage of
                Assumed         No. of shares              shares
               Purchase         issuable (max.           outstanding
                 Price          2,400,000)(1)           after issuance(2)
              ----------        -------------           -----------------

                $1.00            2,400,000                 31.3%
                $2.00            2,400,000                 31.3%
                $3.00            2,000,000                 28.3%
                $5.00            1,200,000                 21.5%
                $10.00             600,000                 15.4%
                $15.00             400,000                 13.2%
                $20.00             300,000                 12.0%

(1) Calculated based on Fusion Capital's agreement to purchase up to $6.0
    million of our common stock. The limit of 2,400,000 represents the shares
    offered in this prospectus, excluding the 600,000 shares we have issued to
    Fusion Capital as a commitment fee. If our stock price level would require
    more than 2,400,000 shares to be issuable to Fusion Capital under the common
    stock purchase agreement, we have the right, and currently intend, to
    terminate the agreement without any payment or liability to Fusion Capital.

(2) Based on 6,571,447 shares outstanding on May 7, 2001, plus 600,000 shares of
    common stock issued to Fusion Capital as a commitment fee and the number of
    shares issuable at the corresponding assumed purchase price set forth in the
    adjacent column.

Our Right to Prevent Purchases

      We have the unconditional right to suspend purchases at any time on one
trading day's notice. Any such suspension could be effective until we revoke it.
If we need cash proceeds of sales under the common stock purchase agreement for
working capital or other business purposes, we do not intend to suspend
purchases in this manner.

Our Right to Increase or Decrease the Amount to Be Purchased by Fusion Capital

      We have the unconditional right to decrease the daily amount to be
purchased by Fusion Capital at any time for any reason effective upon one
trading day's notice. We also have the right to increase the daily purchase
amount at any time for any reason, except that we may not increase the daily
purchase amount above $10,000 unless our stock price has been above $5.00 per
share for five consecutive trading days. For any trading day that the sale price
of our common stock is below $5.00, the daily purchase amount will not be
greater than $10,000.

Events of Default

      Generally, Fusion Capital may terminate the common stock purchase
agreement without any liability or payment to us upon the occurrence of any of
the following events of default:

     o    if for any reason the shares offered by this prospectus cannot be sold
          pursuant to this  prospectus for a period of ten  consecutive  trading
          days or for more than an  aggregate  of 30 trading days in any 365-day
          period;

     o    suspension  by the Nasdaq  SmallCap  Market of our  common  stock from
          trading for a period of ten consecutive  trading days or for more than
          an aggregate of 30 trading days in any 365-day period;

     o    our  failure to satisfy any  listing  criteria of the Nasdaq  SmallCap
          Market for a period of 30 consecutive trading days;


                                       22





     o    notice from us or our  transfer  agent to the effect that either of us
          intends not to comply with a proper  request  for  purchase  under the
          common stock purchase agreement of shares of common stock;

     o    our failure to confirm to the  transfer  agent any  purchase by Fusion
          Capital of shares of our common stock under the common stock  purchase
          agreement;

     o    failure of the transfer  agent to issue any shares of our common stock
          purchased by Fusion Capital under the common stock purchase agreement;

     o    any material  breach by us of the  representations  or  warranties  or
          covenants  contained  in the common  stock  purchase  agreement or any
          related  agreements  which has or which could have a material  adverse
          affect on us, subject to a cure period of ten trading days;

     o    a default by us of any payment  obligation  in excess of $1.0 million;
          or

     o    our voluntary or involuntary participation in insolvency or bankruptcy
          proceedings.


Our Termination Rights

      We have the right to terminate the common stock purchase agreement at any
time for any reason at no cost by delivering written notice to Fusion Capital. A
termination notice will be effective one trading day after Fusion Capital
receives it.

No Short-Selling or Hedging by Fusion Capital

      Fusion Capital has agreed that neither it nor any of its affiliates will
engage in any direct or indirect short-selling or hedging of our common stock
during any time prior to the termination of the common stock purchase agreement.

Additional Shares Issued to Fusion Capital

      Under the terms of the May 7, 2001 common stock purchase agreement with
Fusion Capital, in connection with its initial purchase of shares under the
agreement, we issued to Fusion Capital 600,000 shares of our common stock as a
commitment fee. Unless an event of default occurs, Fusion Capital must hold
these shares until the common stock purchase agreement has been terminated.

No Variable Priced Financings

      Until the termination of the common stock purchase agreement, we have
agreed not to issue, or enter into any agreement with respect to the issuance
of, any variable-priced equity or variable-priced equity-like securities unless
we have obtained Fusion Capital's prior written consent.


                                 USE OF PROCEEDS

      We will not receive any proceeds from any sales of the shares by the
selling stockholders. We will, however, receive up to $6.0 million of proceeds
from the sale of shares of our common stock to Fusion Capital under our common
stock purchase agreement with them. We plan on using those proceeds for working
capital and general corporate purposes.

                               SELLING STOCKHOLDER

      The selling stockholder is Fusion Capital Fund II, LLC ("Fusion Capital"),
an Illinois limited liability company located in Chicago, Illinois. Fusion
Capital is an investor in publicly traded companies. The selling stockholder has
not had any position, office or other material relationship with us within the
past three years. Steven Martin and Joshua Scheinfeld will hold investment and
voting control over any shares of our common stock owned by Fusion Capital.


                                       23





      We estimate the maximum number of shares we will sell to Fusion Capital
under the common stock purchase agreement will be 2,400,000 shares, assuming
Fusion Capital purchases all $6.0 million worth of common stock. We have the
right under certain conditions to suspend or terminate the common stock purchase
agreement without any payment or liability to Fusion Capital. We have also
issued Fusion Capital 600,000 shares as a commitment fee pursuant to the terms
of the common stock purchase agreement. Unless an event of default occurs, these
shares must be held by Fusion Capital until the earlier of the termination of
the common stock purchase agreement or 30 months from the date of the common
stock purchase agreement. This prospectus relates to the offer and sale from
time to time by Fusion Capital of these shares. None of the shares offered in
this prospectus were issued or outstanding on the date of this prospectus, and
the selling stockholder does not otherwise own any shares of our common stock.
The common stock purchase agreement is described in detail under the heading
"The Financing Transaction."

Effect of Performance of the Common Stock Purchase Agreement on Us and Our
Stockholders

      All shares registered pursuant to the common stock purchase agreement will
be freely tradable. We expect that they will be sold over a period of up to 30
months from the date of this prospectus. Depending upon market liquidity at the
time, sale of shares under this offering could cause the trading price of our
common stock to decline and to be highly volatile. Fusion Capital may ultimately
purchase all of the shares of common stock issuable under the common stock
purchase agreement, and it may sell all of the shares of common stock it
acquires upon purchase. Therefore, the purchase of shares under the common stock
purchase agreement may result in substantial dilution to the interests of other
holders of our common stock. However, we have the right to block purchases under
the common stock purchase agreement and to require termination of the common
stock purchase agreement in some cases.

Our Ability to Suspend Purchases

      The common stock purchase agreement provides that we may at any time
suspend purchases under the common stock purchase agreement. To the extent we
need to use the cash proceeds of sales of common stock issuable under the common
stock purchase agreement for working capital or other business purposes, we do
not intend to suspend purchases under the common stock purchase agreement.

Holdings of Fusion Capital Upon Termination of the Offering

      Notwithstanding certain limitations on the ability of Fusion Capital to
purchase shares as set forth in the common stock purchase agreement, assuming
the purchase of 2,400,000 shares by Fusion Capital, together with the 600,000
shares delivered as a commitment fee, Fusion Capital would beneficially own
31.3% of our outstanding stock as of May 7, 2001. To the extent we need to use
the cash proceeds of sales of common stock issuable under the common stock
purchase agreement for working capital or other business purposes, we do not
intend to restrict purchases under the common stock purchase agreement. Because
the Fusion Capital may sell all, some, or none of the common stock offered by
this prospectus, we cannot estimate the amount of common stock that will be held
by Fusion Capital upon termination of the offering.


                              PLAN OF DISTRIBUTION

      The common stock offered by this prospectus is being offered by the
selling stockholder, Fusion Capital Fund II, LLC. The common stock may be sold
or distributed from time to time by the selling stockholder directly to one or
more purchasers or through brokers, dealers, or underwriters who may act solely
as agents or may acquire the common stock as principals, at market prices
prevailing at the time of sale, at prices related to the prevailing market
prices, at negotiated prices, or at fixed prices, which may be changed. The sale
of the common stock offered by this prospectus may be effected in one or more of
the following methods:

     o    ordinary brokers' transactions;

     o    transactions  involving  cross or block  trades  or  otherwise  on the
          Nasdaq SmallCap Market;


                                       24





     o    purchases by brokers, dealers, or underwriters as principal and resale
          by  these   purchasers  for  their  own  accounts   pursuant  to  this
          prospectus;  o "at the market" to or through  market makers or into an
          existing market for the common stock;

     o    in other  ways not  involving  market  makers or  established  trading
          markets,  including  direct  sales to  purchasers  or  sales  effected
          through agents;

     o    in privately negotiated transactions; or

     o    any combination of the foregoing.


      See the table under the heading "The Financing Transaction" for the number
of shares of our common stock that would be sold to Fusion Capital upon our sale
of common stock under the common stock purchase agreement at varying purchase
prices.


      We will file, during any period during which we are required to do so
under our registration rights agreement with Fusion Capital, one or more
post-effective amendments to the registration statement of which this prospectus
is a part to describe any material information with respect to the plan of
distribution not previously disclosed in this prospectus or any material change
to such information in this prospectus.

      In order to comply with the securities laws of certain states, if
applicable, in those states the shares may be sold only through registered or
licensed brokers or dealers. In addition, in certain states, the shares may not
be sold unless they have been registered or qualified for sale in the state or
an exemption from the registration or qualification requirement is available and
complied with.

      Brokers, dealers, underwriters, or agents participating in the
distribution of the shares as agents may receive compensation in the form of
commissions, discounts, or concessions from the selling stockholder and/or
purchasers of the common stock for whom the broker-dealers may act as agent, or
to whom they may sell as principal, or both. The compensation paid to a
particular broker-dealer may be less than or in excess of customary commissions.

      The selling stockholder is an "underwriter" within the meaning of the
Securities Act.

      Neither we nor the selling stockholder is currently able to estimate the
amount of compensation that any agent will receive. We know of no existing
arrangements between any selling stockholder and any other stockholder, broker,
dealer, underwriter, or agent relating to the sale or distribution of the
shares. At the time a particular offer of shares is made, a prospectus
supplement, if required, will be distributed that will set forth the names of
any agents, underwriters, or dealers and any compensation from the selling
stockholder and any other required information.

      We will pay all of the expenses incident to the registration, offering,
and sale of the shares to the public other than commissions or discounts of
underwriters, broker-dealers, or agents. We have also agreed to indemnify the
selling stockholder and related persons against specified liabilities, including
liabilities under the Securities Act.

      Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to directors, officers, and controlling persons of
Atlantic, we have been advised that in the opinion of the SEC this
indemnification is against public policy as expressed in the Securities Act and
is therefore unenforceable.

      Fusion Capital has agreed not to engage in any direct or indirect short
selling or hedging of our common stock during the term of the common stock
purchase agreement.

      We have advised the selling stockholder that while it is engaged in a
distribution of the shares included in this prospectus it is required to comply
with Regulation M promulgated under the Securities Exchange Act of 1934,


                                       25





as  amended.  With  certain  exceptions,  Regulation  M  precludes  the  selling
stockholder,  any affiliated  purchasers,  and any broker-dealer or other person
who  participates  in  the  distribution  from  bidding  for or  purchasing,  or
attempting to induce any person to bid for or purchase, any security that is the
subject  of  the  distribution  until  the  entire   distribution  is  complete.
Regulation M also prohibits any bids or purchases made in order to stabilize the
price of a security in connection with the distribution of that security. All of
the foregoing may affect the  marketability  of the shares  offered  hereby this
prospectus.

      This offering will terminate on the date on which all shares offered by
this prospectus have been sold by the selling stockholder.


                                LEGAL PROCEEDINGS

      There are no current or pending legal proceedings to which Atlantic or any
of its subsidiaries is a party or to which any of their properties is subject
other than the following:

Claim for Arbitration Brought by Cleveland Clinic Foundation

      Atlantic's subsidiary, Gemini, was party to an exclusive worldwide
sublicense from the Cleveland Clinic Foundation relating to 2-5A chimeric
antisense technology and its use for selective degradation of targeted RNA. On
May 8, 2000, the Cleveland Clinic Foundation filed a claim for arbitration
before the American Arbitration Association to terminate this sublicense,
claiming that Gemini had breached the sublicense by failing to fulfill its
obligations under the sublicense. Pursuant to an asset purchase agreement dated
April 23, 2001, among the Cleveland Clinic Foundation and its new affiliate IFN,
Inc., Atlantic and Gemini, on May 4, 2001, Gemini sold to IFN substantially all
its assets (mostly intangible assets with no book value), including all those
related to the 2-5A antisense enhancing technology in the second quarter of
2001. Upon the closing of this transaction, the Cleveland Clinic withdrew its
outstanding arbitration demand against Gemini and Atlantic, with prejudice. Each
party is obligated to pay its own costs and attorney's fees related thereto. For
additional information, please see "Description of Business--Atlantic and Its
Subsidiaries--Gemini and the 2-5A Antisense Technology."


         Directors, executive officers, promoters and control persons

           INFORMATION CONCERNING DIRECTORS AND EXECUTIVE OFFICERS

      A. Joseph Rudick, M.D., 44, has been a director of Atlantic since May
1999.  He was also the Chief Executive Officer of Atlantic from April 10,
2000 until February 15, 2001, the President of Atlantic from May 1999 until
April 3, 2000, and was a founder of Atlantic and two of its majority-owned
subsidiaries, Optex and Channel.  Dr. Rudick served as a business consultant
to Atlantic from January 1997 until November 1998.  From June 1994 until
November 1998, Dr. Rudick was a Vice President of Paramount Capital, Inc.
("Paramount"), an investment bank specializing in the biotechnology and
biopharmaceutical  industries.  Since 1988, he has been a Partner of
Associate Ophthalmologists P.C., a private ophthalmology practice located in
New York, and from 1993 to 1998 he served as a director of Healthdesk
Corporation, a publicly-traded medical information company of which he was a
co-founder.  Dr. Rudick earned a B.A. in Chemistry from Williams College in
1979 and an M.D. from the University of Pennsylvania in 1983.

      Steve H. Kanzer, C.P.A., Esq., 37, has been a director of Atlantic since
its inception in 1993. Mr. Kanzer currently is a member of the Audit Committee
and the Compensation Committee. Since December 1997, Mr. Kanzer has been Chief
Executive Officer of a biotechnology holding company, Corporate Technology
Development, Inc., based in Miami. From 1992 until December 1998, Mr. Kanzer was
a founder and Senior Managing Director of Paramount, and Senior Managing
Director--Head of Venture Capital of Paramount Capital Investments, LLC
("Paramount Investments"), a biotechnology and biopharmaceutical venture capital
and merchant banking firm that is associated with Paramount. From 1993 until
June 1998, Mr. Kanzer was a founder and a member of the board of directors of
Boston Life Sciences, Inc., a publicly-traded pharmaceutical research and
development company. Mr. Kanzer is a founder and Chairman of the Board of
Discovery Laboratories, Inc., and a member of the board of directors of Endorex
Corp., two publicly-traded pharmaceutical research and development


                                       26





companies.  Prior to joining Paramount, Mr. Kanzer was an attorney with Skadden,
Arps,  Slate,  Meagher & Flom LLP in New York,  New York from  September 1988 to
October  1991. He received his J.D.  from New York  University  School of Law in
1988 and a B.B.A.  in Accounting from Baruch College in 1985. In his capacity as
employee  and  director of other  companies in the venture  capital  field,  Mr.
Kanzer is not required to present to Atlantic  opportunities  that arise outside
the scope of his duties as a director of Atlantic.

      Frederic P. Zotos, Esq., 35, has been a director of Atlantic since May
1999, President of Atlantic since April 3, 2000, and Chief Executive Officer
since February 15, 2001.  From June 1999 until April 2000, Mr. Zotos was
Director of Due Diligence and Internal Legal Counsel of Licent Capital, LLC,
an intellectual property royalty finance company located in Jericho, New
York.  From September 1998 until June 1999, Mr. Zotos practiced as an
independent patent attorney and technology licensing consultant in Cohasset,
Massachusetts.  From December 1996 until August 1998, Mr. Zotos was Assistant
to the President and Patent Counsel of Competitive Technologies, Inc., a
publicly-traded technology licensing agency located in Fairfield,
Connecticut.  From July 1994 until November 1996, Mr. Zotos was an
Intellectual Property Associate of Pepe & Hazard, a general practice law firm
located in Hartford, Connecticut.  He is Co-Chair of the
Fairfield-Westchester and Chair of the New York City Chapters of the
Licensing Executive Society, and a member of its Financial Markets
Committee.  Mr. Zotos is a registered patent attorney with the United States
Patent and Trademark Office, and is also registered to practice law in
Massachusetts and Connecticut.  He earned a B.S. in Mechanical Engineering
from Northeastern University in 1987, a joint J.D. and M.B.A. degree from
Northeastern University in 1993, and successfully completed an M.S. in
Electrical Engineering Prerequisite Program from Northeastern University in
1994.

      Nicholas J. Rossettos, C.P.A., 35, has been Chief Financial Officer
since April 2000. Mr. Rossettos' most recent position was as Manager of
Finance for Centerwatch, a pharmaceutical trade publisher headquartered in
Boston, MA that is a wholly owned subsidiary of Thomson CP headquartered in
Toronto, Canada. Prior to that, he was Director of Finance and Administration
for EnviroBusiness, Inc., an environmental and technical
management-consulting firm headquartered in Cambridge, MA. He holds an A.B.
in Economics from Princeton University and a M.S. in Accounting and M.B.A.
from Northeastern University.

      Peter O. Kliem, 62, has been a Director of Atlantic since March 21, 2000
and is a member of the Compensation Committee. Mr. Kliem is a co-founder,
President and COO of Enanta Pharmaceuticals, a Boston based biotechnology
start-up. Prior to this start-up, he worked with Polaroid Corporation for 36
years, most recently in the positions of Senior Vice President, Business
Development, Senior VP, Electronic Imaging and Senior VP and Director of
Research & Development. During his tenure with Polaroid, he initiated and
executed major strategic alliances with corporations in the U.S., Europe, and
the Far East. Mr. Kliem also introduced a broad range of innovative products
such as printers, lasers, CCD and CID imaging, fiber optics, flat panel display,
magnetic/optical storage and medical diagnostic products in complex
technological environments. He serves as trustee and vice president of the
Boston Biomedical Research Institute and served as Chairman of PB Diagnostics.
He is a member of the board of directors of the privately held company,
Corporate Technology Development, Inc. In addition, he served as Industry
Advisor to TVM-Techno Venture Management. Mr. Kliem earned his M.S. in chemistry
from Northeastern University.

      There are no family relationships among the executive officers or
directors of Atlantic.


        SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      The following table sets forth certain information known to us with
respect to the beneficial ownership of common stock as of May 7, 2001, by (1)
all persons who are beneficial owners of 5% or more of our common stock, (2)
each director and nominee, (3) the Named Officers in the Summary Compensation
Table above, and (4) all directors and executive officers as a group. We do not
know of any person who beneficially owns more than 5% of the Series A preferred
stock and none of our directors or the Named Officers owns any shares of Series
A preferred stock. Consequently, the following table does not contain
information with respect to the Series A preferred stock.

      The number of shares beneficially owned is determined under rules
promulgated by the SEC, and the information is not necessarily indicative of
beneficial ownership for any other purpose. Under those rules, beneficial
ownership includes any shares as to which the individual has sole or shared
voting power or investment


                                       27





power and also any shares which the  individual  has the right to acquire within
60 days of May 3, 2001,  through the exercise or conversion of any stock option,
convertible  security,  warrant or other  right.  Including  those shares in the
tables does not, however,  constitute an admission that the named stockholder is
a  direct  or  indirect  beneficial  owner  of those  shares.  Unless  otherwise
indicated,  each person or entity  named in the table has sole voting  power and
investment  power (or shares that power with that person's  spouse) with respect
to all shares of capital  stock  listed as owned by that  person or entity.  The
common stock  represented  here  includes  the common stock that the  beneficial
holders  would  directly  possess  if they  converted  all  shares  of  Series A
Preferred Stock held by them.




                                                 NUMBER OF         % OF TOTAL SHARES
NAME AND ADDRESS                                  SHARES              OUTSTANDING (1)
----------------                                  ------              ---------------

CERTAIN BENEFICIAL HOLDERS:

                                                             
Lindsay A. Rosenwald, M.D.(2)                    499,298           7.6%
787 Seventh Avenue
New York, NY 10019

VentureTek, L.P.(3)                              438,492           6.7%
40 Exchange Place 20th Floor
New York, NY 10005

MANAGEMENT:

A. Joseph Rudick, M.D.(4)                        130,610           1.9%

Frederic P. Zotos, Esq.(5)                       158,666           2.4%

Steve H. Kanzer, C.P.A., Esq.(6)                  60,000            *

Peter O. Kliem(7)                                 38,500            *

Nicholas J. Rossettos, C.P.A.(8)                  25,000            *

All current executive
officers and directors as
a group (5 persons)                              412,499           6.3%



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

*     Less than 1.0%

(1)   Percentage of beneficial ownership is calculated assuming 6,571,447 shares
      of common stock were outstanding on May 7, 2001.

(2)   Includes 344,508 shares of common stock and 154,410 shares of common stock
      issuable upon conversion of 47,202 shares of Series A preferred stock
      within 60 days of May 3, 2001. Also includes 190 shares of common stock
      held by June Street Corporation and 190 shares of common stock held by
      Huntington Street Corporation. Dr. Rosenwald is the sole proprietor of
      both June Street Corporation and Huntington Street Corporation.

(3)   The general partner of VentureTek, L.P. is Mr. C. David Selengut.  Mr.
      Selengut may be considered a beneficial owner of shares owned by
      VentureTek, L.P. by virtue of his authority as general partner to vote
      and dispose of those shares.  VentureTek, L.P. is a limited
      partnership, the limited partners of which


                                       28





      include  Dr.  Rosenwald's  wife  and  children,  and  sisters  of  Dr.
      Rosenwald's  wife and children.  Dr.  Rosenwald  disclaims  beneficial
      ownership of those shares.

(4)   Represents options exercisable within 60 days of May 3, 2001. 50,000
      shares of common stock are exercisable pursuant to stock options granted
      under the plan on April 12, 2000 for 100,000 shares, of which 25% or
      25,000 shares were exercisable on April 3, 2000, then an additional 25%
      annually thereafter; an additional 12,500 shares are exercisable pursuant
      to stock options granted on April 12, 2000 for 25,000 shares, of which 25%
      or 6,250 were exercisable immediately, then an additional 25% annually
      thereafter; an additional 25,000 shares are exercisable pursuant to stock
      options granted October 21, 1999, all of which were immediately
      exercisable; an additional 2,000 shares are exercisable pursuant to stock
      options granted on September 23, 1999, all of which were exercisable on
      September 23, 2000; an additional 25,000 shares are exercisable pursuant
      to stock options granted on August 9, 1999 for 50,000 shares, of which 25%
      or 12,500 were exercisable on issuance, then an additional 25% annually
      thereafter; an additional 6,666 shares are exercisable pursuant to stock
      options granted on May 28, 1999 for 10,000 shares, exercisable in three
      equal amounts starting one year from grant date; and an additional 9,444
      shares are exercisable pursuant to stock options granted on August 7, 1998
      for 10,000 shares, of which one third were exercisable after one year,
      with the remainder exercisable monthly (or 277.79 per month) over two
      years. Does not include 50,000 shares exercisable pursuant to stock
      options granted on August 9, 1999, all of which would have been
      exercisable upon the sale of Optex on January 31, 2001, because we
      rescinded this grant in the 2000 fiscal year in order to correct the grant
      of stock options to Dr. Rudick in the 1999 fiscal year above the amount
      permitted by the stock option plan for that year.

(5)   Represents options exercisable within 60 days of May 3, 2001. 50,000
      shares of common stock are exercisable pursuant to stock options granted
      on April 12, 2000 for 100,000 shares, of which 25% or 25,000 shares were
      exercisable on issuance, then an additional 25% annually thereafter; an
      additional 75,000 shares are exercisable pursuant to stock options granted
      on April 12, 2000 for 150,000, of which 25% or 37,500 were exercisable on
      issuance, then an additional 25% annually thereafter; an additional 25,000
      shares are exercisable pursuant to stock options granted October 21, 1999,
      all of which were immediately exercisable; an additional 2,000 shares are
      exercisable pursuant to stock options granted September 23, 1999 for 2,000
      shares, all of which were exercisable after one year; and an additional
      6,666 shares are exercisable pursuant to stock options granted May 28,
      1999 for 10,000 shares, exercisable in three equal annual amounts starting
      one year from grant date.

(6)   Represents options exercisable within 60 days of May 3, 2001. 25,000
      shares are exercisable pursuant to stock options granted on September 29,
      2000, all of which were immediately exercisable; an additional 2,000
      shares are exercisable pursuant to stock options granted on September 29,
      2000, all of which were immediately exercisable; an additional 25,000
      shares are exercisable pursuant to stock options granted on October 21,
      1999, all of which were immediately exercisable; an additional 2,000
      shares are exercisable pursuant to stock options granted September 23,
      1999, all of which were exercisable on September 23, 2000; an additional
      2,000 shares are exercisable pursuant to stock options granted August 28,
      1998; an additional 2,000 shares are exercisable pursuant to stock options
      granted on June 17, 1997; and an additional 2,000 shares are exercisable
      pursuant to stock options granted on July 24, 1996.

(7)   Represents options exercisable within 60 days of May 3, 2000. 25,000
      shares of common stock are exercisable pursuant to stock options granted
      September 29, 2000, all of which were immediately exercisable; an
      additional 2,000 shares are exercisable pursuant to stock options granted
      September 29, 2000, all of which were immediately exercisable; and an
      additional 11,500 shares are exercisable pursuant to stock options for
      23,000 shares granted on April 6, 2000, of which 25% or 5,570 were
      exercisable on issuance, and then an additional 25% annually thereafter.

(8)   Represents options exercisable within 60 days of May 3, 2001. 25,000
      shares of common stock are exercisable pursuant to stock options for
      50,000 shares granted April 4, 2000, of which 25% or 12,500 were
      exercisable on issuance, and then an additional 25% annually thereafter.


                                       29





                            Description of securities

General

       Our certificate of incorporation authorizes us to issue 50,000,000 shares
of common stock and 10,000,000 shares of preferred stock. Of the authorized
preferred stock, 1,375,000 shares have been designated Series A convertible
preferred stock and 1,647,312 shares have been designated Series B convertible
preferred stock. As of May 7, 2001, 6,571,447 shares of our common stock were
issued and outstanding, 329,256 shares of our Series A preferred stock were
issued and outstanding, and no shares of our Series B preferred stock were
issued and outstanding.

Common Stock

       Holders of our common stock are entitled to one vote for each share on
all matters to be voted on by our stockholders. Holders of our common stock have
no cumulative voting rights. They are entitled to share ratably any dividends
that may be declared from time to time by the board of directors in its
discretion from funds legally available for dividends. Holders of our common
stock have no preemptive rights to purchase our common stock. There are no
conversion rights or sinking fund provisions for the common stock.

      Our common stock is listed on the Nasdaq SmallCap Market.

Series A Preferred Stock

       Holders of shares of our Series A preferred stock can convert each share
into 3.27 shares of our common stock without paying us any cash. The conversion
price of shares of Series A preferred stock is $3.06 per share of common stock.
Both the conversion rate and the conversion price may be adjusted in favor of
holders of shares of Series A preferred stock upon certain triggering events.

       On matters to be voted on by our stockholders, holders of shares of
Series A preferred stock are entitled to the number of votes equal to the number
of votes that could be cast in such vote by a holder of the common stock into
which those shares of Series A preferred stock are convertible on the record
date for that vote, or if no record date has been established, on the date that
vote is taken. So long as at least 50% of the shares of Series A preferred stock
are outstanding, the affirmative vote or consent of the holders of at least
66.67% of all outstanding Series A preferred stock voting separately as a class
is necessary to effect certain actions, including, but not limited to,
declaration of dividends or distribution on any of our securities other than the
Series A preferred stock pursuant to the provisions of the certificate of
designations of the Series A preferred stock and approval of any liquidation,
dissolution or sale of substantially all of our assets. Currently there are
outstanding fewer than 50% of the shares of Series A preferred stock
outstanding.

       Each February 7 and August 7 we are obligated to pay dividends, in
arrears, to the holders of shares of Series A preferred stock, and the dividends
consist of 0.065 additional shares of Series A preferred stock for each
outstanding share of Series A preferred stock.

       If we are liquidated, sold to or merged with another entity (and we are
not the surviving entity after the merger), we will be obligated to pay holders
of shares of Series A preferred stock a liquidation preference of $13.00 per
share before any payment is made to holders of shares of our common stock.

       The holders of shares of Series A preferred stock have rights in addition
to those summarily described. A complete description of the rights of the Series
A preferred stock is contained in the certificate of designations of the Series
A preferred stock filed with the Delaware Secretary of State.

Series B Preferred Stock

       We are currently authorized to issue 1,647,312 shares of Series B
preferred stock, with such voting rights, designations, preferences, limitations
and relative rights as are contained in the certificate of designations of the


                                       30





Series B preferred stock, as amended, filed with the Secretary of State of the
State of Delaware. Currently there are no shares of Series B preferred stock
outstanding.


                                     EXPERTS

      The consolidated financial statements of Atlantic (a development stage
company) and its subsidiaries as of December 31, 2000 and 1999 and for each of
the years in the three-year period ended December 31, 2000, and for the period
from June 13, 1993 (inception) to December 31, 2000, have been included herein
and in this registration statement in reliance upon the report of KPMG LLP,
independent certified public accountants, appearing elsewhere herein, and upon
the authority of said firm as experts in accounting and auditing.

      Certain legal matters in connection with the shares of our common stock
offered for resale in this prospectus have been passed upon for us by Kramer
Levin Naftalis & Frankel LLP, New York, New York.


                      Disclosure of Commission Position on
                Indemnification For Securities Act Liabilities

      Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to our directors, officers and controlling persons pursuant
to the foregoing provisions, or otherwise, we have been advised that in the
opinion of the SEC 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 us of
expenses incurred or paid by one of our directors, officers or controlling
persons in the successful defense of any action, suit or proceeding) is asserted
by that director, officer or controlling person in connection with the
securities being registered, we will, unless in the opinion of our counsel the
matter has been settled by controlling precedent, submit to a court of
appropriate jurisdiction the question whether that indemnification by us is
against public policy as expressed in the Securities Act and will be governed by
the final adjudication of that issue.


                             DESCRIPTION OF PROPERTY

      We leased space for our executive office at 150 Broadway, Suite 1009, New
York, New York 10038, for a monthly lease payment of $967. On March 19, 2001, we
moved into new offices at 350 Fifth Avenue, Suite 5507, New York, New York
10118. The lease for this space is for a term of two years and two and a half
months with a monthly lease payment of $6,645.

      To facilitate our exploration of investment opportunities in fiber-optics,
we are leasing space at One Executive Park East, 135 Bolton Road in the Town of
Vernon, County of Tolland, Connecticut 06066. This lease is for a term of three
years commencing May 17, 2000, with monthly lease payments of $1,000 through May
14, 2001 and thereafter $1,251 per month until May 14, 2003.

      We believe that our existing facilities are adequate to meet our current
requirements and that our insurance coverage adequately covers our interest in
our leased spaces. We do not own any real property.


                CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      In recognition of his role in negotiating an amendment to Optex's contract
with Bausch & Lomb (see "Business--Optex Ophthalmologics, Inc."), we agreed to
pay to Dr. Rudick, who was then our President, an amount equal to $141,012. This
amount has been paid in 18 monthly installments ($7,834 per month), which
commenced October 1999, out of the profit component of Bausch & Lomb's payments
to Optex. Under this arrangement, Dr. Rudick received in 1999 a total of $23,507
covering 3 monthly installments and in 2000 a total of $86,174 covering 11
monthly installments. The remaining four installments has been paid in 2001. We
felt it was appropriate to enter into this arrangement, given that the deal
struck with Bausch & Lomb was considerably more advantageous to us than the deal
tentatively agreed to by us prior to Dr. Rudick's joining the board and becoming


                                       31





President, and given also that in 2000 Dr. Rudick spent more time on Atlantic
matters than Atlantic had any right to expect, given that Dr. Rudick's
compensation was initially limited to consulting fees of $6,000 a month.

      On January 4, 2000, we entered into a financial advisory and consulting
agreement with Joseph Stevens & Company, Inc. In this agreement, we engaged
Joseph Stevens to provide us with investment banking services from January 4,
2000 until January 4, 2001. As partial compensation for the services to be
rendered by Joseph Stevens, we issued them three warrants to purchase an
aggregate of 450,000 shares of our common stock. The exercise price and exercise
period of each warrant is as follows:




==========================================================================================
  Warrant
  Number     No. of Shares       Exercise Price                Exercise Period
==========================================================================================
                                              
  No.1          150,000            $2.50               1/4/00 through 1/4/05

                                                       1/4/01 through 1/4/06 (subject to
                                                       vesting in equal monthly increments
  No.2          150,000            $3.50               from 1/4/00-1/4/01)

                                                       1/4/02 through 1/4/07 (subject to
                                                       vesting in equal monthly increments
  No.3          150,000            $4.50               from 1/4/00-1/4/01)
==========================================================================================



      In addition, each warrant may only be exercised when the market price of a
share of common stock is at least $1.00 greater than the exercise price of that
warrant. In connection with issuance of the warrants, Atlantic and Joseph
Stevens entered into a letter agreement granting Joseph Stevens registration
rights in respect of the shares of common stock issuable upon exercise of the
warrants.

      Pursuant to Atlantic's restated certificate of incorporation and bylaws,
Atlantic enters into indemnification agreements with each of its directors and
executive officers.

      All transactions between Atlantic and its officers, directors, principal
stockholders and their affiliates are approved by a majority of the board of
directors, including a majority of the independent and disinterested outside
directors on the board of directors. We believe that all of the transactions set
forth above were made on terms no less favorable to us than could have been
obtained from unaffiliated third parties.


           MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

      Our common stock is listed on the Nasdaq SmallCap Market. The following
table sets forth the high and low closing price for our common stock as quoted,
in U.S. dollars, by Nasdaq during each quarter within the last two fiscal years:




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

  Quarter Ended                                     High              Low
============================================================================
                                                           
March 31, 1999                                $     3.125        $    1.313

June 30, 1999                                 $     2.469        $    1.063


September 30, 1999                            $     2.375        $    1.125

December 31, 1999                             $      2.25        $    1.25


March 31, 2000                                $    10.625        $    1.375


June 30, 2000                                 $     6.375        $    2.50


September 30, 2000                            $      5.00        $    2.50


December 31, 2000                             $     3.313        $    0.406

March 31, 2001                                $     1.438        $    0.625
============================================================================



                                       32





      The number of holders of record of our common stock as of May 7, 2001 was
120. The number of beneficial stockholders of our common stock as of May 7, 2001
was 89.

      We have not paid or declared any dividends on our common stock and we do
not anticipate paying dividends on our common stock in the foreseeable future.
The certificate of designations for our Series A preferred stock provides that
we may not pay dividends on our common stock unless a special dividend is paid
on our Series A preferred stock.


                             EXECUTIVE COMPENSATION


                       COMPENSATION OF EXECUTIVE OFFICERS

      Pursuant to our 1995 stock option plan, on April 12, 2000, we granted Dr.
Rudick options for 100,000 shares of common stock at an exercise price of
$4.1875. Additionally, on April 12, 2000, we granted Dr. Rudick options for
25,000 shares of common stock at an exercise price of $4.1875 in connection with
his promotion to Chief Executive Officer. During the 2000 fiscal year, we
rescinded options for 50,000 shares of common stock that we had granted to Dr.
Rudick on August 9, 1999, in order to correct our having granted to Dr. Rudick
during the 1999 fiscal year of options for 37,000 shares of common stock above
the amount permitted by our stock option plan for that fiscal year. Pursuant to
the 1995 stock option plan, on April 12, 2000, we granted Frederic Zotos options
for 100,000 shares of common stock at an exercise price of $4.1875.
Additionally, on April 12, 2000, we granted Frederic Zotos options for 150,000
shares of common stock at an exercise price of $4.1875 in connection with his
promotion to President. On April 12, 2000, we granted Nicholas Rossettos options
for 50,000 shares of common stock at an exercise price of $4.1875 in connection
with his promotion to Chief Financial Officer.

      The following table sets forth, for the last three fiscal years, the
compensation earned for services rendered in all capacities by our chief
executive officer and the other highest-paid executive officers serving as such
at the end of 2000 whose compensation for that fiscal year was in excess of
$100,000. Elsewhere in the "Executive Compensation" section we refer to the
individuals named in the table as the "Named Officers." No other executive
officer of Atlantic received compensation in excess of $100,000 during fiscal
year 2000. No executive officer who would otherwise have been included in this
table on the basis of 2000 salary and bonus resigned or terminated employment
during that year.


                                       33





                           SUMMARY COMPENSATION TABLE




                                                                                   Annual Compensation
                                                                                                                          ($)
                                                                  -----------------------------------------------------------

-----------------------------------------------------------------------------------------------------------------------------
Name and Principal Position                    Year               Salary($)         Bonus($)            Other Annual
                                                                                                        Compensation
                                                                                                        ($)
-----------------------------------------------------------------------------------------------------------------------------
                                                                                                 
A. Joseph Rudick, M.D.(1)                      2000                 123,750            25,000                   0
                                               1999                       0            23,502                   0
                                               1998                       0                 0                   0
Frederic P. Zotos, Esq. (5)                    2000                 131,250            50,000              10,000(6)
  President and CEO                            1999                       0                 0                   0
                                               1998                       0                 0                   0

Nicholas J. Rossettos, C.P.A.(9)               2000                  91,146            25,000              10,000(10)
  Chief Financial Officer,                     1999                       0                 0                   0
  Treasurer and Secretary                      1998                       0                 0                   0
-----------------------------------------------------------------------------------------------------------------------------




                                                               Long-Term                     All Other
                                                               Compensation                  Compensation ($)
                                                          ---------------------------------------------------
                                                               Awards
-------------------------------------------------------------------------------------------------------------
Name and Principal Position                    Year            Securities
                                                               Underlying
                                                               Options/SARs(#)
-------------------------------------------------------------------------------------------------------------
                                                                                   
A. Joseph Rudick, M.D.(1)                      2000                       25,000             84,674(2)
                                               1999                       87,000(3)          81,523(4)
                                               1998                       10,000                  0
Frederic P. Zotos, Esq. (5)                    2000                      250,000             14,750(7)
  President and CEO                            1999                       37,000              2,600(8)
                                               1998                            0                  0

Nicholas J. Rossettos, C.P.A.(9)               2000                       50,000                  0
  Chief Financial Officer,                     1999                            0                  0
  Treasurer and Secretary                      1998                            0                  0
-------------------------------------------------------------------------------------------------------------


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

(1)   Dr. Rudick became Chief Executive Officer of Atlantic on April 10, 2000;
      he resigned this position effective February 15, 2001.

(2)   Represents $86,174 paid to Dr. Rudick in recognition of his role in
      negotiating an amendment to Optex's contract with Bausch & Lomb (see Item
      12 below for a more detailed explanation), less $1,500 returned to
      Atlantic by him due to mistaken overpayment of director's fees for the
      1999 fiscal year.

(3)   Excludes options for 50,000 shares of common stock granted to Dr. Rudick
      on August 9, 1999, but rescinded in the 2000 fiscal year to correct the
      grant to him in the 1999 fiscal year of options for 37,000 shares of
      common stock above the amount permitted by the stock option plan for that
      fiscal year.

(4)   Represents $50,516 in fees paid to Dr. Rudick for consulting services
      rendered, $7,500 in director's fees, of which $1,500 was paid in error and
      therefore returned to Atlantic by him in 2000, and $23,507 paid in
      recognition of his role in negotiating an amendment to Optex's contract
      with Bausch & Lomb (see Item 12 below for a more detailed explanation).

(5)   Mr. Zotos became President of Atlantic on April 3, 2000 and Chief
      Executive Officer effective February 15, 2001.

(6)   Represents matching contributions by Atlantic pursuant to Atlantic's
      SAR-SEP retirement plan.

(7)   Represents $8,000 in fees paid for consulting services rendered and $6,750
      in director's fees.

(8)   Represents fees paid for consulting services rendered.

(9)   Mr. Rossettos became Chief Financial Officer of Atlantic on April 10,
      2000.

(10)  Represents matching contributions by Atlantic pursuant to Atlantic's
      SAR-SEP retirement plan.


                                       34





                      OPTIONS AND STOCK APPRECIATION RIGHTS

      The following table contains information concerning the grant of stock
options under the 1995 stock option plan and otherwise to the Named Officers
during the 2000 fiscal year. Except as described in footnote (1) below, no stock
appreciation rights were granted during the 2000 fiscal year.

                      OPTION/SAR GRANTS IN LAST FISCAL YEAR



--------------------------------------------------------------------------------------------------------------------------------
Individual Grants
--------------------------------------------------------------------------------------------------------------------------------
Name                                    Number of               % of Underlying                   Exercise Price      Expiration
                                        Securities              Options/SARs Granted              ($/Share)(3)        Date
                                        Underlying Options/     to Employees in Fiscal
                                        SARs Granted(#)(1)      Year(2)
--------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
A. Joseph Rudick M.D.(4)                      125,000                          25%                 $4.1875            4/12/10
Frederic P. Zotos, Esq.                       250,000                          51%                 $4.1875            4/12/10
Nicholas J. Rossettos, CPA                     50,000                          10%                 $4.1875            4/12/10
Other Employees                                20,000                           4%                 $4.1875            4/12/10
                                               50,000                          10%                 $3.4375            5/15/10
--------------------------------------------------------------------------------------------------------------------------------


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

(1)   Each option has a maximum term of ten years, subject to earlier
      termination in the event of the optionee's cessation of service with
      Atlantic. Dr. Rudick's options became exercisable as follows: (1) the
      first option for 100,000 shares of common stock, 25% upon granting and 25%
      each of the first three anniversaries of the date of granting; (2) the
      second option for 25,000 shares of common stock, 25% upon granting and 25%
      each of the first three anniversaries of the date of granting. Mr. Zotos'
      options are exercisable as follows: (1) the first option for 100,000
      shares of common stock, 25% upon granting and 25% each of the first three
      anniversaries of the date of granting; (2) the second option for 150,000
      shares of common stock, 25% upon granting and 25% each of the first three
      anniversaries of the date of granting. Mr. Rossettos' options for 50,000
      shares of common stock are exercisable as follows: 25% upon granting and
      25% each of the first three anniversaries of the date of granting. Options
      for the remainder of the employees are exercisable as follows: (1) the
      option for 20,000 shares of common stock, 25% upon granting and 25% each
      of the first three anniversaries of the date of granting; (2) the option
      for 50,000 shares of common stock, 25% upon granting and 25% each of the
      first three anniversaries of the date of granting. Each option will become
      immediately exercisable in full upon an acquisition of Atlantic by merger
      or asset sale, unless the option is assumed by the successor entity. Each
      option includes a limited stock appreciation right pursuant to which the
      optionee may surrender the option, to the extent exercisable for vested
      shares, upon the successful completion of a hostile tender for securities
      possessing more than 50% of the combined voting power of Atlantic's
      outstanding voting securities. In return for the surrendered option, the
      optionee will receive a cash distribution per surrendered option share
      equal to the excess of (1) the highest price paid per share of common
      stock in that hostile tender offer over (2) the exercise price payable per
      share under the cancelled option.

(2)   Calculated based on total option grants to employees of 495,000 shares of
      common stock during the 2000 fiscal year.

(3)   The exercise price may be paid in cash or in shares of common stock
      (valued at fair market value on the exercise date) or through a cashless
      exercise procedure involving a same-day sale of the purchased shares.
      Atlantic may also finance the option exercise by loaning the optionee
      sufficient funds to pay the exercise price for the purchased shares and
      the federal and state income tax liability incurred by the optionee in
      connection with such exercise. The optionee may be permitted, subject to
      the approval of the Plan Administrator, to apply a portion of the shares
      purchased under the option (or to deliver existing shares of common stock)
      in satisfaction of such tax liability.


                                       35





(4)   Stock options for 50,000 shares granted to Dr. Rudick on August 9, 1999,
      would have vested upon the sale of Optex on January 31, 2001. These
      options were, however, rescinded during the 2000 fiscal year, in order to
      correct for the grant to Dr. Rudick in the 1999 fiscal year of options for
      37,000 shares above the amount permitted by the 1995 stock option plan for
      that fiscal year.


                          OPTION EXERCISE AND HOLDINGS

      The following table provides information with respect to the Named
Officers concerning the exercisability of options during the 2000 fiscal year
and unexercisable options held as of the end of the 2000 fiscal year. No stock
appreciation rights were exercised during the 2000 fiscal year, and, except for
the limited rights described in footnote (1) to the preceding table, no stock
appreciation rights were outstanding at the end of that fiscal year.


            AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR ("FY")

                            AND FY-END OPTION VALUES



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

Name                                          Shares                Value          No. of Securities Underlying
                                             Acquired            Realized (1)      Unexercised Options/SARs at  (#)
                                            on Exercise                            FY-End
                                                                                   ----------------------------------------
                                                                                   Exercisable          Unexercisable
---------------------------------------------------------------------------------------------------------------------------
                                                                                            
A. Joseph Rudick, M.D.                           0                    --             94,361                127,639
Frederic P. Zotos                                0                    --             92,833                194,167
Nicholas J. Rossettos                            0                    --             12,500                 37,500
---------------------------------------------------------------------------------------------------------------------------




----------------------------------------------------------------------------------
                                                Value of Unexercised In-the-
Name                                            Money Options/SARs at FY-End
                                                (Market price of shares at FY-End
                                                less exercise price) ($)(2)
                                           ---------------------------------------
                                            Exercisable              Unexercisable
----------------------------------------------------------------------------------
                                                               
A. Joseph Rudick, M.D.                           0                         0
Frederic P. Zotos                                0                         0
Nicholas J. Rossettos                            0                         0
----------------------------------------------------------------------------------




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

(1)   Equal to the fair market value of the purchased shares at the time of the
      option exercise over the exercise price paid for those shares.

(2)   Based on the fair market value of Atlantic's common stock on December 31,
      2000, of $0.66 per share, the closing sales price per share on that date
      on the Nasdaq SmallCap Market.


                         LONG TERM INCENTIVE PLAN AWARDS

      No long term incentive plan awards were made to a Named Officer during the
last fiscal year.


                            COMPENSATION OF DIRECTORS

      Non-employee directors are eligible to participate in an automatic stock
option grant program pursuant to the 1995 stock option plan. We grant
non-employee directors an option for 10,000 shares of common stock upon their
initial election or appointment to the board and an option for 2,000 shares of
common stock on the date of each annual meeting of our stockholders for those
non-employee directors continuing to serve after that meeting. On September 29,
2000, pursuant to the automatic stock option grant program, we granted each of
Steve H. Kanzer and Peter Kliem options for 2,000 shares of common stock at an
exercise price of $3.1875 per share, the fair market value of our common stock
on the date of grant. Additionally, on September 29, 2000, we granted Peter
Kliem options for 25,000 shares of common stock at an exercise price of $3.1875.
On September 29, 2000, we granted Steve H. Kanzer options for 25,000 shares of
common stock at an exercise price of $3.1875. We also granted Peter Kliem
options for 23,000 shares of common stock on April 6, 2000, at an exercise price
of $5.125 and options for 10,000 shares of common stock on March 21, 2000, at an
exercise price of $6.125.


                                       36





      Our board agreed that effective October 21, 1999, each non-employee member
of the board is to receive $6,000 per year for his services as a director,
payable semi-annually in arrears, plus $1,500 for each board meeting attended in
person, $750 for each board meeting attended via telephone conference call and
$500 for each meeting of a committee of the board attended.

      We reimburse board members for reasonable expenses incurred in connection
with attending meetings of the board and of committees of the board.


   EMPLOYMENT CONTRACTS AND TERMINATION OF EMPLOYMENT AND CHANGE OF CONTROL
                                   AGREEMENTS

      Effective November 15, 1995, Shimshon Mizrachi became Controller of
Atlantic and of each of Atlantic's subsidiaries pursuant to a letter agreement
dated November 6, 1995. Mr. Mizrachi and his dependents were also eligible to
receive paid medical and long-term disability insurance and such other health
benefits as Atlantic made available to its other senior officers and directors.
Effective January 7, 2000, we terminated the employment of Mr. Mizrachi and
became obligated, pursuant to the letter agreement, to pay his salary for six
months thereafter, subject to Mr. Mizrachi's duty to mitigate damages by seeking
alternative employment.

      Effective April 10, 2000, Dr. Rudick became Chief Executive Officer of
Atlantic pursuant to an employment agreement dated as of the effective date.
This agreement has a three-year term ending on April 10, 2003. Effective
February 15, 2001, Dr. Rudick resigned as Chief Executive Officer of Atlantic,
and his employment agreement terminated.

      Effective April 3, 2000, Mr. Zotos became President of Atlantic
pursuant to an employment agreement dated as of the effective date.  This
agreement has a three-year term ending on April 2, 2003.  As President, Mr.
Zotos reports to the Chief Executive Officer.  Mr. Zotos and his dependents
are eligible to receive paid medical and long term disability insurance and
such other health benefits as Atlantic makes available to other senior
officers and directors.  Effective February 15, 2001, Mr. Zotos was also
appointed Chief Executive Officer of Atlantic.

      Effective April 10, 2000, Mr. Rossettos became Chief Financial Officer
of Atlantic pursuant to an employment agreement dated as of the effective
date.  This agreement has a three-year term ending on April 10, 2003. Mr.
Rossettos reports to the President or Chief Executive Officer.  Mr. Rossettos
and his dependents are eligible to receive paid medical and long term
disability insurance and such other health benefits as Atlantic makes
available to other senior officers and directors.

      The Compensation Committee has the discretion under the 1995 stock option
plan to accelerate options granted to any officers in connection with a change
in control of Atlantic or upon the subsequent termination of the officer's
employment following the change of control.


                             ADDITIONAL INFORMATION

      We have filed a registration statement on Form SB-2 with the Securities
and Exchange Commission relating to the common stock offered by this prospectus.
This prospectus does not contain all of the information set forth in the
registration statement and the exhibits and schedules to the registration
statement. Statements contained in this prospectus concerning the contents of
any contract or other document referred to are not necessarily complete and in
each instance we refer you to the copy of the contract or other document filed
as an exhibit to the registration statement, each such statement being qualified
in all respects by such reference.

      For further information with respect to us and the common stock we are
offering, please refer to the registration statement. A copy of the registration
statement can be inspected by anyone without charge at the public reference room
of the Commission, Room 1024, 450 Fifth Street, N.W., Washington, D.C. 20549,
and at the Commission's Regional Offices located at 7 World Trade Center, Suite
1300, New York, New York 10048, and 500 West Madison Street, Chicago, Illinois
60601. Please call the Commission at 1-800-SEC-0330 for further information on
the operation of the public reference room. Copies of these materials can be
obtained by mail from


                                       37





the  Public  Reference  Section of the  Commission  at 450 Fifth  Street,  N.W.,
Washington, D.C. 20549, at prescribed rates. The Commission maintains a Web site
(http://www.sec.gov)  that contains information  regarding registrants that file
electronically with the Commission.

      Our common stock is quoted for trading on the Nasdaq SmallCap Market, and
you may inspect at the offices of the Nasdaq SmallCap Market, located at 1735 K
Street, N.W., Washington, D.C. 20006, the registration statement relating to the
common stock offered by this prospectus, reports filed by us under the Exchange
Act, and other information concerning us.


                                       38





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)


                          Index to Financial Statements


                  FINANCIAL STATEMENTS FOR FISCAL YEAR 2000
                                                                            
Independent Auditors' Report ...................................................F-1

Consolidated Balance Sheets as of December 31, 2000 and 1999 ...................F-2

Consolidated Statements of Operations for the Years ended
   December 31, 2000, 1999 and 1998 and for the Period
   from July 13, 1993 (inception) to December 31, 2000 .........................F-4

Consolidated Statements of Stockholders' Equity for the
   Period from July 13, 1993 (inception) to December 31, 2000 ..................F-5

Consolidated Statements of Cash Flows for the Years ended
   December 31, 2000, 1999 and 1998 and for the Period from
   July 13, 1993 (inception) to December 31, 2000 ..............................F-13

Notes to Consolidated Financial Statements .....................................F-15


            FINANCIAL STATEMENTS FOR QUARTER ENDED MARCH 31, 2001

Consolidated Balance Sheets
   as of March 31, 2001 (unaudited) ............................................F-31

Consolidated Statements of Operations (unaudited)
   for the three months ended March 31, 2001 and 2000,
   and the period from July 13, 1993 (inception) to March 31, 2001 .............F-32

Consolidated Statements of Cash Flows (unaudited) for
   the three months ended March 31, 2001 and 2000,
   and the period from July 13, 1993 (inception) to
   March 31, 2001 ..............................................................F-33

Notes to Consolidated Financial Statements (unaudited) .........................F-34



                                       39





                          Independent Auditors' Report


The Board of Directors and Stockholders
Atlantic Technology Ventures, Inc.:

We have audited the accompanying consolidated balance sheets of Atlantic
Technology Ventures, Inc. and subsidiaries (a development stage company) as of
December 31, 2000 and 1999, and the related consolidated statements of
operations, stockholders' equity, and cash flows for each of the years in the
three-year period ended December 31, 2000 and for the period from July 13, 1993
(inception) to December 31, 2000. These consolidated financial statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States of America. Those standards require that we plan and
perform the 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, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Atlantic Technology
Ventures, Inc. and subsidiaries (a development stage company) as of December 31,
2000 and 1999, and the results of their operations and their cash flows for each
of the years in the three-year period ended December 31, 2000, and for the
period from July 13, 1993 (inception) to December 31, 2000, in conformity with
accounting principles generally accepted in the United States of America.



                                    KPMG LLP

Short Hills, New Jersey
March 30, 2001


                                      F-1





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)

                           Consolidated Balance Sheets


                                                                        As of                   As of
                     Assets                                            December              December 31,
                                                                         2000                    1999
                                                                    ------------          ------------
                                                                                       
Current assets:
   Cash and cash equivalents                                        $  2,663,583             3,473,321
   Accounts receivable                                                   192,997               337,323
   Prepaid expenses                                                       22,599                17,414
                                                                    ------------          ------------
            Total current assets                                       2,879,179             3,828,058
Property and equipment, net                                              227,088               131,832
Investment in affiliate                                                   67,344                    --
Other assets                                                               2,901                    --
                                                                    ------------          ------------
            Total assets                                            $  3,176,512             3,959,890
                                                                    ============          ============

      Liabilities and Stockholders' Equity
Current liabilities:
   Accounts payable and accrued expenses                            $    785,838               542,759
   Deferred revenue                                                    1,294,615                    --
                                                                    ------------          ------------
            Total current liabilities                               $  2,080,453               542,759

Redeemable Series B convertible preferred stock                          600,000                    --
   Authorized 1,647,312 shares; 206,896 shares
issued
   and outstanding at December 31, 2000

Stockholders' equity:
   Preferred stock, $.001 par value                                           --                    --
      Authorized 10,000,000 shares; 1,375,000
      shares designated as Series A
      convertible preferred stock:  None
      issued and outstanding
   Series A convertible preferred stock,                                     360                   610
      $.001 par value. Authorized 1,375,000
      shares; 359,711 and 610,088 shares
      issued and outstanding at December 31,
      2000 and 1999, respectively
      (liquidation preference aggregating
      $4,676,243 and $7,931,144 at December
      31, 2000 and 1999, respectively)
   Convertible preferred stock warrants,                                 520,263               540,074
      112,896 and 117,195 issued and
      outstanding at December 31, 2000 and
      1999, respectively
   Common stock, $.001 par value. Authorized                               6,122                 4,816
      50,000,000 shares; 6,122,135 and
      4,815,990 shares issued and outstanding
      at December 31, 2000 and 1999,
      respectively
   Common stock subscribed. 182 shares at                                     --                    --
      December 31, 2000 and 1999
   Additional paid-in capital                                         24,796,190            21,662,272
   Deficit accumulated during development                            (24,826,334)          (18,790,099)
      stage
                                                                    ------------          ------------
                                                                         496,601             3,417,673
Less common stock subscriptions receivable                                  (218)                 (218)
Less treasury stock, at cost                                                (324)                 (324)
                                                                    ------------          ------------
            Total stockholders' equity                                   496,059             3,417,131
                                                                    ------------          ------------
            Total liabilities and stockholders' equity              $  3,176,512             3,959,890
                                                                    ============          ============



                                      F-2






See accompanying notes to consolidated financial statements.


                                      F-3





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)

                      Consolidated Statements of Operations



                                                                                                                         Cumulative
                                                                                                                         period from
                                                                                                                      July 13, 1993
                                                                                                                       Inception to
                                                                                      Year Ended December 31,          December 31,
                                                                     2000               1999              1998              2000
                                                                 ------------         ---------         ---------      ------------
Revenues:
                                                                                                              
     Development revenue                                         $  5,169,288         1,082,510                --      $  6,251,798
     License revenue                                                       --                --         2,500,000         2,500,000
     Grant revenue                                                    189,658            77,069                --           366,659
                                                                 ------------         ---------         ---------      ------------
               Total revenues                                       5,358,946         1,159,579         2,500,000         9,118,457
                                                                 ------------         ---------         ---------      ------------

Costs and expenses:
     Cost of development revenue                                    4,135,430           866,008                --         5,001,438
     Research and development                                       1,130,345         1,091,291         3,036,355         9,504,910
     Acquired in-process research and development                   2,653,382                --                --         2,653,382
     General and administrative                                     2,235,535         1,941,425         2,668,508        15,903,226
     Compensation expense relating to stock warrants
        (general and administrative)                                1,020,128                --                --         1,020,865
     License fees                                                          --                --                --           173,500
                                                                 ------------         ---------         ---------      ------------
               Total operating expenses                            11,174,820         3,898,724         5,704,863        34,257,321
                                                                 ------------         ---------         ---------      ------------
               Operating loss                                      (5,815,874)       (2,739,145)       (3,204,863)      (25,138,864)
Other (income) expense:
     Interest and other income                                        (92,670)         (292,630)         (451,335)       (1,251,136)
     Interest expense                                                      --                --                --           625,575
     Equity in loss of affiliate                                       79,274                --                --            79,274
                                                                 ------------         ---------         ---------      ------------
               Total other (income) expense                           (13,396)         (292,630)         (451,335)         (546,287)
                                                                 ------------         ---------         ---------      ------------
               Net loss                                          $ (5,802,478)       (2,446,515)       (2,753,528)     $(24,592,577)
                                                                 ============         =========         =========      ============
Imputed convertible preferred stock dividend                               --                --         1,628,251         5,331,555
Dividend paid upon repurchase of Series B                             233,757                --                --           233,757
Preferred stock dividend issued in preferred shares                   811,514           314,366                --         1,283,063
                                                                 ------------         ---------         ---------      ------------
Net loss applicable to common shares                             $ (6,847,749)       (2,760,881)       (4,381,779)     $(31,440,952)
                                                                 ============         =========         =========      ============
Per share - basic and diluted
     Net loss applicable to common shares                        $      (1.21)            (0.59)            (1.13)
                                                                 ============         =========         =========
Weighted average shares of common
     stock outstanding                                              5,656,741         4,692,912         3,883,412
                                                                 ============         =========         =========



          See accompanying notes to consolidated financial statements.


                                      F-4





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)

               Consolidated Statements of Stockholders' Equity


                                                   Series A               Series B
                                                 Convertible            Convertible
                                               Preferred Stock        Preferred Stock
                                             --------------------   --------------------
                                              Shares     Amount      Shares     Amount
                                             ---------  ---------   ---------  ---------
                                                                    
   Common stock subscribed at $.001 per share
      July-November 1993                          --    $    --          --    $    --
   Issued common stock at $.001 per
share, June 1994                                  --         --          --         --
   Issued and subscribed common
stock at $.05 per
      share, August 1994                          --         --          --         --
   Payments of common stock
subscriptions                                     --         --          --         --
   Issuance of warrants, September
1995                                              --         --          --         --
   Issued common stock and warrants
at $4 per unit,
      December 1995 (net of costs
of issuance of
      $1,454,300)                                 --         --          --         --
   Conversion of demand notes
payable and the
      related  accrued interest to
common stock,
      December 1995                               --         --          --         --
   Repurchase of common stock                     --         --          --         --
   Compensation related to grant of
stock options                                     --         --          --         --
   Amortization of deferred
compensation                                      --         --          --         --
   Net loss                                       --         --          --         --
                                             ---------  ---------   ---------  ---------

Balance at December 31, 1995                      --         --          --         --
   Issuance of warrants, April 1996               --         --          --         --
   Issued common stock and warrants
at $6.73
      per share, August 1996 (net
of costs of
      issuance of $76,438)                        --         --          --         --
   Amortization of deferred
compensation                                      --         --          --         --
   Net loss                                       --         --          --         --
Balance at December 31, 1996                      --         --          --         --
   Issued convertible preferred
stock at $10
      per unit, May and August 1997
(net of
      costs of issuance of
$1,758,816)                                  1,237,200    1,237          --         --
   Channel merger                                 --         --          --         --
   Conversion of preferred to
common stock                                 (22,477)       (22)         --         --
   Issuance of convertible
preferred stock warrants                          --         --          --         --
   Issuance of warrants                           --         --          --         --
   Amortization of deferred
compensation                                      --         --          --         --
   Imputed convertible preferred
stock dividend                                    --         --          --         --
   Imputed convertible preferred
stock dividend                                    --         --          --         --
   Net loss                                       --         --          --         --
                                             ---------  ---------   ---------  ---------



                                      F-5








                                                                 Series A                               SeriesB
                                                                Convertible                           Convertible
                                                              Preferred Stock                       Preferred Stock
                                                    --------------------------------          --------------------------
                                                       Shares                Amount             Shares            Amount
                                                    --------------        ----------          ------------        ------
                                                                                                      
Balance at December 31, 1997                        1,214,723               1,215                  --                  --
   Conversion of preferred to
common stock                                         (584,265)               (585)                 --                  --
   Cashless exercise of preferred
warrants                                                2,010                   2                  --                  --
   Exercise of options                                     --                  --                  --                  --
   Exercise of warrants                                    --                  --                  --                  --
   Expense related to grant of
stock options                                              --                  --                  --                  --
   Amortization of deferred
compensation                                               --                  --                  --                  --
   Imputed convertible preferred
stock dividend                                             --                  --                  --                  --
   Imputed convertible preferred
stock dividend                                             --                  --                  --                  --
   Net loss                                                --                  --                  --                  --
                                                   ----------          ----------          ----------          ----------
Balance at December 31, 1998                          632,468                 632                  --                  --
   Conversion of preferred to
common stock                                          (95,599)                (95)                 --                  --
   Preferred stock dividend                            73,219                  73                  --                  --
   Net loss                                                --                  --                  --                  --
                                                   ----------          ----------          ----------          ----------
Balance at December 31, 1999                          610,088                 610                  --                  --
   Conversion of preferred to
common stock                                         (309,959)               (310)                 --                  --
   Preferred stock dividend                            59,582                  60                  --                  --
   Cashless exercise of preferred
warrants                                               (4,299)            (19,811)              9,453                   9
   Exercise of options                                     --                  --                  --                  --
   Issuance of common stock to
TeraComm
      shareholders                                         --                  --                  --                  --
   Expense related to grant of
stock warrants                                             --                  --                  --                  --
   Issuance of Series B convertible
preferred stock                                            --                  --             344,828                 345
   Costs related to issuance of
Series B preferred stock                                   --                  --                  --                  --
   Repurchase of Series B
convertible preferred stock                                --                  --            (137,931)               (138)
   Dividend upon repurchase of
Series B convertible
      preferred stock                                      --                  --                  --                  --
   Reclassification of Series B
convertible preferred
      stock to redeemable Series B
convertible
      preferred stock                                      --                  --            (206,897)               (207)
   Net loss                                                --                  --                  --                  --
                                                   ----------          ----------          ----------          ----------
Balance at December 31, 2000                          359,711                $360                  --          $       --
                                                   ==========          ==========          ==========          ==========



                                      F-6







                                                                      Convertible
                                                                       Preferred
                                                                     Stock Warrants                    Common Stock
                                                              ----------------------------      ---------------------------
                                                              Number                Amount      Shares               Amount
                                                              ----------       -----------      ----------       ----------
                                                                                                     
      Common stock subscribed at $.001 per share
           July-November 1993                                          --       $       --               --        $   --
      Issued common stock at $.001 per share,
           June 1994                                                   --               --               84            --
      Issued and subscribed common stock at $.05
           per share, August 1994                                      --               --              860             1
      Payments of common stock subscriptions                           --               --            5,061             5
      Issuance of warrants, September 1995                             --               --               --            --
      Issued common stock and warrants at $4 per unit,
           December 1995 (net of costs of issuance of
           $1,454,300)                                                 --               --        1,872,750         1,873
      Conversion of demand notes payable and the
           related accrued interest to common stock,
           December 1995                                               --               --          785,234           785
      Repurchase of common stock                                       --               --             (269)           --
      Compensation related to grant of stock options                   --               --               --            --
      Amortization of deferred compensation                            --               --               --            --
      Net loss                                                         --               --               --            --
                                                              ----------       -----------      ----------       ----------
Balance at December 31, 1995                                           --               --        2,663,720         2,664
      Issuance of warrants, April 1996                                 --               --               --            --
      Issued common stock and warrants at $6.73
           per share, August 1996 (net of costs of
           issuance of $76,438)                                        --               --          250,000           250
      Amortization of deferred compensation                            --               --               --            --
      Net loss                                                         --               --               --            --
                                                              ----------       -----------      ----------       ----------
Balance at December 31, 1996                                           --               --        2,913,720         2,914
      Issued convertible preferred stock at $10
           per unit, May and August 1997 (net of costs
           of issuance of $1,758,816)                                  --               --               --            --
      Channel merger                                                   --               --          103,200           103
      Conversion of preferred to common stock                          --               --           47,651            48
      Issuance of convertible preferred stock warrants            123,720          570,143               --            --
      Issuance of warrants                                             --               --               --            --
      Amortization of deferred compensation                            --               --               --            --
      Imputed convertible preferred stock dividend                     --               --               --            --
      Imputed convertible preferred stock dividend                     --               --               --            --
      Net loss                                                         --               --               --            --
                                                              ----------       -----------      ----------       ----------



                                      F-7







                                                                       Convertible
                                                                        Preferred
                                                                      Stock Warrants                 Common Stock
                                                                -----------------------       ------------------------
                                                                 Number         Amount         Shares           Amount
                                                                -------        --------       ---------         ------
                                                                                                    
Balance at December 31, 1997                                    123,720         570,143       3,064,571          3,065
                                                                -------        --------       ---------         ------
      Conversion of preferred to common stock                        --              --       1,367,817          1,367
      Cashless exercise of preferred warrants                    (6,525)        (30,069)             --             --
      Exercise of options                                            --              --          70,000             70
      Exercise of warrants                                           --              --           1,000              1
      Expense related to grant of stock options                      --              --              --             --
      Amortization of deferred compensation                          --              --              --             --
      Imputed convertible preferred stock dividend                   --              --              --             --
      Imputed convertible preferred stock dividend                   --              --              --             --
      Net loss                                                       --              --              --             --
                                                                -------        --------       ---------         ------
Balance at December 31, 1998                                    117,195         540,074       4,503,388          4,503
      Conversion of preferred to common stock                        --              --         312,602            313
      Preferred stock dividend                                       --              --              --             --
      Net loss                                                       --              --              --             --
                                                                -------        --------       ---------         ------
Balance at December 31, 1999                                    117,195         540,074       4,815,990          4,816
      Conversion of preferred to common stock                        --              --       1,011,038          1,011
      Preferred stock dividend                                       --              --              --             --
      Cashless exercise of preferred warrants                        --              --          19,802             --
      Exercise of options                                            --              --          85,654             86
      Issuance of common stock to TeraComm
           shareholders                                              --              --         200,000            200
      Expense related to grant of stock warrants                     --              --              --             --
      Issuance of Series B convertible preferred stock               --              --              --             --
      Costs related to issuance of Series B preferred stock          --              --              --             --
      Repurchase of Series B convertible preferred stock             --              --              --             --
      Dividend upon repurchase of Series B convertible
      preferred stock                                                --              --              --             --
      Reclassification of Series B convertible preferred
           stock to redeemable Series B convertible
           preferred stock                                           --              --              --             --
      Net loss                                                       --              --              --             --
                                                                -------        --------       ---------         ------
Balance at December 31, 2000                                    112,896        $520,263       6,122,135         $6,122
                                                                =======        ========       =========         ======


                                      F-8







                                                                                                      Deficit
                                                                                                    Accumulated
                                                              Common Stock           Additional        during      Deferred
                                                               Subscribed              paid-in      development     compen-
                                                        Number            Amount       capital         stage        sation
                                                      ---------        ----------   -----------     ------------   --------
                                                                                                    
      Common stock subscribed at $.001 per share
           July-November 1993                             5,231             $5          6,272             --             --
      Issued common stock at $.001 per share,
           June 1994                                         --             --            101             --             --
      Issued and subscribed common stock at $.05
           per share, August 1994                            12             --         52,374             --             --
      Payments of common stock subscriptions             (5,061)            (5)            --             --             --
      Issuance of warrants, September 1995                   --             --        300,000             --             --
      Issued common stock and warrants at $4 per
           unit, December 1995 (net of costs of
           issuance of $1,454,300)                           --             --      6,034,827             --             --
      Conversion of demand notes payable and the
           related accrued interest to common stock,
           December 1995                                     --             --      2,441,519             --             --
      Repurchase of common stock                             --             --             --             --             --
      Compensation related to grant of stock options         --             --        208,782             --       (144,000)
      Amortization of deferred compensation                  --             --             --             --         12,000
      Net loss                                               --             --             --     (4,880,968)            --
                                                      ---------        ----------   -----------     ------------   --------
Balance at December 31, 1995                                182             --      9,043,875     (4,880,968)      (132,000)
      Issuance of warrants, April 1996                       --             --        139,000             --             --
      Issued common stock and warrants at $6.73
           per share, August 1996 (net of costs of
           issuance of $76,438)                              --             --      1,452,063             --             --
      Amortization of deferred compensation                  --             --             --             --         28,800
      Net loss                                               --             --             --     (3,557,692)            --
                                                      ---------        ----------   -----------     ------------   --------
Balance at December 31, 1996                                182             --     10,634,938     (8,438,660)      (103,200)
      Issued convertible preferred stock at $10
      per unit, May and August 1997 (net of costs
      of issuance of $1,758,816)                             --             --     10,611,947             --             --
      Channel merger                                         --             --        657,797             --             --
      Conversion of preferred to common stock                --             --            (26)            --             --
      Issuance of convertible preferred stock warrants       --             --       (570,143)            --             --
      Issuance of warrants                                   --             --        159,202             --             --
      Amortization of deferred compensation                  --             --             --             --         28,800
      Imputed convertible preferred stock dividend           --             --     (3,703,304)            --             --
      Imputed convertible preferred stock dividend           --             --      3,703,304             --             --
      Net loss                                               --             --             --     (5,151,396)            --
                                                      ---------        ----------   -----------     ------------   --------



                                      F-9







                                                                                                                       Deficit
                                                                 Common Stock                                         Accumulated
                                                                  Subscribed            Additional       during         Deferred
                                                            ---------------------        paid-in      development       compen-
                                                              Number       Amount        capital         stage           sation
                                                            ---------   ----------      ----------    ------------    -----------
                                                                                                       
Balance at December 31, 1997                                   182           --         21,493,715     (13,590,056)     (74,400)
      Conversion of preferred to common stock                   --           --               (782)             --           --
      Cashless exercise of preferred warrants                   --           --             30,067              --           --
      Exercise of options                                       --           --             52,430              --           --
      Exercise of warrants                                      --           --              5,499              --           --
      Expense related to grant of stock options                 --           --             81,952              --           --
      Amortization of deferred compensation                     --           --                 --              --       74,400
      Imputed convertible preferred stock dividend              --           --         (1,628,251)             --           --
      Imputed convertible preferred stock dividend              --           --          1,628,251              --           --
      Net loss                                                  --           --                 --      (2,753,528)          --
                                                            ---------   ----------      ----------    ------------    -----------
Balance at December 31, 1998                                   182           --         21,662,881     (16,343,584)          --
      Conversion of preferred to common stock                   --           --               (218)             --           --
      Preferred stock dividend                                  --           --               (391)             --           --
      Net loss                                                  --           --                 --      (2,446,515)          --
                                                            ---------   ----------      ----------    ------------    -----------
Balance at December 31, 1999                                   182           --         21,662,272     (18,790,099)          --
      Conversion of preferred to common stock                   --           --               (701)             --           --
      Preferred stock dividend                                  --           --                (60)             --           --
      Cashless exercise of preferred warrants                   --                              --              --           --
      Exercise of options                                       --           --            344,512              --           --
      Issuance of common stock to TeraComm
           shareholders                                         --           --          1,799,800              --           --
      Expense related to grant of stock warrants                --           --          1,020,128              --           --
      Issuance of Series B convertible preferred stock          --           --            975,943              --           --
      Costs related to issuance of Series B preferred
           stock                                                --           --           (147,800)             --           --
      Repurchase of Series B convertible preferred
           stock                                                --           --           (399,862)             --           --
      Dividend upon repurchase of Series B
           convertible Preferred stock                          --           --            121,949        (233,757)          --
      Reclassification of Series B convertible
           preferred stock to redeemable Series B
           convertible preferred stock                          --           --           (599,793)             --           --
      Net loss                                                  --           --                 --      (5,802,478)          --
                                                            ---------   ----------     -----------    ------------    -----------
Balance at December 31, 2000                                   182           --        $24,796,190    $(24,826,334)          --
                                                            =========   ==========     ===========    ============    ===========



                                      F-10







                                                                                                                   Total
                                                                             Common stock                       stockholders'
                                                                             subscriptions        Treasury         equity
                                                                              receivable           Stock          (deficit)
                                                                            --------------      -----------     -------------
                                                                                                       
      Common stock subscribed at $.001 per share
           July-November 1993                                                  (6,277)               --                --
      Issued common stock at $.001 per share, June 1994                            --                --               101
      Issued and subscribed common stock at $.05 per share,
           August 1994                                                           (750)               --            51,625
      Payments of common stock subscriptions                                    6,809                --             6,809
      Issuance of warrants, September 1995                                         --                --           300,000
      Issued common stock and warrants at $4 per unit,
           December 1995 (net of costs of issuance of $1,454,300)                  --                --         6,036,700
      Conversion of demand notes payable and the related
           accrued interest to common stock, December 1995                         --                --         2,442,304
      Repurchase of common stock                                                   --              (324)             (324)
      Compensation related to grant of stock options                               --                --            64,782
      Amortization of deferred compensation                                        --                --            12,000
      Net loss                                                                     --                --        (4,880,968)

Balance at December 31, 1995                                                     (218)             (324)        4,033,029
      Issuance of warrants, April 1996                                             --                --           139,000
      Issued common stock and warrants at $6.73 per share,
           August 1996 (net of costs of issuance of $76,438)                       --                --         1,452,313
      Amortization of deferred compensation                                        --                --            28,800
      Net loss                                                                     --                --        (3,557,692)
                                                                            --------------      -----------     -------------
Balance at December 31, 1996                                                     (218)             (324)        2,095,450
      Issued convertible preferred stock at $10 per unit,
           May and August 1997 (net of costs of issuance of
           $1,758,816)                                                             --                --        10,613,184
      Channel merger                                                               --                --           657,900
      Conversion of preferred to common stock                                      --                --                --
      Issuance of convertible preferred stock warrants                             --                --                --
      Issuance of warrants                                                         --                --           159,202
      Amortization of deferred compensation                                        --                --            28,800
      Imputed convertible preferred stock dividend                                 --                --        (3,703,304)
      Imputed convertible preferred stock dividend                                 --                --         3,703,304
      Net loss                                                                     --                --        (5,151,396)
                                                                            --------------      -----------     -------------



                                      F-11







                                                                                                              Total
                                                             Common stock                                 stockholders'
                                                             subscriptions           Treasury                  equity
                                                             receivable              Stock                   (deficit)
                                                            -----------            -----------            -----------
                                                                                                 
Balance at December 31, 1997                                       (218)                  (324)             8,403,140
   Conversion of preferred to common stock                           --                     --                     --
   Cashless exercise of preferred warrants                           --                     --                     --
   Exercise of options                                               --                     --                 52,500
   Exercise of warrants                                              --                     --                  5,500
   Expense related to grant of stock
options                                                              --                     --                 81,952
   Amortization of deferred compensation                             --                     --                 74,400
   Imputed convertible preferred stock
dividend                                                             --                     --             (1,628,251)
   Imputed convertible preferred stock
dividend                                                             --                     --              1,628,251
   Net loss                                                          --                     --             (2,753,528)
                                                            -----------            -----------            -----------

Balance at December 31, 1998                                       (218)                  (324)             5,863,964
   Conversion of preferred to common stock                           --                     --                     --
   Preferred stock dividend                                          --                     --                   (318)
   Net loss                                                          --                     --             (2,446,515)
                                                            -----------            -----------            -----------

Balance at December 31, 1999                                       (218)                  (324)             3,417,131
   Conversion of preferred to common stock                           --                     --                     --
   Preferred stock dividend                                          --                     --                     --
   Exercise of options                                               --                     --                344,598
   Issuance of common stock to TeraComm
shareholders                                                         --                     --              1,800,000
   Expense related to grant of stock
warrants                                                             --                     --              1,020,128
   Issuance of Series B convertible
preferred stock                                                      --                     --                976,288
   Costs related to issuance of Series B
preferred stock                                                      --                     --               (147,800)
   Repurchase of Series B convertible
preferred stock                                                      --                     --               (400,000)
   Dividend upon repurchase of Series B
convertible
      preferred stock                                                --                     --               (111,808)
   Reclassification of Series B
convertible preferred stock
   to redeemable Series B convertible
preferred stock                                                      --                     --               (600,000)
   Net loss                                                          --                     --             (5,802,478)
                                                            -----------            -----------            -----------

Balance at December 31, 2000                                      $(218)                 $(324)              $496,059
                                                            ===========            ===========            ===========


          See accompanying notes to consolidated financial statements.


                                      F-12





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)

                      Consolidated Statements of Cash Flows


                                                                                                                      Cumulative
                                                                                                                     period from
                                                                                                                    July 13, 1993
                                                                                                                    (inception) to
                                                                              Year ended December 31,               December 31,
                                                               ----------------------------------------------
                                                                    2000             1999            1998              2000
                                                                                                      
Cash flows from operating activities:
   Net loss                                                    $(5,802,478)      (2,446,515)      (2,753,528)     (24,592,577)
   Adjustments to reconcile net loss to
       net cash used in operating activities:
          Acquired in-process research and development           1,800,000               --               --        1,800,000
          Expense relating to issuance of warrants                      --               --               --          298,202
          Expense relating to the issuance of options                   --               --           81,952           81,952
          Expense related to Channel merger                             --               --               --          657,900
          Change in equity of affiliate                             79,274               --               --           79,274
          Compensation expense relating to
              stock options and warrants                         1,020,128               --           74,400        1,228,910
          Discount on notes payable - bridge financing                  --               --               --          300,000
          Depreciation                                              76,095          113,771          166,553          506,505
          Loss on disposal of furniture and equipment                   --           73,387               --           73,387
          Changes in assets and liabilities:
              (Increase) decrease in accounts receivable           144,326           43,692         (381,015)        (192,997)
              (Increase) decrease in prepaid expenses               (5,185)          24,694          (40,858)         (22,599)
              Increase in deferred revenue                       1,294,615               --               --        1,294,615
              Increase (decrease) in accrued expenses              243,079         (114,242)         264,435          785,838
              Increase (decrease) in accrued interest                   --               --               --          172,305
              (Increase) decrease in other assets                   (2,901)              --               --           (2,901)
                                                                ----------       ----------       ----------      -----------
                  Net cash used in operating activities         (1,153,047)      (2,305,213)      (2,588,061)     (17,532,186)
                                                                ----------       ----------       ----------      -----------

Cash flows from investing activities:
   Purchase of furniture and equipment                            (171,351)         (62,917)        (177,765)        (813,081)
   Investment in affiliate                                        (146,618)              --               --         (146,618)
   Proceeds from sale of furniture and equipment                        --            6,100               --            6,100
                                                                ----------       ----------       ----------      -----------
                  Net cash used in investing activities           (317,969)         (56,817)        (177,765)        (953,599)
                                                                ----------       ----------       ----------      -----------



                                      F-13







                                                                                                                    Cumulaive
                                                                                                                    period from
                                                                                                                  July 13, 1993
                                                                                                                  (inception) to
                                                                                    Year ended December 31,        December 31,
                                                                        2000            1999             1998          2000
                                                                   ----------       ---------       ---------       ---------
                                                                                                        
Cash flows from financing activities:
   Proceeds from exercise of warrants                                      --              --           5,500           5,500
   Proceeds from exercise of stock options                            344,598              --          52,500         397,098
   Proceeds from issuance of demand notes payable                          --              --              --       2,395,000
   Repayment of demand notes payable                                       --              --              --        (125,000)
   Proceeds from the issuance of notes payable -
       bridge financing                                                    --              --              --       1,200,000
   Proceeds from issuance of warrants                                      --              --              --         300,000
   Repayment of notes payable - bridge financing                           --              --              --      (1,500,000)
   Repurchase of common stock                                              --              --              --            (324)
   Preferred stock dividend paid                                           --            (318)             --            (318)
   Proceeds from the issuance of common stock                              --              --              --       7,547,548
   Proceeds from issuance of convertible preferred stock              828,488              --              --      11,441,672
   Repurchase of convertible preferred stock                         (511,808)             --              --        (511,808)
                                                                   ----------       ---------       ---------       ---------
                  Net cash provided by financing activities           661,278            (318)         58,000      21,149,368
                                                                   ----------       ---------       ---------       ---------
                  Net decrease in cash and cash equivalents          (809,738)     (2,362,348)     (2,707,826)      2,663,583
                                                                   ----------       ---------       ---------       ---------
Cash and cash equivalents at beginning of period                    3,473,321       5,835,669       8,543,495              --
                                                                   ----------       ---------       ---------       ---------
Cash and cash equivalents at end of period                         $2,663,583       3,473,321       5,835,669       2,663,583
                                                                   ==========       =========       =========       =========
Supplemental disclosure of noncash financing activities:
   Issuance of common stock in exchange for common
       stock subscriptions                                                $--              --              --           7,027
   Conversion of demand notes payable and the
        related accrued interest to common stock                           --              --              --       2,442,304
   Cashless exercise of preferred warrants                             19,811              --          30,069          49,880
   Conversion of preferred to common stock                              1,011             313           1,367           2,426
   Preferred stock dividend issued in shares                          811,514         314,366              --       1,125,880
                                                                   ==========       =========       =========       =========



          See accompanying notes to consolidated financial statements.


                                      F-14





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                           (A Delaware Stage Company)

                  Notes to Consolidated Financial Statements

                       December 31, 2000, 1999 and 1998


(1)   Organization, Liquidity and Basis of Presentation

      Organization

      Atlantic Technology Ventures, Inc. (the Company) was incorporated on
      May 18, 1993, began operations on July 13, 1993, and is the majority
      owner of two operating companies - Gemini Technologies, Inc. (Gemini),
      and Optex Ophthalmologics, Inc. (Optex), and has one wholly-owned
      subsidiary - Channel Therapeutics, Inc. (Channel) (collectively, the
      Operating Companies).

      Gemini (an 84.7%-owned subsidiary) was incorporated on May 18, 1993 to
      exploit a new proprietary technology which combines 2'-5' oligoadenylate
      (2-5A), with standard antisense compounds to alter the production of
      disease-causing proteins. Optex (an 81.2%-owned subsidiary) was
      incorporated on October 19, 1993 to develop its principal product, a novel
      cataract removal device. On March 2, 2001, the Company concluded the sale
      of substantially all of its Optex assets to Bausch & Lomb, Inc. (see note
      12.) Channel was incorporated on May 18, 1993 to develop pharmaceutical
      products in the fields of cardiovascular disease, pain and inflammatory
      disorders. Prior to 1997, Channel was an 88%-owned subsidiary. The Company
      purchased the remaining 12% of Channel in 1997 for $657,900 through the
      issuance of common stock (see note 7). Channel ceased operations during
      1999. The Company also holds a 14.4% ownership in a fiber optic switching
      company, TeraComm Research, Inc. (see note 4).

      The Company and each of its operating companies are in the development
      stage, devoting substantially all efforts to obtaining financing and
      performing research and development activities.

      The consolidated financial statements include the accounts of the Company
      and its majority-owned subsidiaries. Significant intercompany accounts and
      transactions have been eliminated in consolidation.

      Liquidity

      The accompanying consolidated financial statements have been prepared
      assuming that the Company will operate as a going concern. The Company
      anticipates that their current liquid resources, together with the $2.4
      million in net proceeds received in March 2001 from an agreement between
      the Company and Bausch & Lomb (see note 12) less $617,067 paid to certain
      investors in conjunction with the repurchase of Series B convertible
      preferred stock (see note 7) will be sufficient to finance their currently
      anticipated needs for operating and capital expenditures for at least the
      next 12 months. In addition, the Company will attempt to generate
      additional capital through a combination of collaborative agreements,
      strategic alliances and equity and debt financing. However, the Company
      can give no assurance that they will be able to obtain additional capital
      through these sources or upon terms acceptable to them.

      Basis of Presentation

      The consolidated financial statements have been prepared in accordance
      with the provisions of Statement of Financial Accounting Standards (SFAS)
      No. 7, "Accounting and Reporting by Development Stage Enterprises," which
      requires development stage enterprises to employ the same accounting
      principles as operating companies.


                                      F-15





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                           (A Delaware Stage Company)

                  Notes to Consolidated Financial Statements

                       December 31, 2000, 1999 and 1998

(2)   Summary of Significant Accounting Policies

      Cash and Cash Equivalents

      The Company considers all highly liquid investments with an original
      maturity of 90 days or less to be cash equivalents.

      Property and Equipment

      Property and equipment are recorded at cost. Depreciation is calculated
      principally using straight-line methods over their useful lives, generally
      five years, except for leasehold improvements which are depreciated over
      the lesser of five years or the term of the lease.

      Minority Interest

      The Company has recorded 100% of the losses of the Operating Companies in
      its consolidated statements of operations as the minority shareholders are
      not required to and have not funded their pro rata share of losses.
      Minority interest losses recorded by the Company since inception total
      $454,075 as of December 31, 2000 and will only be recovered if and when
      the Operating Companies generate income to the extent of those losses
      recorded by the Company.

      Research and Development

      All research and development costs are expensed as incurred and include
      costs of consultants who conduct research and development on behalf of the
      Company and the Operating Companies. Costs related to the acquisition of
      technology rights and patents for which development work is still in
      process, are expensed as incurred and considered a component of research
      and development costs.

      Revenue Recognition

      Revenue under research contracts is recorded as earned under the
      contracts, generally as services are provided. Revenues from the
      achievement of research and development milestones will be recognized when
      and if the milestones are achieved and are presented as license revenue.
      Continuation of certain contracts and grants are dependent upon the
      Company achieving specific contractual milestones; however, none of the
      payments received to date are refundable regardless of the outcome of the
      project. Grant revenue is recognized in accordance with the terms of the
      grant and as services are performed, and generally equals the related
      research and development expense.

      Income Taxes

      Income taxes are accounted for under the asset and liability method.
      Deferred tax assets and liabilities are recognized for the future tax
      consequences attributable to differences between financial statement
      carrying amounts of existing assets and liabilities, and their respective
      tax bases and operating loss and tax credit carryforwards. Deferred tax
      assets and liabilities are measured using enacted tax rates expected to
      apply to taxable income in the years in which those temporary differences
      are expected to be recovered or settled. The effect on deferred tax assets
      and liabilities of a change in tax rates is recognized in income in the
      period that includes the enactment date.


                                      F-16





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                           (A Delaware Stage Company)

                  Notes to Consolidated Financial Statements

                       December 31, 2000, 1999 and 1998


      Comprehensive Income

      In accordance with SFAS No. 130, "Reporting Comprehensive Income," the
      Company applies the rules for the reporting and display of comprehensive
      income and its components. The net loss is equal to the comprehensive loss
      for all periods presented.

      Computation of Net Loss per Common Share

      Basic net loss per common share is calculated by dividing net loss
      applicable to common shares by the weighted-average number of common
      shares outstanding for the period. Diluted net loss per common share is
      the same as basic net loss per common share, as common equivalent shares
      from stock options, stock warrants, stock subscriptions, and convertible
      preferred stock would have an antidilutive effect because the Company
      incurred a net loss during each period presented.

      Use of Estimates

      The preparation of financial statements in conformity with accounting
      principles generally accepted in the United States of America requires
      management to make estimates and assumptions that affect the reported
      amounts of assets and liabilities and disclosure of contingent assets and
      liabilities at the date of the financial statements and the reported
      amounts of revenues and expenses during the reporting period. Actual
      results could differ from those estimates.

      Stock-Based Compensation

      The Company applies the intrinsic value-based method of accounting
      prescribed by Accounting Principles Board (APB) Opinion No. 25,
      "Accounting for Stock Issued to Employees," and related interpretations
      including FASB Interpretation No. 44, "Accounting for Certain Transactions
      involving Stock Compensation an interpretation of APB Opinion No. 25,"
      issued in March 2000, to account for its fixed plan stock options. Under
      this method, compensation expense is recorded on the date of grant only if
      the current market price of the underlying stock exceeded the exercise
      price. SFAS No. 123, "Accounting for Stock-Based Compensation,"
      established accounting and disclosure requirements using a fair
      value-based method of accounting for stock-based employee compensation
      plans. As allowed by SFAS No. 123, the Company has elected to continue to
      apply the intrinsic value-based method of accounting described above, and
      has adopted the disclosure requirements of SFAS No. 123.

      Options of stock awards issued to non-employees and consultants are
      recorded at their fair value as determined in accordance with SFAS No. 123
      and EITF No. 96-18, "Accounting for Equity Instruments That Are Issued to
      Other Than Employees for Acquiring, or in Conjunction with Selling, Goods
      or Services" and recognized as expense over the related vesting period.

      Financial Instruments and Derivatives

      At December 31, 2000 and 1999, the fair values of cash and cash
      equivalents, accounts receivable, prepaid expenses, accounts payable and
      accrued expenses, and deferred revenue approximate carrying values due to
      the short-term nature of these instruments.

      In June 1998, SFAS No. 133, "Accounting for Derivative Instruments and
      Hedging Activities" was issued and, as amended, is effective for all
      fiscal years beginning after June 15, 2000. SFAS No. 133 standardizes the
      accounting for derivative instruments including certain derivative
      instruments embedded in other contracts and requires derivative
      instruments to be recognized as assets and liabilities and recorded at
      fair value. The Company currently is not party to any derivative
      instruments. Any future transactions involving derivative instruments will
      be evaluated based on SFAS No. 133.


                                      F-17





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                           (A Delaware Stage Company)

                  Notes to Consolidated Financial Statements

                       December 31, 2000, 1999 and 1998


(3)   Property and Equipment

      Property and equipment consists of the following at December 31,:

                                             2000                   1999
                                         ---------               ---------
Furniture and equipment                   $440,493                 269,142
Leasehold improvements                      83,861                  83,861
                                         ---------               ---------
                                           524,354                 353,003
Less accumulated depreciation             (297,266)               (221,171)
                                         ---------               ---------
  Net property and equipment              $227,088                 131,832
                                         =========               =========

(4)   Investment in Affiliate

      On May 12, 2000, the Company acquired shares of preferred stock
      representing a 35% ownership interest in TeraComm Research, Inc.
      (TeraComm), a privately-held company that is developing next-generation
      high-speed fiberoptic communications technologies. The purchase price for
      this ownership interest was $5,000,000 in cash, 200,000 shares of the
      Company's common stock, and a warrant to purchase a further 200,000 shares
      of the Company's common stock. The warrants have a term of 3 years and are
      exercisable at $8.975 per share of common stock, but only if the market
      price of the Company's common stock is $30 or more. Of the $5,000,000 cash
      portion of the purchase price, the Company paid $1,000,000 in 2000. The
      Company is accounting for its investments in TeraComm in accordance with
      the equity method of accounting for investments since the Company has the
      ability to exert significant influence over TeraComm, primarily through
      its representation on the TeraComm Board of Directors.

      On July 18, 2000, the Company and TeraComm amended the purchase agreement.
      In the amendment, the parties agreed that the $4,000,000 balance of the
      $5,000,000 cash component of the purchase price would not be due until
      TeraComm achieved a specified milestone. Within ten days after TeraComm
      achieved that milestone or December 30, 2000, whichever occurred earlier,
      the Company was required to pay TeraComm $1,000,000 and thereafter make to
      TeraComm three payments of $1,000,000 at the three-month intervals. If the
      Company failed to make any of these payments, TeraComm's only recourse
      would be reducing proportionately the Company's ownership interest. When
      the Company failed to make the first $1,000,000 payment by midnight at the
      end of December 30, 2000, the Company was deemed to have surrendered to
      TeraComm a proportion of the Company's TeraComm shares equal to the
      proportion of the dollar value of the purchase price for the Company's
      TeraComm shares ($6,795,000) that was represented by the unpaid $4,000,000
      of the cash portion of the purchase price. This had the effect of reducing
      to 14.4% the Company's actual ownership interest in TeraComm. However, the
      Company continues to hold a seat on the Board of Directors of TeraComm and
      continues to have the ability to exert significant influence through its
      involvement with TeraCom management.

      Upon acquiring an interest in TeraComm, the Company allocated a portion of
      the purchase price based on the fair value of the indentifiable tangible
      assets acquired and liabilities assumed. At the time of acquisition, such
      assets and liabilities were minimal. TeraComm had no other intangible
      assets beyond the technology then under development -- a high-speed
      fiber-optic switch. This technology at the date of acquisition, was not
      commercially viable, did not then have any identifiable revenue stream and
      did not have any alternate future use. This high-speed fiber-optic switch
      is TeraComm's only subscribable technology. TeraComm is a very early-stage
      development company with only identifiable revenue sources, therefore the
      excess of the purchase price over the sum of the amounts assigned to
      identifiable assets acquired less liabilities assumed is not considered to
      respresent "goodwill". The Company's acquisition of the interest in
      TeraComm was based solely on the value of the future commercialized
      products and therefore the excess of the purchase price as described above
      was attributed to the research and development activities of TeraComm.


                                      F-18





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                           (A Delaware Stage Company)

                  Notes to Consolidated Financial Statements

                       December 31, 2000, 1999 and 1998


      As such, of the $1,000,000 cash and common stock and common stock warrants
      valued at $1,800,000 currently invested in TeraComm, the Company has
      expensed approximately $2,650,000 as acquired in-process research and
      development, as TeraComm's product development activity is in the very
      early stages. The Company's share of losses of TeraComm amounted to
      $79,274 in 2000.

(5)   Demand Notes Payable to Related Parties

      Demand notes payable at December 31, 1994 consisted of advances from one
      of the founders of the Company, who served as a director and was, at that
      time, the controlling shareholder of the Company (Controlling
      Shareholder), totaling $485,000, advances from a partnership including
      certain family members of the Controlling Shareholder (the Partnership)
      totaling $400,000, and advances under a line of credit agreement with the
      Controlling Shareholder totaling $500,000. All unpaid principal and
      accrued interest through June 30, 1995, including a note payable of
      $1,010,000 issued in 1995, was converted into 785,234 shares of common
      stock of the Company upon the consummation of the initial public offering
      (IPO).

      Demand notes payable at December 31, 1995 totaling $125,000 consisted of a
      loan provided to the Company by the Partnership in July 1995. This loan
      had an interest rate of 10% annually. Terms of the loan required the
      Company to repay the principal amount of such loan, together with the
      interest accrued thereon, with a portion of the proceeds received by the
      Company in the IPO. This loan and the related accrued interest was fully
      repaid in January1996.

(6)   Notes Payable - Bridge Financing

      On September 12, 1995, the Company closed the sale of thirty units with
      each unit consisting of an unsecured 10% promissory note of the Company in
      the principal amount of $50,000 and 50,000 warrants, each exercisable to
      purchase one share of common stock of the Company at an initial exercise
      price of $1.50 per share. The total proceeds received of $1,500,000 were
      allocated to the notes payable and warrants based on the estimated fair
      value as determined by the Board of Directors of the Company of $1,200,000
      and $300,000, respectively. The warrants were reflected as additional
      paid-in capital.

      Proceeds from the IPO were used to pay these notes payable, with $75,000
      remaining unpaid at December 31, 1995. This remaining obligation was paid
      in January 1996.

(7)   Stockholders' Equity

      Common Stock

      In 1993, the Company received common stock subscriptions for 5,231 shares
      of common stock from various individuals, including the Controlling
      Shareholder and the Partnership, in exchange for common stock
      subscriptions receivable of $6,277. In December 1994, the Company issued
      2,606 shares of common stock upon receipt of payment of $3,127
      representing a portion of these common stock subscriptions receivable.

      In June 1994, the Company received common stock subscriptions for 84
      shares of common stock from various individuals including directors and
      employees. Payment of the related common stock subscriptions receivable in
      the amount of $101 was received in December 1994 which resulted in the
      issuance of 84 shares of common stock.

      In August 1994, the Company received common stock subscriptions for 872
      shares of common stock from certain investors. Payment of the related
      common stock subscriptions receivable in the amount of $33,000


                                      F-19





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                           (A Delaware Stage Company)

                  Notes to Consolidated Financial Statements

                       December 31, 2000, 1999 and 1998

      and  $18,625  was   received  in  August  1994  and   December   1994,
      respectively,  which  resulted in the issuance of 860 shares of common
      stock.

      In March 1995, June 1995, and August 1995, the Company repurchased 62, 20,
      and 187 shares of common stock, respectively, for an aggregate total of
      $324.

      In March 1995, May 1995, and June 1995, the Company issued 2,170, 125, and
      160 shares of common stock, respectively, upon receipt of payment of
      $3,682 representing subscriptions receivable.

      In December 1995, the Company issued 1,872,750 shares of common stock
      through a public offering, resulting in net proceeds, after deducting
      applicable expenses, of $6,036,700. Concurrent with this offering, 785,234
      shares of common stock were issued upon the conversion of certain demand
      notes payable and accrued interest totaling $2,442,304 (see note 5).

      In August 1996, the Company sold in a private placement 250,000 shares of
      common stock to certain investors resulting in net proceeds of $1,452,313.
      In connection with this private placement, the Company paid Paramount
      Capital, Inc. (Paramount) a finders fee of $76,438 and issued an employee
      of Paramount a warrant to purchase 12,500 shares of the Company's common
      stock at $6.73 per share, which expires August 16, 2001. Paramount is
      owned by the Controlling Shareholder.

      Pursuant to an Agreement and Plan of Reorganization by and among the
      Company, Channel, and New Channel, Inc., a Delaware corporation, dated
      February 20, 1997, all of the stockholders of Channel (except for the
      Company) agreed to receive an aggregate of 103,200 shares of common stock
      of the Company in exchange for their shares of common stock, par values
      $0.001 per share, of Channel. On February 20, 1997, Channel became a
      wholly-owned subsidiary of the Company. Subsequent to this transaction,
      Channel issued a dividend to the Company consisting of all of Channel's
      rights to the CT-3 technology, which is in the field of pain and
      inflammation. On May 16, 1997, the Company issued 103,200 shares of common
      stock of the Company to stockholders of Channel. In connection with the
      issuance of these shares, the Company recognized an expense in the amount
      of $657,900. This expense was recorded as research and development expense
      in the consolidated statement of operations for the year ended December
      31, 1997.

      In May 2000, the Company issued 200,000 shares of common stock to
      shareholders of TeraComm (see note 4).

      Convertible Preferred Stock

      Series A Preferred

      In May and August, 1997, the Company sold in a private placement 1,237,200
      shares of Series A convertible preferred stock (Series A Preferred) to
      certain investors resulting in net proceeds of $10,613,184.

      Prior to August 7, 1998 (the Reset Date), each share of Series A Preferred
      was convertible into 2.12 shares of common stock initially at a conversion
      price of $4.72 per share of common stock. Pursuant to the Certificate of
      Designations for the Series A Preferred, the conversion price was adjusted
      on the Reset Date such that now each share is convertible into 3.27 shares
      of common stock at a conversion price of $3.06. This conversion price is
      subject to adjustment upon the occurrence of certain events, including the
      issuance of common stock at a per share price less than the conversion
      price, or the occurrence of a merger, reorganization, consolidation,
      reclassification, stock dividend or stock split which will result in an
      increase or decrease in the number of common stock shares outstanding.


                                      F-20





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                           (A Delaware Stage Company)

                  Notes to Consolidated Financial Statements

                       December 31, 2000, 1999 and 1998

      Holders of Series A Preferred will be entitled to receive dividends, as,
      when, and if declared by the Board of Directors. Commencing on the Reset
      Date, the holders of the Series A Preferred are entitled to
      payment-in-kind dividends, payable semi-annually in arrears, on their
      respective shares of Series A Preferred at the annual rate of 0.13 shares
      of Series A Preferred for each outstanding share of Series A Preferred.
      The Company did not make the February 7, 1999 dividend payment. On August
      9, 1999, the Company issued a payment-in-kind dividend of 0.13325 of a
      share of Series A Preferred for each share of Series A Preferred held as
      of the record date of August 2, 1999, amounting to an aggregate of 73,219
      shares. This dividend included the dividend payment of 0.065 of a share of
      Series A Preferred for each share of Series A Preferred held which had not
      been made on February 7, 1999, and the portion of the dividend payment due
      August 9, 1999, was increased from 0.065 of a share to 0.06825 of a share
      to reflect non-payment of the February 7, 1999 dividend. On February 15,
      2000, and August 7, 2000, the Company issued the respective
      payment-in-kind dividends, totaling 59,582 shares of Series A Preferred,
      based on the holders as of the record dates of February 2, 2000, and
      August 7, 2000, respectively. The estimated fair value of the respective
      dividends are included in the Company's calculation of the 2000 and 1999
      net loss per common share.

      The holders of shares of Series A Preferred have the right at all meetings
      of stockholders of the Company to that number of votes equal to the number
      of shares of common stock issuable upon conversion of the Series A
      Preferred at the record or vote date for determination of the stockholders
      entitled to vote on such matters.

      In connection with the issuance of the Series A Preferred, the Company
      recognized $1,628,251 and $3,703,304 in 1998 and 1997, respectively, as an
      imputed preferred stock dividend in the calculation of net loss per common
      share to record the difference between the conversion price of the
      preferred stock and the market price of the common stock on the effective
      date of the private placement.

      Upon liquidation, the holders of shares of Series A Preferred then
      outstanding will first be entitled to receive, pro rata, and in preference
      to the holders of common stock, Series B Preferred and any capital stock
      of the Company, an amount per share equal to $13.00 plus any accrued but
      unpaid dividends, if any.

      The Certificate of Designations of Series A Preferred provides that the
      Company may not issue securities that have superior rights to Series A
      Preferred without the consent of the holders of Series A Preferred.
      Accordingly, so long as these convertible securities remain unexercised
      and shares of Series A Preferred remain uncovered, the terms under which
      the Company could obtain additional funding, if at all, may be adversely
      affected.

      Redeemable Series B Preferred

      On September 28, 2000, pursuant to a Convertible Preferred Stock and
      Warrants Purchase Agreement (the Purchase Agreement) the Company issued to
      BH Capital Investments, L.P. and Excalibur Limited Partnership (together,
      the Investors) for a purchase price of $2,000,000, 689,656 shares of the
      Company's Series B convertible preferred stock (Series B Preferred) and
      warrants to purchase 134,000 shares of the Company's common stock. Half of
      the shares of the Series B Preferred (344,828 shares) and warrants to
      purchase half of the shares of common stock (67,000 shares) were held in
      escrow, along with half of the purchase price.

      On December 4, 2000, the Company and the Investors entered into a stock
      repurchase agreement (the Stock Repurchase Agreement) pursuant to which
      the Company repurchased from the Investors for $500,000, 137,930 shares of
      Series B Preferred, which represents 125% of the purchase price paid by
      the Investors for those shares and for warrants to purchase 26,800 shares
      of the Company's common stock with an estimated value of $28,719, and
      agreed to the release from escrow to the Investors of the $1,000,000
      purchase price of the 344,828 shares of Series B Preferred held in escrow.
      The Company also allowed the Investors to


                                      F-21





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                           (A Delaware Stage Company)

                  Notes to Consolidated Financial Statements

                       December 31, 2000, 1999 and 1998

      keep all of the  warrants  issued  under the  Purchase  Agreement  and
      released  from escrow to the  Investors  warrants  to purchase  67,000
      shares  of the  Company's  common  stock  with an  estimated  value of
      $71,799,  and issued to the  Investors  warrants to purchase a further
      20,000 shares of the Company's common stock at the same exercise price
      with an  estimated  value of  $21,432.  In  addition,  the Company was
      required to pay the legal expenses of the Investors, totaling $11,807.
      The  carrying  amount of the 137,930  shares  repurchased  is equal to
      $400,000;  therefore, the amount paid in excess of the carrying amount
      plus  the  value of the  warrants  given  to the  Investors,  totaling
      $233,757,  was  recorded  as a dividend  upon  repurchase  of Series B
      Preferred  shares  and  deducted  from net loss to  arrive at net loss
      applicable to common shares.

      The warrants are exercisable at the fixed exercise price or 110% of the
      market price 180 days after the date of issuance, whichever is lower.
      Pursuant to a second amendment to the Purchase Agreement, executed on
      January 9, 2001, the fixed exercise price of the warrants was lowered from
      $3.19, the fixed exercise price upon their issuance, to $1.00, the market
      price of the Company's common stock at the time of the renegotiations.
      Each warrant may be exercised any time during the 5 years from the date of
      granting. The warrants may not be exercised if doing so would result in
      the Company's issuing a number of shares of common stock in excess of the
      limit imposed by the rules of the Nasdaq SmallCap Market.

      Pursuant to the Company's renegotiations with the Investors, the Company
      is required, among other things, to redeem on March 28, 2002, all
      outstanding shares of Series B Preferred for (A) 125% of the original
      issue price per share or (B) the market price of the shares of common
      stock into which they are convertible, whichever is greater (the
      Redemption Price). The Company may at any time redeem all outstanding
      shares of Series B Preferred at the Redemption Price. As a result of the
      renegotiations discussed in this paragraph, the Series B Preferred is
      considered redeemable and the remaining outstanding shares at December 31,
      2000 are classified outside of permanent equity in the accompanying
      consolidated balance sheet. At December 31, 2000, the Company had 206,898
      shares outstanding at a carrying amount of $2.90 per share.

      Holders of shares of the Company's outstanding Series B Preferred could
      convert each share into shares of common stock without paying the Company
      any cash. The conversion price per share of the Series B Preferred was
      also amended by the second amendment to the Purchase Agreement. The
      conversion price per share of Series B Preferred on any given day is the
      lower of (1) $1.00 or (2) 90% of the average of the two lowest closing bid
      prices on the principal market of the common stock out of the fifteen
      trading days immediately prior to conversion, but the conversion price
      will be reduced by an additional 5% if the common stock is not listed on
      either the Nasdaq SmallCap Market or Nasdaq National Market as of that
      date, and in no event will the conversion price be lower than the floor
      price ($0.50 for the conversion of a share of Series B Preferred effected
      on or before March 28, 2002). The conversion price may be adjusted in
      favor of holders of shares of Series B Preferred upon certain triggering
      events. The conversion rate is determined by dividing the original price
      of the Series B Preferred by the conversion price in effect at the time of
      conversion; but before any adjustment is required upon the occurrence of
      any such triggering events, the conversion price will be equal to the
      original price of the Series B Preferred. The change in conversion price
      upon the renegotiations on January 9, 2001 resulted in a difference
      between the conversion price of the Series B Preferred and the market
      price of the common stock on the effective date of the renegotiation. This
      amount, estimated at approximately $620,000, will be recorded as an
      imputed preferred stock dividend within equity and will be included in the
      calculation of net earnings/(loss) per common share in the first quarter
      of 2001.

      On January 19, 2001, 41,380 shares of Series B Preferred were converted by
      the Investors into 236,422 shares of the Company's common stock. On March
      9, 2001, the Company and the Investors entered into Stock Repurchase
      Agreement No. 2, pursuant to which the Company repurchased from the
      Investors, for an aggregate purchase price of $617,067, all 165,518 shares
      of the Company's Series B Preferred held by the Investors on March 9,
      2001. The carrying amount of the 165,518 shares is equal to $480,000;
      therefore the amount in excess of the carrying amount, which equals
      $137,067, will be recorded as a dividend upon


                                      F-22





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                           (A Delaware Stage Company)

                  Notes to Consolidated Financial Statements

                       December 31, 2000, 1999 and 1998


      repurchase of Series B Preferred  shares and deducted from net loss to
      arrive at net loss applicable to common shares.

(8)   Stock Options

      In August 1995, in connection with a severance agreement entered into
      between the Company and a former CEO, the Company granted options (not
      pursuant to the 1995 Stock Option Plan) to purchase 23,557 shares of
      common stock at an exercise price of $1.00 per share with immediate
      vesting. Total compensation expense recorded at the date of grant with
      regards to those options was $64,782 with the offset recorded as
      additional paid-in capital.

      Stock Option Plan

      In July 1995, the Company established the 1995 Stock Option Plan (the
      Plan), which provided for the granting of up to 650,000 options to
      officers, directors, employees and consultants for the purchase of stock.
      In July 1996, the Plan was amended to increase the total number of shares
      authorized for issuance by 300,000 shares to a total of 950,000 shares and
      beginning with the 1997 calendar year, by an amount equal to one percent
      (1%) of the shares of common stock outstanding on December 31 of the
      immediately preceding calendar year. At December 31, 2000 and 1999,
      1,102,977 and 1,054,817 shares were authorized for issuance. The options
      have a maximum term of 10 years and vest over a period determined by the
      Company's Board of Directors (generally 4 years).

      The Company applies APB Opinion No. 25 in accounting for its Plan.
      Accordingly, compensation cost has been recognized for stock options
      granted to employees and directors only to the extent that the quoted
      market price of the Company's stock at the date of grant exceeded the
      exercise price of the option.

      During 1995, the Company granted options to purchase 246,598 shares of the
      Company's common stock at exercise prices below the quoted market prices
      of its common stock. Deferred compensation expense in the amount of
      $144,000 was recorded at the date of grant with the offset recorded as an
      increase to additional paid-in capital. Compensation expense in the amount
      of $74,400, $28,800, $28,800 and 12,000 was recognized in 1998, 1997,
      1996, and 1995, respectively.

      In November 1997, the Company granted options to purchase 24,000 shares of
      the Company's common stock at $9.50 per share to Investor Relations Group
      (Investor). These options expire November 10, 2002. The Company recognized
      expense of $81,952, which is included in general and administrative
      expense in the consolidated statement of operations for the year ended
      December 31, 1998. The expense represents the estimated fair market value
      of the options, in accordance with SFAS No. 123.

      During 2000, the Company granted employees and directors an aggregate of
      407,000 plan options and 175,000 options outside of the Plan. All stock
      options granted during 2000, 1999 and 1998 were granted at the quoted
      market price on the date of grant. On February 20, 2001, the Company
      agreed to issue an aggregate of 550,000 stock options to certain executive
      officers and employees at the quoted market price on the date of grant.

      Had compensation costs been determined in accordance with the fair value
      method prescribed by SFAS No. 123, the Company's net loss applicable to
      common shares and net loss per common share (basic and diluted) for Plan
      options would have been increased to the pro forma amounts indicated
      below:


                                      F-23





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                           (A Delaware Stage Company)

                  Notes to Consolidated Financial Statements

                       December 31, 2000, 1999 and 1998





                                                             2000               1999                    1998
                                                        ----------             ---------             ---------
                                                                                            
Net loss applicable to common shares:
   As reported                                          $6,847,749             2,760,881             4,381,779
   Pro forma                                             8,190,926             3,623,177             5,038,676
Net loss per common share - basic and diluted:
   As reported                                                1.21                  0.59                  1.13
   Pro forma                                                  1.45                  0.77                  1.30



      The fair value of each option granted is estimated on the date of the
      grant using the Black-Scholes option pricing model with the following
      assumptions used for the grants in 2000, 1999, and 1998: dividend yield of
      0%; expected volatility of 170% for 2000, 94% for 1999 and 95% for 1998;
      risk-free interest rate of 6.5% for 2000 and 1999 and 5.0% for 1998; and
      expected lives of eight years for each year presented.

      A summary of the status of the Company's stock options as of December 31,
      2000, 1999 and 1998 and changes during the years then ended is presented
      below:



                                                    Weighted                    Weighted                       Weighted
                                                    average                     average                       average
                                                    exercise                    exercise                      exercise
                                  2000 shares       price        1999 shares    price       1998 shares        price
                                  -----------       --------     -----------    --------    -----------       ---------
                                                                                             
At the beginning of the
     year                           396,200         $3.25         837,798        $5.06        715,598          $5.16
      Granted                       582,000          4.10         221,000         1.39        192,200           3.19
      Exercised                     (14,000)         2.56              --        --           (70,000)          0.75
      Cancelled                    (160,000)         3.97        (662,598)        4.93             --          --
                                  -----------       --------     -----------    --------    -----------       ---------
At the end of the year              804,200         $3.73         396,200        $3.25        837,798          $5.06
                                                    ========                    ========                      =========
Options exercisable at year end     354,478                       211,869                     574,660
Weighted-average fair value of
    options granted during the
    year                              $4.05                         $1.20                       $2.83
                                  ===========                    ===========                 ==========




      The following table summarizes the information about Plan stock options
      outstanding at December 31, 2000:

                                      Remaining     Number of
          Exercise      Number        contractual   options
            price      outstanding      life       exercisable
          ----------   ------------  -----------   -----------

           $1.313       50,000       8.61 years     25,000
           $1.375       20,000       8.41 years      6,666
           $1.500       75,000       8.81 years     75,000
           $1.750        6,000       8.73 years      6,000
           $2.313        2,000       7.66 years      2,000
           $3.188       54,000       9.75 years     50,000
           $3.250       40,000       7.61 years     31,112
           $3.438       50,000       9.38 years     12,500
           $4.188      445,000       9.28 years    111,250

                                      F-24





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                           (A Delaware Stage Company)

                  Notes to Consolidated Financial Statements

                       December 31, 2000, 1999 and 1998


                                      Remaining     Number of
          Exercise      Number        contractual   options
            price      outstanding      life       exercisable
          ----------   ------------  -----------   -----------
           $5.125       23,000       9.27 years      5,750
           $6.125       10,000       9.22 years         --
           $6.813        1,200       2.19 years      1,200
           $7.000        2,000       6.46 years      2,000
           $7.500        2,000       5.56 years      2,000
           $9.500       24,000       1.86 years     24,000
                       ------------                -----------
                       804,200                     354,478
                       ============                ===========


(9)   Stock Warrants

      In connection with notes payable - bridge financing, the Company issued
      warrants to purchase 1,500,000 shares of common stock at an initial
      exercise price of $1.50 per share; subject to an upward adjustment upon
      consummation of the IPO. Simultaneously with the consummation of the IPO,
      these warrants were converted into redeemable warrants at an exercise
      price of $5.50 per share on a one-for-one basis (see note 6). These
      redeemable warrants expired unexercised on December 13, 2000.

      As of December 14, 1996, the redeemable warrants are subject to redemption
      by the Company at a redemption price of $0.05 per redeemable warrant on 30
      days prior written notice, provided that the average closing bid price of
      the common stock as reported on Nasdaq equals or exceeds $8.25 per share,
      subject to adjustment, for any 20 trading days within a period of 30
      consecutive trading days ending on the fifth trading day prior to the date
      of notice of the redemption.

      In December 1995, in connection with the IPO, the Company issued
      redeemable warrants to purchase 1,872,750 shares of common stock at an
      exercise price of $5.50 per share. The remainder of these redeemable
      warrants expired unexercised on December 13, 2000. Commencing December 14,
      1996, these redeemable warrants are subject to redemption by the Company
      at its option, at a redemption price of $.05 per warrant provided that the
      average closing bid price of the common stock equals or exceeds $8.25 per
      share for a specified period of time, and the Company has obtained the
      required approvals from the Underwriters of the Company's IPO. In January
      1998, 1,000 warrants were exercised.

      In connection with the IPO, the Company granted to Joseph Stevens & Co.,
      L.P. (the Underwriter) warrants to purchase from the Company 165,000
      units, each unit consisting of one share of common stock and one
      redeemable warrant at an initial exercise price of $6.60 per unit. Such
      warrants are exercisable during the four-year period commencing December
      13, 1996. The redeemable warrants issuable upon exercise of these warrants
      have an exercise price of $6.05 per share. As long as the warrants remain
      unexercised, the terms under which the Company could obtain additional
      capital may be adversely affected. Thse redeemable warrants expired
      unexercised on December 13, 2000.

      The Company entered into an agreement with Paramount effective April 15,
      1996 pursuant to which Paramount will, on a non-exclusive basis, render
      financial advisory services to the Company. Two warrants exercisable for
      shares of the Company's common stock were issued to Paramount in
      connection with this agreement. These included a warrant to purchase
      25,000 shares of the Company's common stock at $10 per share, which
      warrant expires on April 16, 2001 and a warrant to purchase 25,000 shares
      of the Company's common stock at $8.05 per share, which warrant expires on
      June 16, 2001. In connection with the issuance of these warrants, the
      Company recognized an expense in the amount of $139,000 for the fair value
      of the warrants. This expense was recorded as general and administrative
      in the consolidated statement of operations for the year ended December
      31, 1996.


                                      F-25





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                           (A Delaware Stage Company)

                  Notes to Consolidated Financial Statements

                       December 31, 2000, 1999 and 1998


      In connection with the Channel merger discussed in note 7, the Company
      issued a warrant to a director of the Company to purchase 37,500 shares of
      the Company's common stock at $5.33 per share, which warrant expires on
      July 14, 2006. The Company recognized expense of $48,562 for the fair
      value of the warrants which was recorded as a research and development
      expense in the consolidated statement of operations for the year ended
      December 31, 1997.

      The Company entered into an agreement with an investor pursuant to which
      the investor will render investor relations and corporate communication
      services to the Company. A warrant to purchase 24,000 shares of the
      Company's common stock at $7.00 per share, which warrant expires on
      November 22, 2001, was issued in 1996. The Company recognized expense of
      $110,640 for the fair value of the warrants, which was recorded as a
      general and administrative expense in the consolidated statements of
      operations for the year ended December 31, 1997.

      Concurrent with the private placement offering of Series A Preferred in
      1997, the Company issued 123,720 warrants to designees of Paramount, the
      placement agent. These warrants are initially exercisable at a price equal
      to $11.00 per share and may be exercised at any time during the 10-year
      period commenced February 17, 1998. The rights, preferences and privileges
      of the shares of Series A Preferred issuable upon exercise of these
      warrants are identical to those offered to the participants in the private
      placement. The warrants contain anti-dilution provisions providing for
      adjustment of the number of securities underlying the Series A Preferred
      issuable upon exercise of the warrants and the exercise price of the
      warrants under certain circumstances. The warrants are not redeemable and
      will remain outstanding, to the extent not exercised, notwithstanding any
      mandatory redemption or conversion of the Series A Preferred underlying
      the warrants. In accordance with SFAS No. 123, the Company determined the
      fair value of the warrants using the Black-Scholes Model and allocated
      this value of $570,143, to convertible preferred stock warrants with a
      corresponding reduction in additional paid-in capital. In April 2000 and
      June 1998, 4,799 and 6,525 warrants, respectively, were exercised via a
      cashless method for 6,955 and 2,010 shares of Series A Preferred,
      respectively.

      On January 4, 2000, the Company entered into a Financial Advisory and
      Consulting Agreement with the Underwriters. In this agreement, the Company
      engaged the Underwriters to provide investment-banking services for one
      year commencing January 4, 2000. As partial compensation for the services
      to be rendered by the Underwriters, the Company issued the Underwriters
      three warrants to purchase an aggregate of 450,000 shares of its common
      stock. The exercise price ranges between $2.50 and $4.50 and the exercise
      period of each warrant is at various times through 2007. In addition, each
      warrant may only be exercised when the market price per share of common
      stock is at least $1.00 greater than the exercise price of that warrant.
      In connection with the issuance of the warrants, the Company and the
      Underwriters entered into a letter agreement granting registration rights
      in respect of the shares of common stock issuable upon exercise of the
      warrants. In accordance with 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" and other relative accounting
      literature, the Company recorded the estimated fair value of the warrants
      of $1,020,128, which represents a general and administrative expense, as
      compensation expense relating to stock options and warrants over the
      vesting period through January 4, 2001.

(10)        Related-Party Transactions

      During 1999, the Company entered into consulting agreements with certain
      members of its Board of Directors. Prior to 1999, the Company had several
      consulting agreements with directors of the Company. These agreements, all
      of which have been terminated, required either monthly consulting fees or
      project-based fees. No additional agreements were entered into during
      2000. Consulting expense under these agreements was $8,000, $99,000 and
      $96,000 for the years ended December 31, 2000, 1999 and 1998,
      respectively.


                                      F-26





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                           (A Delaware Stage Company)

                  Notes to Consolidated Financial Statements

                       December 31, 2000, 1999 and 1998


(11)  Income Taxes

      There was no current or deferred tax expense for the years ended December
      31, 2000, 1999 and 1998 because of the Company's operating losses.

      The components of deferred tax assets and deferred tax liabilities as of
      December 31, 2000 and 1999 are as follows:


                                                      2000              1999
                                                 -----------         ----------
Deferred tax assets:
  Tax loss carryforwards                          $9,139,517          7,003,948
  Research and development credit                    743,286            495,555
  Fixed assets                                         2,563              9,651
                                                 -----------         ----------

   Gross deferred tax assets                       9,985,366          7,509,154
  Less valuation allowance                        (9,985,366)        (7,509,154)
                                                 -----------         ----------

   Net deferred tax assets                                --                 --
Deferred tax liabilities                                  --                 --
                                                 -----------         ----------

   Net deferred tax asset                        $        --                 --
   (liability)                                   ===========         ==========

     The reasons for the difference  between actual income tax expense (benefit)
     for the  years  ended  December  31,  2000,  1999 and  1998 and the  amount
     computed by applying the statutory federal income tax rate to losses before
     income tax (benefit) are as follows:



                                                   2000                              1999                         1998
                                                            % of                            % of                         % of
                                                           pretax                          pretax                       pretax
                                         Amount           earnings      Amount            earnings     Amount          earnings
                                        -----------       --------     ----------         --------     ---------       ---------
                                                                                                     
    Income tax expense
       at statutory rate                $(1,973,000)       (34.0%)      $(832,000)         (34.0%)     $(936,000)       (34.0%)
    State income taxes,
       net of Federal tax
       benefit                             (640,000)       (10.9%)       (147,000)          (6.0%)      (165,000)        (6.0%)
    Change in valuation
       reserve                            2,476,000         42.1%         527,000           21.5%      1,255,000         45.6%
    Credits generated in current
    year                                   (248,000)        (4.2%)        (74,000)          (3.0%)      (183,000)        (6.6%)
    Adjustment to prior
       estimated income
       tax expense                               --         --            529,000           21.6%             --        --%
    Other, net                              385,000          7.0%          (3,000)          (0.1%)        29,000          1.0%
                                        -----------       --------     ----------         --------     ---------       ---------
    Income tax benefit                   $       --           --%       $      --              --%     $      --        --%
                                        ===========       ========     ==========         ========     =========       =========



      A valuation allowance is provided when it is more likely than not that
      some portion or all of the deferred tax assets will not be realized. The
      net change in the total valuation allowance for the years ended December
      31, 2000, 1999 and 1998 was an increase of $2,476,000, $527,000 and
      $1,255,000, respectively. The tax benefit assumed using the federal
      statutory tax rate of 34% has been reduced to an actual benefit of zero
      due principally to the aforementioned valuation allowance.


                                      F-27





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                           (A Delaware Stage Company)

                  Notes to Consolidated Financial Statements

                       December 31, 2000, 1999 and 1998

      At December 31, 2000, the Company had federal and state net operating loss
      tax carryforwards of approximately $23,500,000. The net operating loss
      carryforwards expire in various amounts starting in 2008 and 2001 for
      federal and state tax purposes, respectively. The Tax Reform Act of 1986
      contains provisions which limit the ability to utilize net operating loss
      carryforwards in the case of certain events including significant changes
      in ownership interests. If the Company's net operating loss carryforwards
      are limited, and the Company has taxable income which exceeds the
      permissible yearly net operating loss carryforward, the Company would
      incur a federal income tax liability even though net operating loss
      carryforwards would be available in future years.

(12)        License Agreement

      On May 14, 1998, Optex entered into a Development and License Agreement
      (the Agreement) with Bausch & Lomb to complete the development of Catarex,
      a cataract-removal technology owned by Optex. Under the terms of the
      Agreement, Optex and Bausch & Lomb intend jointly to complete the final
      design and development of the Catarex System. Bausch & Lomb was granted an
      exclusive worldwide license to the Catarex technology for human ophthalmic
      surgery and will assume responsibility for commercializing Catarex
      globally. The Agreement is cancellable by Bausch & Lomb at any time upon
      six months written notice.

      The Agreement provides that Bausch & Lomb will pay Optex milestone
      payments of (a) $2,500,000 upon the signing of the Agreement, (b)
      $4,000,000 upon the successful completion of certain clinical trials, (c)
      $2,000,000 upon receipt of regulatory approval to market the Catarex
      device in the United States (this payment is creditable in full against
      royalties), and (d) $1,000,000 upon receipt of regulatory approval to
      market the Catarex device in Japan. Pursuant to the Agreement, Bausch &
      Lomb shall reimburse Optex for its research and development expenses not
      to exceed $2,500,000. Bausch & Lomb shall pay Optex a royalty of 7% of net
      sales and an additional 3% royalty when certain conditions involving
      liquid polymer lenses are met.

      During 1998, the Company received the first nonrefundable milestone
      payment of $2,500,000 and recorded this amount as license revenue. In
      addition, the Company recorded $1,047,511 in 1998 as a reduction of
      expenses related to the reimbursement of research and development costs
      associated with the Catarex device.

      On September 16, 1999, the Company and Bausch & Lomb amended the Agreement
      to provide for an expanded role for Optex in development of the Catarex
      surgical device. Under the amended Agreement, Optex, in addition to the
      basic design work provided for in the original agreement, is required to
      deliver to Bausch & Lomb within a stated period Catarex devices for use in
      clinical trials, and is required to assist Bausch & Lomb in connection
      with development of manufacturing processes for scale-up of manufacture of
      the Catarex device. Additionally, Bausch & Lomb will reimburse Optex for
      all costs, including labor, professional services and materials, incurred
      by Optex in delivering those Catarex devices and performing manufacturing
      services, and will pay Optex a fixed profit component of 25% based upon
      certain of those costs.

      During 2000 and 1999, Optex recorded revenue pursuant to the amended
      Agreement of $5,169,288 and $1,082,510, respectively. The revenue recorded
      in 2000 and 1999 pursuant to the amended Agreement is inclusive of the
      fixed profit component of 25% presented on a gross basis with the related
      costs incurred presented separately as cost of development revenue on the
      consolidated statement of operations. Of this amount, $192,992 and
      $304,752 are recorded as an account receivable at December 31, 2000 and
      1999, respectively. Prior to the amended Agreement, the research and
      development expenses of the Catarex device incurred and the related
      reimbursement were presented by the Company on a net basis as the
      reimbursement reflects a dollar for dollar reimbursement arrangement,
      effectively being a pass-through of expenses. The 1999 reimbursement
      received by the Company prior to the amendment to the Agreement


                                      F-28





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                           (A Delaware Stage Company)

                  Notes to Consolidated Financial Statements

                       December 31, 2000, 1999 and 1998

     was $1,229,068. As of December 31, 2000, the Company recorded $1,294,615 of
     deferred  revenue  related  to  the  amended  Agreement,  which  represents
     expenses  paid in advance by Bausch & Lomb at a rate of 125%  during  2000.
     Revenue and related  expense  will be recorded as  operations  are incurred
     during 2001. No such amounts existed at December 31, 1999.

      As of December 31, 2000, Optex received reimbursement for costs, including
      labor, professional services and materials, incurred by Optex in
      delivering Catarex devices and performance manufacturing services
      totalling $5 million. The amended agreement provides that Bausch & Lomb
      will reimburse Optex for such costs up to $8 million.

      In connection with the revised agreement, the Company agreed to pay a
      bonus to its President totaling $141,000, payable monthly through March
      2001. At December 31, 2000 and 1999, $23,502 and $117,500, respectively,
      were due and were included in accounts payable and accrued expenses in the
      accompanying consolidated balance sheets.

      On January 31, 2001, the Company entered into an agreement to sell
      substantially all of the assets of Optex (mostly intangible assets with no
      book value) to Bausch & Lomb for $3,000,000 and certain future royalties.
      The sale closed on March 2, 2001, on which date Optex received $3,000,000,
      approximately $600,000 of which was distributed to the minority
      shareholders of Optex.

(13)  Commitments and Contingencies

      Consulting and Research Agreements

      The Company has entered into consulting agreements, under which stock
      options may be issued in the foreseeable future. The agreements are
      cancellable with no firm financial commitments.

      Employment Agreements

      The Company entered into employment agreements with four executives during
      April and May, 2000. These agreements provide for the payment of signing
      and year-end bonuses in 2000 totaling $225,000, and annual base salaries
      aggregating $550,000. Each agreement has an initial term of three years
      and can be terminated by the Company, subject to certain provisions, with
      the payment of severance amounts that range from three to six months.

      Proprietory Rights

      The Company has an exclusive worldwide license to four U.S. patents and
      corresponding foreign applications covering a group of compounds,
      including CT-3. The licensor is Dr. Sumner Burstein, a professor at the
      University of Massachusetts. This license extends until the expiration of
      the underlying patent rights. The primary U.S. patent expires in 2012 and
      the new analog patent 6,162829 expires in 2017. The Company has the right
      under this license to sublicense its rights under the license. The license
      requires that the Company pay royalties of 3% to Dr. Burstein based on
      sales of products and processes incorporating technology licensed under
      the license, as well as 8% of any income derived from any sublicense of
      the licensed technology. Furthermore, pursuant to the terms of the
      license, the Company must satisfy certain other terms and conditions in
      order to retain the license rights. If the Company fails to comply with
      certain terms of the license, its license rights under the license could
      be terminated.

      Operating Leases

      The Company rents certain office space under operating leases which expire
      in various years through 2003.


                                      F-29





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                           (A Delaware Stage Company)

                  Notes to Consolidated Financial Statements

                       December 31, 2000, 1999 and 1998

      Aggregate annual lease payments for noncancellable operating leases are as
      follows:

            Year ending
            December 31,
            ------------
                 2001          $ 138,000
                 2002             81,000
                 2003             26,000
                                 -----------
                               $ 245,000
                                 ===========

      Rent expense related to operating leases for the years ended December 31,
      2000, 1999 and 1998 was $161,810, $118,264 and $97,756, respectively.

      Resignation of CEO

      In July 1998, the CEO of the Company resigned. The Company recorded
      $211,250 of expense for salary continuation through April 1999. Of this
      amount, $140,833 was recorded in accrued expenses at December 31, 1998.
      Pursuant to the resignation, all unvested stock options held by the CEO
      vested immediately and the unexercised options expired in July 1999.

      Termination of  Agreement with the Trustees of the University of
      Pennsylvania

      On October 12, 1999, the Company and Channel announced the termination of
      the license agreement dated as of June 16, 1994, between the Trustees of
      the University of Pennsylvania (Penn) and Channel pursuant to which
      Channel received the rights to use cyclodextrin technology. The Company
      and Channel, on the one hand, and Penn, on the other hand, released each
      other from any further obligations under the license agreement. The
      Company paid Penn a portion of the patent costs for which Penn was seeking
      reimbursement under the agreement.


                                      F-30





PART I -- OTHER INFORMATION

Item 1.  Financial Statements

             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                           Consolidated Balance Sheets
                                   (Unaudited)



                                                                                       March 31,
                                                                                         2001
                                                                                      -------------
                           Assets
                                                                                  
Current assets:
   Cash and cash equivalents                                                             $2,581,497
   Accounts receivable                                                                           --
   Prepaid expenses                                                                          29,320
                                                                                      -------------
            Total current assets                                                          2,610,817

Property and equipment, net                                                                 259,256
Investment in affiliate                                                                      63,623
Other assets                                                                                 22,838
                                                                                      -------------
            Total assets                                                                 $2,956,534

            Liabilities and Stockholders' Equity

Current liabilities:
   Accounts payable and accrued expenses                                                   $779,246
   Deferred revenue                                                                              --
                                                                                      -------------
            Total current liabilities                                                      $779,246
                                                                                      -------------

Redeemable Series B preferred stock
   Authorized 1,647,312 shares; none issued or
     outstanding at March 31, 2001 and                                                           --

Stockholders' equity:
   Preferred stock, $.001 par value. Authorized 10,000,000
     shares: 1.375,000 shares designated as Series A
     convertible preferred stock                                                                 --
   Series A convertible preferred stock, $.001 par value
      Authorized 1,375,000 shares; 351,588 issued and
      outstanding at March 31, 2001 (liquidation
      preference aggregating $4,570,644 at
      March 31, 2001)                                                                           351
   Convertible preferred stock warrants, 112,896
     issued and outstanding at March 31, 2001                                               520,263
   Common stock, $.001 par value. Authorized 50,000,000
     shares: 6,458,424 issued and outstanding at March 31, 2001                               6,458
   Common stock subscribed. 182 shares at March 31, 2001
   Additional paid-in capital                                                            24,957,317
   Deficit accumulated during development stage                                         (23,306,559)
                                                                                      -------------
                                                                                          2,177,830

   Less common stock subscriptions receivable                                                  (218)
   Less treasury stock, at cost                                                                (324)
                                                                                      -------------
            Total stockholders' equity                                                    2,177,288
                                                                                      -------------
            Total liabilities and stockholders' equity                                   $2,956,534
                                                                                      =============


          See accompanying notes to consolidated financial statements.


                                      F-31





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                       Consolidated Statementof Operations
                                   (Unaudited)



                                                                       Cumulative
                                                                      period from
                                                                        July 13, 1993
                                             Three months ended       (inception)to
                                                   March 31,           March 31,
                                             -----------------------
                                                2001        2000           2001
                                             ----------- ------------   -----------
                                                               
Revenues:

   Development revenue                       $2,461,922   912,481       8,713,720
   License revenue                                 --          --       2,500,000
   Grant revenue                              250,000      13,009         616,659
                                             ----------- ------------   -----------
         Total revenues                      2,711,922    925,490       11,830,379
                                             ----------- ------------   -----------

Costs and expenses:
   Cost of development revenue               2,082,568    729,985       7,084,006
   Research and development                   306,767     127,439       9,811,677
   Acquired in-process research and
      development                                  --          --       2,653,382
   General and administrative                 681,948     495,678       16,585,174
   Compensation expense relating to
      stock warrants (general and
administrative)                                11,971     990,820       1,032,836
   License fees                                    --          --         173,500
                                             ----------- ------------   -----------
         Total operating expenses          - 3,083,254   2,343,922      37,340,575
                                             ----------- ------------   -----------
                                                                        (25,510,196)
         Operating loss                      (371,332)   (1,418,432)

Other (income) expense:
   Interest and other income                  (20,018)    (40,190)      (1,271,154)
   Interest expense                                --          --         625,575
   Equity in (earnings) loss of affiliate       3,721          --          82,995
   Gain on sale of Optex assets              (2,809,451)       --       (2,809,451)
   Distribution to Optex minority
shareholders                                  767,514          --         767,514
                                             ----------- ------------   -----------
         Total other (income) expense        (2,058,234)  (40,190)      (2,604,521)
                                             ----------- ------------   -----------
         Net income (loss)                   $1,686,902  (1,378,242)    (22,905,675
                                             =========== ============   ===========

Imputed convertible preferred stock
   dividend                                   600,000          --       5,931,555
Dividend paid upon repurchase of Series B     167,127          --         400,884
Preferred stock dividend issued in
   preferred shares                            64,144     659,319       1,347,207
                                             ----------- ------------   -----------
Net income (loss) applicable to common
shares                                       $  855,631  (2,037,561)    (30,585,321
                                             =========== ============   ===========

Net income (loss) applicable to common
shares per share
   Basic                                     $      0.13      (0.41)
                                             =========== ============
   Diluted                                   $      0.10      (0.41)
                                             =========== ============

Weighted average shares of common stock
   outstanding:
   Basic                                     6,384,613   4,968,921
                                             =========== ============
   Diluted                                   8,237,212   4,968,921
                                             =========== ============



          See accompanying notes to consolidated financial statements


                                      F-32





             ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                          (A Development Stage Company)
                      Consolidated Statement of Cash Flows
                                   (Unaudited)


                                                                                                                 Cumulative
                                                                                                                 period from
                                                                                                                July 13, 1993
                                                                              Three months ended March 31,       (inception) to
                                                                             ----------------------------           March 31,
                                                                                2001              2000               2001
                                                                             ----------        ----------       -----------
                                                                                                       
Cash flows from operating activities:
Net income (loss)                                                            $1,686,902        (1,378,242)      (22,905,675)
Adjustments to reconcile net income (loss) to
   net cash used in operating activities:
        Acquired in-process research and development                                 --                --         1,800,000
        Expense relating to issuance of warrants                                     --                --           298,202
        Expense relating to the issuance of options                                  --                --            81,952
        Expense related to Channel merger                                            --                --           657,900
        Change in equity of affiliate                                             3,721                --            82,995
        Compensation expense relating to stock options and warrants              11,971           990,820         1,240,881
        Discount on notes payable - bridge financing                                 --                --           300,000
        Depreciation                                                             26,943            15,757           533,448
        Gain on sale of Optex assets                                         (2,809,451)               --        (2,809,451)
          Distribution to Optex minority shareholders                           767,514                --           767,514
        Loss on disposal of furniture and equipment                                  --                --            73,387
        Changes in assets and liabilities:
            Decrease in accounts receivable                                     192,997            17,927                --
            Increase in prepaid expenses                                         (6,721)          (20,185)          (29,320)
            Decrease in deferred revenue                                     (1,294,615)               --                --
            Increase (decrease) in accrued expenses                            (169,592)          (46,815)          616,246
            Increase in accrued interest                                             --                --           172,305
            Increase in other assets                                            (19,937)           (2,901)          (22,838)
                                                                             ----------        ----------       -----------
                 Net cash (used in) operating activities                     (1,610,268)         (423,639)      (19,142,454)
                                                                             ----------        ----------       -----------
Cash flows from investing activities:
Purchase of furniture and equipment                                             (86,660)           (6,116)         (899,741)
Investment in affiliate                                                              --          (250,000)         (146,618)
Proceeds from sale of Optex assets                                            3,000,000                --         3,000,000
Proceeds from sale of furniture and equipment                                        --                --             6,100
                                                                             ----------        ----------       -----------
                 Net cash provided by (used in) investing activities          2,913,340          (256,116)        1,959,741
                                                                             ----------        ----------       -----------
Cash flows from financing activities:
Proceeds from exercise of warrants                                                   --                --             5,500
Proceeds from exercise of stock options                                              --           321,039           397,098
Proceeds from issuance of demand notes payable                                       --                --         2,395,000
Repayment of demand notes payable                                                    --                --          (125,000)
Proceeds from the issuance of notes payable - bridge financing                       --                --         1,200,000
Proceeds from issuance of warrants                                                   --                --           300,000
Repayment of notes payable - bridge financing                                        --                --        (1,500,000)
Repurchase of common stock                                                           --                --              (324)
Preferred stock dividend paid                                                      (577)               --              (895)
Proceeds from the issuance of common stock                                           --                --         7,547,548
Proceeds from issuance of convertible preferred stock                                --                --        11,441,672
Repurchase of convertible preferred stock                                      (617,067)               --        (1,128,875)
Distribution to Optex minority shareholders                                    (767,514)               --          (767,514)
                                                                             ----------        ----------       -----------
                 Net cash provided by (used in) financing activities         (1,385,158)          321,039        19,764,210
                                                                             ----------        ----------       -----------
                 Net increase (decrease) in cash and cash equivalents           (82,086)         (358,716)        2,581,497
Cash and cash equivalents at beginning of period                              2,663,583         3,473,321                --
                                                                             ----------        ----------       -----------
Cash and cash equivalents at end of period                                   $2,581,497         3,114,605         2,581,497
                                                                             ==========        ==========       ===========
Supplemental disclosure of non-cash financing activities:
Issuance of common stock in exchange for common stock subscriptions                 $--                --             7,027
Conversion of demand notes payable and the related
   accrued interest to common stock                                                  --                --         2,442,304
Cashless exercise of preferred warrants                                              --                --            49,880
Conversion of preferred to common stock                                             336               289             2,762
Preferred stock dividend issued in shares                                        64,144           659,324         1,190,024
                                                                             ==========        ==========       ===========


* See accompanying notes to consolidated financial statements.


                                      F-33





                      ATLANTIC TECHNOLOGY VENTURES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                 March 31, 2001


(1)    BASIS OF PRESENTATION

       The accompanying consolidated financial statements have been prepared in
accordance with accounting principles generally accepted in the United States of
America for interim financial information. Accordingly, the financial statements
do not include all information and footnotes required by Generally Accepted
Accounting Principles for complete financial statements. In the opinion of
management, the accompanying financial statements reflect all adjustments,
consisting of only normal recurring adjustments, considered necessary for fair
presentation. Interim operating results are not necessarily indicative of
results that may be expected for the year ending December 31, 2001 or for any
subsequent period. These consolidated financial statements should be read in
conjunction with Atlantic Technology Ventures, Inc., and
Subsidiaries'("Atlantic") Annual Report on Form 10-KSB as of and for the year
ended December 31, 2000.

(2)    LIQUIDITY

       Atlantic anticipates that their current liquid resources will be
sufficient to finance their currently anticipated needs for operating and
capital expenditures for at least the next twelve months. In addition, Atlantic
will attempt to generate additional capital through a combination of
collaborative agreements, strategic alliances and equity and debt financing.
However, Atlantic can give no assurance that they will be able to obtain
additional capital through these sources or upon terms acceptable to them.

       On March 16, 2001, Atlantic entered into a common stock purchase
agreement with Fusion Capital Fund II, LLC pursuant to which Fusion Capital
agreed to purchase up to $6.0 million of our common stock which will commence
upon effective registration and certain other conditions. A material contingency
that may affect Atlantic's operating plans and ability to raise funds is its
stock price. If its stock price remains at current levels, Atlantic will be
limited in the amount of funds it will be able to draw as defined by the Fusion
Capital agreement. As the Fusion Capital agreement is currently structured,
Atlantic does not have a guarantee that it will be able to draw any funds. See
note 11 below and see liquidity discussion within Management's Discussion and
Analysis of Financial Condition and Results of Operations.

(3)    COMPUTATION OF NET INCOME (LOSS) PER COMMON SHARE

       Basic net income (loss) per common share is calculated by dividing net
income (loss) applicable to common shares by the weighted average number of
common shares outstanding for the period. Diluted net income (loss) per common
share is calculated by dividing net income (loss) applicable to common shares
plus the impact of the assumed preferred stock conversions totaling $231,271, by
the weighted average common shares outstanding for the period plus 1,888,599
common stock equivalents from assumed conversions of the Series A and Series B
preferred stock if dilutive. The common stock equivalents from stock options,
stock warrants, and stock subscriptions have not been included in the diluted
calculations as their effect is anti-dilutive.

(4)    RECENTLY ISSUED ACCOUNTING STANDARDS

       On January 1, 2001, Atlantic adopted the provisions of Statement of
Financial Accounting Standards (SFAS) No. 138, "Accounting for Certain
Derivative Instruments and Certain Hedging Activities - an amendment of SFAS No.
133" and SFAS No. 133, "Accounting for Certain Derivative Instruments and
Certain Hedging Activities". SFAS No. 138 amends the accounting and reporting
standards of SFAS No. 133 for certain derivative instruments and certain hedging
activities. SFAS No. 133 requires a company to recognize all derivative
instruments as assets and liabilities in its balance sheet and measure them at
fair value. The adoption of these statements did not have a material impact on
Atlantic's consolidated financial position, results of operations or cash flows,
as Atlantic is currently not party to any derivative instruments.


                                      F-34





(5)    INCOME TAXES

       Atlantic generated book income solely in the quarter ended March 31, 2001
as a result of the sale of Optex assets to Bausch & Lomb as described further in
note 10. However, Atlantic does not expect to generated book income for the year
ended December 31, 2001; therefore, no income taxes have been reflected for the
three months ended March 31, 2001.

(6)    PREFERRED STOCK DIVIDEND

       On January 16, 2001, Atlantic's board of directors declared a
payment-in-kind dividend of 0.065 of a share of Series A convertible preferred
stock ("Series A Preferred") for each share of Series A Preferred held as of the
record date of February 7, 2001. The estimated fair value of this dividend of
$64,144 was included in Atlantic's calculation of net income (loss) per common
share for the three months ended March 31, 2001. The equivalent dividend for the
three months ended March 31, 2000 had an estimated fair value of $659,319 and is
recorded in the same manner.

(7)    ISSUANCE OF STOCK WARRANTS

       As more fully described in Note 9 to Atlantic's Annual Report on Form
10-KSB as of and for the year ended December 31, 2000, on January 4, 2000,
Atlantic entered into a Financial Advisory and Consulting Agreement with Joseph
Stevens & Company, Inc. pursuant to which Atlantic issued to Joseph Stevens &
Company, Inc. three warrants to purchase an aggregate of 450,000 shares of its
common stock. Atlantic recorded compensation expense relating to these stock
warrants in the amount of $990,820 for the three month period ended March 31,
2000. No such compensation is required subsequent to December 31, 2000.

       On March 8, 2001, Atlantic entered into an agreement with The Investor
Relations Group, Inc. (IRG) under which IRG will provide Atlantic investor
relations services pursuant to which Atlantic issued to Dian Griesel warrants to
purchase 120,000 shares of its common stock at an exercise price of $0.875 per
share. These warrants will vest in 5,000 share monthly increments over a 24
month period. In addition, should Atlantic's stock price reach $2.50, Atlantic
will grant Dian Griesel an additional 50,000 warrants. Should Atlantic's stock
price reach $5.00, Atlantic will grant Dian Griesel a further 50,000 warrants.
As a result, Atlantic recorded compensation expense relating to these stock
warrants of $11,971 pursuant to EITF Issue No. 96-18 for the three month period
ended March 31, 2001 and will remeasure the compensation expense at the end of
each reporting period until the final measurement date is reached in 24 months.

       Compensation for these warrants relates to investment banking and
investor relations services and represents a general and administrative expense.

(8)    REDEEMABLE SERIES B PREFERRED SHARES

       On September 28, 2000, pursuant to a Convertible Preferred Stock and
Warrants Purchase Agreement (the Purchase Agreement) Atlantic issued to BH
Capital Investments, L.P. and Excalibur Limited Partnership (together, the
Investors) for a purchase price of $2,000,000, 689,656 shares of Atlantic's
Series B convertible preferred stock (Series B Preferred) and warrants to
purchase 134,000 shares of Atlantic's common stock. Half of the shares of the
Series B Preferred (344,828 shares) and warrants to purchase half of the shares
of common stock (67,000 shares) were held in escrow, along with half of the
purchase price.

       On December 4, 2000, Atlantic and the Investors entered into a stock
repurchase agreement (the Stock Repurchase Agreement) pursuant to which Atlantic
repurchased from the investors a portion of the outstanding shares.

       Pursuant to Atlantic's renegotiations with the Investors, Atlantic was
required, among other things, to redeem on March 28, 2002, all outstanding
shares of Series B Preferred for (A) 125% of the original issue price per share
or (B) the market price of the shares of common stock into which they are
convertible, whichever is greater (the Redemption Price). Atlantic would have
been able to at any time redeem all outstanding shares of Series B


                                      F-35





Preferred at the Redemption Price. As a result of the  renegotiations  discussed
in this  paragraph,  the Series B Preferred was  considered  redeemable  and the
remaining  outstanding  shares at December 31, 2000 were  classified  outside of
permanent equity in the accompanying consolidated balance sheet. At December 31,
2000,  Atlantic had 206,898 shares outstanding at a carrying amount of $2.90 per
share.

       Holders of shares of Atlantic's outstanding Series B Preferred could
convert each share into shares of common stock without paying Atlantic any cash.
The conversion price per share of the Series B Preferred was also amended by the
second amendment to the Purchase Agreement. The conversion price per share of
Series B Preferred on any given day is the lower of (1) $1.00 or (2) 90% of the
average of the two lowest closing bid prices on the principal market of the
common stock out of the fifteen trading days immediately prior to conversion.
The change in conversion price upon the renegotiations on January 9, 2001
resulted in a difference between the conversion price of the Series B Preferred
and the market price of the common stock on the effective date of the
renegotiation. This amount, estimated at $600,000, was recorded as an imputed
preferred stock dividend within equity and is deducted from net income (loss) to
arrive at net income (loss) applicable to common shares during the first quarter
of 2001.

       On January 19, 2001, 41,380 shares of Series B Preferred were converted
by the Investors into 236,422 shares of Atlantic's common stock. On March 9,
2001, Atlantic and the Investors entered into Stock Repurchase Agreement No. 2,
pursuant to which Atlantic repurchased from the Investors, for an aggregate
purchase price of $617,067, all 165,518 shares of Atlantic's Series B Preferred
held by the Investors on March 9, 2001. The carrying amount of the 165,518
shares is equal to $480,000; therefore the amount in excess of the carrying
amount, which equals $167,127, was recorded as a dividend upon repurchase of
Series B Preferred shares and is deducted from net income (loss) to arrive at
net income (loss) applicable to common shares.

(9)    DEVELOPMENT REVENUE

       In accordance with an amended license and development agreement, which
was subsequently terminated as described below in note 10, Bausch & Lomb
Surgical reimbursed Atlantic's subsidiary, Optex Ophthalmologics, Inc.
("Optex"), for costs Optex incurred in developing its Catarex(TM) technology,
plus a profit component. For the three months ended March 31, 2001, this
agreement provided $2,461,922 of development revenue, and related cost of
development revenue of $2,082,568. For the three months ended March 31, 2000,
this agreement provided $912,481 of development revenue, and related cost of
development revenue of $729,985. The agreement was terminated in March 2001 (see
note 10 below).

(10)   SALE OF OPTEX ASSETS

       Pursuant to an asset purchase agreement dated January 31, 2001, among
Bausch & Lomb, a Bausch & Lomb affiliate, Atlantic, and Optex, on March 2, 2001,
Optex sold to Bausch & Lomb substantially all of its assets (mostly intangible
assets with no book value), including all those related to the Catarex
technology. The purchase price was $3 million paid at closing (approximately
$564,000 of which was distributed to Optex's minority shareholders). In
addition, Optex is entitled to receive additional consideration, namely $1
million, once Bausch & Lomb receives regulatory approval to market the Catarex
device in Japan, royalties on net sales on the terms stated in the original
development agreement dated May 14, 1998, between Bausch & Lomb and Optex, as
amended, and minimum royalties of $90,000, $350,000, and $750,000 for the first,
second, and third years, respectively, starting on first commercial use of the
Catarex device or January 1, 2004, whichever is earlier. Optex also has the
option to repurchase the acquired assets from Bausch & Lomb if it ceases
developing the Catarex technology.

       Upon the sale of Optex assets, Bausch & Lomb's development agreement with
Optex was terminated and Optex has no further involvement with Bausch & Lomb. As
a result of this transaction, Atlantic recorded a gain on the sale of Optex
assets of $2,809,451. The purchase price of $3,000,000 is nonrefundable and upon
the closing of the asset purchase agreement in March 2001, Optex has no further
obligation to Bausch & Lomb or with regard to the assets sold. Upon closing of
the asset purchase agreement, Optex agreed to forgo future contingent payments
in exchange for the receipt of a one-time $3 million payment and the same
potential for future royalties. Pursuant to Atlantic's agreement with the
minority shareholders of Optex, Optex made a profit distribution in March 2001
of $767,514 representing the minority shareholders' percentage of the cumulative
profit from the Bausch & Lomb development and asset purchase agreements up to
and including proceeds from the sale of Optex' assets. (This figure


                                      F-36





includes the $564,000  referred to above.) Three former  employees of Optex have
made claims of $240,000 in aggregate pursuant to their employment agreements for
severance in connection with the sale of Optex. The Company does not believe the
terms or intention of the parties  pursuant to the  transaction  constituted  an
event of  termination  of  employment  as defined in the  employment  agreements
requiring the payment of severance and has therefore,  not accrued any estimated
liability as of March 31, 2001.

(11)   PRIVATE PLACEMENT OF COMMON SHARES

       As of May 7, 2001, Atlantic entered into a common stock purchase
agreement with Fusion Capital Fund II, LLC pursuant to which Fusion Capital
agreed to purchase up to $6.0 million of our common stock over a 30-month
period, subject to a 6-month extension or earlier termination at our discretion.
The receipt of funds under this agreement will commence upon effective
registration, which Atlantic expects in June 2001, and certain other conditions
being satisfied. The purchase price of the shares will equal the lesser of (1)
$20.00 or (2) a price based upon the future market price of the common stock,
without any fixed discount to the market price, except that the purchase price
may not be less than $0.68 per share. A material contingency that may affect
Atlantic's operating plans and ability to raise funds is its stock price. If its
stock price remains at current levels, Atlantic will be limited in the amount of
funds it will be able to draw as defined by the Fusion Capital agreement. As the
Fusion Capital agreement is currently structured, Atlantic does not have a
guarantee that it will be able to draw any funds. Atlantic paid a finder's fee
of $120,000 in relation to this agreement in April 2001 which is included in
general and administrative expense for the three month period ended March 31,
2001.

(12)   SUBSEQUENT EVENTS

       An asset purchase agreement dated April 23, 2001, among Atlantic,
Atlantic's majority-owned subsidiary Gemini Technologies, Inc., the Cleveland
Clinic Foundation (CCF) and CCF's affiliate IFN, Inc. was signed in which Gemini
will sell, upon meeting certain closing conditions, to IFN substantially all its
assets, including all those related to the 2-5A antisense enhancing technology
for future contingent royalty payments and agreed upon withdrawal of CCF's
arbitration demand against Atlantic and Gemini. The transaction is expected to
close during the second quarter of 2001 and will be beneficial to Atlantic as
they will avoid the possibility of terminating the Cleveland sublicense with no
compensation to Gemini and substantial shutdown costs that Gemini would likely
have incurred without this asset purchase agreement.


                                      F-37






                                3,000,000 SHARES


                       ATLANTIC TECHNOLOGY VENTURES, INC.


                                  COMMON STOCK

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

                                   PROSPECTUS

                             ----------------------
                                  July 20, 2001