Filed pursuant to Rule 424(b)(3)
                                                      Registration No. 333-82010

Prospectus


                                17,569,967 SHARES

                       ATLANTIC TECHNOLOGY VENTURES, INC.

                                  COMMON STOCK

      The shares of common stock of Atlantic Technology Ventures, Inc. covered
by this prospectus are being offered and sold by certain selling shareholders
listed in this prospectus.

      Atlantic's common stock is traded on the NASD Over-the Counter Bulletin
Board under the symbol "ATLC.OB".

      Investing in Atlantic's common stock involves certain risks. See "Risk
Factors" beginning on page 3.

      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 March 12, 2002.



                                TABLE OF CONTENTS


RISK FACTORS..................................................................3

USE OF PROCEEDS...............................................................9

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS....................................................10

DESCRIPTION OF BUSINESS......................................................15

DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS.................17

INFORMATION CONCERNING DIRECTORS AND EXECUTIVE OFFICERS......................17

DESCRIPTION OF PROPERTY......................................................23

PRINCIPAL SHAREHOLDERS.......................................................25

DESCRIPTION OF SECURITIES....................................................27

SELLING SHAREHOLDERS.........................................................28

PLAN OF DISTRIBUTION.........................................................30

EXPERTS......................................................................31

ADDITIONAL INFORMATION.......................................................31

COMMISSION'S POSITION ON INDEMNIFICATION FOR SECURITIES
ACT LIABILITIES..............................................................32

INDEX TO FINANCIAL STATEMENTS................................................33



                                        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.

                    Risks Related To Our Financial Condition

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.

      We have never been profitable and we may never become profitable. As of
September 30, 2001, we had an accumulated deficit of $26,163,254. All of our
technologies are in the research and development stage, which requires
substantial expenditures. Our operating loss from inception includes revenues
consisting of milestone payments and development revenue, including a profit
component, by Bausch & Lomb in connection with development of the Catarex
device, and a government grant. In March 2001, we received $2.4 million of net
proceeds from the sale of substantially all of the assets of Optex
Ophthalmologics, Inc., our 81.2%-owned subsidiary. At the conclusion of this
sale of assets, we terminated our agreement with Bausch & Lomb that generated
the revenue described above. We do not have a current source of revenue nor do
we expect to generate any additional revenues in the near future. 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 materially adversely affected.

      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, because our common stock
has been delisted from Nasdaq, it may be 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. In addition, because our stock price is
below the floor price of $0.68, we cannot draw funds pursuant to the Fusion
Capital Agreement described in the SEC Documents. If we are unable to obtain
additional financing as needed, we may be required to reduce the scope of our
operations, which will have a material adverse effect on our business.

      As of September 30, 2001, we had a cash and cash equivalents balance of
$440,558. We anticipate that our current resources (including the $2 million
proceeds of the first closing of our recent private placement) will be
sufficient to finance our currently anticipated needs for operating and capital
expenditures for the next six months. If the investors in our recent private
placement elect to invest an additional $1,000,000, we anticipate that our
resources would be sufficient to finance our currently anticipated needs for
operating and capital expenditures for the next 12 months. We can, however, give
no assurance that we will receive any additional proceeds from the recent
private placement. We plan on performing further tests on CT-3 during the first
six months of 2002. If the results of these tests are not promising, our ability
to raise additional funds may be adversely affected.

                                        3


                         Risks Related To Our Operations

We have a limited operating history upon which to base an investment decision.

      We are a development-stage company and have not demonstrated our ability
to perform the functions necessary for the successful commercialization of any
of our product candidates. The successful commercialization of our product
candidates will require us to perform a variety of functions, including:

    o   continuing to undertake pre-clinical development and clinical trials;

    o   participating in regulatory approval processes;

    o   formulating and manufacturing products; and

    o   conducting sales and marketing activities.

      Our operations have been limited to organizing and staffing our company,
acquiring, developing and securing our proprietary technology and undertaking
pre-clinical trials and clinical trials of our principal product candidates.
These operations provide a limited basis for you to assess our ability to
commercialize our product candidates and the advisability of investing in our
common stock.

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. Our technologies 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 developing 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;

    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.

                                        4


      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.

We are dependent on others for the clinical development and regulatory approvals
of our products.

      We anticipate that we will in the future seek to enter into collaborative
agreements with pharmaceutical companies for the development of, clinical
testing of, seeking of regulatory approval for and commercialization of certain
of our pharmaceutical products. We may in the future grant to our collaborative
partners, if any, rights to license and commercialize any pharmaceutical
products developed under these collaborative agreements and such rights would
limit our flexibility in considering alternatives for the commercialization of
such products. Under such agreements, we may rely on our collaborative partners
to conduct research efforts and clinical trials on, obtain regulatory approvals
for, manufacture, market and commercialize certain of our products. Although we
believe that our collaborative partners will have an economic motivation to
commercialize the pharmaceutical products that they may license, the amount and
timing of resources devoted to these activities generally will be controlled by
each such individual partner. To the extent that we decide not to, or are unable
to, enter into any such collaborative arrangements, significant capital
expenditures, management resources and time will be required to establish and
develop in-house capabilities for the development of, clinical testing of,
seeking of regulatory approval for and commercialization of certain of our
pharmaceutical products. There can be no assurance that we will be successful in
establishing any collaborative arrangements, or that, if established, such
future partners will be successful in commercializing products or that we will
derive any revenues from such arrangements. In addition, if we are unsuccessful
in establishing such future collaborative arrangements, there can be no
assurance that we will be able to establish in-house capabilities for the
development of, clinical testing of, seeking of regulatory approval for and
commercialization of certain of our pharmaceutical products.

We lack manufacturing experience and will rely on third parties to manufacture
our potential products.

      We do not have a manufacturing facility. We have contracted with Iris
Pharmaceuticals, Inc. for clinical trial materials for CT-3. While we believe
that this arrangement should provide us with sufficient clinical trial materials
through Phase II human clinical testing, we do not currently have a second
manufacturer of clinical trial materials for commercialization and there can be
no assurance that we will be able to identify and qualify any such
manufacturers, and, if able to do so, that any such manufacturing agreements
will contain terms that are favorable to us, if at all. We have and will rely on
contract manufacturers for the foreseeable future to produce quantities of
products and substances necessary for research and development, pre-clinical
trials, human clinical trials and product commercialization. There can be no
assurance that such products can be manufactured at a cost or in quantities
necessary to make them commercially viable. There can be no assurance that third
party manufacturers will be able to meet our needs with respect to timing,
quantity and quality. If we are unable to contract for a sufficient supply of
required products and substances on acceptable terms, or if we should encounter
delays or difficulties in our relationships with manufacturers, our research and
development, pre-clinical and clinical testing would be delayed, thereby
delaying the submission of products for regulatory approval or the market
introduction and subsequent sales of such products. Any such delay may have a
materially adverse effect on our business, financial condition and results of
operations. Moreover, contract manufacturers that we may use must adhere to
current Good Manufacturing Practice ("GMP") regulations enforced by the FDA
through its facilities inspection

                                        5


program. If the facilities of such manufacturers cannot pass a pre-approval
plant inspection, the FDA pre-market approval of our products will not be
granted. To the extent that we decide not to, or is unable to, enter into
further collaborative arrangements with respect to the manufacture of clinical
trial materials for its products, or in the event that our contract
manufacturing agreement with Iris Pharmaceuticals, Inc. is terminated or proves
to be inadequate for our manufacturing needs, significant capital expenditures,
management resources and time will be required to establish and develop a
manufacturing facility and to assemble a team of professionals with the
technical expertise to perform such manufacturing. There can be no assurance
that we will be able to establish and develop a manufacturing facility and to
assemble a team of professional with the technical expertise to perform
manufacturing and such failure would likely have a materially adverse effect on
us.

We lack sales and marketing experience and will rely on third parties.

      We have no experience in sales, marketing or distribution. We do not
anticipate having the resources in the foreseeable future to allocate to the
sales and marketing of our proposed products. Our future success may depend, in
part, on our ability to enter into and maintain such collaborative
relationships, the collaborator's strategic interest in the products under
development, and such collaborator's ability to successfully market and sell any
such products. We intend to pursue collaborative arrangements regarding the
sales and marketing of our products, however, there can be no assurance that we
will be able to establish or maintain such collaborative arrangements, or if
able to do so, that they will have effective sales forces. To the extent that we
decide not to, or are unable to, enter into collaborative arrangements with
respect to the sales and marketing of its proposed products, significant capital
expenditures, management resources and time will be required to establish and
develop an in-house marketing and sales force with technical expertise. There
can also be no assurance that we will be able to establish or maintain
relationships with third party collaborators or develop in-house sales and
distribution capabilities. To the extent that we depend on third parties for
marketing and distribution, any revenues we receive will depend upon the efforts
of such third parties, and there can be no assurance that such efforts will be
successful. In addition, there can also be no assurance that we will be able to
market and sell our product in the United States or overseas.

If we fail to adequately protect or enforce our intellectual property rights or
secure rights to patents of others, the value of our intellectual property
rights would diminish.

      Our success, competitive position and future revenues will depend in part
on our ability and the abilities of our licensors to obtain and maintain patent
protection for our products, methods, processes and other technologies, to
preserve our trade secrets, to prevent third parties from infringing on our
proprietary rights and to operate without infringing the proprietary rights of
third parties. We cannot predict:

    o   the degree and range of protection any patents will afford us against
        competitors including whether third parties will find ways to invalidate
        or otherwise circumvent our patents;

    o   if and when patents will issue;

    o   whether or not others will obtain patents claiming aspects similar to
        those covered by our patents and patent applications; or

    o   whether we will need to initiate litigation or administrative
        proceedings which may be costly whether we win or lose.

      Our product candidates could infringe the proprietary rights of other
parties. If our products, methods, processes and other technologies infringe the
proprietary rights of other parties, we could incur substantial costs and we may
have to:

    o   obtain licenses,  which may not be available on commercially  reasonable
        terms, if at all;

    o   redesign our products or processes to avoid infringement;

    o   stop using the subject matter claimed in the patents held by others;

    o   pay damages; or

                                        6


    o   defend litigation or administrative proceedings which may be costly
        whether we win or lose, and which could result in a substantial
        diversion of our valuable management resources.

We rely on technologies that are licensed from third parties.

      We have entered into certain agreements with, and licensed certain
technology and compounds from, third parties. We have relied on scientific,
technical, clinical, commercial and other data supplied and disclosed by others
in entering into these agreements and will rely on such data in support of
development of certain products. Although we have no reason to believe that this
information contains errors of omission or fact, there can be no assurance that
there are no errors of omission or fact that would materially adversely affect
the future approvability or commercial viability of these products.

We may incur substantial liabilities and may be required to limit
commercialization of our products in response to product liability lawsuits.

      The testing and marketing of medical products entail an inherent risk of
product liability. 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. If we
cannot successfully defend ourselves against product liability claims, we may
incur substantial liabilities or be required to limit commercialization of our
products. Our inability to obtain sufficient product liability insurance at an
acceptable cost to protect against potential product liability claims could
prevent or inhibit the commercialization of pharmaceutical products we develop,
alone or with corporate collaborators. We, or any corporate collaborators, may
not be able to obtain insurance at a reasonable cost, if at all. Even if our
agreements with any future corporate collaborators entitle us to indemnification
against losses, such indemnification may not be available or adequate should any
claim arise.

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.


                         Risks Related to Our Securities

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

      On August 22, 2001, our securities were delisted from trading on Nasdaq.
Since then, any trading in the securities has been conducted on the National
Association of Securities Dealers' "Electronic Bulletin Board." This could
affect adversely the liquidity of our securities, not only in terms of the
number of securities that can 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. This may 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, our
delisting could adversely affect our ability to raise funds.

      In addition, our common stock is 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

                                        7


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. 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.

Our stock price is, and we expect it to remain, volatile, which could limit
investors' ability to sell stock at a profit.

      The volatile price of our stock makes it difficult for investors to
predict the value of their investment, to sell shares at a profit at any given
time, or to plan purchases and sales in advance. A variety of factors may affect
the market price of our common stock. These include, but are not limited to:

    o   publicity  regarding  actual or potential  clinical  results relating to
        products under development by our competitors or us;

    o   delay or failure in initiating, completing or analyzing pre-clinical or
        clinical trials or unsatisfactory design or result of these trials;

    o   achievement or rejection of regulatory  approvals by our  competitors or
        us;

    o   announcements of technological innovations or new commercial products by
        our competitors or us;

    o   developments concerning proprietary rights, including patents;

    o   developments concerning our collaborations;

    o   regulatory developments in the United States and foreign countries;

    o   economic or other crises and other external factors;

    o   period-to-period  fluctuations  in our  revenue  and  other  results  of
        operations;

    o   changes in financial estimates by securities analysts; and

    o   sales of our common stock.

      We will not be able to control many of these factors, and we believe that
period-to-period comparisons of our financial results will not necessarily be
indicative of our future performance.

      In addition, the stock market in general, and the market for biotechnology
companies in particular, has experienced extreme price and volume fluctuations
that may have been unrelated or disproportionate to the operating performance of
individual companies. These broad market and industry factors may seriously harm
the market price of our common stock, regardless of our operating performance.

Trading in our stock over the last 12 months has been limited, so investors may
not be able to sell as much stock as they want at prevailing prices.

      The average daily trading volume in our common stock was approximately
27,000 shares and the average daily number of transactions was approximately 20
over the last 12 months. If limited trading in our stock continues, it may be
difficult for investors to sell their shares in the public market at any given
time at prevailing prices. 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 higher volume of trading of securities.

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 may result in

                                        8


substantial dilution to the common stockholders and 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.

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.

      Under an equity-line-of-credit arrangement, Fusion Capital has committed
to purchasing $6,000,000 of our common stock. Our stock price is currently below
the $0.68 minimum required in order for us to be able to sell shares of our
common stock to Fusion, but if in the future our stock price exceeds this
minimum, we may elect to sell shares of our common stock to Fusion under the
equity-line-of-credit arrangement. In addition, Fusion Capital recently waived
the $0.68 minimum and on November 30, 2001, purchased from us under the
equity-line-of-credit arrangement 416,667 shares of our common stock at a price
per share of $0.24, representing an aggregate purchase price of $100,000.

      The purchase price for the common stock to be issued to Fusion Capital
under our common stock purchase agreement with Fusion Capital will fluctuate
based on the closing price of our common stock. Fusion Capital may at any time
sell none, some or all of the shares of common stock purchased from us.
Depending upon market liquidity at the time, sale by Fusion of shares we issue
to them could cause the trading price of our common stock to decline. Sale of a
substantial number of shares of our common stock by Fusion, 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.

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 any
sales of our common stock to Fusion Capital 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 our 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.


                                 USE OF PROCEEDS

      We will not receive any proceeds from any sales of the shares.

                                        9


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

      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

Nine Month Period Ended September 30, 2001 vs. 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 nine months ended September 30,
2001, this agreement provided $2,461,922 of development revenue and related cost
of development revenue of $2,082,568. For the nine months ended September 30,
2000, this agreement provided $3,419,831 of development revenue and related cost
of development revenue of $2,735,865. The decrease in revenues and related
expenses over last year was due to the fact that there were no revenues and
related expenses since the termination of the agreement in March 2001. The
decrease is offset by 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 (mostly intangible assets with no book
value) 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 nine months ended September 30, 2001, research and development
expense was $774,340 as compared to $854,927 for the nine months ended September
30, 2000. This decrease is due mainly to the cessation of research and
development activities on the antisense technology as a result of the sale of
the assets of Gemini. This decrease is offset somewhat by increased expenditures
on certain development projects, including CT-3 during the first part of the
year.

      Through September 30, 2000, we made an investment in TeraComm, Inc. of
$1,000,000 in cash and common stock and warrants valued at $1.8 million. For the
nine months ended September 30, 2000, we expensed $2,653,382 of this payment as
acquired in-process research and development since TeraComm's product
development activity was in its very early stages. As a result of TeraComm's not
meeting a technical milestone at December 31, 2000, no further investments were
made in TeraComm.

      For the nine months ended September 30, 2001, general and administrative
expense was $2,333,567 as compared to $1,595,463 for the nine months ended
September 30, 2000. This increase is largely due to an increase in payroll costs
over last year of approximately $130,000, and an increase in expenses incurred
in conjunction with a common stock purchase agreement entered into during the
second quarter of 2001 with Fusion Capital Fund II, LLC. These expenses include
the cost of our issuing 600,000 commitment shares to Fusion Capital of $444,000
and a finders fee of $120,000. Fusion's obligation to purchase our shares is
subject to certain conditions, including the effectiveness of a registration
statement covering the shares to be purchased. That registration statement was
declared effective on July 6, 2001. A material contingency that may affect our
operating plans and ability to raise funds under this agreement is our stock
price. Currently, our stock price is below the floor price of $0.68 specified in
the Fusion Capital agreement and as a result we are

                                       10


currently unable to draw funds pursuant to the Fusion Capital agreement. As the
Fusion Capital agreement is currently structured, we cannot guarantee that we
will be able to draw any funds. To date, we have not drawn funds pursuant to
this agreement. See "Liquidity and Capital Resources" for further details on
this agreement. In addition, we incurred expenses associated with the issuance
of 35,000 shares of our common stock to each of BH Capital Investments, L.P. and
Excalibur Limited Partnership in August 2001 in return for their commitment to
provide us with $3.5 million of financing in connection with an asset purchase
for which we had submitted a bid. We did not ultimately purchase those assets.
Those shares had an estimated fair value of $44,100 which was recorded as a
general and administrative expense for the nine months ended September 30, 2001.

      For the nine months ended September 30, 2001, we had compensation expense
relating to stock warrants of $70,634 as compared to $1,073,511 in the prior
year. The current year expense consists of $25,279 associated with warrants
issued to Dian Griesel during March 2001 as partial compensation for investor
relations services and $45,355 associated with fully vested warrants issued to
Proteus Capital Corp in August 2001 as partial compensation for fund raising
services. Additional expense associated with the warrants issued to Dian Griesel
will continue to be incurred over the remainder of the two-year term of the
agreement. As long as these warrants continue to vest, that expense will be
directly affected by the movement in the price of our common stock. For the nine
months ended September 30, 2000, we had $1,073,511 of expense associated with
warrants issued to Joseph Stevens & Company as partial compensation for
investment banking services. Compensation expense relating to these investor
relations and investment banking services represent a general and administrative
expense.

      For the nine months ended September 30, 2001, interest and other income
was $40,618, compared to $97,267 in the nine months ended September 30, 2000.
The decrease in interest income is primarily due to the decline in our cash
reserves.

      Net loss applicable to common shares for the nine months ended September
30, 2001, was $2,044,369 as compared to $6,249,540 for the nine months ended
September 30, 2000. This decrease in net loss applicable to common shares is
attributable in part to a gain on the sale of the assets of our subsidiary,
Optex, recognized during the nine months ended September 30, 2001 in the amount
of $2,569,451, partially offset by a distribution to the minority shareholders
of Optex of $837,274 (see further discussion of this sale below). In addition,
the decrease in net loss applicable to common shares is compounded by the
recording of acquired in-process research and development expense in conjunction
with our investment in TeraComm, Inc. of $2,653,382 in the nine months ended
September 30, 2000. In the nine months ended September 30, 2000, we recorded
compensation expense of $1,073,511 relating to stock warrants issued to Joseph
Stevens & Company compared with compensation expense of $70,634 relating to
stock warrants issued to the Dian Griesel and Proteus Capital Corp. during the
current year. The loss differential is partially reduced by a loss recorded on
the sale of the assets of Gemini of $334,408 in the nine months ended September
30, 2001 and the cost of our issuing 600,000 commitment shares to Fusion Capital
Fund II, LLC of $444,000 incurred in the nine months ended September 30, 2001.
In addition, with the termination of our agreement with Bausch & Lomb, we no
longer have the revenue or profits associated with that agreement available to
us. As a result, we had a reduction in profit from this agreement of $304,612
from the nine months ended September 30, 2000 as compared to 2001.

      Net loss applicable to common shares for the nine months ended September
30, 2001 also included a beneficial conversion on shares of our Series B
preferred stock in the amount of $600,000 and a dividend of $167,127 paid upon
the repurchase of the outstanding shares of Series B preferred stock recorded
during the nine months ended September 30, 2001. We also issued preferred stock
dividends on our Series A preferred stock for which the estimated fair value of
$107,449 and $811,514 was included in the net loss applicable to common shares
for the nine months ended September 30, 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 the decline in our stock price and a reduction
of the number of preferred shares issued.

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.

                                       11


      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 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

                                       12


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 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 subsequent to the
September 1999 amendment with Bausch & Lomb.

LIQUIDITY AND CAPITAL RESOURCES

      From inception to September 30, 2001, we incurred an accumulated deficit
of $26,163,254, and we have incurred additional losses through the year ended
December 31, 2001 and expect to for the foreseeable future. The loss has been
incurred through primarily research and development activities related to the
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. As a result of this sale, Atlantic and Optex no longer have any
obligations to Bausch & Lomb in connection with development of the Catarex
technology. 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. In the asset purchase agreement
Optex agreed to forgo future contingent payments provided for in the earlier
development agreement. As a result of this transaction, we recorded a gain on
the sale of Optex assets of $2,569,451. We made a profit distribution of
$837,274 to Optex's minority shareholders, representing their share of the
cumulative profit from the development agreement with Bausch & Lomb and the
proceeds from the sale of Optex' assets.

      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 and

                                       13


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 pursuant to which 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.

      On 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
replaced an earlier common stock purchase agreement between Atlantic and Fusion
Capital dated March 16, 2001. Fusion's obligation to purchase shares of our
common stock is subject to certain conditions, including the effectiveness of a
registration statement covering the shares to be purchased. That registration
statement was declared effective on July 6, 2001. The selling 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 under this agreement is our stock price. Currently, our
stock price is below the floor price of $0.68 specified in the Fusion Capital
agreement and as a result we are currently unable to draw funds pursuant to the
Fusion Capital agreement. As the Fusion Capital agreement is currently
structured, we cannot guarantee that we will be able to draw any funds. On
November 30, 2001, Fusion Capital purchased from us under the agreement 416,667
shares of our common stock at a price of $0.24, representing an aggregate
purchase price of $100,000. We paid a $120,000 finder's fee relating to this
transaction to Gardner Resources, Ltd. and issued to Fusion Capital Fund II, LLC
600,000 common shares as a commitment fee. Those shares had an estimated fair
value of $444,000. We have amended our agreement with Fusion Capital to allow
Atlantic to draw funds pursuant to the agreement regardless of its listing
status on the Nasdaq SmallCap Market.

      On November 6, 2001, we entered into an agreement with Joseph Stevens &
Company, Inc. in which Joseph Stevens agreed to act as placement agent for a
private placement of shares of our common stock. In that private placement, the
price of each share of our common stock was $0.24 and the minimum and maximum
subscription amounts were $2,000,000 and $3,000,000, respectively. In addition,
each investor receives a warrant to purchase one share of our common stock for
every share of our common stock purchased by that investor. The warrants have an
exercise price of $0.29 and are exercisable for five years from the closing
date. On December 3, 2001, we issued to certain investors an aggregate of
8,333,318 shares of our common stock for the minimum subscription of $2,000,000.
In connection with the private placement, we paid Joseph Stevens a placement fee
equal to 7% of the aggregate subscription amount plus warrants to purchase
833,331 shares of our common stock, which represented 10% of the number of
shares issued to the investors. The term of this warrant is five years and the
per share exercise price is $0.29. We expect to receive additional commitments
of up to $1 million for the maximum aggregate subscription amount, but there can
be no assurances that we will.

      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; the status of our competitors; our ability to establish
collaborative arrangements with other organizations; and our need to purchase
additional capital equipment.

                                       14


      At September 30, 2001, we had $440,558 in cash and cash equivalents. At
December 31, 2001 our cash balance was $1,591,761, after giving effect to the
aforementioned private placement. As of September 30, 2001, our current
liabilities exceeded our current assets and we had a working capital deficit of
$280,607. We anticipate that our current resources will be sufficient to finance
our anticipated needs for operating and capital expenditures at our current
level of operations for at least the next six months. If the investors in our
recent private placement elect to invest an additional $1,000,000, we anticipate
that our resources would be sufficient to finance our currently anticipated
needs for operating and capital expenditures for the next 12 months. In
addition, we will attempt to generate capital through a combination of
collaborative agreements, strategic alliances, 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
$175,000 per month. Currently, these expected operating expenses include
approximately $75,000 per month for research and preclinical development
expenses and approximately $100,000 for general and administrative expenses.

      On August 9, 2001, we retained Proteus Capital Corp. on a non-exclusive
basis as financial advisors to assist us with raising additional funds. Pursuant
to our agreement with Proteus, we granted Proteus warrants to purchase 100,000
shares of our common stock at $0.59 per share, which was the average closing
stock price for the two weeks ending August 17, 2001. The warrants were fully
vested on the date of the agreement and the term of the warrants is five years.

      Subsequent to an oral hearing before a Nasdaq Listing Qualifications
Panel, on August 23, 2001, our securities were delisted from the Nasdaq Stock
Market for failing to meet the minimum bid price requirements set forth in the
NASD Marketplace Rules, as our common stock had traded for less than $1.00 for
more than 30 consecutive business days. Our common stock trades now on the OTC
Bulletin Board under the symbol "ATLC.OB". Delisting our common stock from
Nasdaq could have a material adverse effect on our ability to raise additional
capital, our stockholders' liquidity and the price of our common stock.


                             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.

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."

                                       15


      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(TM) Technology

      Our majority-owned (81.2%) subsidiary, Optex, is entitled to royalties and
other revenues in connection with commercialization of the 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 owned 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 (mostly intangible
assets with no book value), including those related to the Catarex technology.

      Bausch & Lomb, which has committed over $15 million on the project to
date, has assumed full responsibility for development and marketing of the
technology, and will pay Optex royalties on sales of the device and the
associated system.

      Bausch & Lomb had planned to conduct a human feasibility study on the
first-generation Catarex handpiece at a location outside the United States in
mid- September 2001, but cancelled it due to several factors, including the
immediate concern surrounding extended travel as a result the September 11, 2001
terrorist tragedy.

      Bausch & Lomb has informed us that, in an effort to accelerate the
project, it will combine the feasibility study and clinical trials on the
first-generation Catarex handpiece into one study under an FDA approved
investigational device exemption, or "IDE." Bausch & Lomb considers that the
risk of combining the two studies is minimal, since all the studies to date
indicate that the system operates as intended.

      Bausch & Lomb has submitted the IDE to the FDA in the fourth quarter of
2001. The FDA requires at least 30 days to review and approval on IDE. This
would allow Bausch & Lomb to begin the trials as early as the first quarter of
2002, depending on the speed of patient registration. Once the clinical trails
are completed there will be a 90-day follow-up period, and then the data will be
submitted in a report to the FDA along with a 510(k) application for the
first-generation Catarex handpiece.

      Bausch & Lomb has also informed us that it is continuing to develop a
second-generation Catarex handpiece that better integrates the "back-end"
plumbing of the Catarex handpiece with its surgical platform but retains
unchanged the "front-end" surgical instrument of the Catarex handpiece. Since
the front-end of the second-generation handpiece is identical to that in the
first-generation handpiece, Bausch & Lomb believes that FDA approval of the
first-generation Catarex handpiece should streamline FDA approval of the
second-generation Catarex handpiece.

CT-3 Anti-inflammatory/Analgesic Compound

      We are developing our proprietary compound CT-3, a patented synthetic
derivative of carboxylic tetrahydrocannabinol (THC-7C), as an alternative to
nonsteroidal anti-inflammatory drugs, or "NSAIDs," such as aspirin and
ibuprofen. Over 130 million Americans suffer from chronic pain and 40 million
suffer from arthritis. Worldwide prescription sales of
analgesic/anti-inflammatory drugs exceeded $9 billion in 1999. Preliminary
studies have shown that CT-3 demonstrates analgesic/anti-inflammatory properties
at microgram doses without central nervous system or gastrointestinal side
effects and also reduces joint damage caused by rheumatoid arthritis.

      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. We are continuing our efforts by
conducting additional

                                       16


preclinical tests to study the analgesic activity of CT-3, particularly with
reference to neuropathic pain. Preliminary results show that CT-3
intraperitoneally dramatically reduces allodynia in neuropathic rats (with a
partial sciatic nerve ligation). We are planning to initiate shortly a Phase
I/II clinical trial of safety, tolerability, and efficacy to determine the upper
limits of safe dosing with CT-3 and to measure the potential for CT-3 to act as
a pain reliever in patients with neuropathic pain. In addition, we have recently
initiated a development plan for CT-3 to test its efficacy in multiple
sclerosis. In an animal model for multiple sclerosis, CT-3 induced a significant
decrease in spasticity, demonstrated a rapid inhibition of limb stiffness and
the effect was relatively long-lived. The results of the study validated
spasticity as a potential indication for CT-3 use. We are also preparing to
conduct Phase II clinical trials to evaluate the efficacy of CT-3 in multiple
sclerosis-associated tremors and spasticity.

      We are continuing to develop CT-3 for use in the treatment of a variety of
indications. In order to significantly increase the potential value of a
sublicensing deal, we have determined to delay sublicensing CT-3, to suitable
strategic partners to assist in clinical development, regulatory approval
filing, manufacturing and marketing of CT-3 until after successful completion of
the Phase II Clinical Trials.

Gemini and the 2-5A Antisense Technology

      Gemini Technologies, Inc., Atlantic's majority-owned subsidiary, had
license rights to an aerosolized 2-5A antisense compound to inhibit respiratory
syncytial virus (RSV). Pursuant to an asset purchase agreement dated April 23,
2001, between Atlantic, 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 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.

         DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS

           INFORMATION CONCERNING DIRECTORS AND EXECUTIVE OFFICERS

      Frederic P. Zotos, Esq., 35, has been a member of our board of directors
since May 1999, our President since April 3, 2000, and our Chief Executive
Officer since February 15, 2001. From June 1999 to 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. 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.

                                       17


      Steve H. Kanzer, C.P.A., Esq., 37, has been a member of our board of
directors since its inception in 1993. He is currently a member of our Audit
Committee and Compensation Committee. From December 1997 to November 2001, Mr.
Kanzer was President and Chief Executive Officer of Corporate Technology
Development, Inc., a biotechnology holding company based in Miami, Florida.
Since December 2000 Mr. Kanzer has also been Chairman, Chief Executive Officer
and President of Accredited Equities, Inc., a venture capital and investment
banking firm based in Miami, and President of several private biopharmaceutical
companies also 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. From 1994 until June 2000, Mr. Kanzer was a founder and
Chairman of Discovery Laboratories, Inc., a publicly-traded pharmaceutical
research and development company. Mr. Kanzer is a founder and a member of the
board of directors of DOR BioPharma, Inc., a publicly-traded pharmaceutical
research and development company. 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.

      Peter O. Kliem, 62, has been a member of our board of directors since
March 21, 2000 and is a member of our Compensation Committee. Mr. Kliem is a
co-founder, President and CEO 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. Mr. Kliem is a member of the board of directors of
DOR BioPharma, Inc., a publicly-traded pharmaceutical research and development
company. 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 serves as Industry Advisor to TVM-Techno
Venture Management. Mr. Kliem earned his M.S. in chemistry from Northeastern
University.

      Nicholas J. Rossettos, CPA, 36, has been our Chief Financial Officer
since April 2000.  Previously, Mr. Rossettos was from 1999, Manager of
Finance for Centerwatch, a pharmaceutical trade publisher headquartered in
Boston, Massachusetts, that is a wholly owned subsidiary of Thomson
Corporation of Toronto, Canada. Prior to that, from 1994, he was Director of
Finance and Administration for EnviroBusiness, Inc., an environmental and
technical management-consulting firm headquartered in Cambridge,
Massachusetts. He holds an A.B. in Economics from Princeton University and a
M.S. in Accounting and M.B.A. from Northeastern University.

      A. Joseph Rudick, M.D., 44, was our Chief Executive Officer from April 10,
2000 until February 15, 2001, and has been a member of our board of directors
since May 1999. He was also our President from May 1999 to 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., 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.

      David Tanen, 30, has served as a member of the Board of Directors since
January 28, 2002.  Mr. Tanen is currently a Director of Paramount Capital,
where he has been involved in the founding of a number of biotechnology
start-up companies.  Mr. Tanen also serves as an officer and/or director on
several other privately held development stage biotechonology companies.  Mr.
Tanen also serves on the board of directors of Abington Biomedical Offshore

                                       18


Fund and Abington Biomedical Master Fund, each a Cayman Island company. Mr.
Tanen received his B.A. from the George Washington University and his J.D. from
Fordham University School of Law. Mr. Tanen devotes only a portion of his time
to business of Atlantic.

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

Compensation of Executive Officers

      Pursuant to our 1995 stock option plan, on April 12, 2000, Dr. Rudick was
granted options for 100,000 shares of common stock at an exercise price of
$4.1875. Additionally, on April 12, 2000, Dr. Rudick was granted 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, options
for 50,000 shares of common stock that had been granted to Dr. Rudick on August
9, 1999, were rescinded in order to correct for the grant 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, Frederic Zotos was granted options
for 100,000 shares of common stock at an exercise price of $4.1875.
Additionally, on April 12, 2000, Frederic Zotos was granted 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, Nicholas Rossettos was granted
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 Atlantic's 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. The individuals named in the table will be hereinafter referred to 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 the year.




                           SUMMARY COMPENSATION TABLE

----------------------------------------------------------------------------------------------------
                                                                      Long-Term      All Other
                                      Annual Compensation             Compensation   Compensation($)
                                                                          Awards
                               ---------------------------------------------------------------------
Name and Principal       Year  Salary($)(1) Bonus($) Other            Securities
Position                                             Annual           Underlying
                                                     Compensation($)  Options/SARs(#)
----------------------------------------------------------------------------------------------------
                                                                    
A. Joseph Rudick,        2000   123,750    111,174            0          25,000      84,674(2)
M.D.(1)                  1999         0     23,502            0          87,000(3)   81,523(4)
  Chief Executive        1998         0          0            0          10,000
  Officer
----------------------------------------------------------------------------------------------------
Frederic P. Zotos, Esq.  2000   131,250     50,000       10,000(6)      250,000      14,750(7)
(5)                      1999         0          0            0          37,000       2,600(8)
  President              1998         0          0            0               0           0
----------------------------------------------------------------------------------------------------
Nicholas J. Rossettos,   2000    91,146     25,000       10,000(10)      50,000           0
C.P.A. (9) Chief         1999         0          0            0               0           0
Financial Officer,       1998         0          0            0               0           0
Treasurer and Secretary
----------------------------------------------------------------------------------------------------


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

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

(2)   Represents $18,174 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.

                                       19


(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.

(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.


Options and Stock Appreciation Rights

      The following table contains information concerning the grant of stock
options under the 1995 Stock Option Plan 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.


                                       20


                      OPTION/SAR GRANTS IN LAST FISCAL YEAR

-------------------------------------------------------------------------------
Individual Grants
-------------------------------------------------------------------------------
                        Number of
                           Securities % of Underlying
                        Underlying      Options/SARs
                        Options/        Granted to       Exercise
                        SARs            Employees in       Price      Expiration
Name                    Granted(#)(1)   Fiscal Year(2)   ($/Share)(3)    Date
-------------------------------------------------------------------------------
A. Joseph Rudick M.D.        125,000           25%         $4.1875    4/12/10
-------------------------------------------------------------------------------
Frederick Zotos, Esq.        250,000           51%         $4.1875    4/12/10
-------------------------------------------------------------------------------
Nicholas J. Rossettos,        50,000           10%         $4.1875    4/12/10
CPA
-------------------------------------------------------------------------------
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% on April 3, 2000 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% upon 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%
      upon 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%
      upon 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.

(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.

                                       21


Option Exercises and Holdings

      The following table provides information with respect to the Named
Officers concerning the exercisability of options during fiscal year 2000 and
unexercisable options held as of the end of fiscal year 1999. No stock
appreciation rights were exercised during fiscal year 1999, 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           Value of Unexercised
                     Acquired  Realized   Underlying                  In-the-Money
                       on         (1)     Unexercised                 Options/SARs at FY-End
                     Exercise             Options/SARs at             (Market price of shares
                                          FY-End (#)                  at FY-End less exercise
                                                                      price) ($)(1)
                                          ------------------------------------------------------
                                          Exercisable  Unexercisable  Exercisable  Unexercisable
------------------------------------------------------------------------------------------------
                                                                      
A. Joseph Rudick, M.D.   0         -       94,361       127,639           0              0
------------------------------------------------------------------------------------------------
Frederic P. Zotos        0         -       92,833       194,167           0              0
------------------------------------------------------------------------------------------------
Nicholas J. Rossettos    0         -       12,500        37,500           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.

Compensation of Directors

      Non-employee directors are eligible to participate in an automatic stock
option grant program pursuant to the 1995 stock option plan. Non-employee
directors are granted 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, Atlantic granted
each of Steve 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, Peter Kliem was
granted options for 25,000 shares of common stock at an exercise price of
$3.1875. On September 29, 2000, Steve Kanzer was granted options for 25,000
shares of common stock at an exercise price of $3.1875. Peter Kliem was also
granted 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.

      The 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.

Board members are reimbursed for reasonable expenses incurred in connection with
attending meetings of the board and of committees of the board.

Long Term Incentive Plan Awards

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

                                       22


Employment Contracts and Termination of Employment and Change of Control
Agreements

      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 at
which time the employment agreement was amended to reflect a new compensation
structure.

      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 at which time the employment
agreement was amended to reflect a new compensation structure.

      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.

Change of Control Transactions

      We are not aware of any transactions resulting in a change of control
during fiscal year 2001.


                             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 leased 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 ending May 14, 2003, with monthly lease payments of $1,251. We are
currently looking to sublease these premises.

      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

      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:

                                       23


=============================================================================
  Warrant       No. of     Exercise
  Number        Shares       Price                Exercise Period
=============================================================================
  No.1          150,000      $2.50      1/4/00 through 1/4/05
-----------------------------------------------------------------------------
                                        1/4/01 through 1/4/06 (which vested
                                        in equal monthly increments during
  No.2          150,000      $3.50      1/4/00-1/4/01)
-----------------------------------------------------------------------------
                                        1/4/02 through 1/4/07 (which vested
                                        in equal monthly increments during
  No.3          150,000      $4.50      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 entered 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 the transaction set forth
above was 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 was listed on the Nasdaq SmallCap Market until August 23,
2001, when our stock was delisted. Since that date our common stock has been
listed on the NASD Over-the-Counter Bulletin Board. The following table sets
forth the high and low price for our common stock as quoted, in U.S. dollars, by
the Nasdaq SmallCap Market and the OTC BB, as applicable, during each quarter
within the last two fiscal years:

==========================================
  Quarter Ended          High       Low
==========================================
  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
------------------------------------------
  June 30, 2001          $1.00     $0.51
------------------------------------------
  September 30, 2001     $0.80     $0.16
------------------------------------------
  December 31, 2001      $0.51     $0.16
==========================================


      The number of holders of record of our common stock as of February 12,
2002 was 153.

      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.

                                       24



                             PRINCIPAL SHAREHOLDERS

      The following table sets forth certain information known to us with
respect to the beneficial ownership of common stock as of February 12, 2002, 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 power and also any shares which the individual has
the right to acquire within 60 days of February 12, 2002, 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 PERCENT OF TOTAL SHARES

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

CERTAIN BENEFICIAL HOLDERS:

Lindsay A. Rosenwald, M.D.(2)         4,665,904              28.9%
787 Seventh Avenue
New York, NY 10019

Joseph Stevens(3)                     1,283,331              7.8%
59 Maiden Lane, 32nd Floor
New York, NY  10038

MANAGEMENT:

A. Joseph Rudick, M.D.(4)              201,166               1.2%

Frederic P. Zotos, Esq.(5)             283,666               1.7%

Steve H. Kanzer, C.P.A., Esq.(6)       110,000                 *

Peter O. Kliem(7)                      100,916                 *

Nicholas J. Rossettos, C.P.A.(8)       87,500                  *

All current executive
officers and directors as
a group (5 persons)                    412,499               2.7%

------------------------
*     Less than 1.0%

                                       25



(1)   Percentage of beneficial ownership is calculated assuming 16,004,599
      shares of common stock were outstanding on February 12, 2002.

(2)   Includes 154,350 shares of common stock issuable upon conversion of 47,202
      shares of Series A preferred stock convertible within 60 days of February
      12, 2002. 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)   Includes 450,000 shares of common stock issuable upon exercise of three
      warrants exercisable within 60 days of February 12, 2002.

(4)   Represents options exercisable within 60 days of February 12, 2002. 25,000
      shares of common stock were exercisable pursuant to stock options granted
      on February 20, 2001 for 100,000 shares, of which 25% or 25,000 were
      exercisable as of February 20, 2002, then an additional 25% annually
      thereafter; an additional 6,250 shares of common stock were exercisable
      pursuant to stock options granted on February 20, 2001 for 25,000 shares,
      of which 25% or 6,250 were exercisable as of February 20, 2002, then an
      additional 25% annually thereafter; an additional 75,000 shares of common
      stock are exercisable pursuant to stock options granted under the plan on
      April 12, 2000 for 100,000 shares, of which 50% or 50,000 shares were
      exercisable as of April 3, 2001, then an additional 25% annually
      thereafter; an additional 18,750 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 32,500 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 10,000
      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.

(5)   Represents options exercisable within 60 days of February 12, 2002. 25,000
      shares of common stock were exercisable pursuant to stock options granted
      on February 20, 2001 for 100,000 shares, of which 25% or 25,000 were
      exercisable as of February 20, 2002, then an additional 25% annually
      thereafter; an additional 37,500 shares of common stock were exercisable
      pursuant to stock options granted on February 20, 2001 for 150,000 shares,
      of which 25% or 37,500 were exercisable as of February 20, 2002, then an
      additional 25% annually thereafter; an additional 75,000 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
      112,500 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
      exercisable starting one year from grant date.

(6)   Represents options exercisable within 60 days of February 12, 2002. 50,000
      shares of common stock were exercisable pursuant to stock options granted
      on February 20, 2001, all of which were immediately exercisable; an
      additional 25,000 shares are exercisable pursuant to stock options granted
      on February 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

                                       26


      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 June, 29 2001. 50,000
      shares of common stock were exercisable pursuant to stock options granted
      on February 20, 2001, all of which were immediately exercisable; an
      additional 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; an additional 17,250 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; and an additional 6,666 shares of common stock were
      exercisable pursuant to stock options granted on March, 21 2000 for 10,000
      shares, which are exercisable in three equal annual amounts starting from
      one year of the grant date.

(8)   Represents options exercisable within 60 days of February 12, 2002. 12,500
      shares of common stock were exercisable pursuant to stock options granted
      on February 20, 2001 for 50,000 shares, exercisable in four equal annual
      amounts starting from one year of the grant date; and an additional 75,000
      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.


                            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 February 12, 2002, 16,004,599 shares of our common stock
were issued and outstanding, 330,714 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 NASD Over-the-Counter Bulletin Board.

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

                                       27


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
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.


                              SELLING SHAREHOLDERS

      On December 3, 2001, we issued in a private placement to certain
investors, 8,333,318 shares of our common stock and issued to the investors
warrants to acquire a further 8,333,318 shares of our common stock. We also
issued to the placement agent in the private placement, Joseph Stevens &
Company, Inc., warrants to acquire 833,331 shares of our common stock. (These
transactions are described in our Current Report on Form 8-K filed with the
Securities and Exchange Commission on December 6, 2001.)

      On August 1, 2001, we agreed to issue 35,000 shares of our common stock to
each of BH Capital Investments, L.P. and Excalibur Limited Partnership in return
for their commitment to provide us with $3.5 million of financing in connection
with an asset purchase for which we had submitted a bid. We subsequently issued
those shares but ultimately did not purchase those assets. In issuing these
shares, we relied on the exemption from registration provided by Regulation D of
the Securities Act.

      The table below sets forth information as of February 12, 2002, regarding
the beneficial ownership of shares of common stock by the selling shareholders.
The information regarding the selling shareholders' beneficial ownership after
this offering assumes that all the shares of common stock offered by this
prospectus are sold. The presentation is based on the 16,004,599 shares of our
common stock that were outstanding on February 12, 2002.


                                       28





                                                                                Number of shares
                                                                                included in this                        Percentage
                                       Number of shares     Number of           offering that are                       of the
                                       beneficially owned   outstanding shares  issuable upon       Number of shares    shares owned
                                       prior to this        included in this    exercise of         owned subsequent    after this
   Selling Shareholder                 offering             offering            warrant             to this offering    offering
   -------------------                 ------------------   -----------------   ----------------    ----------------    ------------

                                                                                                              
   Lindsay A. Rosenwald                4,665,904(1)          2,083,333            2,083,333            499,238               3.1%
   Neal Ackerman and
   Martha Ackerman JT WROS             1,250,000             625,000              625,000              0                     -
   J. William Doyle                    833,332               416,666              416,666              0                     -
   Louis Reif                          833,332               416,666              416,666              0                     -
   Delaware Charter Guarantee & TR
   F/B/O Howard Tanning IRA            833,332               416,666              416,666              0                     -
   Morris Arnston                      416,666               208,333              208,333              0                     -
   Braziel Family Trust D/T/D
   9/7/95, Ronald & Debra Braziel
   Trustees                            421,666               208,333              208,333              5,000                 *
   Industrial Electronics              416,666               208,333              208,333              0                     -
   John Dunkin                         416,666               208,333              208,333              0                     -
   R. Craig Fetz                       512,940(2)            208,333              208,333              96,274                *
   John Goodman                        416,666               208,333              208,333              0                     -
   Stephen & Pilar
   Lebovitz JT WROS                    416,666               208,333              208,333              0                     -
   Stephen Lisenby                     416,666               208,333              208,333              0                     -
   Harvey Lustig &
   Ronnie Lustig JT WROS               420,666               208,333              208,333              4,000                 *
   Nasser & Co. CPA                    416,666               208,333              208,333              0                     -
   Michael Pinney                      416,666               208,333              208,333              0                     -
   Nancy Pudelsky &
   David Pudelsky JT WROS              416,666               208,333              208,333              0                     -
   Suzanne Schiller                    416,666               208,333              208,333              0                     -
   Lucile Slocum                       416,666               208,333              208,333              0                     -
   Carolyn Taylor                      416,666               208,333              208,333              0                     -
   Gregg Dovolis                       208,332               104,166              104,166              0                     -
   Richard Friedman                    212,632(3)            104,166              104,166              4,300                 *
   Robert Guercio                      208,332               104,166              104,166              0                     -
   Thomas Hashem                       208,332               104,166              104,166              0                     -
   Norman Jacob                        208,332               104,166              104,166              0                     -
   John Kuehn                          208,332               104,166              104,166              0                     -
   Hyman Lezell Revocable
   Inter-Vivos Trust                   242,190(4)            104,166              104,166              33,858                *


                                                                              29





                                                                                Number of shares
                                                                                included in this                        Percentage
                                       Number of shares     Number of           offering that are                       of the
                                       beneficially owned   outstanding shares  issuable upon       Number of shares    shares owned
                                       prior to this        included in this    exercise of         owned subsequent    after this
   Selling Shareholder                 offering             offering            warrant             to this offering    offering
   -------------------                 ------------------   -----------------   ----------------    ----------------    ------------

                                                                                                              
   Delaware Charter Guarantee & Tr
   F/B/O Richard Pellegrino IRA        208,332               104,166              104,166              0                     -
   Robert Pellegrino Profit Sharing
   Plan                                208,332               104,166              104,166              0                     -
   Ivy Scheinholz                      208,332               104,166              104,166              0                     -
   William Silver                      227,007(5)            104,166              104,166              18,675                *
   Praful Desai                        125,000               62,500               62,500               0                     -
   George Kimble & Mary Ellen
   Kimble JT WROS                      83,332                41,666               41,666               0                     -
   Joseph Stevens & Company, Inc.      1,283,331(6)          0                    833,331              450,000               2.7%
   B.H. Capital Investments, L.P.      156,756(6)            35,000               0                    121,756               -
   Excalibur Limited Partnership       156,756(6)            35,000               0                    121,756               -


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

(1)   Includes 154,350 shares of common stock issuable upon conversion of 47,202
      shares of Series A preferred stock convertible within 60 days of February
      12, 2002. 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.

(2)   Includes 89,519 shares of common stock issuable upon conversion of 27,376
      shares of Series A preferred stock convertible within 60 days of February
      12, 2002.

(3)   Includes 4.000 shares of common stock held jointly with another person.

(4)   Includes 33,510 shares of common stock issuable upon conversion of 10,248
      shares of Series A preferred stock convertible within 60 days of February
      12, 2002.

(5)   Includes 5,700 shares of common stock held jointly with another person and
      8,175 shares of common stock issuable upon conversion of 2,500 shares of
      Series A preferred stock convertible within 60 days of February 12, 2002.

(6)   Includes 450,000 shares of common stock issuable upon exercise of three
      warrants exercisable within 60 days of February 12, 2002.

(7)   Includes 77,000 shares of common stock issuable upon exercise of warrants
      exercisable within 60 days of February 12, 2002.

      The aggregate proceeds to the selling shareholders from the sale of the
common stock offered by them hereby will be the purchase price of common stock
less discounts and commissions, if any.


                              PLAN OF DISTRIBUTION

      The selling shareholders, which term includes their successors,
transferees, pledgees or donees or their successors, may sell the common stock
directly to purchasers or through underwriters, broker-dealers or agents, who
may receive compensation in the form of discounts, concessions or commissions
from the selling shareholders or the

                                       30



purchasers, which discounts, concessions or commissions as to any particular
underwriter, broker-dealer or agent may be in excess of those customary in the
types of transactions involved.

      The common stock may be sold by any selling shareholder in one or more
transactions at fixed prices, at prevailing market prices at the time of sale,
at prices related to such prevailing market prices, at varying prices determined
at the time of sale, or at negotiated prices. Such sales may be effected in
transactions, which may involve crosses or block transactions (1) on any
national securities exchange or quotation service on which the common stock may
be listed or quoted at the time of sale, (2) in the over-the-counter market, (3)
in transactions otherwise than on such exchanges or services or in the
over-the-counter market, (4) through the writing of options, whether such
options are listed on an options exchange or otherwise, or (5) through the
settlement of short sales. In connection with the sale of our common stock or
otherwise, any selling shareholder may enter into hedging transactions with
broker-dealers or other financial institutions which may in turn engage in short
sales of the common stock and deliver these securities to close out such short
positions, or loan or pledge the common stock to broker-dealers that in turn may
sell these securities.

      Each selling shareholder reserves the right to accept and, together with
its agents from time to time, to reject, in whole or in part, any proposed
purchase of common stock to be made directly or through agents.

      Our outstanding common stock is listed for trading on the NASD
Over-the-Counter Bulletin Board under the symbol "ATLC.OB".

      Any underwriters, broker-dealers or agents that participate in the sale of
the common stock may be "underwriters" within the meaning of Section 2(11) of
the Securities Act. Any discounts, commissions, concessions or profit they earn
on any resale of the shares may be underwriting discounts and commissions under
the Securities Act.

      To the extent required, the common stock to be sold, the name of each
selling shareholder, the respective purchase prices and the public offering
prices, the name of any agent, dealer or underwriter, and any applicable
commissions or discounts with respect to a particular offer will be set forth in
an accompanying prospectus supplement or, if appropriate, a post-effective
amendment to the registration statement of which this prospectus is a part.

      We have agreed to indemnify the selling shareholders against certain
liabilities, including certain liabilities under the Securities Act, or to
contribute to payments that the selling shareholders may be required to make in
respect of such liabilities.


                                     EXPERTS

      The consolidated financial statements of Atlantic Technology Ventures,
Inc. and subsidiaries (a development stage company) 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 July 13, 1993 (inception) to December 31, 2000,
have been included herein and in the registration statement in reliance upon the
report of KPMG LLP, independent 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.


                             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

                                       31



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 SEC, Room 1024, 450 Fifth Street, N.W., Washington, D.C. 20549, and at
the SEC's Regional Offices located at 233 Broadway, New York, New York 10279,
and 500 West Madison Street, Chicago, Illinois 60601. Please call the SEC 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 the Public
Reference Section of the SEC at 450 Fifth Street, N.W., Washington, D.C. 20549,
at prescribed rates. The SEC maintains a Web site (http://www.sec.gov) that
contains information regarding registrants that file electronically with the
SEC.


   COMMISSION'S POSITION ON INDEMNIFICATION FOR SECURITIES ACT LIABILITIES

      In the SEC's opinion, indemnification for certain acts of directors,
officers and controlling persons is against public policy, as expressed in the
Securities Act, and is, therefore, unenforceable. If a claim for indemnification
against such liabilities (other than the payment by us of expenses incurred or
paid by a director, officer or controlling person of Atlantic in the successful
defense of any action, suit or proceeding) is asserted by any Atlantic director,
officer or controlling person in connection with the securities being
registered, we will, unless in the opinion of our counsel the matter has been
settled by controlling precedent, submit to a court of appropriate jurisdiction
the question whether such indemnification by Atlantic is against public policy
as expressed in the Securities Act and will be governed by the final
adjudication of that issue.


                                       32



                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

             CONSOLIDATED FINANCIAL STATEMENTS FOR FISCAL YEAR 2000

                                                                            Page
                                                                         ----

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-3
Consolidated Statements of Shareholders' Equity for
      the Period from July 13, 1993 (inception) to
      December 31, 2000................................................  F-4
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-8
Notes to Consolidated Financial Statements.............................  F-9


   CONSOLIDATED FINANCIAL STATEMENTS FOR NINE MONTHS ENDED SEPTEMBER 30, 2001

Consolidated Balance Sheet as of September 30, 2001 (unaudited)........  F-29
Consolidated Statements of Operations (unaudited) for
      the nine months ended September 30, 2001 and 2000
      and the period from July 13, 1993 (inception) to
      September 30, 2001...............................................  F-30
Consolidated Statements of Cash Flows (unaudited) for
      the nine months ended September 30, 2001 and 2000
      and the period from July 13, 1993 (inception) to
      September 30, 2001...............................................  F-31
Notes to Consolidated Financial Statements (unaudited).................  F-32



                                       33



                          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
                                                                                   December 31     December 31,
                                 Assets                                               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, $.001 par value. Authorized                    360             610
         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, 112,896 and 117,195 issued and             520,263         540,074
         outstanding at December 31, 2000 and 1999, respectively

      Common stock, $.001 par value. Authorized 50,000,000 shares; 6,122,135             6,122           4,816
         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 stage                                 (24,826,334)    (18,790,099)
                                                                                  ------------    ------------
                                                                                       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
                                                                                  ============    ============


See accompanying notes to consolidated financial statements.


                                       F-2





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

                      Consolidated Statements of Operations

                                                                                                       Cumulative
                                                                                                       period from
                                                                                                       July 13, 1993
                                                                     Year Ended December 31,           Inception to
                                                      --------------------------------------------     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-3





               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                                                      --            --            --            --
                                                              ----------    ----------    ----------    ----------
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                       --            --            --            --
      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-4





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

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                     (4,299)      (19,811)        9,453             9
      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-5





                                                                                                            Deficit
                                                                   Common Stock                            Accumulated
                                                                    Subscribed             Additional        during
                                                            -------------------------       Paid-in        Development   Deferred
                                                              Number         Amount         Capital           Stage     Compensation
                                                            -----------   -----------     ------------    ------------- -----------
                                                                                                     

      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)           --
                                                         ------------    ------------    ------------    ------------    -----------
                                                                182              --        21,493,715     (13,590,056)      (74,400)
Balance at December 31, 1997
      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)           --
                                                         ------------    ------------    ------------    ------------    ----------
                                                                 182             --        21,662,881     (16,343,584)           --
Balance at December 31, 1998
      Conversion of preferred to common stock                    --              --              (218)           --              --
      Preferred stock dividend                                   --              --              (391)           --              --
      Net loss                                                   --              --              --        (2,446,515)           --
                                                         ------------    ------------    ------------    ------------    ----------
                                                                 182             --        21,662,272     (18,790,099)           --
Balance at December 31, 1999
      Conversion of preferred to common stock                    --              --              (701)           --              --
      Preferred stock dividend                                   --              --               (60)           --              --
      Cashless exercise of preferred warrants                    --              --            19,802            --
      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-6





                                                                                                        Total
                                                                      Common Stock                   Stockholders'
                                                                      Subscriptions    Treasury         Equity
                                                                       Receivable        Stock         (Deficit)
                                                                      -------------   -----------   ---------------

                                                                                           

      Common stock subscribed at $.001 per share                        (6,277)           --              --
         July-November 1993
      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)
                                                                  ------------    ------------    ------------

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-7





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

                      Consolidated Statements of Cash Flows

                                                                                                         Cumulative
                                                                                                         period from
                                                                                                         July 13, 1993
                                                                         Year ended December 31,        (inception) to
                                                            ------------------------------------------   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)
                                                            -----------    -----------    -----------    -----------

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 (used in) 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-8


               ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                          (A Development 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


                                       F-9


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

                   Notes to Consolidated Financial Statements

                        December 31, 2000, 1999 and 1998


           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.

(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.


                                      F-10


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

                   Notes to Consolidated Financial Statements

                        December 31, 2000, 1999 and 1998


           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.

           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

                                      F-11


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

                   Notes to Consolidated Financial Statements

                        December 31, 2000, 1999 and 1998


           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.

(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


                                      F-12


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

                   Notes to Consolidated Financial Statements

                        December 31, 2000, 1999 and 1998

           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.

           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

                                      F-13


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

                   Notes to Consolidated Financial Statements

                        December 31, 2000, 1999 and 1998


           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-14


               ATLANTIC TECHNOLOGY VENTURES, INC. AND SUBSIDIARIES
                          (A Development 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.

                                      F-15


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

                   Notes to Consolidated Financial Statements

                        December 31, 2000, 1999 and 1998


           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.

           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, amounting to an aggregate of 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

                                      F-16


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

                   Notes to Consolidated Financial Statements

                        December 31, 2000, 1999 and 1998


           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 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,

                                      F-17


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

                   Notes to Consolidated Financial Statements

                        December 31, 2000, 1999 and 1998


           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 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

                                      F-18


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

                   Notes to Consolidated Financial Statements

                        December 31, 2000, 1999 and 1998


           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.

                                      F-19


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

                   Notes to Consolidated Financial Statements

                        December 31, 2000, 1999 and 1998


           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:




                                                                      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           $    4.05                     $   1.20                       $    2.84
  of options granted during the year  =========                     ========                       =========



                                      F-20



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

                   Notes to Consolidated Financial Statements

                        December 31, 2000, 1999 and 1998


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

                           Number of                              Number of
                            options           Remaining           options
     Exercise price       outstanding       contractual 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
         $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

                                      F-21


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

                   Notes to Consolidated Financial Statements

                        December 31, 2000, 1999 and 1998


           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.

           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

                                      F-22


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

                   Notes to Consolidated Financial Statements

                        December 31, 2000, 1999 and 1998


           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.

(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.

                                      F-23


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

                   Notes to Consolidated Financial Statements

                        December 31, 2000, 1999 and 1998


           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

                                      F-24


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

                   Notes to Consolidated Financial Statements

                        December 31, 2000, 1999 and 1998

           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.

           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

                                      F-25


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

                   Notes to Consolidated Financial Statements

                        December 31, 2000, 1999 and 1998


           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 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


                                      F-26


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

                   Notes to Consolidated Financial Statements

                        December 31, 2000, 1999 and 1998


           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 6,162,829 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.

           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.

                                      F-27


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

                   Notes to Consolidated Financial Statements

                        December 31, 2000, 1999 and 1998


           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-28


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

                           Consolidated Balance Sheet

                                  (Unaudited)



                                                                                September 30,
                                 Assets                                            2001
------------------------------------------------------------------------        ------------
                                                                             
Current assets:
     Cash and cash equivalents                                                  $    440,558
     Accounts receivable                                                                  --
     Prepaid expenses                                                                 27,194
                                                                                ------------
                          Total current assets                                       467,752

Property and equipment, net                                                          116,364
Investment in affiliate                                                                8,351
Other assets                                                                          22,838
                                                                                ------------

                          Total assets                                          $    615,305
                                                                                ============

                 Liabilities and Stockholders' Deficit

Current liabilities:
     Accounts payable and accrued expenses                                      $    748,359
     Deferred revenue                                                                     --

                                                                                ------------
                          Total current liabilities                             $    748,359

Redeemable Series B convertible preferred stock
     Authorized 1,647,312 shares; 0 shares issued and
     outstanding at September 30, 2001                                                    --

Stockholders' deficit:
     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; 350,606 shares issued and
         outstanding at September 30, 2001
         (liquidation preference aggregating $4,557,878 at
         September 30, 2001)                                                             351
     Convertible preferred stock warrants, 112,896
         issued and outstanding at September 30, 2001                                520,263
     Common stock, $.001 par value. Authorized 50,000,000
         shares; 7,201,480 shares issued and outstanding
         at September 30, 2001                                                         7,201
     Common stock subscribed. 182 shares at September 30, 2001                            --
     Additional paid-in capital                                                   25,502,927
     Deficit accumulated during development stage                                (26,163,254)
                                                                                ------------
                                                                                    (132,512)

     Less common stock subscriptions receivable                                         (218)
     Less treasury stock, at cost                                                       (324)
                                                                                ------------

                          Total stockholders' deficit                               (133,054)
                                                                                ------------

                          Total liabilities and stockholders' deficit           $    615,305
                                                                                ============


     See accompanying notes to unaudited consolidated financial statements.


                                      F-29






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

                           Consolidated Balance Sheet

                                  (Unaudited)

                                                                                             Cumulative
                                                                                             period from
                                                                                            July 13, 1993
                                                                    Nine months ended      (inception) to
                                                                      September 30,         September 30,
                                                               --------------------------   -------------
                                                                   2001          2000           2001
                                                               -----------    -----------    -----------
                                                                                    
Revenues:
     Development revenue                                       $ 2,461,922    $ 3,419,831    $ 8,713,720
     License revenue                                                  --             --        2,500,000
     Grant revenue                                                 250,000         13,009        616,659
                                                               -----------    -----------    -----------

           Total revenues                                        2,711,922      3,432,840     11,830,379
                                                               -----------    -----------    -----------

Costs and expenses:
     Cost of development revenue                                 2,082,568      2,735,865      7,084,006
     Research and development                                      774,340        854,297     10,279,250
     Acquired in-process research and development                     --        2,653,382      2,653,382
     General and administrative                                  2,333,567      1,595,463     18,236,793
     Compensation expense relating to stock warrants, net
        (general and administrative)                                70,634      1,073,511      1,091,499
     License fees                                                     --             --          173,500
                                                               -----------    -----------    -----------

           Total operating expenses                              5,261,109      8,912,518     39,518,430
                                                               -----------    -----------    -----------

           Operating loss                                       (2,549,187)    (5,479,678)   (27,688,051)

Other (income) expense:
     Interest and other income                                     (40,618)       (97,267)    (1,291,754)
     Gain on sale of Optex assets                               (2,569,451)          --       (2,569,451)
     Loss on sale of Gemini assets                                 334,408           --          334,408
     Interest expense                                                 --             --          625,575
     Equity in (earnings) loss of affiliate                         58,993         55,615        138,267
     Distribution to minority shareholders                         837,274           --          837,274
                                                               -----------    -----------    -----------

           Total other (income) expense                         (1,379,394)       (41,652)    (1,925,681)
                                                               -----------    -----------    -----------

           Net loss                                            $(1,169,793)   $(5,438,026)  $(25,762,370)
                                                               ===========    ===========   ============

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                107,449        811,514      1,390,512
                                                               -----------    -----------    -----------

Net loss applicable to common shares                           $(2,044,369)   $(6,249,540)  $(33,485,321)
                                                               ===========    ===========   ============

Net loss per common share:
     Basic and diluted                                         $     (0.30)   $     (1.14)
                                                               ===========    ===========

Weighted average shares of common stock outstanding,
     basic and diluted:                                          6,734,788      5,504,144
                                                               ===========    ===========


     See accompanying notes to unaudited consolidated financial statements.


                                      F-30





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

                      Consolidated Statement of Cash Flows

                                   (Unaudited)

                                                                                                                      Cumulative
                                                                                                                     period from
                                                                                           Nine months ended        July 13, 1993
                                                                                             September 30,          (inception) to
                                                                                    ----------------------------     September 30,
                                                                                        2001             2000             2001
                                                                                    -----------      -----------     -------------
                                                                                                             
Cash flows from operating activities:
     Net loss                                                                        (1,169,793)      (5,438,026)     (25,762,370)
     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 common stock and warrants                    488,100             --            786,302
           Expense relating to the issuance of options                                     --               --             81,952
           Expense related to Channel merger                                               --               --            657,900
           Change in equity of affiliate                                                 58,993           55,615          138,267
           Compensation expense relating to stock options and warrants                   70,634        1,073,511        1,299,544
           Discount on notes payable - bridge financing                                    --               --            300,000
           Depreciation                                                                  55,015           51,529          561,520
           Gain on sale of Optex assets                                              (2,569,451)            --         (2,569,451)
           Distribution to Optex minority shareholders                                  837,274             --            837,274
           Loss on sale of Gemini assets                                                334,408             --            334,408
           Loss on disposal of furniture and equipment                                     --               --             73,387
           Changes in assets and liabilities:
               (Increase) decrease in accounts receivable                               192,997         (700,188)            --
               Increase in prepaid expenses                                              (4,595)         (20,185)         (27,194)
               Decrease in deferred revenue                                          (1,294,615)            --               --
               Increase (decrease) in accrued expenses                                 (664,637)         519,025          121,201
               Increase (decrease) in accrued interest                                     --               --            172,305
               Increase in other assets                                                 (19,937)          (2,901)         (22,838)
                                                                                    -----------      -----------      -----------
                  Net cash used in operating activities                              (3,685,607)      (2,661,620)     (21,217,793)
                                                                                    -----------      -----------      -----------
Cash flows from investing activities:
     Purchase of furniture and equipment                                               (108,250)        (137,869)        (921,331)
     Investment in affiliate                                                               --           (146,618)        (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                 2,891,750         (284,487)       1,938,151
                                                                                    -----------      -----------      -----------
Cash flows from financing activities:
     Proceeds from exercise of warrants                                                    --               --              5,500
     Proceeds from exercise of stock options                                               --            344,597          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                                                         (987)            --             (1,305)
     Proceeds from the issuance of common stock                                            --               --          7,547,548
     Proceeds from issuance of convertible preferred stock                                 --            828,489       11,441,672
     Repurchase of convertible preferred stock                                         (617,067)            --         (1,128,875)
     Distribution to Optex minority shareholders                                       (811,114)            --           (811,114)
                                                                                    -----------      -----------      -----------

                  Net cash provided (used in) by financing activities                (1,429,168)       1,173,086       19,720,200
                                                                                    -----------      -----------      -----------

                  Net decrease in cash and cash equivalents                          (2,223,025)      (1,773,021)         440,558

Cash and cash equivalents at beginning of period                                      2,663,583        3,473,321             --
                                                                                    -----------      -----------      -----------
Cash and cash equivalents at end of period                                              440,558        1,700,300          440,558
                                                                                    ===========      ===========      ===========
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           49,880
     Conversion of preferred to common stock                                                409              289            2,835
     Preferred stock dividend issued in shares                                          107,449          811,514        1,233,329
                                                                                    ===========      ===========      ===========


     See accompanying notes to unaudited consolidated financial statements.


                                      F-31


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

                   Notes to Consolidated Financial Statements

                        December 31, 2000, 1999 and 1998


(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 accounting
principles generally accepted in the United States of America for complete
annual 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/A as of and for the year ended December 31, 2000.

(2)        LIQUIDITY

           On November 6, 2001, Atlantic entered into an agreement with Joseph
Stevens & Company, Inc. in which Joseph Stevens agreed to act as placement agent
for a private placement of shares of Atlantic common stock. In that private
placement, the proposed purchase price of each share of Atlantic common stock
will be $0.24 and the minimum and maximum aggregate subscription amounts will be
$2,000,000 and $3,000,000, respectively. In addition, each investor will receive
a warrant to purchase one share of Atlantic common stock for every share of
Atlantic common stock purchased by that investor. The warrants will have an
exercise price of $0.29 and will be exercisable for five years from the closing
date. In connection with the offering, Atlantic will pay to Joseph Stevens a
placement fee equal to 7% of the aggregate subscription amount plus 10% of the
number of shares and warrants issued to the investors. Joseph Stevens has
informed Atlantic that as of the end of November 19, 2001, investors had placed
in escrow over $1,000,000 towards the aggregate subscription price of this
private placement, and Atlantic expects that by November 30, 2001, it will have
received commitments for at least the minimum aggregate subscription amount and
will be able to close this financing. There can, however, be no assurances that
the closing will take place, if at all.

           Atlantic anticipates that their liquid resources, before any proceeds
from the proposed private placement, will be sufficient to finance their
anticipated needs for operating and capital expenditures at their current level
of operations for at least the next several weeks. Atlantic will attempt to
generate additional capital through a combination of collaborative agreements,
strategic alliances and equity and debt financing, and Atlantic anticipates that
the proceeds it expects to receive from the private placement conducted through
Joseph Stevens & Company, Inc. would be sufficient to finance its anticipated
needs for operating and capital expenditures at their current level of
operations for at least the next year. However, Atlantic can give no assurance
that they will receive any proceeds from the proposed private placement or
obtain funds through other sources on terms acceptable to them.

           On 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 Atlantic's common stock. This agreement
replaced an earlier common stock purchase agreement between Atlantic and Fusion
Capital dated March 16, 2001. Fusion's obligation to purchase Atlantic shares is
subject to certain conditions, including the effectiveness of a registration
statement covering the shares to be purchased. That registration statement was
declared effective on July 6, 2001. A material contingency that may affect
Atlantic's operating plans and ability to raise funds under this agreement is
its stock price. Currently, Atlantic's stock price is below the floor price of
$0.68 specified in the Fusion Capital agreement and as a result Atlantic is
currently unable to draw funds pursuant to the Fusion Capital agreement. As the
Fusion Capital agreement is currently structured, Atlantic cannot guarantee that
it will be able to draw any funds. To date, Atlantic has not drawn funds
pursuant to this agreement. See note 11 below and see the liquidity discussion
within "Management's Discussion and Analysis of Financial Condition and Results
of Operations."

           Subsequent to an oral hearing before a Nasdaq Listing Qualifications
Panel, on August 23, 2001, Atlantic's securities were delisted from the Nasdaq
Stock Market for failing to meet the minimum bid price requirements set forth in
the NASD Marketplace Rules, as Atlantic's common stock had traded for less than
$1.00 for more than 30 consecutive business days. Atlantic's common stock now
trades on the OTC Bulletin Board under

                                      F-32


the symbol "ATLC.OB". Delisting of Atlantic's common stock from Nasdaq could
have a material adverse effect on its ability to raise additional capital, its
stockholders' liquidity and the price of its common stock.

(3)        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 Atlantic incurred a net loss during each period
presented.

(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.

           In July 2001, the FASB issued SFAS No. 141, "Business Combinations,"
and SFAS No. 142, "Goodwill and Other Intangible Assets." SFAS No. 141 requires
that all business combinations be accounted for under a single method--the
purchase method. Use of the pooling-of-interests method is no longer permitted.
SFAS No. 141 requires that the purchase method be used for business combinations
initiated after June 30, 2001. SFAS No. 142 requires that goodwill no longer be
amortized to earnings, but instead be reviewed for impairment. The amortization
of goodwill ceases upon adoption of the Statement, which for calendar year-end
companies, will be January 1, 2002. SFAS No. 142 has no financial impact on
Atlantic since Atlantic does not have any goodwill or intangible assets which
resulted from any previous business combinations.

(5)        INCOME TAXES

           Atlantic incurred a net loss for the nine months ended September 30,
2001. In addition, Atlantic does not expect to generated book income for the
year ended December 31, 2001; therefore, no income taxes have been reflected for
the nine months ended September 30, 2001.

(6)        PREFERRED STOCK DIVIDEND

           On January 16, 2001 and August 7, 2001, Atlantic's board of directors
declared payment-in-kind dividends of 0.065 of a share of Series A convertible
preferred stock for each share of Series A convertible preferred stock held as
of the record dates of February 7, 2001 and August 7, 2001 respectively. The
estimated fair value of these dividends in the aggregate of $107,449 and
$811,514 were included in Atlantic's calculation of net loss per common share
for the nine-month periods ended September 30, 2001 and 2000, respectively.

 (7)       ISSUANCE OF STOCK WARRANTS

           As more fully described in Note 9 to Atlantic's Annual Report on Form
10-KSB/A 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 $1,073,511 for the nine-month period ended September
30, 2000. No such compensation expense exists subsequent to December 31, 2000 as
the warrants are fully vested. These warrants were still outstanding as of
September 30, 2001.

                                      F-33


           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 this agreement, Atlantic issued to Dian
Griesel, the principal of IRG, warrants to purchase 120,000 shares of its common
stock at an exercise price of $0.875 per share. These warrants will vest monthly
in 5,000 share increments over a 24-month period. In addition, should Atlantic's
stock price reach $2.50, Atlantic will grant Dian Griesel warrants to purchase
an additional 50,000 shares of its common stock, and should Atlantic's stock
price reach $5.00, Atlantic will grant Dian Griesel warrants to purchase a
further 50,000 shares of its common stock. As a result, Atlantic recorded
compensation expense relating to the issuance of the stock warrants to purchase
120,000 shares of $38,200 for the nine-month period ended September 30, 2001
pursuant to EITF Issue No. 96-18. Atlantic will remeasure the compensation
expense at the end of each reporting period until the final measurement date is
reached 24 months after issuance. These warrants are outstanding as of September
30, 2001.

           On August 9, 2001, Atlantic entered into an agreement with Proteus
Capital Corp. ("Proteus") in which Proteus agreed to assist Atlantic with
raising additional funds. Pursuant to this agreement, Atlantic granted Proteus
warrants to purchase 100,000 shares of its common stock at $0.59 per share,
which was the average closing stock price for the two weeks ending August 17,
2001. The warrants were fully vested on the date of the agreement and were
outstanding at September 30, 2001. The term of the warrants is five years.
Atlantic recorded compensation expense relating to these stock warrants of
$45,355 for the nine months ended September 30, 2001, pursuant to EITF Issue No.
96-18.

           Compensation for these warrants relates to fundraising 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 and warrants to purchase 134,000 shares of
Atlantic's common stock. Half of the shares of the 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 "Repurchase Agreement") pursuant to which Atlantic
repurchased from the investors a portion of the outstanding shares.

           Pursuant to Atlantic's subsequent renegotiations with the Investors,
Atlantic was required, among other things, to redeem on March 28, 2002, all
outstanding shares of Series B preferred stock 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 preferred stock at the Redemption Price. As a result of the
renegotiations discussed in this paragraph, the Series B preferred stock 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, of the shares of Series B preferred stock
issued to the Investors, there were 206,898 shares outstanding at a carrying
amount of $2.90 per share.

           Holders of shares of Atlantic's outstanding Series B preferred stock
could convert each share into shares of common stock without paying Atlantic any
cash. The conversion price per share of the Series B preferred stock was also
amended by the second amendment to the Purchase Agreement. The conversion price
per share of Series B preferred stock 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 stock 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 loss to
arrive at net loss applicable to common shares during the nine months ended
September 30, 2001.

                                      F-34


           On January 19, 2001, 41,380 shares of Series B preferred stock were
converted by the Investors into 236,422 shares of Atlantic's common stock. On
March 9, 2001, Atlantic and the Investors entered into a second stock repurchase
agreement 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 stock 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 shares of Series B preferred stock and is deducted from net loss
to arrive at net 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 technology, plus a
profit component. For the nine months ended September 30, 2001, this agreement
provided $2,461,922 of development revenue, and related cost of development
revenue of $2,082,568. This agreement provided $3,419,831 of development
revenue, and related cost of development revenue of $2,735,865 for the
nine-month period ended September 30, 2000. 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 (of which
approximately $564,000 has been 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 at fair value 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 net gain on the sale
of Optex assets of $2,569,451 for the nine-month period ended September 30,
2001, net of severance payments to former Optex employees in the amount of
$240,000 as described below. The purchase price of $3,000,000 is nonrefundable
and upon the closing of the asset purchase agreement in March 2001, Optex had no
further obligation to Bausch & Lomb or with regard to the assets sold. In the
asset purchase agreement, Optex agreed to forgo future contingent payments
provided for in the earlier development agreement. Pursuant to Atlantic's
agreement with the minority shareholders of Optex, Optex has recorded a profit
distribution for the nine months ended September 30, 2001 of $837,274
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.

           On May 9, 2001, Atlantic's board of directors, after consideration of
all the relevant facts and circumstances, including recommendation of counsel,
agreed to authorize an aggregate payment of $240,000 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. Atlantic 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 was recorded as
an expense netted against the gain on sale of Optex assets in the September 30,
2001 consolidated statement of operations.

                                      F-35


(11)       PRIVATE PLACEMENT OF COMMON SHARES

           On 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 Atlantic's common stock over a 30-month
period, subject to a six-month extension or earlier termination at Atlantic's
discretion. This agreement replaced an earlier common stock purchase agreement
between Atlantic and Fusion Capital dated March 16, 2001. Fusion's obligation to
purchase Atlantic shares is subject to certain conditions, including the
effectiveness of a registration statement covering the shares to be purchased.
That registration statement was declared effective on July 6, 2001. The selling
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 Atlantic's
operating plans and ability to raise funds under this agreement is its stock
price. Currently, Atlantic's stock price is below the floor price of $0.68
specified in the Fusion Capital agreement and as a result Atlantic is currently
unable to draw funds pursuant to the Fusion Capital agreement. As the Fusion
Capital agreement is currently structured, Atlantic cannot guarantee that it
will be able to draw any funds. To date, Atlantic has not drawn funds pursuant
to this agreement. Atlantic paid a finder's fee of $120,000 in connection with
signing this agreement and subsequently was required to issue 600,000 commitment
shares to Fusion Capital; those shares had an estimated fair value of $444,000.
General and administrative expense for the nine-month period ended September 30,
2001, include amounts relating to the finder's fee and issuance of stock in the
aggregate amount of $564,000.

           On August 1, 2001, Atlantic agreed to issue 35,000 shares of its
common stock to each of BH Capital Investments, L.P. and Excalibur Limited
Partnership in return for their commitment to provide Atlantic with $3.5 million
of financing in connection with an asset purchase for which Atlantic had
submitted a bid. Atlantic subsequently issued those shares, but Atlantic did not
ultimately purchase those assets. Those shares had an estimated fair value of
$44,100, which is included as a general and administrative expense for the
nine-month period ended September 30, 2001.

(12)       SALE OF GEMINI ASSETS

           Pursuant to 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., Gemini sold
to IFN substantially all its assets, including all those related to the 2-5A
antisense enhancing technology, for future contingent royalty payments and
withdrawal of CCF's arbitration demand against Atlantic and Gemini. The
transaction closed on May 5, 2001. This transaction was beneficial to Atlantic
since it permitted Atlantic to avoid terminating the Cleveland sublicense with
no compensation to Gemini and spared Atlantic from having to pay the substantial
shutdown costs that Gemini would likely have incurred without this asset
purchase agreement. In connection with this sale, Atlantic recorded a loss of
$334,408. This loss results from net assets sold to IFN of $136,408 and a
liability related to SBIR grant funds for research on the 2-5A antisense
technology, of approximately $198,000. Of the $198,000 accrual established upon
closing, $194,500 remains accrued at September 30, 2001.

(13)       SUBSEQUENT EVENTS

           In October 2001, Atlantic stopped work on CryoComm, a wholly-owned
subsidiary of Atlantic that had been developing superconducting electronics for
Internet packet switching and transport products. Discontinuing work on CryoComm
will allow Atlantic to focus on its core life-sciences technologies, although
Atlantic will continue to prosecute the patents on this technology. As part of
this restructuring, Walter Glomb's position was eliminated effective October 16,
2001, although Mr. Glomb will receive a 7% success fee if he is able to secure
funding to further develop this technology. As stated in his employment
agreement, Mr. Glomb will also receive a total of $62,500 in severance payments
due under his employment agreement over six months following his termination.



                                      F-36


No dealer, salesman or other person has been authorized to give any information
or to make representations other than those contained in this prospectus, and if
given or made, such information or representations must not be relied upon as
having been authorized by us or the selling shareholders. Neither the delivery
of this prospectus nor any sale hereunder will, under any circumstances, create
an implication that the information herein is correct as of any time subsequent
to its date. This prospectus does not constitute an offer to or solicitation of
offers by anyone in any jurisdiction in which such an offer or solicitation is
not authorized or in which the person making such an offer is not qualified to
do so or to anyone to whom it is unlawful to make such an offer or solicitation.


                                17,569,967 SHARES

                       ATLANTIC TECHNOLOGY VENTURES, INC.

                                  COMMON STOCK



                                   PROSPECTUS


                                 March 12, 2002