U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10QSB
(Mark One)

[X]   Quarterly report under Section 13 or 15(d) of the Securities Exchange Act
      of 1934 for the quarterly period ended June 30, 2004

[ ]   Transition report under Section 13 or 15(d) of the Securities Exchange Act
      of 1934

         For the transition period from ____________ to ______________

                       For the Period Ended June 30, 2004

                        Commission file number 000-33415


                              CYBERLUX CORPORATION
                 (Name of Small Business Issuer in Its Charter)

                    Nevada                     91-2048178
           (State of Incorporation) (IRS Employer Identification No.)

                              4625 Creekstone Drive
                                    Suite 100
                             Research Triangle Park
                                Durham, NC 27703

                    (Address of Principal Executive Offices)

                                 (919) 474-9000

                            Issuer's Telephone Number

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

         Yes  [x]           No [ ]

As of June 30, 2004, the Company had  18,614,905  shares of its par value $0.001
common stock issued and outstanding.

Transitional Small Business Disclosure Format (check one):

         Yes  [ ]           No [X]

                                       i



                              CYBERLUX CORPORATION

                                Table of Contents



   PART I. FINANCIAL INFORMATION

   ITEM  1. FINANCIAL STATEMENTS............................................. 1
     Condensed Consolidated Balance Sheets................................... 2
     Condensed Consolidated Statement of Losses.............................. 3
     Condensed Consolidated Statement of Deficiency in Stockholders' Equity.. 4
     Condensed Consolidated Statements of Cash Flows......................... 8
   Notes to  Condensed Consolidated Financial Statements..................... 10
   ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS............................. 14
     General Overview........................................................ 14
     Results of Operations................................................... 15
     Revenues................................................................ 16
     Costs and Expenses...................................................... 16
     Liquidity and Capital Resources......................................... 16
     Product Research and Development........................................ 19
     Acquisition of Plant and Equipment and Other Assets..................... 20
     Number of Employees..................................................... 20
     Trends, Risks and Uncertainties......................................... 20
     Cautionary Factors that May Affect Future Results....................... 20
   ITEM 3. CONTROLS AND PROCEDURES........................................... 20
     Evaluation of Disclosure controls and Procedures........................ 20
     Changes in internal controls............................................ 20
   PART II - OTHER INFORMATION............................................... 21
     Item 1. Legal Proceedings............................................... 21
     Item 2. Changes in Securities and Use of Proceeds....................... 21
     Item 3. Defaults Upon Senior Securities................................. 22
     Item 4. Submission of Matters to a Vote of Security Holders............. 22
     Item 5. Other Information............................................... 22
     Item 6. Exhibits and Reports on From 8-K................................ 22
     INDEX TO EXHIBITS....................................................... 22
     SIGNATURES.............................................................. 22
     CERTIFICATIONS.......................................................... 23


                                       ii


ITEM 1.  FINANCIAL STATEMENTS

                              CYBERLUX CORPORATION
                         INDEX TO FINANCIAL INFORMATION

Condensed Balance Sheets at June 30, 2004 and December 31, 2003

Condensed Statements of Losses For the Three Months
 ended June 30, 2004 and 2003, Six Months Ended
 June 30, 2004 and 2003 and the Period May 17, 2000
 (Date of Inception) Through June 30, 2004

Condensed Statement of (Deficiency) in Stockholders'
 Equity For the Period May 17, 2000
 (Date of Inception) Through June 30, 2004

Condensed  Statement of Cash flows For the Six Months
 Ended June 30, 2004 and 2003 and the Period From
 May 17, 2000 (Date of  Inception) Through  June 30, 2004

Notes to Unaudited Condensed Financial statements


                                       1





                              CYBERLUX CORPORATION
                          (A DEVELOPMENT STAGE COMPANY)
                            CONDENSED BALANCE SHEETS

                                                                  June 30 ,2004  December 31,
                                                                  (Unaudited)       2003
                                                                  -----------    -----------
                               ASSETS
Current assets:
                                                                           
  Cash and cash equivalents                                       $    31,452    $    16,247

  Accounts receivable                                                  10,804             --
                                                                  -----------    -----------
            Total current assets                                       42,256         16,247

Property, plant and equipment, net of accumulated
 depreciation of $ 72,783 and $ 44,649, respectively                   59,977         68,845

Other assets,  net of  accumulated
 amortization  of $ 3,518 and $ 0, respectively                       102,032        236,000
                                                                  -----------    -----------


Total Assets                                                      $   204,265    $   321,092
                                                                  ===========    ===========

           LIABILITIES AND (DEFICIENCY) IN STOCKHOLDERS' EQUITY

Current liabilities:
  Accrued interest                                                $    49,435    $   104,976
  Other accrued liabilities                                            72,590        296,388
  Management fees payable - related party                             272,838        996,508
  Short term notes payable - shareholders                             112,745        207,845

  Short term notes payable                                             65,000        320,000
                                                                  -----------    -----------

          Total current liabilities                                   572,608      1,925,717

Long Term liabilities                                                 406,525        347,610

(Deficiency) in Stockholders' Equity:
Convertible preferred stock                                               801              1
Common stock                                                           18,615          8,049
Additional paid-in capital                                          6,003,264      2,337,736
Subscription received in advance for shares to be issued               22,500             --
Subscription receivable                                                    --       (276,186)

Deficit accumulated during development stage                       (6,820,048)    (4,021,835)
                                                                  -----------    -----------

(Deficiency) in stockholders' equity                                 (774,868)    (1,952,235)
                                                                  -----------    -----------
    Total liabilities and (Deficiency) in Stockholders' Equity    $   204,265    $   321,092
                                                                  ===========    ===========


    See accompanying notes to the unaudited condensed financial information.


                                       2





                              CYBERLUX CORPORATION
                          (A DEVELOPMENT STAGE COMPANY)
                       CONDENSED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)

                                                                                                     For the Period
                                                                                                      May 17, 2000
                                                                                                       (date of
                                      For the Three Months Ended       For the Six Months Ended        inception)
                                               June 30,                         June 30,                Through
                                          2004            2003            2004            2003        June 30, 2004
                                      ------------    ------------    ------------    ------------    ------------

                                                                                       
Revenue                               $     11,238    $        307    $     21,206    $      1,160    $     95,444

Cost of goods sold                          (7,992)         (1,256)        (16,387)         (3,512)       (178,371)
                                      ------------    ------------    ------------    ------------    ------------

Gross profit (loss)                          3,246            (949)          4,819          (2,352)        (82,927)

Operating Expenses
   Depreciation and amortization            13,361         230,124          31,652         235,249         357,550
   General and
    administrative expenses                503,351         355,988       1,921,374         558,518       4,511,682
                                      ------------    ------------    ------------    ------------    ------------

           Total Operating Expenses        516,712         586,112       1,953,026         793,767       4,869,232

(Loss) from Operations                    (513,466)       (587,061)     (1,948,207)       (796,119)     (4,952,159)

Other Income (expense)                      10,441              --           4,559              --           4,559
Interest Income                                 62              --              62              --             102

Interest Expense                            (5,434)        (18,017)        (54,627)        (38,934)       (336,300)

Income tax (benefit)                            --              --              --              --              --
                                      ------------    ------------    ------------    ------------    ------------


Net Loss Before Preferred Dividend        (529,279)       (605,078)     (1,998,213)       (835,053)     (5,283,798)
Preferred dividend requirements            (24,000)             --         (24,000)             --         (24,000)
Preferred dividend-Beneficial
 conversion discount
 on convertible preferred                       --              --        (800,000)             --      (1,536,250)

Net loss attributable
 to common shareholders               $   (553,279)   $   (605,078)   $ (2,822,213)   $   (835,053)   $ (6,844,048)
                                      ============    ============    ============    ============    ============

   Weighted average number of
   common shares outstanding
   - basic and fully diluted            15,169,191       6,946,684      13,004,736       6,946,684             n/a
                                      ============    ============    ============    ============
   Net  (loss)  per share - basic &
   fully diluted                      $      (0.04)   $      (0.09)   $      (0.22)   $      (0.12)            n/a
                                      ============    ============    ============    ============



    See accompanying notes to the unaudited condensed financial information.


                                       3





                              CYBERLUX CORPORATION
                          (A DEVELOPMENT STAGE COMPANY)
             STATEMENT OF DEFICIENCY IN STOCKHOLDER'S EQUITY FOR THE
          PERIOD MAY 17,2000 (DATE OF INCEPTION) THROUGH JUNE 30, 2004

                                                                                            STOCK         DEFICIT       TOTAL
                                       COMMON STOCK        PREFERRED STOCK     ADDITIONAL SUBSCRIPTION  ACCUMULATED  (DEFICIENCY)
                                                                               PAID IN    RECEIVABLE/      DURING        IN
                                                                               CAPITAL    RECEIVED IN   DEVELOPMENT  SHAREHOLDERS
                                                                                           ADVANCE         STAGE       EQUITY
                                      SHARES    AMOUNT    SHARES     AMOUNT

                                                                                             
Common  shares issued in May,
2000 to  founders in exchange
for cash at $0.01 per share         1,640,000     $1,640       -         -         $560          -             -      $2,200


Common shares issued in May,
2000 in exchange for research
and development services
valued at $.09 pers share             750,000        750       -         -       68,003          -             -      68,753



Common shares issued in May,
2000 in exchange for
services valued @ $.05
per share                             875,000        875       -         -       35,710          -             -      36,585



Common shares issued in
July,  2000 in  exchange  for
convertible  debt at $.15 per
share                                 288,000        288       -         -       39,712          -             -      40,000


Capital contributed by
principal shareholders                      -          -       -         -       16,000          -             -      16,000

Common shares issued in
November  , 2000 in for  cash
in  connection  with  private
placement $.15 per share              640,171        640       -         -       95,386          -             -      96,026

Common shares issued in
November  , 2000 in exchange
for services  valued  @$.15
per share issued for
consulting services                   122,795        123       -         -       18,296          -             -      18,419


Net loss                                    -          -       -         -            -          -      (454,651)   (454,651)
                                      -------    ------- -------   -------      -------    -------       -------     -------

BALANCE, DECEMBER 31, 2000          4,315,966      4,316       -         -      273,667          -      (454,651)   (176,668)

Common shares issued in
January  , 2000 in exchange
for convertible debt at
$.15 per share                        698,782        699       -         -      104,118          -             -     104,817

Stock options issued in May,
2001 valued @ $.15 per
option in exchange
for services                                -          -       -         -       52,500          -             -      52,500

Warrant issued in May 2001,
valued  at $015 per  warrant
in exchange for placement of
debt                                        -          -       -         -       75,000          -             -      75,000

Common shares issued in
September 2001 in  exercise
for warrant at $.15
per share                               3,000          3       -         -          447          -             -         450

Common shares issued in
September 2001 for cash in
connection with exercise of
warrant at $.10 per share             133,000        133       -         -       13,167          -             -      13,300

Common shares issued  in
November 2001 for cash in
connection with exercise of
warrant at $.0001 per share           500,000        500       -         -            -          -             -         500

Common shares issued in
Nov  , 01 in on exercise
of options at
$.0001 per share                      350,000        350       -         -            -          -             -         350




    See accompanying notes to the unaudited condensed financial information.


                                       4






                              CYBERLUX CORPORATION
                          (A DEVELOPMENT STAGE COMPANY)
             STATEMENT OF DEFICIENCY IN STOCKHOLDER'S EQUITY FOR THE
          PERIOD MAY 17,2000 (DATE OF INCEPTION) THROUGH JUNE 30, 2004
                                   (CONTINUED)

                                                                                            STOCK         DEFICIT       TOTAL
                                       COMMON STOCK        PREFERRED STOCK     ADDITIONAL SUBSCRIPTION  ACCUMULATED  (DEFICIENCY)
                                                                               PAID IN    RECEIVABLE/      DURING        IN
                                                                               CAPITAL    RECEIVED IN   DEVELOPMENT  SHAREHOLDERS
                                                                                           ADVANCE         STAGE       EQUITY
                                      SHARES    AMOUNT    SHARES     AMOUNT

                                                                                             

Common   shares   issued   in
December,  2001  in  exchange
for   convertible   debt   at
$.50 per share                        133,961        134       -         -       66,847          -             -      66,981

Common   shares   issued   in
December,  2001  in  exchange
for  debt at $.50 per share            17,687         17       -         -        8,825                                 8,842


Net loss                                    -          -       -         -            -          -      (636,274)   (636,274)
                                      -------    ------- -------   -------      -------    -------       -------     -------

BALANCE AT DECEMBER 31, 2001        6,152,396      6,152       -         -      594,571          -    (1,090,925)   (490,202)

Common  shares issued in May,
2002    in    exchange    for
services  valued  at $.70 per
share                                  70,000         70       -         -       49,928          -             -      49,998

Common   shares   issued   in
November,  2002  in  exchange
for  services  valued at $.25
per share                             150,000        150       -         -       37,350          -             -      37,500

Common   shares   issued   in
December,   2002  as   rights
offerings at $0.25 per share          256,000        256       -         -       63,744          -             -      64,000

Subscription  receivable  for
10,000 shares issued                        -          -       -         -            -     (2,500)            -      (2,500)


Net loss                                    -          -       -         -            -          -      (700,104)   (700,104)
                                      -------    ------- -------   -------      -------    -------       -------     -------

BALANCE AT DECEMBER 31, 2002        6,628,396      6,628       -         -      745,593     (2,500)   (1,791,029) (1,041,308)

Common   shares   issued   in
March ,  2003  in  connection
with  exercise  of options at
$.0001 per share                      250,000        250       -         -            -          -             -         250

Funds received for
stock subscription                          -          -       -         -            -      2,500             -       2,500

Common   shares   issued   to
Cornell  Capital  Partners in
March   2003  in   connection
with Loan  Commitment  valued
at $0.75 per share                    300,000        300       -         -      224,700          -             -     225,000

Common   shares   issued   in
March , 2003 in exchange  for
services  valued at $0.75 per
share                                  13,333         14       -         -        9,987          -             -      10,001




    See accompanying notes to the unaudited condensed financial information.


                                       5





                              CYBERLUX CORPORATION
                          (A DEVELOPMENT STAGE COMPANY)
             STATEMENT OF DEFICIENCY IN STOCKHOLDER'S EQUITY FOR THE
          PERIOD MAY 17,2000 (DATE OF INCEPTION) THROUGH JUNE 30, 2004
                                   (CONTINUED)


                                                                                            STOCK         DEFICIT       TOTAL
                                       COMMON STOCK        PREFERRED STOCK     ADDITIONAL SUBSCRIPTION  ACCUMULATED  (DEFICIENCY)
                                                                               PAID IN    RECEIVABLE/      DURING        IN
                                                                               CAPITAL    RECEIVED IN   DEVELOPMENT  SHAREHOLDERS
                                                                                           ADVANCE         STAGE       EQUITY
                                      SHARES    AMOUNT    SHARES     AMOUNT

                                                                                             

Robrady  Design Note was
converted  into  196,120
shares  @.25 per share                196,120        196       -         -       48,833          -             -      49,029

Common Shares issued to
Mark Schmidt for
services  in June  2003.
The 200,000  shares were
issued at $0.25 per
share                                  200,000       200       -         -       49,800          -             -      50,000

Common shares issued to
Capital Funding
Solutions September
2003, 450,000 shares
were issued at$0.20
per share. Shares
secure a sales
factoring agreement                   450,000        450       -         -       89,550          -             -      90,000

Common  shares issued in
November 2003 for
consulting services
valued at $0.50 per
share                                  11,292         11       -         -        5,634          -             -       5,645

Convertible Preferred
Shares issued in
December 2003 valued at
$5,000 per share, Class A                   -          -     155         1      774,999   (276,186)            -     498,814

Warrants on  convertible
preferred shares                            -          -       -         -     (347,610)         -             -    (347,610)

Beneficial conversion
discount on  convertible
preferred shares                            -          -        -        -      736,250          -             -     736,250

Net (Loss)                                  -          -        -        -            -          -    (2,230,806) (2,230,806)
                                      -------    ------- -------   -------      -------    -------       -------     -------

BALANCE AT DECEMBER  31, 2003       8,049,141      8,049      155        1    2,337,736   (276,186)   (4,021,835) (1,952,235)

Issuance of  convertible
preferred  shares  Class
B in  January  2004  for
accrued  management fees
at $1 per share                             -          - 800,000       800      799,200          -             -     800,000

Proceeds from
subscriptions Receivable                    -          -        -        -             -   276,186             -     276,186

Common Shares issued in
January, 2004 in
exchange for services
at $0.37 per share                    260,000        260        -         -      95,940          -             -      96,200

Common Shares issued in
January 2004 in
exchange for services
at $0.37 per share
                                      225,000        225        -         -      83,025          -             -      83,250
Common Shares issued in
January 2004 in
exchange for services
valued at $0.37 per
share                               2,100,000      2,100        -         -     774,900          -             -     777,000




    See accompanying notes to the unaudited condensed financial information.



                                       6





                              CYBERLUX CORPORATION
                          (A DEVELOPMENT STAGE COMPANY)
             STATEMENT OF DEFICIENCY IN STOCKHOLDER'S EQUITY FOR THE
          PERIOD MAY 17,2000 (DATE OF INCEPTION) THROUGH JUNE 30, 2004
                                   (CONTINUED)



                                                                                            STOCK         DEFICIT       TOTAL
                                       COMMON STOCK        PREFERRED STOCK     ADDITIONAL SUBSCRIPTION  ACCUMULATED  (DEFICIENCY)
                                                                               PAID IN    RECEIVABLE/      DURING        IN
                                                                               CAPITAL    RECEIVED IN   DEVELOPMENT  SHAREHOLDERS
                                                                                           ADVANCE         STAGE       EQUITY
                                      SHARES    AMOUNT    SHARES     AMOUNT

                                                                                             

Shares issued for note  payable
at $0.25 in January 2004              110,764        111       -         -       27,580          -             -      27,691


Shares issued for consulting
services at $0.21 per share         1,200,000      1,200       -         -      250,800          -             -     252,000

Beneficial conversion discount-
preferred  stock  dividend  with
respect to convertible
preferred shares Class B                    -          -       -         -      800,000          -      (800,000)          -

Net loss                                    -          -       -         -            -          -    (1,468,934) (1,468,934)


BALANCE AT MARCH 31, 2004          11,944,905   $ 11,945 800,155      $801   $5,169,181       $  -   $(6,290,769)$(1,108,842)

Warrants issued in exchange for
Services, April 2004                        -          -       -        -       243,000          -             -     243,000
Common shares  canceled for
return of  collateral deposit
with factor                          (450,000)      (450)      -         -      (89,550)         -             -     (90,000)

Common shares issued for cash
in private placement at
$0.10per share, May 2004            5,310,000      5,310       -         -      525,690          -             -     531,000



Class A Preferred shares issued
for cash at $5,000 per share,
May 2004                                    -          -  15.861         -       79,308          -             -      79,308

Warrants on convertible
preferred shares Class A shares
                                            -          -       -         -      (58,915)         -             -     (58,915)

Common shares issued in
exchange for note payable at
$0.10 per share, June  , 2004          50,000         50       -         -        4,950          -             -       5,000


Common Shares issued in
exchange for services valued at
$0.10 per share, June 2004          1,560,000      1,560       -         -      154,440          -             -     156,000

Common Shares issued
2004 in exchange for services
valued at $0.10 per share,
June 2004                             200,000        200       -         -       19,800          -             -      20,000

Subscription received in
advance for shares to be issued             -          -       -         -            -     22,500             -      22,500

Common Shares issued
in exchange for
services adjusted for
issue prices                                -          -       -         -      (44,640)         -             -     (44,640)


Net (Loss)                                  -          -       -         -            -          -      (529,279)   (529,279)
                                      -------    ------- -------   -------      -------    -------       -------     -------


BALANCE, JUNE 30, 2004             18,614,905   $ 18,615 800,171    $  801   $6,003,264    $22,500   $(6,820,048)  $(774,868)
                                    =========   ======== =======    ======   ==========    =======   ===========   =========




    See accompanying notes to the unaudited condensed financial information.

                                       7






                              CYBERLUX CORPORATION
                          (A DEVELOPMENT STAGE COMPANY)
                        CONDENSED STATEMENT OF CASH FLOWS
                                   (UNAUDITED)

                                                                                For the Period
                                                                                May 17, 2000
                                                                                17, 2000 (date of
                                                                                inception)
                                                    For the Six Months Ended    Through
                                                           June 30,             June 30,
                                                      2004         2003         2004
                                                  -----------    -----------    -----------
       CASH FLOW FROM OPERATING ACTIVITIES:

                                                                       
Net (loss) available to common stockholders       $(2,822,213)   $  (835,049)   $(6,844,048)

Depreciation and amortization                          31,652        235,249        357,550

Preferred stock dividend                               24,000             --         24,000

Beneficial conversion discount
 -- preferred stock dividend                          800,000             --      1,536,250

Stock options issued for consulting services               --             --        107,504

Shares issued for previously incurred debt             32,691          9,030         81,720

Warrants issued to consultants for services           243,000        243,000

Loan extension write off                                   --             --         25,000

Preferred shares issued
 for conversion of accrued management fees            723,670             --        723,670

Preferred shares issued for
 previously incurred debt                              76,330             --         76,330

Accrued expenses relating to escrow deposits               --         20,000         23,814

Shares issued for consulting services               1,327,810         60,000      1,500,960

Shares issued for research and development                 --             --         68,753

Common shares canceled for
 return of factor collateral deposit                  (90,000)            --             --

Increase  in accounts receivable                      (10,804)            --        (10,804)

Decrease in other assets                              130,450             --       (105,550)

(Decrease) increase  in accrued interest              (55,541)         5,852         49,435

(Decrease) increase in management
 fee payable - related party                         (723,670)       273,000        272,838

(Decrease) increase in other
 accrued liabilities                                 (223,798)       145,457         72,590
                                                  -----------    -----------    -----------

Net cash used in operating activities                (536,423)       (86,461)    (1,796,988)

CASH FLOWS FROM INVESTING ACTIVITIES:

Purchase of fixed assets                              (19,266)            --       (132,760)
                                                  -----------    -----------    -----------
Net cash used in investing activities                 (19,266)            --       (132,760)

CASH FLOWS FROM FINANCING ACTIVITIES:


Net (payments for) proceeds
 from short-term notes payable                       (255,000)            --        212,455
(Payments  for)proceeds  from short-term  notes
payable - shareholders - net                          (95,100)        59,500        112,745

Proceeds  from  advance  deposits  received for
shares to be issued                                    22,500             --         22,500

Proceeds from issuance of preferred stock              79,308             --        554,308

Capital contributed by shareholders                        --             --         16,000

Proceeds from subscriptions receivable                276,186             --        276,186

Proceeds from issuance of common stock                543,000          2,750        767,006
                                                  -----------    -----------    -----------
Net cash provided by financing activities             570,894         62,250      1,961,200

Net increase (decrease) in cash                        15,205        (24,211)        31,452

Cash - beginning                                       16,247         26,086             --
                                                  -----------    -----------    -----------
Cash - ending                                     $    31,452    $     1,875    $    31,452
                                                  ===========    ===========    ===========
SUPPLEMENTAL DISCLOSURES:

Cash paid for Interest expense                    $   110,167    $    18,202    $   161,067

Cash paid for income taxes                                 --             --             --



    See accompanying notes to the unaudited condensed financial information.


                                       8





                              CYBERLUX CORPORATION
                          (A DEVELOPMENT STAGE COMPANY)
                        CONDENSED STATEMENT OF CASH FLOWS
                                   (CONTINUED)
                                   (UNAUDITED)


                                                                                    
Non Cash investing and financing activities:
Shares issued for research and development and consulting       $        --    $        --   $   106,253

Shares issued for conversion of debt                                 32,692          9,030       346,384

Warrants issued in connection with financing                             --             --        75,000
Warrants issued to consultants for services                         243,000             --       243,000


Warrants issued detachable with convertible preferred shares         58,915             --       406,525
Beneficial conversion discount on
 convertible  preferred shares                                      800,000             --     1,536,250

Options issued in connection with services                               --             --        52,500
Shares issued in connection with services                         1,327,810         60,000     1,500,960
Common  Shares  canceled  for  return  of  factor  collateral
deposit                                                             (90,000)            --            --

Shares issued in connection with loan                                    --             --       225,000

Convertible  preferred shares issued for previously  incurred
debt                                                                 76,330             --        76,330

Convertible  preferred  shares issued for accrued  management
fees                                                                723,670             --       723,670



     See accompanying notes to the unaudited condensed financial information


                                       9


                              CYBERLUX CORPORATION
                          (A DEVELOPMENT STAGE COMPANY)
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2004
                                   (UNAUDITED)

NOTE A - SUMMARY OF ACCOUNTING POLICIES

GENERAL

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United  States  of  America  for  interim  financial  information  and  with the
instructions  to  Form  10-QSB.  Accordingly,  they  do not  include  all of the
information and footnotes required by generally accepted  accounting  principles
for complete financial statements.

In the opinion of management,  all adjustments  (consisting of normal  recurring
accruals)  considered  necessary  for a fair  presentation  have been  included.
Accordingly, the results from operations for the six-month period ended June 30,
2004, are not necessarily indicative of the results that may be expected for the
year ended December 31, 2004.  The unaudited  condensed  consolidated  financial
statements should be read in conjunction with the consolidated December 31, 2003
financial  statements and footnotes  thereto  included in the Company's SEC Form
10-KSB.

BUSINESS AND BASIS OF PRESENTATION

Cyberlux  Corporation (the "Company") is in the development stage and its effort
have been principally devoted to seeking profitable business  opportunities.  To
date the Company has incurred expenses and has sustained  losses.  Consequently,
its operations are subject to all risks inherent in the  establishment  of a new
business  enterprise.  For the period from  inception  through June 30 2004, the
Company has accumulated losses of $6,820,048.

Stock Based Compensation

In December  2002,  the FASB issued SFAS No. 148,  "Accounting  for  Stock-Based
Compensation-Transition and Disclosure-an amendment of SFAS 123." This statement
amends SFAS No.  123,  "Accounting  for  Stock-Based  Compensation,"  to provide
alternative methods of transition for a voluntary change to the fair value based
method of accounting for stock-based employee  compensation.  In addition,  this
statement  amends  the  disclosure  requirements  of  SFAS  No.  123 to  require
prominent  disclosures in both annual and interim financial statements about the
method of accounting for stock-based employee compensation and the effect of the
method used on reported  results.  The Company has chosen to continue to account
for stock-based  compensation using the intrinsic value method prescribed in APB
Opinion No. 25 and related  interpretations.  Accordingly,  compensation expense
for stock options is measured as the excess, if any, of the fair market value of
the  Company's  stock at the date of the grant  over the  exercise  price of the
related option. The Company has adopted the annual disclosure provisions of SFAS
No. 148 in its  financial  reports  for the year  ended  December  31,  2002 and
subsequent years.


                                       10


NOTE A - SUMMARY OF ACCOUNTING POLICIES (CONTINUED)

Had compensation  costs for the Company's stock options been determined based on
the fair value at the grant dates for the  awards,  the  Company's  net loss and
losses  per share  would  have been as  follows  (transactions  involving  stock
options issued to employees and Black-Scholes model assumptions are presented in
Note D):




                                                    For the three months ended      For the six months ended
                                                            June 30,                       June 30,
                                                       2004            2003           2004             2003
                                                    -----------    -----------    -----------    -----------

                                                                                     
Net loss attributable to
 common stockholders - as reported                  $  (553,279)   $  (605,078)   $(2,822,213)   $  (835,053)

Add: Total  stock  based employee
 compensation expense as reported
 under intrinsic value
 method (APB. No. 25)                                        --             --             --             --

Deduct: Total stock based employee
 compensation expense as reported
 under fair value
 based method (SFAS No. 123)                                 --             --             --             --
                                                    -----------    -----------    -----------    -----------

Net loss - Pro Forma                                   (553,279)      (605,078)    (2,822,213)      (835,053)

Net loss attributable to
 common stockholders - Pro forma                    $  (553,279)   $  (605,078)   $(2,822,213)   $  (835,053)

Basic (and  assuming  dilution)
 loss per share - as reported                       $     (0.04)   $     (0.09)   $     (0.22)   $     (0.12)

Basic (and  assuming  dilution)
 loss per share - Pro forma                               (0.04)         (0.09)         (0.22)         (0.12)



RECENT ACCOUNTING PRONOUNCEMENTS

In December 2003, the FASB issued SFAS No. 132 (revised), EMPLOYERS' DISCLOSURES
ABOUT  PENSIONS  AND  OTHER  POSTRETIREMENT  BENEFITS  - AN  AMENDMENT  OF  FASB
STATEMENTS  NO.  87,  88  AND  106.  This   statement   retains  the  disclosure
requirements  contained in FASB statement no. 132, Employers'  Disclosures about
Pensions  and Other  Postretirement  Benefits,  which it  replaces.  It requires
additional  disclosures to those in the original statement 132 about the assets,
obligations,  cash  flows,  and net  periodic  benefit  cost of defined  benefit
pension  plans and other  defined  benefit  postretirement  plans.  The required
information  should  be  provided  separately  for  pension  plans and for other
postretirement  benefit  plans.  The  revision  applies for the first  fiscal or
annual interim period ending after December 15, 2003 for domestic  pension plans
and June 15, 2004 for foreign pension plans and requires certain new disclosures
related to such plans.  The adoption of this  statement will not have a material
impact on the Company's results of operations or financial positions.


                                       11


NOTE B - COMMON STOCK
In January, 2004, the Company collected the balance of its previously recognized
subscriptions receivable of $276,186.

In January,  2004,  the Company  issued  260,000  shares of its common  stock in
exchange  for  services  totaling  $96,200.  The  stock  issued  was  valued  at
approximately  $0.37 per  share,  which  represents  the fair value of the stock
issued, which did not differ materially from the value of the services rendered.

In January,  2004,  the Company  issued  225,000  shares of its common  stock in
exchange  for  services  totaling  $83,250.  The  stock  issued  was  valued  at
approximately  $.0.37 per share,  which  represents  the fair value of the stock
issued, which did not differ materially from the value of the services rendered.

In January,  2004,  the Company issued  2,100,000  shares of its common stock in
exchange  for  services  totaling  $777,000.  The  stock  issued  was  valued at
approximately  $0.37 per  share,  which  represents  the fair value of the stock
issued, which did not differ materially from the value of the services rendered.

In January,  2004,  the holder of a $27,691  note payable  exchanged  the unpaid
principal  together with accrued  interest for 110,764 shares at $0.25 per share
of the Company's common stock.

In January,  2004, the Company issued  1,200,000  shares of its common stock for
cash at $0.21 per share for $252,000.

In April,  2004 the Company received back and cancelled 450,000 shares of common
stock for return of  collateral  deposit  with a creditor  previously  valued at
$90,000.

During  the  period  ended  June  30,  2004,  the  Company  issued  warrants  to
consultants  for services for $243,000  which  represents  the fair value of the
warrants issued,  which did not differ materially from the value of the services
rendered (see Note D).

In May, 2004 the Company  issued  5,310,000  shares of common stock at $0.10 per
share for private  placement  for cash.  In  connection  with the offering , the
investors  received a warrant to purchase  the  Company's  common stock for each
share of common  stock  purchased  ( "Class A Warrants ") The  warrants  have an
exercise price of $,25 per share and expire June 30, 2004 (see Notes D and E).

In May, 2004 the Company issued 50,000 shares of common stock at $0.10 per share
on conversion of notes payable.

In June,  2004 the Company issued  1,760,000  shares of common stock in exchange
for services rendered to the Company valued at $176,000.  The shares were issued
at $0.10 per share which represents the fair value of the stock issued which did
not materially differ from the value of the services rendered.

In  June  2004,  the  Company   received  cash  $22,500  in  connection  with  a
subscription  to acquire  shares of the Company's  common stock.  As of June 30,
2004, the shares had not been issued.

NOTE C - CONVERTIBLE PREFERRED STOCK

Series A Convertible Preferred Stock

In May 2004,  the Company  issued  15.861 Series A Preferred  shares,  par value
$0.001 per share,  at $5,000 per share in  exchange  for  $79,308.  The Series A
Preferred shares are convertible at the option of the holder to 50,000 shares of
the  Company's  common  stock for each share of Series A  Preferred  stock.  The
Series A Preferred  holders also received two (2) warrants ("Series A and Series
B Warrants") to purchase  50,000 shares of Common Stock,  per warrant,  for each
share of Series A Preferred (or fraction thereof) issued.  The Series A Warrants
shall have an exercise  price per share equal to $0.25 and shall expire in three
(3) years. The Series B Warrants shall have an exercise price per share equal to
$1.05 and shall expire five (5) years, subject to the number of number of shares
acquired pursuant to the Series A Warrants.


                                       12


Series B Convertible Preferred Stock

In January, 2004, the Company issued 800,000 shares of its Series B 12%
Cummulative Convertible Preferred Stock ("series B Preferred Shares") in lieu of
certain accrued management services fee payable and notes payable including
interest payable thereon totaling $800,000 to officers of the company The stock
issued was valued at approximately $1.00 per share, which represents the fair
value of the stock. The shares of preferred stock are convertible into common
shares at $0.20 per share which was amended in April 2004 to $0.10 per share. In
connection with the transaction, the Company recorded beneficial conversion
discount of $800,000 - preferred dividend relating to the issuance of
convertible preferred stock.

Holders of the Series B Preferred Shares are entitled to receive cumulative cash
dividends  at the  annual  rate of 12% per  annum,  or $.12 per  share,  payable
semi-annually.  The  dividends  may be payable in cash or through a dividend  of
additional shares of Preferred  Shares.  The aggregate unpaid Series B Preferred
Stock dividends at June 30, 2004 is $ 24,000.


The Series B Preferred  Shares,  along with the Series A Preferred  Shares rank,
pari passu,  senior to the common  stock.  The Series B Preferred  Shares have a
liquidation  preference of $ 1.00 per share plus any and all declared and unpaid
dividends.

The  Series B  Preferred  Shares are  convertible,  in whole or in part , at the
option of the holders thereof,  into shares of common stock at amount equal to $
0.10 per share.  Each share of Series B Preferred Stock shall have voting rights
equal to ten times the number of shares of Common  Stock such holder of Series B
Preferred  Stock would receive upon conversion of such holder's shares of Series
B Preferred Stock.


NOTE D -  WARRANTS TO  PURCHASE COMMON STOCK

The following condensed table summarizes the changes in warrants outstanding and
the  related  prices  for the shares of the  Company's  common  stock  issued to
consultants and shareholders at June 30, 2004.




                                Warrants Outstanding                                   Warrants Exercisable
                                --------------------                                   --------------------
                                            Weighted Average          Weighed                        Weighted
                           Number        Remaining Contractual        Average         Number         Average
    Exercise Prices     Outstanding           Life (Years)        Exercise Price    Exercisable   Exercise Price
    ---------------     -----------           ------------        --------------    -----------   --------------

                                                                                       
              $ 0.10      58,500                   4                   $ 0.10         58,500          $ 0.15
                0.20     605,000                   1                     0.20        605,000            0.20
                0.25   9,984,550                   4                     0.25      9,984,550            0.25
                0.50     300,000                   2                     0.50        300,000            0.50
                1.05   8,543,050                   5                     1.05      8,543,050            1.05
                       ---------                                                  ----------
                      19,491,100                                                  19,491,100
                      ==========                                                  ==========



Transactions involving the Company's warrant issuance are summarized as follows:

                                             Number of         Weighted Average
                                              Shares            Price Per Share
       Outstanding at December 31, 2003
                                            15,500,000            $     0.25
          Granted                            9,301,000            $     0.32
          Exercised                           (681,000)                  .25
          Canceled or expired               (4,629,000)                  .25
       Outstanding at June 30, 2004         19,491,100            $     0.60
                                            ==========            ==========

The  weighted-average  fair value of warrants granted to consultants  during the
period  ended  June  30,  2004 and  2003  and the  weighted-average  significant
assumptions  used to determine those fair values,  using a Black-Scholes  option
pricing model are as follows:

                                                           2004          2003
                                                           ----          ----
       Significant assumptions (weighted-average):
           Risk-free interest rate at grant date           1.01  %        n/a

           Expected stock price volatility                   84  %        n/a
           Expected dividend payout                           -             -
           Expected option life-years (a)                   1 - 4 years   n/a

      (a)   The expected option life is based on contractual expiration dates.

The estimated  value of the warrants  granted to consultants was in lieu of cash
compensation  for  services  performed.  The  amount of the  expense  charged to
operations in connection with granting the warrants to consultants was $ 243,000
and $ 0 during the period ended June 30, 2004 and 2003, respectively.

NOTE E - SUBSEQUENT EVENTS

Certain  holders of the Company's  Class A Warrants  exercised  their options to
acquire the Company's restricted common stock (see Note C). The Company received
proceeds  of  approximately  $175,250  in  connection  with the  exercise of the
warrants.


                                       13


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS AND PLAN OF OPERATION

The following discussion contains forward-looking statements that are subject to
significant risks and uncertainties  about us, our current and planned products,
our current and  proposed  marketing  and sales,  and our  projected  results of
operations.  There are several important factors that could cause actual results
to differ  materially  from  historical  results  and  percentages  and  results
anticipated  by the  forward-looking  statements.  The  Company  has  sought  to
identify the most significant risks to its business,  but cannot predict whether
or to what  extent  any of such  risks  may be  realized  nor can  there  be any
assurance  that the Company has  identified all possible risks that might arise.
Investors  should  carefully  consider  all  of  such  risks  before  making  an
investment   decision  with  respect  to  the  Company's  stock.  The  following
discussion  and  analysis  should  be read in  conjunction  with  the  financial
statements  of the  Company and notes  thereto.  This  discussion  should not be
construed to imply that the results  discussed herein will necessarily  continue
into the future,  or that any  conclusion  reached  herein will  necessarily  be
indicative of actual operating results in the future. Such discussion represents
only the best present assessment from our Management.

GENERAL OVERVIEW

The Company is in the  development  stage and its efforts have been  principally
devoted to designing,  developing  manufacturing and marketing advanced lighting
systems that utilize  white (and other) light  emitting  diodes as  illumination
elements.

We  are   developing   and   marketing  new  product   applications   of  diodal
illumination(TM) that demonstrate added value ovER traditional lighting systems.
Using proprietary technology, we are creating a family of products for emergency
and security  lighting offer extended light life and greater cost  effectiveness
than other  existing  forms of  illumination.  We are  expanding  our  marketing
activity into channels of retail, commercial and institutional sales.

Our  target  markets  include   long-term  interim  lighting  needs  in  hotels,
hospitals,  nursing  homes,  airports,  shopping  centers  and  multiple  family
complexes;  long-term  evacuation  solutions  for  theaters,  office  and public
buildings;  reduced  maintenance cost solutions for property managers as applied
to walkway,  corridor or landscape lighting;  and certain sensitive applications
for the military.

On April 27,  2004,  we  received  an  initial  purchase  order from the City of
Cleveland  for  the  pilot  phase   implementation  of  our  Emergency  Lighting
Augmentation System ("ELAS"(TM))  project. The nature and purpose of ELAS is its
ability to provide UP to 60 hours of light in bathrooms, stairwells,  elevators,
corridors,  equipment rooms and interior offices from its custom constant charge
battery pack and expandable lighting element configuration. The system retrofits
into existing  fluorescent  fixtures  where its patented  sensor  differentiates
between  power  off  at a wall  switch  and a  power  outage  in the  building's
electrical  system. We concluded the pilot phase in June 2004 and are working on
proposals  to extend our  installation  of ELAS for the  Cleveland  municipality
including the Cleveland Hopkins  International  Airport.

During  the  quarter,  we met  with  officials  from  the  State of New York who
expressed interest in our long term interim lighting solutions. We also met with
security  administrators  of the  Metropolitan  Transit  Authority and the Ports
Authority in the City of New York.  The MTA requested  that we submit a proposal
to provide long term interim  lighting pilot  installations in the City's subway
system to  include  passenger  platforms,  rail  cars and  tunnel  accesses.  We
anticipate  a similar  proposal  request  from the Ports  Authority  relative to
Newark,  LaGuardia  and JFK  airports  and the Ports  Authority  Tunnel  Holland
system.

Although,  we have been focused on emergency lighting due to power grid failures
and blackout  concerns  expressed by Homeland Security  officials,  we have also
made advances from the retail segment of our business.  For the Christmas retail
season,  we have  developed a camping  light  positioning  and are marketing the
"CampLamp" to major national  retailers.  In addition,  our Home Safety Light is
continuing  to gain sales  acceptance  across the broad  retail  channel  and we
anticipate  launching the next generation of Home Safety Light for the Christmas
season.

On June 3, 2004, we announced that we had agreed in principle to acquire True To
Form, Limited, a specialty lighting firm with offices in Boston and Los Angeles.
True To Form,  a  privately  held  firm,  manufactures  specialty  lighting  for
restaurant  chains,  such as  Chick-fil-A,  Dunkin  Donuts and Ben & Jerry's Ice
Cream as well as hotel-casino complexes.  The consolidation with Cyberlux as its
specialty  lighting  division  will  add  a  new  dimension  of  our  Diodal(TM)
capability  TO  several  of  True  To  Form's  products  and  will  provide  new
distribution channels for our emergency lighting solutions.


                                       14


Our common stock began trading on the Over-the-Counter  Bulletin Board under the
symbol  ,,CYBL.OB"  on July 13, 2003.  The table below sets forth by quarter the
sales  information  for our common  stock as  reported  on the  Over-the-Counter
Bulletin Board in our past fiscal year. This information  reflects  inter-dealer
prices,  without retail  mark-up,  mark-down or commission and may not represent
actual transactions.

                                                   SALE PRICES
                                          -----------------------------
                                           HIGH                     LOW
2002:

First Quarter                             N/A                       N/A
Second Quarter                            N/A                       N/A
Third Quarter                             N/A                       N/A
Fourth Quarter                            N/A                       N/A


2003:
First Quarter                             N/A                       N/A
Second Quarter                            N/A                       N/A
Third quarter                             1.05                      0.10
Fourth quarter                            0.55                      0.12

2004
First Quarter                             0.53                      0.19
Second Quarter                            0.85                      0.27

On  August  19,   2004,   the  closing   price  of  our  common   stock  on  the
Over-the-Counter  Bulletin  Board  was $0.37  per  share.  We urge you to obtain
current market quotations for shares of our common stock.


FORWARD-LOOKING STATEMENTS

EXCEPT FOR HISTORICAL  INFORMATION  CONTAINED  HEREIN,  THE MATTERS DISCUSSED IN
THIS FORM  10-QSB ARE  FORWARD-LOOKING  STATEMENTS  THAT ARE  SUBJECT TO CERTAIN
RISKS AND  UNCERTAINTIES  THAT COULD CAUSE ACTUAL  RESULTS TO DIFFER  MATERIALLY
FROM  THOSE  SET  FORTH  IN SUCH  FORWARD-LOOKING  STATEMENTS.  SUCH  RISKS  AND
UNCERTAINTIES  INCLUDE,  WITHOUT  LIMITATION,  THE  COMPANY'S  DEPENDENCE ON THE
TIMELY DEVELOPMENT, INTRODUCTION AND CUSTOMER ACCEPTANCE OF PRODUCTS, THE IMPACT
OF COMPETITION  AND DOWNWARD  PRICING  PRESSURES,  THE ABILITY OF THE COMPANY TO
REDUCE  ITS  OPERATING  EXPENSES  AND RAISE ANY  NEEDED  CAPITAL,  THE EFFECT OF
CHANGING ECONOMIC CONDITIONS, RISKS IN TECHNOLOGY DEVELOPMENT AND THE EFFECTS OF
OUTSTANDING LITIGATION.  OTHER FACTORS THAT COULD CAUSE ACTUAL RESULTS TO DIFFER
MATERIALLY FROM THOSE SET FORTH IN SUCH  FORWARD-LOOKING  STATEMENTS INCLUDE THE
RISKS AND  UNCERTAINTIES  DETAILED IN THE COMPANY'S  MOST RECENT FORM 10-KSB AND
ITS OTHER FILINGS WITH THE SECURITIES AND EXCHANGE COMMISSION FROM TIME TO TIME.

RESULTS OF OPERATIONS

The Company is in the development  stage and is seeking to develop,  manufacture
and market  advanced  lighting  systems  that  utilize  white (and other)  light
emitting diodes as illumination  elements.  The risks specifically discussed are
not the only factors  that could  affect  future  performance  and  results.  In
addition the  discussion in this  quarterly  report  concerning our business our
operations  and us  contain  forward-looking  statements.  Such  forward-looking
statements  are  necessarily   speculative  and  there  are  certain  risks  and
uncertainties  that could cause  actual  events or results to differ  materially
from those  referred  to in such  forward-looking  statements.  We do not have a
policy of updating or revising  forward-  looking  statements and thus it should
not be assumed that silence by our Management over time means that actual events
or results are occurring as estimated in the forward-looking statements herein.


                                       15


As a result of limited  capital  resources and no revenues from  operations from
its  inception,  the Company has relied on the issuance of equity  securities to
non-employees  in exchange for services.  The Company's  management  enters into
equity compensation  agreements with non-employees if it is in the best interest
of the Company under terms and conditions  consistent  with the  requirements of
Financial Accounting Standards No. 123, Accounting for Stock Based Compensation.
In  order  conserve  its  limited  operating  capital  resources,   the  Company
anticipates continuing to compensate  non-employees for services during the next
twelve months.  This policy may have a material effect on the Company's  results
of operations during the next twelve months.

Revenues
We have  generated  operating  revenues  from  operations  of $ 95,444  from our
inception.  We believe we will begin  earning  revenues  from  operations in our
second year of actual  operation as the Company  transitions  from a development
stage company to that of an active growth and acquisition stage company

Costs and Expenses
From our inception through June 30, 2004, we have generated  revenues of $95,444
from operations. We have incurred losses of $5,283,798 during this period. These
expenses were associated principally with equity-based compensation to employees
and consultants, product development costs and professional services.

Liquidity and Capital Resources

As of June 30, 2004, we had a working capital deficit of $ 530,352.  As a result
of our operating losses from our inception through June 30, 2004, we generated a
cash flow def,icit of $1,796,988 from operating  activities.  Cash flows used in
investing  activities  was $ 132,760  during the  period  May 17,  2000 (date of
Company's  inception) through June 30, 2004. We met our cash requirements during
this period through the private placement of $ 1,620,000 through the issuance of
our common and preferred stock, and $ 212,455 from the issuance of notes payable
and  advances  of  $112,455  ,  net  of  repayments,  to  Company  officers  and
shareholders and advances.

While we have raised capital to meet our working  capital and financing needs in
the past,  additional  financing  is  required  in order to meet our current and
projected cash flow deficits from operations and development.

By adjusting its operations and  development  to the level of  capitalization  ,
management  believes it has suffucient  capital resources to meet projected cash
flow deficits  through the next twelve months . However,  if thereafter,  we are
not successful in generating  sufficient liquidity from operations or in raising
sufficient  capital  resources,  on terms  acceptable  to us,  this could have a
material  adverse effect on our business,  results of operations , liquidity and
financial condition.

The Company's  independent  certified public accountant has stated in his report
included in the Company's  December 31, 2003 Form 10-KSB,  as amended,  that the
Company  has  incurred  operating  losses  in the last two  years,  and that the
Company is dependent upon management's ability to develop profitable operations.
These  factors  among  others may raise  substantial  doubt about the  Company's
ability to continue as a going concern.


                                       16


Application of Critical Accounting Policies

The Financial  Accounting  Standards  Board (FASB) issued a proposed  Statement,
Share-Based  Payment, an amendment of FASB Statements No. 123 and 95, that would
require  companies to account for stock-based  compensation to employees using a
fair value method as of the grant date.  The proposed  statement  addresses  the
accounting for  transactions in which a Company  receives  employee  services in
exchange for equity  instruments such as stock options,  or liabilities that are
based  on the fair  value of the  Company's  equity  instruments  or that may be
settled  through the  issuance of such equity  instruments,  which  includes the
accounting for employee  stock purchase  plans.  This proposed  statement  would
eliminate a Company's  ability to account for  share-based  awards to  employees
using APB Opinion 25,  Accounting  for Stock Issued to  Employees  but would not
change  the  accounting  for  transactions  in  which a  company  issues  equity
instruments for services to  non-employees  or the accounting for employee stock
ownership  plans.  The proposed  statement,  if adopted,  would be effective for
awards that are granted,  modified,  or settled in fiscal years  beginning after
December 15,  2004.  The Company is in the process of  assessing  the  potential
impact of this proposed statement to the financial statements.

Non-GAAP Financial Measures

The financial  statements  appearing in this quarterly  report on Form 10-QSB do
not contain any financial  measures  which are not in accordance  with generally
accepted accounting procedures.

Inflation

In the opinion of management, inflation has not had a material effect on the
Company's financial condition or results of its operations

Off-Balance Sheet Arrangements

The  Company  does  not  maintain  off-balance  sheet  arrangements  nor does it
participate in non-exchange  traded  contracts  requiring fair value  accounting
treatment.

TRENDS, RISKS AND UNCERTAINTIES

We have sought to identify what we believe to be the most  significant  risks to
our business,  but we cannot  predict  whether,  or to what extent,  any of such
risks may be realized nor can we guarantee that we have  identified all possible
risks that might arise.  Investors  should  carefully  consider all of such risk
factors before making an investment decision with respect to our Common Stock.

Cautionary Factors That May Affect Future Results

We provide the  following  cautionary  discussion  of risks,  uncertainties  and
possible inaccurate assumptions relevant to our business and our products. These
are factors  that we think could cause our actual  results to differ  materially
from expected  results.  Other factors besides those listed here could adversely
affect us.


                                       17


Potential fluctuations in quarterly operating results

Our quarterly  operating results may fluctuate  significantly in the future as a
result  of a  variety  of  factors,  most of  which  are  outside  our  control,
including:  the demand for our  products;  seasonal  trends in  purchasing,  the
amount  and timing of  capital  expenditures  and other  costs  relating  to the
development  of our  products;  price  competition  or  pricing  changes  in the
industry;   technical   difficulties  or  system   downtime;   general  economic
conditions,  and economic conditions specific to the consumer lighting industry.
Our quarterly  results may also be  significantly  impacted by the impact of the
accounting treatment of acquisitions,  financing  transactions or other matters.
Particularly  at our early stage of development,  such accounting  treatment can
have a material  impact on the results  for any  quarter.  Due to the  foregoing
factors,  among others,  it is likely that our operating results will fall below
our expectations or those of investors in some future quarter.

Lack of Independent Directors

We  cannot  guarantee  that our  Board of  Directors  will  have a  majority  of
independent directors in the future. In the absence of a majority of independent
directors,  our executive  officers,  who are also  principal  stockholders  and
directors,   could  establish  policies  and  enter  into  transactions  without
independent review and approval thereof.  This could present the potential for a
conflict of interest between the Company and its stockholders  generally and the
controlling officers, stockholders or directors.

Limitation of Liability and Indemnification of Officers and Directors

Our  officers  and  directors  are  required  to  exercise  good  faith and high
integrity in our  Management  affairs.  Our Articles of  Incorporation  provide,
however,  that  our  officers  and  directors  shall  have no  liability  to our
shareholders for losses  sustained or liabilities  incurred which arise from any
transaction in their respective managerial capacities unless they violated their
duty of loyalty, did not act in good faith, engaged in intentional misconduct or
knowingly  violated the law,  approved an improper dividend or stock repurchase,
or derived an improper  benefit from the  transaction.  Our Articles and By-Laws
also provide for the indemnification by us of the officers and directors against
any losses or liabilities they may incur as a result of the manner in which they
operate  our  business  or  conduct  the  internal  affairs,  provided  that  in
connection  with these  activities  they act in good faith and in a manner  that
they  reasonably  believe to be in, or not opposed to, the best interests of the
Company,  and their conduct does not constitute gross negligence,  misconduct or
breach  of  fiduciary   obligations.   To  further   implement   the   permitted
indemnification, we have entered into Indemnity Agreements with our officers and
directors.

Continued Control by Current Officers and Directors

The present  officers and  directors,  through their  ownership of the Company's
Series B Convertible  Preferred  Stock , have voting control , and therefore are
in a position to elect all of our Directors  and otherwise  control the Company,
including, without limitation, authorizing the sale of equity or debt securities
of the Company, the appointment of officers,  and the determination of officers'
salaries. Shareholders have no cumulative voting rights.

Management of Potential Growth

We  anticipate  rapid  growth,  which  will  place a  significant  strain on our
managerial,  operational,  and financial systems  resources.  To accommodate our
current size and manage  growth,  we must  continue to implement and improve our
financial strength and our operational systems, and expand, train and manage our
sales  and  distribution  base.  There is no  guarantee  that we will be able to
effectively  manage the  expansion of our  operations,  or that our  facilities,
systems,  procedures  or  controls  will be  adequate  to support  our  expanded
operations.  Our inability to effectively  manage our future growth would have a
material adverse effect on us.

Limited Market Due To Penny Stock

The Company's stock differs from many stocks, in that it is a "penny stock." The
Securities  and  Exchange  Commission  has adopted a number of rules to regulate
"penny  stocks."  These rules  include,  but are not limited to,  Rules  3a5l-l,
15g-1,  15g-2,  15g-3,  15g-4,  15g-5,  15g-6 and 15g-7 under the Securities and
Exchange Act of 1934, as amended.  Because our  securities  probably  constitute
"penny stock"  within the meaning of the rules,  the rules would apply to us and
our securities.  The rules may further affect the ability of owners of our stock
to sell their securities in any market that may develop for them. There may be a
limited   market  for  penny   stocks,   due  to  the   regulatory   burdens  on
broker-dealers.  The market among dealers may not be active.  Investors in penny
stock  often are  unable to sell  stock  back to the  dealer  that sold them the
stock. The mark-ups or commissions  charged by the broker-dealers may be greater
than any profit a seller may make.  Because of large dealer  spreads,  investors
may be unable to sell the stock immediately back to the dealer at the same price
the dealer sold the stock to the  investor.  In some  cases,  the stock may fall
quickly in value.  Investors  may be unable to reap any profit  from any sale of


                                       18


the  stock,  if they  can sell it at all.  Stockholders  should  be aware  that,
according to the Securities and Exchange  Commission  Release No. 34- 29093, the
market for penny stocks has suffered in recent years from  patterns of fraud and
abuse.  These patterns include:  - Control of the market for the security by one
or a few  broker-dealers  that are often  related to the  promoter or issuer;  -
Manipulation of prices through  prearranged  matching of purchases and sales and
false and misleading  press releases;  - "Boiler room" practices  involving high
pressure sales tactics and unrealistic price projections by inexperienced  sales
persons;  -  Excessive  and  undisclosed  bid-ask  differentials  and markups by
selling  broker-dealers;  and - The wholesale  dumping of the same securities by
promoters and broker-  dealers after prices have been  manipulated  to a desired
level,  along with the  inevitable  collapse  of those  prices  with  consequent
investor losses. Furthermore, the "penny stock" designation may adversely affect
the  development  of any public market for the Company's  shares of common stock
or, if such a market develops, its continuation.  Broker-dealers are required to
personally  determine  whether an  investment  in "penny  stock" is suitable for
customers.  Penny  stocks  are  securities  (i) with a price of less  than  five
dollars per share; (ii) that are not traded on a "recognized" national exchange;
(iii)  whose  prices  are not quoted on the NASDAQ  automated  quotation  system
(NASDAQ-listed  stocks must still meet  requirement  (i)  above);  or (iv) of an
issuer with net tangible  assets less than $2,000,000 (if the issuer has been in
continuous  operation for at least three years) or $5,000,000  (if in continuous
operation for less than three years),  or with average  annual  revenues of less
than $6,000,000 for the last three years. Section 15(g) of the Exchange Act, and
Rule 15g-2 of the Commission require  broker-dealers  dealing in penny stocks to
provide potential investors with a document disclosing the risks of penny stocks
and to obtain a manually signed and dated written receipt of the document before
effecting any transaction in a penny stock for the investor's account. Potential
investors  in the  Company's  common  stock are  urged to  obtain  and read such
disclosure  carefully before  purchasing any shares that are deemed to be "penny
stock." Rule 15g-9 of the Commission requires  broker-dealers in penny stocks to
approve the  account of any  investor  for  transactions  in such stocks  before
selling  any  penny  stock  to  that  investor.   This  procedure  requires  the
broker-dealer to (i) obtain from the investor information  concerning his or her
financial  situation,  investment  experience  and investment  objectives;  (ii)
reasonably  determine,  based on that  information,  that  transactions in penny
stocks are  suitable  for the  investor  and that the  investor  has  sufficient
knowledge and experience as to be reasonably  capable of evaluating the risks of
penny stock  transactions;  (iii) provide the investor with a written  statement
setting forth the basis on which the  broker-dealer  made the  determination  in
(ii) above;  and (iv) receive a signed and dated copy of such statement from the
investor,  confirming  that it  accurately  reflects  the  investor's  financial
situation,  investment  experience and investment  objectives.  Compliance  with
these requirements may make it more difficult for the Company's  stockholders to
resell their shares to third parties or to otherwise dispose of them.

PRODUCT RESEARCH AND DEVELOPMENT

We  anticipate  performing  further  research  and  development  for our exiting
products during the next twelve months. Those activities include the ReliaBright
Emergency Lighting Augmentation System, ReliaBright Solo, Bright Owl Home Safety
Light,  Bright Owl Mini,  Night Owl Power Outage  Adapter and  VersaBright  Area
Light These projected  expenditures  are dependent upon our generating  revenues
and obtaining sources of financing in excess of our existing capital  resources.
There is no guarantee  that we will be successful in raising the funds  required
or generating  revenues  sufficient to fund the projected  costs of research and
development during the next twelve months


                                       19


ACQUISITION OF PLANT AND EQUIPMENT AND OTHER ASSETS
We do not  anticipate  the sale of any  material  property , plant or  equipment
during the next 12 months.  We do not anticipate the acquisition of any material
property,  plant or equipment during the next 12 months.  We do not own any real
property. Our corporate headquarters are located at 4625 Creekstone Drive, Suite
100,  Research  Triangle Park,  Durham,  NC 27703. We lease 2,405 square feet of
office space from a non affiliated  landlord.  The lease expires on December 31,
2008. The monthly rent is presently $3,457.

NUMBER OF EMPLOYEES
From our inception through the period ended June 30, 2004, we have relied on the
services of outside  consultants  for services and have five (5)  employees.  In
order for us to attract and retain quality personnel, we anticipate we will have
to offer  competitive  salaries to future  employees.  We anticipate that it may
become  desirable to add additional full and or part time employees to discharge
certain critical functions during the next 12 months. This projected increase in
personnel is dependent upon our ability to generate  revenues and obtain sources
of  financing.  There is no guarantee  that we will be successful in raising the
funds required or generating  revenues sufficient to fund the projected increase
in the number of employees.  As we continue to expand,  we will incur additional
cost for personnel.

TRENDS, RISKS AND UNCERTAINTIES
We have sought to identify what we believe to be the most  significant  risks to
our business,  but we cannot  predict  whether,  or to what extent,  any of such
risks may be realized nor can we guarantee that we have  identified all possible
risks that might arise.  Investors  should  carefully  consider all of such risk
factors before making an investment decision with respect to our Common Stock.

CAUTIONARY FACTORS THAT MAY AFFECT FUTURE RESULTS
Our annual  report on December 31, 2003,  Form  10-KSB,  as amended,  includes a
detailed list of cautionary  factors that may affect future results.  Management
believes  that there have been no  material  changes  to those  factors  listed,
however  other  factors  besides  those listed could  adversely  affect us. That
annual report can be accessed on EDGAR.

ITEM 3. CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES
We maintain  disclosure controls and procedures that are designed to ensure that
information  required to be  disclosed  in our Exchange act reports is recorded,
processed ,  summarized  and reported  within the time periods  specified in the
SEC's rules and forms and that such  information is accumulated and communicated
to our  management,  including our chief  executive  officer and chief financial
officer,   as  appropriate  ,  to  allow  timely  decisions  regarding  required
disclosure.  Managment  necessarily applied its judgement in assessing the costs
and benefits of such  controls and  procedures  , which , by their  nature,  can
provide only reasonable assurance regarding management's control objectives.

We  have  carried  out  an  evaluation,  under  the  supervision  and  with  the
participation of our management, including our chief executive officer and chief
financial  officer  of the  effectiveness  of the design  and  operation  of our
disclosure  controls  and  procedures  as of a date  within 90 days prior to the
filing date of this quarterly report ( the Evaluation date )

Based upon that  evaluation , the chief  executive  officer and chief  financial
officer concluded that our disclosure  controls and procedures were effective as
of the evaluation date.

CHANGES IN INTERNAL CONTROLS
There were no significant  changes in our internal  controls or in other factors
that could  significantly  affect these  controls  subsequent to the  evaluation
date.


                                       20


PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

None

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS.

On April 5, 2004,  450,000 shares of our Common Stock issued to Capital  Funding
Solutions as collateral pursuant to a factoring agreement were cancelled.

On April 29, 2004, we filed an Amendment to the Certificate of Designation  with
the Nevada  Secretary of State to the Series B Convertible  Preferred Stock, par
value $0.001 to change the conversion  price to common stock from$0.20 per share
to $0.10 per share and to change the  purchase  price for First  Refusal  Shares
from an amount  equal to the  liquidation  amount to an average  market price of
shares of  common  stock  over a 10 day  period  from the date of the  Notice of
Conversion.

In May 2004, we issued  5,310,000  shares of our Common Stock at $0.10 per share
and  5,310,000  warrants  exercisable  at $0.25 per share.  This  issuance was a
private transaction pursuant to Section 4(2) of the Securities Act

On May 25, 2004,  we issued  15.861  shares of Series A Preferred  Stock (with a
stated value of $5,000 per share and a conversion  price of $0.10 per share) and
warrants to purchase an aggregate of 793,065 of our common  stock.  This private
placement  was  exempt  from  registration  pursuant  to  Section  4(2)  of  the
Securities Act.

On June 4, 2004, we issued 30,500 stock purchase  warrants  exercisable at $0.25
per share and 19,500 stock purchase warrants exercisable at $0.10 per share each
to Marc Haskell,  Richard  Berkley and Alan  Sheinwald  pursuant to a consulting
agreement.  This issuance was a private transaction  pursuant to Section 4(2) of
the Securities Act.

On June 4, 2004,  Michael  Kelly  converted a  promissory  note in the amount of
$5.000 into 50,000 shares of our Common Stock at $0.10 per share.  This issuance
was a private transaction pursuant to Section 4(2) of the Securities Act.

On June 4, 2004,  we issued 30,000 shares of our Common Stock valued at $.10 per
share to Forma Designs, Inc. for services rendered.  This issuance was a private
transaction pursuant to Section 4(2) of the Securities Act.

On June 4, 2004, we issued 310,000 stock  purchase  warrants to Dennis Oon, Gary
Murphy,  Brian Kramen and Ed English exercisable at $0.20 per share for services
rendered.  This issuance was a private  transaction  pursuant to Section 4(2) of
the Securities Act.

On June 8, 2004, we issued 975,000 shares of our Common Stock valued at $.10 per
share  and  975,000  stock  purchase  warrants  exercisable  at $0.25  per share
pursuant  to an  agreement  in which  Current  Capital  would  provide  investor
relation services for us. This issuance was exempt from registration pursuant to
Section 4(2) of the Securities Act.

On June 8, 2004, we issued 375,000 shares of our Common Stock valued at $.10 per
share and 375,000  stock  purchase  warrants  exercisable  at $0.25 per share to
Current  Capital Corp.  pursuant to an agreement in which Current  Capital would
provide  investor  relation  services  for us.  This  issuance  was exempt  from
registration pursuant to Section 4(2) of the Securities Act.

On June 8, 2004, we issued 200,000 shares of our Common Stock valued at $.10 per
share to Phil  Snowden and C. Clark Burns  pursuant to a  consulting  agreement.
This  issuance  was a  private  transaction  pursuant  to  Section  4(2)  of the
Securities Act.

On June 16, 2004,  we issued  60,000  shares of our Common Stock valued at $ .10
per share and 100,000 stock purchase warrants exercisable at $0.50 each to Frank
Maresca Associate, Inc., William Schnell & Associates,  Inc. and Bruce W. Geiger
&  Associates,  Inc.  pursuant to a consulting  agreement.  This  issuance was a
private transaction pursuant to Section 4(2) of the Securities Act.


                                       21


ITEM 3. DEFAULTS UPON SENIOR SECURITIES.
None.


ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
None


ITEM 5. OTHER INFORMATION.
None


ITEM 6. EXHIBITS AND REPORTS ON FROM 8-K

INDEX TO EXHIBITS
EXHIBIT NO.             DESCRIPTION
----------              -----------



31.1              Certification of Chief Executive Officer pursuant to Section
                  302 of the Sarbanes-Oxley Act of 2002.

31.2              Certification of Chief Financial Officer pursuant to Section
                  302 of the Sarbanes-Oxley Act of 2002.

32.1              Certification of Chief Executive Officer pursuant to Section
                  906 of the Sarbanes-Oxley Act of 2002

32.2              Certification of Chief Financial Officer pursuant to Section
                  906 of the Sarbanes-Oxley Act of 2002,


REPORTS ON FORM 8-K

None


SIGNATURES
In accordance with  requirements of the Exchange Act, the registrant caused this
report to be signed on its behalf by the undersigned, thereunto duly authorized.


CYBERLUX CORPORATION

(Registrant)

Date:August 20, 2004

/s/ Donald F. Evans
----------------------
Donal F. Evans

CEO and Chairman of the Board

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


                                       22