U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-QSB

(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, 2006

|_|  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, 2006
                        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) 474-9700

                            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 |_|

Indicate by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).

     Yes |_| No |X|

As of August 9, 2006, the Company had 96,866,844 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

                     Quarterly Report on Form 10-QSB for the
                      Quarterly Period Ending June 30, 2006

                                Table of Contents

PART I.  FINANCIAL INFORMATION

  Item 1.   Financial Statements

               Condensed Consolidated Balance Sheets:
               June 30, 2006 (Unaudited) and December 31, 2005 (Audited)      3

               Condensed Consolidated Statements of Losses:
               Three and Six Months Ended June 30, 2006 and 2005
               (Unaudited)                                                    4

               Condensed Consolidated Statements of Cash Flows:
               Six Months Ended June 30, 2006 and 2005 (Unaudited)            5

               Notes to Unaudited Condensed Consolidated Financial
               Information: June 30, 2006                                   6-24

  Item 2.   Management Discussion and Analysis                             25-36

  Item 3.   Controls and Procedures                                           37

PART II.  OTHER INFORMATION

  Item 1.   Legal Proceedings                                                 38

  Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds    38-39

  Item 3.   Defaults Upon Senior Securities                                   39

  Item 4.   Submission of Matters to a Vote of Security Holders               39

  Item 5.   Other Information                                                 39

  Item 6.   Exhibits                                                          39

Signatures                                                                    40


                                       ii



Item 1.  Financial Statements


                                              CYBERLUX CORPORATION
                                            CONDENSED BALANCE SHEETS



                                                                                          (Unaudited)
                                                                                            June 30,     December 31,
                                                                                              2006           2005
                                                                                          ------------   ------------
                                                                                                   
ASSETS
Current assets:
Cash & cash equivalents                                                                   $    171,881   $    475,656
Accounts receivable, net of allowance for doubtful accounts of $ -0-                            16,966          9,424
Inventories, net of allowance of $111,052 and $110,821, respectively                           180,600        338,097
Other current assets                                                                            38,851         42,814
                                                                                          ------------   ------------
Total current assets                                                                           408,298        865,991
Property, plant and equipment, net of accumulated depreciation of $131,212 and
  $118,105, respectively                                                                        59,104         63,133
                                                                                          ------------   ------------
Total Assets                                                                              $    467,402   $    929,124
                                                                                          ============   ============
LIABILITIES AND DEFICIENCY IN STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable                                                                          $    481,414   $    657,930
Accrued liabilities                                                                          1,463,330        782,586
Short-term notes payable - related parties                                                     404,595        366,594
Short-term notes payable                                                                       764,118        542,783
                                                                                          ------------   ------------
Total current liabilities                                                                    3,113,457      2,349,893
                                                                                          ------------   ------------
Long-term liabilities:
Notes payable                                                                                1,315,088        351,419
Derivative liability relating to convertible debentures                                      4,329,728      6,809,449
Warrant liability relating to convertible debentures                                         3,172,490      3,352,025
                                                                                          ------------   ------------
Total long-term liabilities                                                                  8,817,306     10,512,893
                                                                                          ------------   ------------
Total liabilities                                                                           11,930,763     12,862,786
                                                                                          ------------   ------------
Commitments and Contingencies
Series A convertible  preferred stock, $0.001 par value; 200 shares designated,
  51.4806 and 59.8606 issued and outstanding as of June 30, 2006 and
  December 31, 2005, respectively                                                              257,400        299,303
                                                                                          ------------   ------------
DEFICIENCY IN STOCKHOLDERS' EQUITY
Class B convertible preferred stock, $0.001 par value, 800,000 shares designated;
  800,000 shares issued and outstanding for June 30, 2006 and December 31, 2005                    800            800
Common stock, $0.001 par value, 300,000,000 shares authorized; 96,775,237 and
  75,608,334 shares issued and  outstanding as of June 30, 2006 and
  December 31, 2005, respectively                                                               96,775         75,607
Subscription receivable                                                                       (335,406)            --
Additional paid-in capital                                                                   7,939,655      6,382,569
Accumulated deficit                                                                        (19,422,585)   (18,691,941)
                                                                                          ------------   ------------
Deficiency in stockholders' equity                                                         (11,720,761)   (12,232,965)
                                                                                          ------------   ------------
Total liabilities and (deficiency) in stockholders' equity                                $    467,402   $    929,124
                                                                                          ============   ============


    The accompanying notes are an integral part of these unaudited condensed
                              financial statements


                                        3



                              CYBERLUX CORPORATION
                       CONDENSED STATEMENTS OF OPERATIONS



                                                             Unaudited
                                                    Three months ended June 30,         Six months ended June 30,
                                                 --------------------------------   --------------------------------
                                                     2006             2005              2006             2005
                                                 -----------   ------------------   -----------   ------------------
                                                               As restated-Note K                 As restated-Note K
                                                               ------------------                 ------------------
                                                                                         
REVENUE:                                         $    83,026      $        200      $   130,226      $     13,768
Cost of goods sold                                   (20,980)          (23,117)         (74,667)          (29,486)
                                                 -----------      ------------      -----------      ------------
  Gross margin (loss)                                 62,046           (22,917)          55,559           (15,718)

OPERATING EXPENSES:
Marketing and advertising                             69,387           116,349          117,215           137,672
Impairment Loss                                           --                --               --            30,544
Depreciation and amortization                          5,842             4,886           13,107            13,180
Research and development                              75,537           100,884          114,363           119,580
General and administrative expenses                  949,609           468,356        2,249,510           825,231
                                                 -----------      ------------      -----------      ------------
Total operating expenses                           1,100,375           690,475        2,494,195         1,126,207

NET LOSS FROM OPERATIONS                          (1,038,329)         (713,392)      (2,438,636)       (1,141,925)
Other income/(expense):
Unrealized  gain (loss) relating to adjustment
  of derivative and warrant liability to fair
  value of underlying securities                     836,071       (15,919,769)       3,159,257       (17,932,014)
Interest income                                           38                --               38               300
Debt forgiveness                                      36,799                --           36,799                --
Interest expense                                    (740,494)         (479,780)      (1,478,624)         (719,098)
Debt acquisition costs                                (2,992)               --           (9,479)          (94,330)
                                                 -----------      ------------      -----------      ------------
Net loss before provision for income taxes          (908,906)      (17,112,941)        (730,644)      (19,887,067)
Income taxes (benefit)                                    --                --               --                --
                                                 -----------      ------------      -----------      ------------
NET LOSS AVAILABLE TO COMMON STOCKHOLDERS        $  (908,906)     $(17,112,941)     $  (730,644)     $(19,887,067)
                                                 ===========      ============      ===========      ============
Weighted average number of common shares
  outstanding                                     88,460,138        41,216,067       84,395,457        34,604,651
                                                 ===========      ============      ===========      ============
Net income/(loss) per share - basic and fully
  diluted                                        $     (0.01)     $      (0.42)     $     (0.01)     $      (0.57)
                                                 ===========      ============      ===========      ============
Preferred dividend                               $    24,000      $     24,000      $    24,000      $     24,000
                                                 ===========      ============      ===========      ============


    The accompanying notes are an integral part of these unaudited condensed
                              financial statements


                                        4



                                  CYBERLUX, INC
                        CONDENSED STATEMENTS OF CASH FLOW
                                    Unaudited



                                                                                  Six months ended June 30,
                                                                             ---------------------------------
                                                                                 2006             2005
                                                                             -----------   -------------------
                                                                                           Restated-See note K
                                                                                           -------------------
                                                                                        
CASH FLOWS FROM OPERATING ACTIVITIES:
Net (loss) available to common stockholders                                  $  (730,644)     $(19,887,067)
Adjustments  to  reconcile  net  income  (loss) to cash used in  operating
  activities
Depreciation                                                                      13,107            13,180
Warrants issued in connection with services rendered                                  --            14,160
Common stock issued in connection with services rendered                       1,169,289            29,000
Common stock issued in settlement of debt-related expense                         31,655           339,238
Accretion of convertible notes payable                                           770,605           302,648
Unrealized  (gain) loss on adjustment of derivative and warrant  liability
  to fair value of underlying securities                                      (3,159,257)       17,932,014
Impairment loss on patent                                                             --            30,544
(Increase) decrease in:
Accounts receivable                                                               (7,542)          (10,000)
Inventories                                                                      157,497                --
Prepaid expenses and other assets                                                 43,962          (119,080)
Increase (decrease) in:
Accounts payable                                                                (176,516)          (11,537)
Accrued liabilities                                                              680,744            56,518
                                                                             -----------      ------------
Net cash (used in) operating activities                                       (1,207,099)       (1,310,382)

CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of fixed assets                                                       (9,078)          (30,856)
                                                                             -----------      ------------
Net cash used in investing activities:                                            (9,078)          (30,856)
                                                                             -----------      ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net proceeds from issuance of convertible debenture                              460,000         1,100,000
Net proceeds from borrowing on long term basis                                   414,402                --
Net proceeds (payments) to notes payable, related parties                         38,000           (32,485)
                                                                             -----------      ------------
Net cash provided by (used in) financing  activities:                            912,402         1,067,515
                                                                             -----------      ------------
Net increase (decrease) in cash and cash equivalents                            (303,775)         (273,723)
  Cash and cash equivalents at beginning of period                               475,656           415,375
                                                                             -----------      ------------
Cash and cash equivalents at end of period                                   $   171,881      $    141,652
                                                                             ===========      ============
Supplemental disclosures:
Interest Paid                                                                $    29,280      $     75,103
Income Taxes Paid                                                                     --                --

NON-CASH INVESTING AND FINANCING ACTIVITIES:
Unrealized  (gain) loss in adjustment of derivative and warrant  liability
  to fair value of underlying securities                                     $(3,159,257)     $ 17,932,014
Common stock issued for services rendered                                    $ 1,169,289      $     29,000
Common stock issued in settlement of debt                                    $    31,655      $    339,238


    The accompanying notes are an integral part of these unaudited condensed
                              financial statements


                                        5



                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (Unaudited)

NOTE A-SUMMARY OF ACCOUNTING POLICIES

General

The accompanying  unaudited condensed financial statements have been prepared in
accordance with accounting principles generally accepted in the United States of
America for interim  financial  information and 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 three and six month  periods
ended June 30, 2006, are not  necessarily  indicative of the results that may be
expected for the year ended December 31, 2006. The unaudited condensed financial
statements  should be read in  conjunction  with the December 31, 2005 financial
statements and footnotes  thereto  included in the Company's Form 10-KSB for the
year ended December 31, 2005.

Business and Basis of Presentation

Cyberlux  Corporation  (the "Company") is incorporated on May 17, 2000 under the
laws of the  State of  Nevada.  Until  December  31,  2004,  the  Company  was a
development state enterprise as defined under Statement on Financial  Accounting
Standards  No.7,  Development  Stage  Enterprises  ("SFAS  No.7").  The  Company
develops,  manufactures and markets  long-term  portable  lighting  products for
commercial and industrial users.  While the Company has generated  revenues from
its sale of products,  the Company has incurred expenses,  and sustained losses.
Consequently,   its  operations  are  subject  to  all  risks  inherent  in  the
establishment of a new business enterprise. As of June 30, 2006, the Company has
accumulated losses of $19,422,585.

Revenue Recognition

Revenues are  recognized in the period that  services are provided.  For revenue
from product  sales,  the Company  recognizes  revenue in accordance  with Staff
Accounting  Bulletin No. 104, REVENUE RECOGNITION  ("SAB104"),  which superseded
Staff Accounting Bulletin No. 101, REVENUE  RECOGNITION IN FINANCIAL  STATEMENTS
("SAB101"). SAB 101 requires that four basic criteria must be met before revenue
can be  recognized:  (1)  persuasive  evidence  of an  arrangement  exists;  (2)
delivery has occurred; (3) the selling price is fixed and determinable;  and (4)
collectibility is reasonably assured.  Determination of criteria (3) and (4) are
based on management's judgments regarding the fixed nature of the selling prices
of the products  delivered and the  collectibility of those amounts.  Provisions
for discounts and rebates to customers,  estimated  returns and allowances,  and
other  adjustments  are  provided  for in the same period the related  sales are
recorded.  The  Company  defers any  revenue  for which the product has not been
delivered  or is subject  to refund  until  such time that the  Company  and the
customer jointly determine that the product has been delivered or no refund will
be required.  At June 30, 2006 and  December 31, 2005,  the Company did not have
any deferred revenue.

SAB 104 incorporates  Emerging Issues Task Force 00-21 ("EITF 00-21"),  MULTIPLE
DELIVERABLE   REVENUE   ARRANGEMENTS.   EITF  00-21  addresses   accounting  for
arrangements that may involve the delivery or performance of multiple  products,
services and/or rights to use assets.  The effect of implementing  EITF 00-21 on
the Company's financial position and results of operations was not significant.


                                        6



                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (Unaudited)

NOTE A-SUMMARY OF ACCOUNTING POLICIES (continued)

Reclassification

Certain  reclassifications  have been made to prior  periods' data to conform to
the  current  presentation.  These  reclassifications  had no effect on reported
losses.

Concentrations of Credit Risk

Financial instruments and related items which potentially subject the Company to
concentrations  of credit risk consist  primarily of cash, cash  equivalents and
trade  receivables.  The Company places its cash and temporary cash  investments
with credit quality institutions. At times, such investments may be in excess of
the FDIC insurance limit. The Company periodically reviews its trade receivables
in  determining  its  allowance  for  doubtful  accounts.  At June 30,  2006 and
December 31, 2005, allowance for doubtful receivable was $0.

Stock-Based Compensation

On December 16, 2004,  the Financial  Accounting  Standards  Board (FASB) issued
FASB Statement No. 123R (revised 2004), Share-Based Payment" which is a revision
of FASB Statement No. 123, "Accounting for Stock-Based Compensation".  Statement
123R supersedes APB opinion No. 25,  "Accounting for Stock Issued to Employees",
and amends FASB  Statement  No. 95,  "Statement of Cash Flows".  Generally,  the
approach in  Statement  123R is similar to the  approach  described in Statement
123.  However,  Statement 123R requires all  share-based  payments to employees,
including  grants of employee  stock  options,  to be  recognized  in the income
statement  based on their  fair  values.  Pro-forma  disclosure  is no longer an
alternative.  This statement  does not change the accounting  guidance for share
based  payment  transactions  with  parties  other than  employees  provided  in
Statement of Financial  Accounting Standards No. 123(R). This statement does not
address the accounting for employee share ownership plans,  which are subject to
AICPA  Statement of Position  93-6,  "Employers'  Accounting  for Employee Stock
Ownership  Plans." On April 14, 2005,  the SEC amended the effective date of the
provisions of this  statement.  The effect of this  amendment by the SEC is that
the  Company  had to comply  with  Statement  123R and use the Fair Value  based
method of  accounting  no later  than the first  quarter  of 2006.  The  Company
implemented  SFAS No.  123(R) on January 1, 2006 using the modified  prospective
method. The fair value of each option grant issued after January 1, 2006 will be
determined as of grant date,  utilizing the Black-Scholes  option pricing model.
The  amortization of each option grant will be over the remainder of the vesting
period of each option grant.

As more fully described in the financial  statements included in Form 10-KSB for
the year ended  December 31, 2005,  the Company  granted  stock options over the
years to employees of the Company under a  non-qualified  employee  stock option
plan. As of December 31, 2005,  33,580,000  stock options were  outstanding  and
exercisable. The Company did not grant any stock options to employees during the
six months  ended June 30,  2006.  The  Company did not  recognize  compensation
expense  related to  employees'  stock  options in the six months ended June 30,
2006.  The impact on earnings  for the  remainder of Fiscal 2006 for stock based
compensation will depend on future stock option issuances.

In prior years,  the Company applied the  intrinsic-value  method  prescribed in
Accounting Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued
to  Employees,"  to account for the issuance of stock  options to employees  and
accordingly  compensation  expense  related to  employees'  stock  options  were
recognized in the prior year financial  statements to the extent options granted
under stock  incentive plans had an exercise price less than the market value of
the underlying common stock on the date of grant.


                                        7



                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (Unaudited)

NOTE A-SUMMARY OF ACCOUNTING POLICIES (continued)

Stock-Based Compensation (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
loss per share would be as follows:

                                                               For the six
                                                            months ended June
                                                               30, 2005-As
                                                             restated-Note K
                                                            -----------------
Net loss attributable to common stockholders -as reported        $(19,887,067)
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)                                                     (478,800)
Net loss -Pro Forma                                              $(20,365,867)
Net loss attributable to common stockholders - Pro forma         $(20,365,867)
Basic (and assuming dilution) loss per share -as reported        $      (0.57)
Basic (and assuming dilution) loss per share - Pro forma         $      (0.59)

In  determining  the  compensation  cost of stock  options  granted to employees
during the six months  ended June 30,  2005,  as  specified by SFAS No. 123, the
fair value of each option  grant has been  estimated  on the date of grant using
the Black-Scholes option pricing model and the weighted average assumptions used
in these calculations are summarized as follows:

                                     Six Months
                                        Ended
                                    June 30, 2005
                                   --------------
Risk-free interest rate                        2%
Expected life of options Granted           6 yrs
Expected Volatility                          250%
Expected dividend yield                        0%

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

Patents

During the year ended  December 31, 2005,  the Company  management  preformed an
evaluation of its intangble  assets  (Patents) for purposes of  determining  the
implied fair value of the assets at December 31, 2005.  The test  indicated that
the recorded  remaining  book value of its patens  exceeded  its fair value,  as
determined  by  discounted  cash  flows.  As a result,  upon  completion  of the
assessment,  management recorded a non-cash impairment charge of $30,544, net of
tax,  or $0.00 per share  during the six month  period  ended  June 30,  2005 to
reduce the carrying value of the patents to $0. Considerable management judgment
is necessary to estimate the fair value. Accordingly,  actual results could vary
significantly from management's estimates.


                                        8



                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (Unaudited)

NOTE A-SUMMARY OF ACCOUNTING POLICIES (continued)

Recent pronouncements

In March 2005, the FASB issued FASB Interpretation (FIN) No. 47, "Accounting for
Conditional  Asset Retirement  Obligations,  an interpretation of FASB Statement
No. 143," which  requires an entity to recognize a liability  for the fair value
of a conditional  asset  retirement  obligation when incurred if the liability's
fair value can be  reasonably  estimated.  The  Company is required to adopt the
provisions of FIN 47 no later than the first quarter of fiscal 2006. The Company
adopted  this  interpretation  from  January  1,  2006.  The  adoption  of  this
Interpretation  did not have a  material  impact on its  consolidated  financial
position, results of operations or cash flows.

In May 2005 the FASB issued Statement of Financial  Accounting  Standards (SFAS)
No. 154, "Accounting Changes and Error Corrections, a replacement of APB Opinion
No. 20 and FASB Statement No. 3." SFAS 154 requires retrospective application to
prior periods' financial statements for changes in accounting principle,  unless
it is  impracticable  to  determine  either the  period-specific  effects or the
cumulative  effect of the  change.  SFAS 154 also  requires  that  retrospective
application of a change in accounting principle be limited to the direct effects
of the change.  Indirect effects of a change in accounting principle,  such as a
change in non-discretionary profit-sharing payments resulting from an accounting
change,  should be recognized in the period of the accounting  change.  SFAS 154
also requires that a change in depreciation,  amortization,  or depletion method
for long-lived,  non-financial assets be accounted for as a change in accounting
estimate effected by a change in accounting principle. SFAS 154 is effective for
accounting  changes and  corrections  of errors made in fiscal  years  beginning
after December 15, 2005. Early adoption is permitted for accounting  changes and
corrections  of  errors  made in  fiscal  years  beginning  after  the date this
Statement  is issued.  The  Company  adopted of this SFAS with its  restatements
included within.

On February 16, 2006 the Financial Accounting Standards Board (FASB) issued SFAS
155,  "Accounting  for  Certain  Hybrid  Instruments,"  which  amends  SFAS 133,
"Accounting for Derivative  Instruments and Hedging  Activities,"  and SFAS 140,
"Accounting for Transfers and Servicing of Financial Assets and  Extinguishments
of  Liabilities."  SFAS 155  allows  financial  instruments  that have  embedded
derivatives  to be accounted for as a whole  (eliminating  the need to bifurcate
the  derivative  from its host) if the holder  elects to  account  for the whole
instrument on a fair value basis.  SFAS 155 also  clarifies  and amends  certain
other  provisions of SFAS 133 and SFAS 140. This  statement is effective for all
financial  instruments  acquired  or  issued  in fiscal  years  beginning  after
September  15,  2006.  The  Company  does not  expect its  adoption  of this new
standard  to have a  material  impact  on its  financial  position,  results  of
operations or cash flows.

In March 2006, the FASB issued FASB Statement No. 156,  Accounting for Servicing
of Financial  Assets - an amendment to FASB  Statement  No. 140.  Statement  156
requires that an entity recognize a servicing asset or servicing  liability each
time it undertakes an obligation to service a financial asset by entering into a
service  contract  under certain  situations.  The new standard is effective for
fiscal years beginning after September 15, 2006. The Company does not expect its
adoption  of this  new  standard  to have a  material  impact  on its  financial
position, results of operations or cash flows.


                                        9



                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (Unaudited)

NOTE B - NOTES PAYABLE AND CONVERTIBLE DEBENTURES

Notes payable at June 30, 2006 and December 31, 2005 are as follows:



                                                                                   June 30, 2006   December 31, 2005
                                                                                   -------------   -----------------
                                                                                                      
10% convertible note payable, unsecured and due September, 2003; accrued and
unpaid interest due at maturity; Note holder has the option to convert note
principal together with accrued and unpaid interest to the Company's common
stock at a rate of $0.50 per share. The Company is in violation of the loan
covenants                                                                               $  2,500            $  2,500

10% convertible notes payable, unsecured and due March, 2003; accrued and unpaid
interest due at maturity; Note holder has the option to convert unpaid note
principal together with accrued and unpaid interest to the Company's common
stock at a rate of $0.50 per share.                                                           --              25,000

10% note payable, unsecured and due on demand, accrued and unpaid interest due
when paid                                                                                 15,000                  --

4.99% note payable, unsecured and due March 2009, accrued and unpaid interest
due at maturity. Shareholders secured debt with shares of Company's common stock         152,400                  --

4.99% note payable, unsecured and due June 2009, accrued and unpaid interest due
at maturity. Shareholders secured debt with shares of Company's common stock             103,403                  --

4.99% note payable, unsecured and due June 2009, accrued and unpaid interest due
at maturity. Shareholders secured debt with shares of Company's common stock             168,600                  --

10% convertible debenture, due two years from the date of the note with interest
payable quarterly during the life of the note. The note is convertible into the
Company's common stock at the lower of a) $0.72 or b) 50% of the average of the
three lowest intraday trading prices for the common stock on a principal market
for twenty days before, but not including, conversion date. The Company granted
the note holder a security interest in substantially all of the Company's assets
and intellectual property and registration rights. The Company is in violation
of the loan covenants (see below)                                                        746,618             515,283



                                       10



                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (Unaudited)

NOTE B - NOTES PAYABLE AND CONVERTIBLE DEBENTURES (continued)



                                                                                   June 30, 2006   December 31, 2005
                                                                                   -------------   -----------------
                                                                                                      
10% convertible debenture, due three years from date of the note with interest
payable quarterly during the life of the note. The note is convertible into the
Company's common stock at the lower of a) $0.03 or b) 50% of the average of the
three lowest intraday trading prices for the common stock on a principal market
for twenty days before, but not including, conversion date. The Company granted
the note holder a security interest in substantially all of the Company's assets
and intellectual property and registration rights. The Company is in
violation of the loan covenants (see below)                                              547,763             299,820

10% convertible debenture, due October 2008 with interest payable quarterly
during the life of the note. The note is convertible into the Company's common
stock at the lower of a) $0.6 or b) 50% of the average of the three lowest
intraday trading prices for the common stock on a principal market for twenty
days before, but not including, conversion date. The Company granted the note
holder a security interest in substantially all of the Company's assets and
intellectual property and registration rights. The Company is in violation of
the loan covenants (see below)                                                           181,918              49,680

8% convertible debenture, due December 2008 with interest payable quarterly
during the life of the note. The note is convertible into the Company's common
stock at the lower of a) $0.10 or b) 35% of the average of the three lowest
intraday trading prices for the common stock on a principal market for twenty
days before, but not including, conversion date. The Company granted the note
holder a security interest in substantially all of the Company's assets and
intellectual property and registration rights (see below)                                117,625               1,918

8% convertible debenture, due March 2009e with interest payable quarterly during
the life of the note. The note is convertible into the Company's common stock at
the lower of a)$0.10 or b) 55% of the average of the three lowest intraday
trading prices for the common stock on a principal market for twenty days
before, but not including, conversion date. The Company granted the note holder
a security interest in substantially all of the Company's assets and
intellectual property and registration rights. (See below)                                43,379                  --
                                                                                      ----------            --------
                                                                                       2,079,206             894,201

Less: current maturities                                                                (764,118)           (542,783)
                                                                                      ----------            --------

Notes payable and convertible debentures-long term portion                            $1,315,088            $351,418
                                                                                      ==========            ========



                                       11



                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (Unaudited)

NOTE B - NOTES PAYABLE AND CONVERTIBLE DEBENTURES (continued)

The Company  entered into a Securities  Purchase  Agreement with four accredited
investors on September  23, 2004 for the issuance of an aggregate of  $1,500,000
of convertible notes ("Convertible Notes") and attached to the Convertible Notes
were warrants to purchase  2,250,000  shares of the Company's  common stock. The
Convertible Notes accrue interest at 10% per annum,  payable quarterly,  and are
due two  years  from the date of the note.  The note  holder  has the  option to
convert any unpaid note principal to the Company's common stock at a rate of the
lower of a) $0.72 or b) 50% of the average of the three lowest intraday  trading
prices  for the common  stock on a  principal  market  for the 20  trading  days
before, but not including, conversion date.

As of June 30, 2006, the Company issued to investors of the Convertible  Notes a
total  amount of  $1,500,000  in exchange for net  proceeds of  $1,186,281.  The
proceeds that the Company  received were net of prepaid  interest of $50,000 and
related fees and costs of $263,719.

This transaction,  to the extent that it is to be satisfied with common stock of
the Company would normally be included as equity  obligations.  However,  in the
instant case,  due to the  indeterminate  number of shares which might be issued
under the embedded  convertible  host debt  conversion  feature,  the Company is
required to record a  liability  relating to both the  detachable  warrants  and
embedded  convertible  feature of the notes payable (included in the liabilities
as a "derivative liability)".

The Company  entered into a Securities  Purchase  Agreement with four accredited
investors on April 23, 2005 for the issuance of an  aggregate of  $1,500,000  of
convertible  notes  ("Convertible  Notes") and attached to the Convertible Notes
were warrants to purchase  25,000,000  shares of the Company's common stock. The
Convertible Notes accrue interest at 10% per annum,  payable quarterly,  and are
due three  years  from the date of the note.  The note  holder has the option to
convert any unpaid note principal to the Company's common stock at a rate of the
lower of a) $0.03 or b) 50% of the average of the three lowest intraday  trading
prices  for the common  stock on a  principal  market  for the 20  trading  days
before, but not including, conversion date.

As of June 30, 2006, the Company issued to investors of the Convertible  Notes a
total amount of $1,500,000  in exchange for total  proceeds of  $1,352,067.  The
proceeds  that the  Company  received  were net of prepaid  interest  of $72,933
representing  the first eight  month's  interest  and related  fees and costs of
$75,000.

This transaction,  to the extent that it is to be satisfied with common stock of
the Company would normally be included as equity  obligations.  However,  in the
instant case,  due to the  indeterminate  number of shares which might be issued
under the embedded  convertible  host debt  conversion  feature,  the Company is
required to record a  liability  relating to both the  detachable  warrants  and
embedded  convertible  feature of the notes payable (included in the liabilities
as a "derivative liability".

The Company  entered into a Securities  Purchase  Agreement with four accredited
investors on October 24, 2005 for the issuance of $800,000 of convertible  notes
("Convertible  Notes") and attached to the  Convertible  Notes were  warrants to
purchase  800,000 shares of the Company's  common stock.  The  Convertible  Note
accrues interest at 10% per annum,  payable  quarterly,  and are due three years
from the date of the note.  The note holder has the option to convert any unpaid
note principal to the Company's  common stock at a rate of the lower of a) $0.06
or b) 50% of the average of the three  lowest  intraday  trading  prices for the
common  stock on a  principal  market for the 20 trading  days  before,  but not
including, conversion date.

As of June 30, 2006, the Company issued to investors of the Convertible  Notes a
total  amount of $800,000  in  exchange  for total  proceeds  of  $775,000.  The
proceeds  that the  Company  received  were  net of  related  fees and  costs of
$25,000.


                                       12



                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (Unaudited)

NOTE B-NOTES PAYABLE AND CONVERTIBLE DEBENTURES (continued)

This transaction,  to the extent that it is to be satisfied with common stock of
the Company would normally be included as equity  obligations.  However,  in the
instant case,  due to the  indeterminate  number of shares which might be issued
under the embedded  convertible  host debt  conversion  feature,  the Company is
required to record a  liability  relating to both the  detachable  warrants  and
embedded  convertible  feature of the notes payable (included in the liabilities
as a "derivative liability").

The Company  entered into a Securities  Purchase  Agreement with four accredited
investors on December 28, 2005 for the issuance of $700,000 of convertible notes
("Convertible  Notes") and attached to the  Convertible  Notes were  warrants to
purchase  700,000 shares of the Company's  common stock.  The  Convertible  Note
accrues  interest at 8% per annum,  payable  quarterly,  and are due three years
from the date of the note.  The note holder has the option to convert any unpaid
note principal to the Company's  common stock at a rate of the lower of a) $0.10
or b) 35% of the average of the three  lowest  intraday  trading  prices for the
common  stock on a  principal  market for the 20 trading  days  before,  but not
including, conversion date.

As of June 30, 2006, the Company issued to investors of the Convertible  Notes a
total  amount of $700,000  in  exchange  for total  proceeds  of  $675,000.  The
proceeds  that the  Company  received  were  net of  related  fees and  costs of
$25,000.

This transaction,  to the extent that it is to be satisfied with common stock of
the Company would normally be included as equity  obligations.  However,  in the
instant case,  due to the  indeterminate  number of shares which might be issued
under the embedded  convertible  host debt  conversion  feature,  the Company is
required to record a  liability  relating to both the  detachable  warrants  and
embedded  convertible  feature of the notes payable (included in the liabilities
as a "derivative liability").

The Company  entered into a Securities  Purchase  Agreement with four accredited
investors  on March 31, 2006 for the issuance of $500,000 of  convertible  notes
("Convertible  Notes") and attached to the  Convertible  Notes were  warrants to
purchase  19,000,000  shares of the Company's common stock. The Convertible Note
accrues  interest at 8% per annum,  payable  quarterly,  and are due three years
from the date of the note.  The note holder has the option to convert any unpaid
note principal to the Company's  common stock at a rate of the lower of a) $0.10
or b) 55% of the average of the three  lowest  intraday  trading  prices for the
common  stock on a  principal  market for the 20 trading  days  before,  but not
including, conversion date.

As of June 30, 2006, the Company issued to investors of the Convertible  Notes a
total  amount of $500,000  in  exchange  for total  proceeds  of  $460,000.  The
proceeds  that the  Company  received  were  net of  related  fees and  costs of
$40,000.


                                       13



                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (Unaudited)

NOTE B-NOTES PAYABLE AND CONVERTIBLE DEBENTURES (continued)

The accompanying  financial statements comply with current requirements relating
to warrants and  embedded  derivatives  as  described in FAS 133,  EITF 98-5 and
00-27, and APB 14 as follows:

      o     The Company allocated the proceeds received between convertible debt
            and  detachable  warrants based upon the relative fair market values
            on the dates the proceeds were received.

      o     Subsequent to the initial recording,  the increase in the fair value
            of the  detachable  warrants,  determined  under  the  Black-Scholes
            option  pricing  formula and the increase in the intrinsic  value of
            the embedded derivative in the conversion feature of the convertible
            debentures are accrued as adjustments to the liabilities at June 30,
            2006 and December 31, 2005, respectively.

      o     The  expense  relating  to the  increase  in the  fair  value of the
            Company's  stock  reflected  in the  change in the fair value of the
            warrants  and  derivatives  (noted  above) is  included  as an other
            comprehensive income item of an unrealized gain or loss arising from
            convertible financing on the Company's balance sheet.

      o     Accreted  principal of  $1,637,303  and $866,701 as of June 30, 2006
            and December 31, 2005, respectively.

The  following  table  summarizes  the  various  components  of the  convertible
debentures as of June 30,, 2006 and December 31, 2005:



                                                                               June 30, 2006   December 31, 2005
                                                                               -------------   -----------------
                                                                                            
Convertible debentures                                                           $ 2,079,206      $   894,201
Warrant liability                                                                  2,432,970        2,013,188
Derivative liability                                                               4,329,728        6,809,449
                                                                                 -----------      -----------
                                                                                   8,841,904        9,716,838
Cumulative adjustment of derivative and warrant liability to fair value           (1,762,698)      (4,322,637)
Cumulative unrealized loss relating to conversion of convertible
  notes to common shares charged to interest expense                                (597,194)        (565,539)
Cumulative accretion of principal related to convertible debentures               (1,637,303)        (866,701)
                                                                                 -----------      -----------
                                                                                 $ 4,844,709      $ 3,961,961
                                                                                 ===========      ===========


NOTE C-WARRANT LIABILITY

Total warrant  liability as of June 30, 2006 and December 31, 2005 are comprised
of the following:



                                                                               June 30, 2006   December 31, 2005
                                                                               -------------   -----------------
                                                                                            
Fair value of warrants relating to convertible debentures                        $2,432,970       $2,013,188
Fair value of warrants relating to preferred stock-class A                          398,797        1,147,334
Fair value of other outstanding warrants                                            340,723          191,504
                                                                                 ----------       ----------
Total                                                                            $3,172,490       $3,352,026
                                                                                 ==========       ==========



                                       14



                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (Unaudited)

NOTE D -STOCKHOLDER'S EQUITY

Series A - Convertible Preferred stock

The Company has also authorized  5,000,000 shares of Preferred Stock, with a par
value of $.001 per share.

On December 30, 2003, the Company filed a Certificate of Designation  creating a
Series A Convertible Preferred Stock classification for 200 shares.

The Series A Preferred stated  conversion price of $.10 per shares is subject to
certain  anti-dilution  provisions in the event the Company issues shares of its
common  stock or common stock  equivalents  below the stated  conversion  price.
Changes to the  conversion  price are  charged to  operations  and  included  in
unrealized  gain  (loss)  relating  to  adjustment  of  derivative  and  warrant
liability to fair value of underlying securities.

In  December,  2003,  the  Company  issued 155 shares of its Series A  Preferred
stock,  valued at $5,000 per share.  The stock has a stated  value of $5,000 per
share and a  conversion  price of $0.10 per share and  warrants  to  purchase an
aggregate of 15,500,000 shares of our common stock.

In May, 2004, the Company issued 15.861 shares of its Series A Preferred  stock,
valued at $5,000 per share. The stock has a stated value of $5,000 per share and
a  conversion  price of $0.10 per share and warrants to purchase an aggregate of
1,600,000 shares of our common stock.

As of December 31, 2004, 7 of the Series A Preferred  shareholders exercised the
conversion  right and  exchanged  19 shares of Series A  Preferred  for  950,000
shares of the Company's common stock.

As of December 31, 2005, 20 of the Series A Preferred shareholders exercised the
conversion  right and  exchanged 92 shares of Series A Preferred  for  4,600,000
shares of the Company's common stock.

As of June 30,  2006,  3 of the Series A Preferred  shareholders  exercised  the
conversion right and exchanged 8 shares of Series A Preferred for 419,032 shares
of the Company's common stock

The holders of the Series A Preferred  shall have the right to vote,  separately
as a single  class,  at a meeting of the holders of the Series A Preferred or by
such  holders'  written  consent  or at any  annual or  special  meeting  of the
stockholders  of  the  Corporation  on any of the  following  matters:  (i)  the
creation, authorization, or issuance of any class or series of shares ranking on
a parity with or senior to the Series A Preferred  with  respect to dividends or
upon the liquidation,  dissolution,  or winding up of the Corporation,  and (ii)
any agreement or other corporate action which would adversely affect the powers,
rights, or preferences of the holders of the Series A Preferred.

The  holders of record of the Series A  Preferred  shall be  entitled to receive
cumulative  dividends at the rate of twelve  percent per annum (12%) on the face
value ($5,000 per share) when, if and as declared by the Board of Directors,  if
ever.  All dividends,  when paid,  shall be payable in cash, or at the option of
the Company, in shares of the Company's common stock. Dividends on shares of the
Series A Preferred  that have not been  redeemed  shall be payable  quarterly in
arrears,  when,  if and as declared  by the Board of  Directors,  if ever,  on a
semi-annual  basis.  No  dividend  or  distribution  other  than a  dividend  or
distribution paid in Common Stock or in any other junior stock shall be declared
or paid or set aside for  payment  on the  Common  Stock or on any other  junior
stock unless full cumulative dividends on all outstanding shares of the Series A
Preferred  shall have been declared and paid.  These  dividends are not recorded
until  declared by the  Company.  As of the period  ended June 30,  2006,  $0 in
dividends were accumulated.


                                       15



                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (Unaudited)

NOTE D -STOCKHOLDER'S EQUITY

Series A - Convertible Preferred stock (continued)

Upon any  liquidation,  dissolution  or winding up of the  Corporation,  whether
voluntary  or  involuntary,   and  after  payment  of  any  senior   liquidation
preferences  of any series of  Preferred  Stock and before any  distribution  or
payment is made with respect to any Common  Stock,  holders of each share of the
Series A Preferred  shall be entitled to be paid an amount  equal in the greater
of (a) the face  value  denominated  thereon  subject  to  adjustment  for stock
splits,  stock  dividends,  reorganizations,  reclassification  or other similar
events (the  "Adjusted  Face Value") plus, in the case of each share,  an amount
equal to all dividends  accrued or declared but unpaid thereon,  computed to the
date  payment  thereof is made  available,  or (b) such  amount per share of the
Series A Preferred immediately prior to such liquidation, dissolution or winding
up, or (c) the liquidation preference of $5,000.00 per share, and the holders of
the Series A Preferred shall not be entitled to any further payment, such amount
payable with respect to the Series A Preferred  being  sometimes  referred to as
the "Liquidation Payments."

Because the Series A Shares include a redemption  feature that is outside of the
control of the Company and the stated  conversion price is subject to reset, the
Company has classified the Series A Shares  outside of  stockholders'  equity in
accordance with Emerging Issues Task Force ("EITF") Topic D-98,  "Classification
and  Measurement of Redeemable  Securities." In accordance with EITF Topic D-98,
the fair value at date of issuance was recorded outside of stockholders'  equity
in the  accompanying  balance  sheet.  Dividends  on the  Series  A  Shares  are
reflected  as  a  reduction  of  net  income  (loss)   attributable   to  common
stockholders.

In connection with the issuance of the Series A Preferred and related  warrants,
the holders were granted certain registration rights in which the Company agreed
to timely file a  registration  statement to register the common  shares and the
shares  underlying  the  warrants,  obtain  effectiveness  of  the  registration
statement by the SEC within  ninety-five  (95) days of December  31,  2003,  and
maintain the  effectiveness  of this  registration  statement  for a preset time
thereafter.  In the  event  the  Company  fails  to  timely  perform  under  the
registration  rights  agreement,  the  Company  agrees to pay the holders of the
Series  A  Preferred  liquidated  damages  in an  amount  equal  to  1.5% of the
aggregate  amount invested by the holders for each 30-day period or pro rata for
any  portion  thereof  following  the date by which the  registration  statement
should have been  effective.  The initial  registration  statement was filed and
declared  effective by the SEC within the allowed time , however the Company has
not  maintained  the  effectiveness  of  the  registration  statement  to  date.
Accordingly,  the Company  issued  203,867  shares of common stock as liquidated
damages on December  10,  2004.  The  Company  has not been  required to pay any
further   liquidated   damages  in  connection   with  the  filing  or  on-going
effectiveness of the registration statement.

The  Company  is  required  to record a  liability  relating  to the  detachable
warrants as described in FAS 133, EITF 98-5 and 00-27, and APB 14. As such:

o     Subsequent to the initial recording, the increase in the fair value of the
      detachable  warrants,  determined under the  Black-Scholes  option pricing
      formula,  are accrued as adjustments  to the  liabilities at June 30, 2006
      and December 31, 2005, respectively.

o     The expense  relatinhg to the increase in the fair value of the  Company's
      stock  reflected  in the  change in the fair value of the  warrants  noted
      above) is included as an other comprehensive  income item of an unrealized
      gain or loss arising from convertible  financing on the Company's  balance
      sheet.


                                       16



                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (Unaudited)

NOTE D -STOCKHOLDER'S EQUITY

Series A - Convertible Preferred stock (continued)

The fair value of the  detachable  warrants as of June 30, 2006 and December 31,
2005 were as follows:



                                                       June 30, 2006   December 31, 2005
                                                       -------------   -----------------
                                                                     
Fair  value of  warrants  relating  to  issuance  of
  convertible preferred stock:                            $398,797         $1,147,334


The Company  recorded an  Unrealized  Gain (Loss) on the change in fair value of
these  detachable  warrants of $748,537 and  $(452,242) for the six months ended
June 30, 2006 and 2005, respectively.

Series B - Convertible Preferred stock

On February 19, 2004, the Company filed a Certificate of Designation  creating a
Series B Convertible Preferred Stock classification for 800,000 shares.

In January, 2004, the Company issued 800,000 shares of its Series B Preferred in
lieu of certain  accrued  management  service  fees  payable  and notes  payable
including interest payable thereon totaling $800,000 to officers of the company.
The shares of the Series B  Preferred  are non  voting and  convertible,  at the
option of the  holder,  into  common  shares at $0.10 per share per  share.  The
shares issued were valued at $1.00 per share,  which  represented the fair value
of the common stock the shares are  convertible  into.  In  connection  with the
transaction, the Company recorded a beneficial conversion discount of $800,000 -
preferred dividend relating to the issuance of the convertible  preferred stock.
None of the Series B Preferred  shareholders  have  exercised  their  conversion
right and there are  800,000  shares of Series B  Preferred  shares  issued  and
outstanding at June 30, 2006 and December 31, 2005.

The holders of the Series B Preferred  shall have the right to vote,  separately
as a single  class,  at a meeting of the holders of the Series B Preferred or by
such  holders'  written  consent  or at any  annual or  special  meeting  of the
stockholders  of  the  Corporation  on any of the  following  matters:  (i)  the
creation, authorization, or issuance of any class or series of shares ranking on
a parity with or senior to the Series B Preferred  with  respect to dividends or
upon the liquidation,  dissolution,  or winding up of the Corporation,  and (ii)
any agreement or other corporate action which would adversely affect the powers,
rights, or preferences of the holders of the Series B Preferred.

The  holders of record of the Series B  Preferred  shall be  entitled to receive
cumulative  dividends at the rate of twelve  percent per annum (12%) on the face
value ($1.00 per share) when, if and as declared by the Board of  Directors,  if
ever.  All dividends,  when paid,  shall be payable in cash, or at the option of
the Company, in shares of the Company's common stock. Dividends on shares of the
Series B Preferred  that have not been  redeemed  shall be payable  quarterly in
arrears,  when,  if and as declared  by the Board of  Directors,  if ever,  on a
semi-annual  basis.  No  dividend  or  distribution  other  than a  dividend  or
distribution paid in Common Stock or in any other junior stock shall be declared
or paid or set aside for  payment  on the  Common  Stock or on any other  junior
stock unless full cumulative dividends on all outstanding shares of the Series B
Preferred  shall have been declared and paid.  These  dividends are not recorded
until  declared by the Company.  For the period ended June 30, 2006 $ 240,000 in
dividends were accumulated.


                                       17



                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (Unaudited)

NOTE D -STOCKHOLDER'S EQUITY

Series B - Convertible Preferred stock (continued)

Upon any  liquidation,  dissolution  or winding up of the  Corporation,  whether
voluntary  or  involuntary,   and  after  payment  of  any  senior   liquidation
preferences  of any series of  Preferred  Stock and before any  distribution  or
payment is made with respect to any Common  Stock,  holders of each share of the
Series B Preferred  shall be entitled to be paid an amount  equal in the greater
of (a) the face  value  denominated  thereon  subject  to  adjustment  for stock
splits,  stock  dividends,  reorganizations,  reclassification  or other similar
events (the  "Adjusted  Face Value") plus, in the case of each share,  an amount
equal to all dividends  accrued or declared but unpaid thereon,  computed to the
date  payment  thereof is made  available,  or (b) such  amount per share of the
Series B Preferred immediately prior to such liquidation, dissolution or winding
up, or (c) the liquidation preference of $1.00 per share, and the holders of the
Series B Preferred  shall not be entitled  to any further  payment,  such amount
payable with respect to the Series B Preferred  being  sometimes  referred to as
the "Liquidation Payments."

Common stock

The Company has authorized  300,000,000 shares of common stock, with a par value
of $.001 per share.  As of June 30, 2006 and December 31, 2005,  the Company has
96,775,237 and 75,608,334 shares issued and outstanding, respectively.

During  the six months  ended June 30,  2006,  holders  converted  8.3 shares of
preferred  stock - Class A into 419,032  shares of common  stock.  Each share of
preferred stock is convertible into 50,000 shares of common stock.

In January,  2006,  the Company issued  3,000,000  shares of its common stock at
$0.084 per share in exchange for services.

In January,  2006,  the Company  issued  100,000  shares of its common  stock at
$0.113 per share in exchange for services.

In  February,  2006,  the Company  issued  10,000  shares of its common stock at
$0.095 per share in exchange for services.

In February,  2006, the Company issued  1,500,000  shares of its common stock at
$0.092 per share in exchange for services.

In February,  2006,  the Company  issued  791,369  shares of its common stock at
$0.04 per share on conversion of notes payable.

In March,  2006, the Company  issued  4,000,000  shares in conjunction  with the
exercise of employee stock options at $0.09 per share.

In April 2006,  the Company  issued 492,752 shares of its common stock at $0.073
per share in exchange for services.

In May  2006,  the  Company  issued  2,772,206  shares in  conjunction  with the
exercise of employee stock options at $0.081 per share

In May 2006,  the Company issued 600,000 shares of its common stock at $0.08 per
share in exchange for services.

In June 2006, the Company issued  1,481,484  shares of its common stock at $0.08
per share in exchange for services.

In June 2006,  the  Company  issued  6,000,000  shares in  conjunction  with the
exercise of employee stock options at $0.056 per share.


                                       18



                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (Unaudited)

NOTE E-STOCK OPTIONS AND WARRANTS

Class A Warrants

The following table  summarizes the changes in warrants  outstanding and related
prices for the shares of the Company's  common stock issued to  shareholders  at
June 30, 2006:



                                Warrants Outstanding                                  Warrants Exercisable
                               ---------------------                                  --------------------
                                 Weighted Average         Weighted                          Weighted
                   Number      Remaining Contractual      Average         Number            Average
Exercise Price   Outstanding       Life (years)        Exercise price   Exercisable      Exercise Price
--------------   -----------   ---------------------   --------------   -----------   --------------------
                                                                               
     $0.01           100,000             2.50              $0.01            100,000           $0.01
      0.03        26,500,000             3.92               0.03         26,500,000            0.03
      0.10        20,641,500             6.42               0.10         20,641,500            0.10
      0.20         1,845,000             1.25               0.20          1,845,000            0.20
      0.25        10,301,564             0.72               0.25         10,301,564            0.25
      0.50         2,300,000             2.90               0.50          2,600,000            0.50
      1.05        10,193,064              .72               1.05         10,193,064            1.05


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

                                                             Weighted Average
                                          Number of Shares    Price Per Share
                                          ----------------   ---------------
Outstanding at December 31, 2004                21,931,128        $ 0.90
Granted                                         26,500,000          0.03
Exercised                                               --            --
Canceled or expired                                     --            --
Outstanding at December 31, 2005                48,431,128          0.42
Granted                                         23,750,000          0.17
Exercised                                               --            --
Canceled or expired                              (300,000)         (0.50)
Outstanding at June 30, 2006                    71,881,128          0.34

Warrants  granted during the period ended December 31, 2005 totaling  26,499,500
were issued in  connection  with debt  financing.  The warrants are  exercisable
until five years  after the date of  issuance  at a purchase  price of $0.03 per
share on 25,000,000 warrants,  $0.10 per share on 800,000 warrants and $0.15 per
share on 699,500 warrants.

For the six months ended June 30, 2006,  warrants totally 19,000,000 were issued
in connection  with debt  financing.  The warrants are  exercisable  until seven
years  after  date of  issuance  at a  purchase  price of $0.10 per  share.  The
warrants have a reset provision  should the Company issue shares below $0.10 per
share excluding conversion of related debt.

For the six months  ended  June 30,  2006,  following  warrants  were  issued in
connection with services rendered:

Number of warrants   purchase price per share:   Term (years)
------------------   -------------------------   ------------
    1,550,000                    $0.10               2.75
    1,550,000                    $0.25               2.75
    1,550,000                    $1.05               2.75
      100,000                    $0.01               2.75


                                       19



                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (Unaudited)

NOTE E-STOCK OPTIONS AND WARRANTS (continued)

Employee Stock Options

The  following  table  summarizes  the  changes in options  outstanding  and the
related prices for the shares of the Company's  common stock issued to employees
of the Company  under a  non-qualified  employee  stock  option plan at June 30,
2006:

                Options Outstanding                      Options Exercisable
           ------------------------------              ----------------------
                         Weighted Average   Weighted                 Weighted
                             Remaining       Average                 Average
Exercise      Number     Contractual Life   Exercise      Number     Exercise
 Prices    Outstanding        (Years)         Price    Exercisable    Price
--------   -----------   ----------------   --------   -----------   --------
$0.2125     2,000,000           7.46        $0.2125     2,000,000     $0.2125
 0.2125     2,000,000           7.87         0.2125     2,000,000      0.2125
   0.10     9,502,307           8.54           0.10     9,502,307        0.10
 0.0295     4,000,000            9.1         0.0295     4,000,000      0.0295

Transactions  involving  stock  options  issued to employees  are  summarized as
follows:

                                                       Weighted Average
                                    Number of Shares    Price Per Share
                                    ----------------   ----------------
Outstanding at December 31, 2004:       16,000,000         $0.2125
Granted                                 18,000,000           0.058
Exercised                                       --              --
Canceled or expired                             --              --
Outstanding at December 31, 2005:       34,000,000         $ 0.076
Granted                                         --              --
Exercised                              (16,497,693)          0.037
Canceled or expired                             --              --
Outstanding at June 30, 2006:           17,502,307         $0.1367

During the six months r ended June 30,  2006,  the Board of  Directors  voted to
exercise  16,497,693 of their options  cashlessly to provide  8,772,206 share of
the  Company's  common stock to be used as  collateral  in support of short-term
financing.

The weighted-average fair value of stock options granted to employees during the
year ended December 31, 2005 and the  weighted-average  significant  assumptions
used to determine those fair values,  using a Black-Scholes option pricing model
are as follows:

For the year ended December 31,2005:

Significant assumptions (weighted-average):
Risk-free interest rate at grant date           2%
Expected stock price volatility               255%
Expected dividend payout                       --
Expected option life-years (a)                  7

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


                                       20



                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (Unaudited)

NOTE F -RELATED PARTY TRANSACTIONS

From time to time, the Company's  principal  officers have advanced funds to the
Company for working capital purposes in the form of unsecured  promissory notes,
accruing  interest at 12% per annum. As of June 30, 2006 and December 31, 2005 ,
the balance due to the officers was $404,595 and $366,595, respectively.

NOTE G -COMMITMENTS AND CONTINGENCIES

Consulting Agreements

The Company has consulting agreements with outside contractors,  certain of whom
are also Company  stockholders.  The  Agreements  are generally for a term of 12
months  from  inception  and  renewable  automatically  from year to year unless
either the Company or Consultant terminates such engagement by written notice.

Operating Lease Commitments

The Company  leases  office  space in Durham,  NC on a five year lease  expiring
April, 2008 for an annualized rent payment of $43,127.  Additionally the Company
leases warehouse space on a month to month basis for $550 per month. At December
31, 2005, schedule of the future minimum lease payments is as follows:

2006   $43,127
2007    43,127
2008    14,376
2009        --
2010        --

Litigation

The Company is subject to other legal proceedings and claims, which arise in the
ordinary  course of its  business.  Although  occasional  adverse  decisions  or
settlements may occur, the Company  believes that the final  disposition of such
matters  should not have a material  adverse  effect on its financial  position,
results of  operations  or  liquidity.  Listed below is a brief  description  of
pending litigation:

On May 17,  2005,  Zykronix,  Inc.,  a Colorado  corporation,  filed a complaint
against us and our  President,  Mark Schmidt,  in the District  Court,  City and
County of Denver,  State of Colorado (Case No. O5CV3704) claiming damages in the
amount of $211,323.75  and costs for breach of contract,  unjust  enrichment and
fraud by Mark Schmidt.  We previously  entered into a contract with Zykronix for
them to produce  prototypes  for several of our new  products,  which we believe
they never satisfactorily completed.

On June 22,  2005,  we filed  our  Answer  and  Counterclaim  against  Zykronix,
claiming  damages and costs in the amount of $2,850,000  for breach of contract,
unjust  enrichment  and  negligent  misrepresentation.  At the same  time,  Mark
Schmidt filed a Motion to Dismiss since  Zykronix  failed to adequately  plead a
claim for fraud. On August 24, 2005, the Motion to Dismiss was denied.  The case
is currently in discovery. We believe that their claims are without merit and we
will vigorously defend these claims.


                                       21



                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (Unaudited)

NOTE G -COMMITMENTS AND CONTINGENCIES

Litigation (continued)

On  January  26,  2006,  the  parties  signed a Mutual  Release  and  Settlement
Agreement and Stipulation  for Dismissal with Prejudice.  Under the terms of the
Mutual Release and  Settlement,  the Company paid Zykronix  $50,000 and Zykronix
returned our prototypes and design files.

On February 6, 2006 the Court  entered an Order for  Dismissal  with  Prejudice,
with Reservation of Limited Jurisdiction for the purpose of enforcing the Mutual
Release and Settlement Agreement. The terms of the Mutual Release and Settlement
Agreement have been met to the satisfaction of both parties.

On July 27, 2005,  Alliance Care Services,  Inc. d/b/a Alliance Advisors,  a New
York corporation, filed a complaint against us in the Supreme Court of the State
of New York, County of New York, claiming damages in the amount of not less than
$500,000 and costs for breach of contract, breach of duty of good faith and fair
dealing and unjust  enrichment.  We filed our answer on October 4, 2005  denying
all claims.  This case is currently in  discovery.  We believe that their claims
are without merit and we intend to vigorously defend these claims.

On October 21, 2005,  Greenfield Capital Partners LLC filed a statement of claim
against us in arbitration before the National Association of Securities Dealers,
Inc. Greenfield claims damages and costs in the amount of $107,000 for breach of
contract,  fraud, fraudulent concealment and misrepresentation.  We believe that
their claims are without merit and we intend to vigorously defend these claims.

NOTE H- LOSS PER SHARE

The following  table presents the computation of basic and diluted (loss) income
per share:



                                                 For the six months ended June 30,
                                              --------------------------------------
                                                 2006       2005- As restated-Note K
                                              -----------   ------------------------
                                                           
Net (loss) available to common stockholders   $  (730,644)       $(19,887,067)
Basic and diluted (loss) per share                  (0.01)              (0.57)
Weighted average common shares outstanding     84,395,457          34,604,651


As of June 30,2006 and 2005,  207,021,887 and 230,583,333  potential shares were
excluded  from the shares used to  calculate  loss per share as their  inclusion
would reduce net loss per share.

NOTE I - BUSINESS CONCENTRATION

Sales to 3 major  customers  approximated  $20,746 or 25% of total sales for the
three months ended June 30,, 2006.

Purchases  from the  Company's  2 major  suppliers  accounted  for 100% of total
purchases for the three months ended June 30, 2006.


                                       22



                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (Unaudited)

NOTE J- GOING CONCERN MATTERS

The accompanying  statements have been prepared on a going concern basis,  which
contemplates  the  realization of assets and the  satisfaction of liabilities in
the  normal  course  of  business.  As  shown  in  the  accompanying   financial
statements,  as of June 30, 2006,  the Company  incurred  accumulated  losses of
$19,422,585.  The Company's current  liabilities  exceeded its current assets by
$2,705,159 as of June 30, 2006. These factors among others may indicate that the
Company will be unable to continue as a going concern for a reasonable period of
time.

The Company is actively pursuing additional equity financing through discussions
with  investment  bankers and private  investors.  There can be no assurance the
Company will be successful in its effort to secure additional equity financing.

If  operations  and cash  flows  continue  to  improve  through  these  efforts,
management  believes  that the Company can  continue  to  operate.  However,  no
assurance  can be given that  management's  actions  will  result in  profitable
operations or the resolution of its liquidity problems.

The  Company's  existence  is  dependent  upon  management's  ability to develop
profitable operations and resolve its liquidity problems. Management anticipates
the Company will attain  profitable status and improve its liquidity through the
continued  developing,  marketing  and selling of its  services  and  additional
equity investment in the Company.  The accompanying  financial statements do not
include  any  adjustments  that might  result  should  the  Company be unable to
continue as a going concern.

NOTE K-RESTATEMENT

During 2005, it was determined the correct application of accounting  principles
had not been applied in the 2004 and 2003 accounting for convertible  debentures
and detachable warrants (See note B above).

The original accounting for the debentures and detachable warrants,  the Company
recognized an imbedded beneficial  conversion feature present in the convertible
note and  allocated a portion of the proceeds  equal to the  intrinsic  value of
that feature to additional paid in capital. Accordingly, the proceeds attributed
to the common stock, convertible debt and warrants have been restated to reflect
the relative fair value method.

The  accounting  principles  on the  aforementioned  transactions  are currently
reflected in the accompanying  June 30, 2006 financial  statements in accordance
with SFAS 154. The necessary  corrections  to apply the impact to the previously
issued June 30, 2005 financial statements are as follows:


                                       23



                              CYBERLUX CORPORATION
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                  JUNE 30, 2006
                                   (Unaudited)

NOTE K-RESTATEMENT (continued)

For the six months ended June 30, 2005:



                                            June 30, 2005                             Amount increase
                                         financial statement      June 30, 2005      (decrease) in June
                                          balance prior to     financial statement   30, 2005 financial
                                             restatement         post restatement        statements
                                         -------------------   -------------------   ------------------
                                                                                  
Net (loss)                                       $(1,357,255)         $(19,887,067)        $(18,529,812)

Loss per share-basic and fully diluted           $     (0.04)         $      (0.57)        $      (0.53)


For the three months ended June 30, 2005:



                                            June 30, 2005                             Amount increase
                                         financial statement      June 30, 2005      (decrease) in June
                                          balance prior to     financial statement   30, 2005 financial
                                             restatement         post restatement        statements
                                         -------------------   -------------------   ------------------
                                                                                  
Net (loss)                                         $(933,596)         $(17,112,941)        $(16,179,345)

Loss per share-basic and fully diluted             $   (0.02)         $      (0.42)        $      (0.40)


The resulting effects on the prior period  adjustments on the June 30, 2005 cash
flows by area are as follows:



                                     June 30, 2005 cash
                                       flow statement     June 30,, 2005 cash flow        Amount increase
                                      balance prior to         statement post         (decrease) in June 30,
                                         restatement             restatement         2005 cash flow statement
                                     ------------------   ------------------------   ------------------------
                                                                                                  
Net cash from operating activities          $(1,310,382)               $(1,310,382)                        --
Net cash from investing activities              (30,856)                   (30,856)                        --
Net cash from financing activities            1,067,515                  1,067,515                         --



                                       24



ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

      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.

Overview

      We are  developing and marketing new product  applications  of solid-state
diodal illumination (TM) that demonstrate added value over traditional  lighting
systems.  "Diodal(TM)" is our trademark.  Using proprietary  technology,  we are
creating  a family of  products  for task and  accent  lighting,  emergency  and
security  lighting,  and specialized  lighting systems for military and Homeland
Security.  Our solid-state  lighting  technology  offers extended light life and
greater cost  effectiveness  than other existing forms of  illumination.  We are
expanding   our  marketing   activity  into  channels  of  retail,   commercial,
institutional and military sales.

      With our Aeon task and accent lighting, the target markets include kitchen
and bath cabinet  manufacturers,  designer and installation  contractors for the
residential market. In the commercial markets, our Aeon task and accent lighting
products and Reliabright  emergency and security  lighting  products address the
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.  For our retail
products,  our target customers  include the home improvement and consumer goods
retailers.  For the  military  and  Homeland  Security  Watchdog  and  BrightEye
products,  our target  markets  include  all  branches of the  military  and all
government  organizations  providing  homeland  security services such as border
control and airport security.

      On June 1, 2006, we announced  that we had entered into an agreement  with
Kitchen Distributors of America (KDA) to showcase our Aeon products in all 11 of
its stores. Nine stores are in Chicago and two are in Philadelphia. We also have
a distribution agreement with KDA for the Aeon ProHB.

      The Aeon ProHB offers the latest in solid state  lighting  solutions  that
significantly  increase  performance and greatly improve lighting  applications.
The  Aeon  ProHB  gives a  higher  quality  of  light - up to 560  Lux,  without
producing heat. The Aeon products are energy  efficient,  generate  virtually no
heat, and are maintenance-free with an industry-leading  light-life guarantee of
up to 15 years  depending on the model  purchased.  The Aeon next generation LED
lighting technology, based on solid-state semiconductors instead of conventional
light bulbs, is an alternative to the current  halogen and fluorescent  lighting
and provides solutions for the residential and commercial market lighting needs,
including  closets,  cabinet  interiors and  under-cabinet  lighting for kitchen
counters. In addition, certain Aeon products meet or exceed the energy and color
requirements  of the  EnergyStar  Residential  Lighting  Fixture (RLF)  program,
although  EnergyStar  currently  does  not  have a  program  for  LED  lighting.
California's  Title 24 energy efficiency  requirements of greater than 40 lumens
per watt are also  satisfied  by  Cyberlux's  Aeon Pro E product  which offers a
superior alternative to fluorescent task and accent lighting.

      On June 12, 2006, we announced  that we had entered into an agreement with
Kitchen & Bath  Galleriesto  to  showcase  our Aeon Pro LED  lighting  products.
Kitchen  & Bath  Galleries  has  seven  locations  in North  Carolina  and South
Carolina.


                                       25



      On June 19,  2006,  we announced  that we had signed a strategic  alliance
agreement  with  UTEK  Corporation,  a  specialty  finance  company  focused  on
technology transfer.  The goal of the strategic alliance with UTEK is to further
expand unique intellectual property and technology portfolio.  UTEK will utilize
its relationships among universities and government laboratories to identify and
review solid-state lighting technologies for us.

      On June 28, 2006,  we announced  today that we had received the next field
use system order for our WatchDog Portable Covert  Illumination  System from the
United  States  Air  Force  (USAF).  Additionally,  as part  of the  procurement
process,   the   USAF   Air   Mobility   Battlelab   conducted   a  Best   Value
Determination/Sole  Source study that evaluated the WatchDog  system against any
other available General Services Administration (GSA) contract-approved  product
and determined that the WatchDog system is one-of-a-kind in its capabilities and
the  only  product  that  meets  or  exceeds  the  Battlelab's  portable  covert
illumination system requirements. The field order for the WatchDog system, which
costs $15,112 on the GSA contract,  was placed by the Air Mobility Battlelab for
field deployment and use with the various USAF Commands.

      The  Watchdog  advanced  solid-state  LED  security  lighting  system  was
developed by us in  conjunction  with the Air Mobility  Battlelab for the United
States Air Force.  The  WatchDog  provides  security  lighting  for an  exterior
boundary of 300 x 300 feet with either  visible light or covert  infrared  light
that is compatible with night-vision  goggles (NVGs). It was designed to protect
military  assets on the ground,  such as an airplane,  by creating a 'lightless'
zone around the asset while illuminating the surrounding protection boundary. In
covert  illumination mode, the system increases the visibility of NVGs by almost
4-fold.  The BrightEye  Portable Visible  Illumination  System is a high-powered
visible  lighting  system  that  provides  over 600 feet of  perimeter  security
lighting and is a portable solution for high intensity lighting applications.

      We were originally  selected in a competitive review process that included
25 proposals from other  companies to develop a lightweight,  portable  lighting
system  for the USAF  Air  Mobility  Battlelab  for both  visible  lighting  and
infrared  lighting.  We were selected during the USAF competitive review process
to develop the WatchDog Portable Covert  Illumination  System. The system weighs
less than 50 pounds,  including  batteries,  can be quickly  deployed,  and with
highly  efficient LED  technology,  the system can provide  lighting for several
days with a single battery charge.

      In May 2006, we gained  approval from the GSA as a primary  contractor for
our advanced  solid-state  lighting systems under Federal Supply Schedule 56 for
Specialty  Lighting  products.  Under the terms of the Federal  Supply  Schedule
(FSS) contract, we can sell our advanced solid-state  light-emitting diode (LED)
lighting systems to all government  organizations including the various branches
of the military,  the National  Guard and the  Department  of Homeland  Security
organizations.

      On June 29, 2006,  we announced  that we had recently  appeared on leading
electronic retailer QVC to offer the EverOn  Multi-Purpose  Emergency Light. The
EverOn uses the latest solid-state  lighting  technology that provides more than
60 hours  of  light  using  four AA  batteries  and is 90  percent  more  energy
efficient than conventional incandescent flashlights.  During a blackout, EverOn
provides more light and is much safer than a candle.

      The  EverOn is  packaged  in our  patented  and  field-proven  hand-  held
elliptical parabolic reflector product design,  providing a practical,  portable
emergency  lighting  solution for every consumer who has  experienced the unease
and  inconvenience  of power  outages  caused by natural or man-made  disasters.
Designed  originally  to  provide  homeowners  with  portable,   long-  lasting,
emergency  lighting  during the  hurricane  season,  the new EverOn is a sturdy,
virtually  indestructible  lighting  product  that  provides  over 60  hours  of
comfortable room-filling light on the medium setting and over 30 hours of bright
white  light on the  highest  setting,  all in a 7-inch by 3.5-inch by 2.4- inch
package.

      The EverOn product builds on the demonstrated success of the original Home
Safety Light, which was launched successfully on QVC in October 2003. The EverOn
is over 40 percent more efficient and 30 percent brighter than our original Home
Safety Light product.

      The EverOn  contains six bright white and four amber  diodal(TM)  lighting
elements that never require  replacement.  The EverOn has three light  settings,
including a low,  night-light  level; a medium,  room-filling light level; and a
high,   spotlight   level.   In  recent  bench  tests  by  Independent   Testing
Laboratories, Inc., the EverOn Multi-Purpose Light was shown to operate for over
60 hours at the medium  setting and over 30 hours at high setting  using one set
of four AA batteries.


                                       26



      The EverOn builds on our patent for lighting systems capable of generating
long-term interim lighting, including the lighting device and associated methods
for  providing  emergency  or  temporary  lighting.   Specifically,  the  patent
addresses an  electrochemical  lighting  system  capable of providing  prolonged
illumination  with the use of light emitting  diodes (LEDs) as the  illumination
source.  The patent embodies  lighting  devices  capable of providing  long-term
interim lighting via an array of LEDs, the means for providing electrical energy
to the LED array, the capability of multi-level light intensity  consistent with
light  longevity  and power source  relationships  including  conventional  A/C,
solar,  various  electrochemical  assemblies  or all other  means of  electrical
energy support.

Results of Operations

Six months ended June 30, 2006 compared to the six months ended June 30, 2005

REVENUES

      Revenues for the six months ended June 30, 2006 were  $130,226 as compared
to $13,768 for the same period ended June 30, 2005.

OPERATING EXPENSES

      Operating  expenses for the six months ended June 30, 2006 were $2,494,195
as compared to $1,126,207  for the same period ended June 30, 2005.  Included in
the six  months  ended  June 30,  2006  are  $117,215  in  expenses  for  market
development and  literature.  This compares to $137,672 for the six months ended
June 30,  2005.  Additionally,  we incurred  non cash  expenses  relating to the
exercise of options and payments for services  rendered totaling $ 1,169,289 for
the six month  period  ended June 30,  2006 as  compared  with  $29,000 for same
period in 2005.

      As a result  of  limited  capital  resources  and  minimal  revenues  from
operations  from  its  inception,  we have  relied  on the  issuance  of  equity
securities to non-employees in exchange for services. Our management enters into
equity compensation  agreements with non-employees if it is in our best interest
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,  we anticipate  continuing to
compensate non-employees for services during the next twelve months. This policy
may have a material  effect on our results of operations  during the next twelve
months.

Three  months  ended June 30, 2006  compared to the three  months ended June 30,
2005

REVENUES

      Revenues for the three months ended June 30, 2006 were $83,027 as compared
to $200 for the same period ended June 30, 2005.

OPERATING EXPENSES

      Operating  expenses  for  the  three  months  ended  June  30,  2006  were
$1,100,375  as  compared to $690,475  for the same period  ended June 30,  2005.
Included in the three  months  ended June 30,  2006 are $75,536 in expenses  for
market  development  and  literature.  This  compares to $103,633  for the three
months ended June 30, 2005. Additionally, we incurred non cash expenses relating
to the exercise of options and payments for services  rendered totaling $407,038
for the three month period ended June 30, 2006 as compared with $29,000 for same
period in 2005.


                                       27



Liquidity and Capital Resources

      As of June 30, 2006, we had a working capital deficit of $2,705,159.  As a
result of our  operating  losses for the six  months  ended  June 30,  2006,  we
generated a cash flow deficit of  $1,207,099  from  operating  activities.  Cash
flows  used in  investing  activities  was $9,078  during  the six month  period
through June 30, 2006. We met our cash  requirements  during this period through
the issuance of convertible debentures of $460,000 $414,402 from the issuance of
notes payable and advances of $38,000,  net of  repayments,  to our 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   our   operations   and   development   to  the  level  of
capitalization,  we  believe  we  have  sufficient  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.

      Our  independent  certified  public  accountant has stated in their report
included in our  December  31,  2005,  Form  10-KSB,  as  amended,  that we have
incurred  operating losses in the last two years, and that we are dependent upon
management's  ability to develop  profitable  operations.  These  factors  among
others may raise  substantial  doubt  about our  ability to  continue as a going
concern.

      To obtain funding for our ongoing operations, we entered into a Securities
Purchase Agreement with four accredited investors on July 27, 2006, for the sale
of (i)  $500,000 in secured  convertible  notes,  and (ii)  warrants to purchase
15,000,000  shares of our  common  stock.  The  investors  purchased  all of the
secured convertible notes on July 27, 2006.

      The proceeds received from the sale of the secured  convertible notes were
used for business development  purposes,  working capital needs,  pre-payment of
interest, payment of consulting and legal fees and purchasing inventory.

      The secured convertible notes bear interest at 6%, mature three years from
the  date of  issuance,  and are  convertible  into  our  common  stock,  at the
investors'  option,  at the lower of (i) $0.10 or (ii) 50% of the average of the
three   lowest   intraday   trading   prices  for  the   common   stock  on  the
Over-The-Counter Bulletin Board for the 20 trading days before but not including
the conversion date. The full principal amount of the secured  convertible notes
is due upon default under the terms of secured  convertible  notes. The warrants
are exercisable  until seven years from the date of issuance at a purchase price
of $0.06 per share. In addition, the conversion price of the secured convertible
notes and the exercise  price of the warrants will be adjusted in the event that
we issue common stock at a price below the fixed conversion price,  below market
price,  with the  exception  of any  securities  issued in  connection  with the
Securities Purchase  Agreement.  The conversion price of the secured convertible
notes  and the  exercise  price  of the  warrants  may be  adjusted  in  certain
circumstances  such  as if  we  pay  a  stock  dividend,  subdivide  or  combine
outstanding shares of common stock into a greater or lesser number of shares, or
take such other  actions as would  otherwise  result in  dilution of the selling
stockholder's  position. As of the date of this filing, the conversion price for
the secured  convertible  debentures and the exercise price of the warrants have
not been  adjusted.  The  selling  stockholders  have  contractually  agreed  to
restrict  their ability to convert or exercise their warrants and receive shares
of our common  stock such that the number of shares of common stock held by them
and their  affiliates  after such conversion or exercise does not exceed 4.9% of
the then issued and  outstanding  shares of common stock.  In addition,  we have
granted the investors a security interest in substantially all of our assets and
intellectual property and registration rights.

      On May 19, 2006, we entered into a financing  agreement  with  Smarthedge,
LLC whereby our Directors  pledged 2,772,  206 shares of their  personal  common
stock as  collateral  for a loan in the amount of $103,403.  The loan carries an
interest rate of 4.99% payable quarterly and has a maturity of June, 2009.


                                       28



      On June 20, 2006, we entered into a financing  agreement with  Smarthedge,
LLC whereby our Directors  pledged  6,000,000  shares of their  personal  common
stock as  collateral  for a loan in the amount of $168,600.  The loan carries an
interest rate of 4.99% payable quarterly and has a maturity of June, 2009.

      We will still need additional  investments in order to continue operations
to cash flow break even. Additional  investments are being sought, but we cannot
guarantee  that  we  will  be  able  to  obtain  such   investments.   Financing
transactions  may include the issuance of equity or debt  securities,  obtaining
credit facilities, or other financing mechanisms.  However, the trading price of
our common stock and the downturn in the U.S.  stock and debt markets could make
it more  difficult  to obtain  financing  through the issuance of equity or debt
securities. Even if we are able to raise the funds required, it is possible that
we could  incur  unexpected  costs and  expenses,  fail to  collect  significant
amounts owed to us, or experience  unexpected cash requirements that would force
us to seek alternative financing. Further, if we issue additional equity or debt
securities,  stockholders may experience  additional  dilution or the new equity
securities  may  have  rights,  preferences  or  privileges  senior  to those of
existing  holders of our common stock. If additional  financing is not available
or is not available on acceptable  terms, we will have to curtail our operations
again.

      We will still need additional  investments in order to continue operations
to cash flow break even. Additional  investments are being sought, but we cannot
guarantee  that  we  will  be  able  to  obtain  such   investments.   Financing
transactions  may include the issuance of equity or debt  securities,  obtaining
credit facilities, or other financing mechanisms.  However, the trading price of
our common stock and the downturn in the U.S.  stock and debt markets could make
it more  difficult  to obtain  financing  through the issuance of equity or debt
securities. Even if we are able to raise the funds required, it is possible that
we could  incur  unexpected  costs and  expenses,  fail to  collect  significant
amounts owed to us, or experience  unexpected cash requirements that would force
us to seek alternative financing. Further, if we issue additional equity or debt
securities,  stockholders may experience  additional  dilution or the new equity
securities  may  have  rights,  preferences  or  privileges  senior  to those of
existing  holders of our common stock. If additional  financing is not available
or is not available on acceptable  terms, we will have to curtail our operations
again.

Critical Accounting Policies

      On February  16, 2006 the  Financial  Accounting  Standards  Board  (FASB)
issued SFAS 155,  "Accounting for Certain Hybrid Instruments," which amends SFAS
133,  "Accounting for Derivative  Instruments and Hedging  Activities," and SFAS
140,   "Accounting   for  Transfers  and  Servicing  of  Financial   Assets  and
Extinguishments of Liabilities." SFAS 155 allows financial instruments that have
embedded  derivatives  to be accounted for as a whole  (eliminating  the need to
bifurcate the derivative  from its host) if the holder elects to account for the
whole  instrument  on a fair value  basis.  SFAS 155 also  clarifies  and amends
certain other  provisions of SFAS 133 and SFAS 140. This  statement is effective
for all financial instruments acquired or issued in fiscal years beginning after
September  15,  2006.  The  Company  does not  expect its  adoption  of this new
standard  to have a  material  impact  on its  financial  position,  results  of
operations or cash flows.

      Statement of Financial  Accounting  Standards No. 131,  "Disclosures about
Segments of an  Enterprise  and Related  Information"  ("SFAS 131")  establishes
standards  for  reporting  information  regarding  operating  segments in annual
financial  statements and requires selected information for those segments to be
presented in interim  financial  reports issued to  stockholders.  SFAS 131 also
establishes  standards for related  disclosures  about products and services and
geographic  areas.  Operating  segments  are  identified  as  components  of  an
enterprise about which separate discrete financial  information is available for
evaluation by the chief operating decision maker, or  decision-making  group, in
making  decisions  how  to  allocate  resources  and  assess  performance.   The
information   disclosed  herein  materially  represents  all  of  the  financial
information related to the Company's principal operating segment.

      In  March  2005,  the  FASB  issued  FASB  Interpretation  (FIN)  No.  47,
"Accounting for Conditional Asset Retirement  Obligations,  an interpretation of
FASB  Statement No. 143," which  requires an entity to recognize a liability for
the fair value of a conditional asset retirement obligation when incurred if the
liability's fair value can be reasonably  estimated.  The Company is required to
adopt the  provisions  of FIN 47 no later than the first quarter of fiscal 2006.
The  Company  does not  expect the  adoption  of this  Interpretation  to have a
material impact on its consolidated financial position, results of operations or
cash flows.


                                       29



      In May 2005 the FASB issued  Statement of Financial  Accounting  Standards
(SFAS) No. 154, "Accounting Changes and Error Corrections,  a replacement of APB
Opinion  No.  20 and FASB  Statement  No.  3." SFAS 154  requires  retrospective
application  to prior  periods'  financial  statements for changes in accounting
principle,  unless it is impracticable  to determine either the  period-specific
effects or the  cumulative  effect of the change.  SFAS 154 also  requires  that
retrospective  application of a change in accounting principle be limited to the
direct  effects  of the  change.  Indirect  effects  of a change  in  accounting
principle,  such  as  a  change  in  non-discretionary  profit-sharing  payments
resulting from an accounting  change,  should be recognized in the period of the
accounting  change.  SFAS  154 also  requires  that a  change  in  depreciation,
amortization,  or  depletion  method  for  long-lived,  non-financial  assets be
accounted  for as a change  in  accounting  estimate  effected  by a  change  in
accounting  principle.   SFAS  154  is  effective  for  accounting  changes  and
corrections  of errors made in fiscal years  beginning  after December 15, 2005.
Early  adoption is permitted for  accounting  changes and  corrections of errors
made in fiscal years  beginning  after the date this  Statement  is issued.  The
Company does not expect the  adoption of this SFAS to have a material  impact on
its consolidated financial position, results of operations or cash flows.

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
our financial condition or results of its operations

Off-Balance Sheet Arrangements

      We do not maintain off-balance sheet arrangements nor do we participate in
non-exchange traded contracts requiring fair value accounting treatment.

Product Research and Development

      We anticipate incurring approximately $500,000 in research and development
expenditures  in  connection  with  the  development  of our  portable  boundary
lighting  system,  Aeon cabinet lighting and RelyOn Power Light Plant during the
next twelve months.

      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.

Acquisition or Disposition of Plant and Equipment

      We do not  anticipate  the  sale of any  significant  property,  plant  or
equipment during the next twelve months. We do not anticipate the acquisition of
any significant property, plant or equipment during the next 12 months.

                                  RISK FACTORS

      Much of the information  included in this quarterly  report includes or is
based upon estimates,  projections or other "forward-looking  statements".  Such
forward-looking  statements  include any projections or estimates made by us and
our  management  in  connection  with  our  business  operations.   While  these
forward-looking  statements,  and any assumptions upon which they are based, are
made in good faith and reflect our current  judgment  regarding the direction of
our business, actual results will almost always vary, sometimes materially, from
any estimates, predictions, projections, assumptions or other future performance
suggested herein.


                                       30



      Such estimates,  projections or other "forward-looking statements" involve
various risks and  uncertainties  as outlined  below. We caution the reader that
important  factors  in some  cases  have  affected  and,  in the  future,  could
materially  affect actual results and cause actual results to differ  materially
from  the  results  expressed  in  any  such  estimates,  projections  or  other
"forward-looking statements".

      Our common shares are considered speculative. Prospective investors should
consider carefully the risk factors set out below.

We Have a History Of Losses Which May Continue,  Which May Negatively Impact Our
Ability to Achieve Our Business Objectives.

      We incurred net losses of $9,410,657  and  $3,103,049  for the years ended
December  31,  2005 and 2004,  respectively.  For the six months  ended June 30,
2006,  we  incurred  a net  loss of  $730,644.  As of June 30,  2006,  we had an
accumulated deficit of $19,422,585.  We cannot assure you that we can achieve or
sustain  profitability  on a  quarterly  or  annual  basis  in the  future.  Our
operations   are  subject  to  the  risks  and   competition   inherent  in  the
establishment  of a business  enterprise.  There can be no assurance that future
operations  will be profitable.  Revenues and profits,  if any, will depend upon
various factors,  including whether we will be able to continue expansion of our
revenue.  We may not achieve our business  objectives and the failure to achieve
such goals would have an adverse impact on us.

If We Are Unable to Obtain  Additional  Funding Our Business  Operations Will be
Harmed and If We Do Obtain Additional  Financing Our Then Existing  Shareholders
May Suffer Substantial Dilution.

      We will  require  additional  funds to  sustain  and  expand our sales and
marketing activities.  We anticipate that we will require up to approximately $4
million to fund our continued  operations for the next twelve months,  depending
on revenue from operations.  Additional  capital will be required to effectively
support the operations and to otherwise implement our overall business strategy.
There can be no  assurance  that  financing  will be  available in amounts or on
terms  acceptable to us, if at all. The inability to obtain  additional  capital
will  restrict  our  ability to grow and may reduce our  ability to  continue to
conduct business operations. If we are unable to obtain additional financing, we
will  likely be  required to curtail our  marketing  and  development  plans and
possibly  cease our  operations.  Any  additional  equity  financing may involve
substantial dilution to our then existing shareholders.

Our Independent  Auditors Have Expressed  Substantial Doubt About Our Ability to
Continue  As a Going  Concern,  Which May  Hinder Our  Ability to Obtain  Future
Financing.

      In their report dated March 16, 2006, our independent auditors stated that
our  financial  statements  for the year ended  December 31, 2005 were  prepared
assuming that we would continue as a going concern. Our ability to continue as a
going  concern  is an issue  raised  as a result of  losses  for the year  ended
December 31, 2005 in the amount of  $9,410,657.  We continue to  experience  net
operating  losses.  Our ability to continue as a going concern is subject to our
ability to  generate a profit  and/or  obtain  necessary  funding  from  outside
sources, including obtaining additional funding from the sale of our securities,
increasing   sales  or  obtaining  loans  and  grants  from  various   financial
institutions  where  possible.  Our continued net operating  losses increase the
difficulty  in  meeting  such  goals and there  can be no  assurances  that such
methods will prove successful.

If We Are Unable to Retain the Services of Messrs.  Evans,  Schmidt or Ringo, or
If We  Are  Unable  to  Successfully  Recruit  Qualified  Managerial  and  Sales
Personnel  Having  Experience  in  Business,  We May Not Be Able to Continue Our
Operations.

      Our success depends to a significant  extent upon the continued service of
Mr. Donald F. Evans,  our Chief  Executive  Officer,  Mr. Mark D.  Schmidt,  our
President and Mr. John Ringo, our Secretary and Corporate  Counsel.  Loss of the
services of Messrs. Evans, Schmidt or Ringo could have a material adverse effect
on our growth,  revenues,  and prospective  business. We do not maintain key-man
insurance  on the life of  Messrs.  Evans or  Ringo.  In  addition,  in order to
successfully  implement and manage our business plan, we will be dependent upon,
among other  things,  successfully  recruiting  qualified  managerial  and sales
personnel having experience in business.  Competition for qualified  individuals
is intense.  There can be no assurance that we will be able to find, attract and
retain  existing  employees or that we will be able to find,  attract and retain
qualified personnel on acceptable terms.


                                       31



Many Of Our  Competitors  Are  Larger  and  Have  Greater  Financial  and  Other
Resources  Than We Do and Those  Advantages  Could Make It  Difficult  For Us to
Compete With Them.

      The  lighting  and  illumination  industry is  extremely  competitive  and
includes  several  companies  that have achieved  substantially  greater  market
shares than we have, and have longer operating  histories,  have larger customer
bases,  and have  substantially  greater  financial,  development  and marketing
resources  than we do. If overall  demand for our  products  should  decrease it
could have a materially adverse affect on our operating results.

Our  Trademark  and Other  Intellectual  Property  Rights May Not be  Adequately
Protected Outside the United States, Resulting in Loss of Revenue.

      We believe that our trademarks, whether licensed or owned by us, and other
proprietary rights are important to our success and our competitive position. In
the course of our international expansion, we may, however,  experience conflict
with  various  third  parties who acquire or claim  ownership  rights in certain
trademarks.  We cannot  assure that the actions we have taken to  establish  and
protect  these  trademarks  and other  proprietary  rights  will be  adequate to
prevent imitation of our products by others or to prevent others from seeking to
block sales of our products as a violation  of the  trademarks  and  proprietary
rights of others.  Also, we cannot assure you that others will not assert rights
in, or ownership of, trademarks and other proprietary  rights of ours or that we
will  be  able  to  successfully   resolve  these  types  of  conflicts  to  our
satisfaction. In addition, the laws of certain foreign countries may not protect
proprietary rights to the same extent, as do the laws of the United States.

Our Principal Stockholders, Officers And Directors Own a Controlling Interest in
Our Voting Stock And Investors Will Not Have Any Voice in Our Management.

      We have issued 800,000 shares of Series B Convertible  Preferred  Stock to
our officers and directors which are convertible into 8 million shares of common
stock and, in the aggregate, have the right to cast 80 million votes in any vote
by our shareholders.  Combined with the number of shares of common stock held by
our officers and directors, they have the right to cast approximately 50% of all
votes by our shareholders.  As a result,  these  stockholders,  acting together,
will have the  ability to control  substantially  all matters  submitted  to our
stockholders for approval, including:

      o     election of our board of directors;

      o     removal of any of our directors;

      o     amendment of our certificate of incorporation or bylaws; and

      o     adoption of measures that could delay or prevent a change in control
            or impede a merger, takeover or other business combination involving
            us.

      As a result of their ownership and positions,  our directors and executive
officers  collectively are able to influence all matters  requiring  stockholder
approval,  including  the  election of  directors  and  approval of  significant
corporate transactions. In addition, sales of significant amounts of shares held
by our directors and executive  officers,  or the prospect of these sales, could
adversely  affect  the  market  price of our common  stock.  Management's  stock
ownership  may  discourage  a potential  acquirer  from making a tender offer or
otherwise  attempting  to obtain  control of us,  which in turn could reduce our
stock price or prevent our stockholders  from realizing a premium over our stock
price.

Risks Relating to Our Current Financing Arrangement:

There Are a Large Number of Shares Underlying Our Secured  Convertible Notes and
Warrants  That May be Available for Future Sale and the Sale of These Shares May
Depress the Market Price of Our Common Stock.

      As of August 9, 2006, we had 96,866,844  shares of common stock issued and
outstanding,  secured  convertible notes outstanding  pursuant to our securities
purchase  agreements dated September 23, 2004, April 22, 2005, October 24, 2005,
December 28, 2005,  March 23, 2006 and July 24, 2006 that may be converted  into
an estimated  45,140,295,  75,000,000,  40,000,000,  50,000,000,  35,714,286 and
25,000,000  shares of common stock at current market prices,  respectively,  and
outstanding  warrants  pursuant  to our  securities  purchase  agreements  dated
September 23, 2004, April 22, 2005,  October 24, 2005,  December 28, 2005, March
23, 2006 and July 24, 2006, to purchase 2,250,000, 25,000,000, 800,000, 700,000,
19,000,000 and 15,000,000 shares of common stock, respectively. In addition, the
number of shares of common stock  issuable upon  conversion  of the  outstanding
secured  convertible notes issued pursuant to the securities purchase agreements
dated September 23, 2004, April 22, 2005,  October 24, 2005,  December 28, 2005,
March 23, 2006 and July 24, 2006 may  increase if the market  price of our stock
declines.  All  of  the  shares,  including  all of  the  shares  issuable  upon
conversion of the secured  convertible  notes and upon exercise of our warrants,
may be sold without  restriction when  registered.  The sale of these shares may
adversely affect the market price of our common stock.


                                       32



The Continuously  Adjustable Conversion Price Feature of Our Secured Convertible
Notes Could Require Us to Issue a Substantially  Greater Number of Shares, Which
Will Cause Dilution to Our Existing Stockholders.

      Our obligation to issue shares upon conversion of our secured  convertible
notes is  essentially  limitless.  The  following is an example of the amount of
shares of our common stock that are  issuable,  upon  conversion  of our secured
convertible notes (excluding accrued interest),  based on market prices 25%, 50%
and 75% below the market price, as of August 11, 2006 of $0.06.

September  2004,  April 2005,  October  2005 and July 2006  Secured  Convertible
Notes, combined

                                        Number         % of
% Below   Price Per   With Discount   of Shares     Outstanding
 Market     Share         at 50%       Issuable        Stock
-------   ---------   -------------   -----------   -----------
   25%      $.045         $.0225      164,569,152      62.95%
   50%      $ .03         $ .015      246,853,727      71.82%
   75%      $.015         $.0075      493,707,454      83.60%

December 2005 and March 2006 Secured Convertible Notes, combined

                                         Number        % of
% Below   Price Per   With Discount    of Shares    Outstanding
 Market     Share         at 65%       Issuable        Stock
-------   ---------   -------------   -----------   -----------
  25%       $.045        $.01575       76,190,477      44.03%
  50%       $ .03        $ .0105      114,285,715      54.12%
  75%       $.015        $.00525      228,571,429      70.23%

      As  illustrated,  the  number  of shares of  common  stock  issuable  upon
conversion of our secured convertible notes will increase if the market price of
our stock declines, which will cause dilution to our existing stockholders.

      The  Continuously  Adjustable  Conversion  Price  Feature  of our  Secured
Convertible Notes May Have a Depressive Effect on the Price of Our Common Stock.

      The  secured  convertible  notes  issued in  September  2004,  April 2005,
October 2005 and July 2006 are convertible  into shares of our common stock at a
50% discount to the trading  price of the common stock prior to the  conversion.
The  secured  convertible  notes  issued in  December  2005 and  March  2006 are
convertible  into  shares of our common  stock at a 65%  discount to the trading
price of the common  stock prior to the  conversion.  The  significant  downward
pressure on the price of the common  stock as the selling  stockholders  convert
and sell  material  amounts of common stock could have an adverse  effect on our
stock price. In addition,  not only the sale of shares issued upon conversion or
exercise of secured convertible notes, series B convertible  preferred stock and
warrants,  but also the mere  perception  that  these  sales  could  occur,  may
adversely affect the market price of the common stock.

The  Issuance of Shares Upon  Conversion  of the Secured  Convertible  Notes and
Exercise of Outstanding Warrants May Cause Immediate and Substantial Dilution to
Our Existing Stockholders.


                                       33



      The issuance of shares upon  conversion of the secured  convertible  notes
and exercise of warrants may result in substantial  dilution to the interests of
other  stockholders  since the selling  stockholders may ultimately  convert and
sell the full amount  issuable on  conversion.  Although AJW Partners,  LLC, AJW
Qualified Partners, LLC, AJW Offshore, Ltd., and New Millennium Partners II, LLC
may not convert their secured  convertible  notes and/or exercise their warrants
if such  conversion  or  exercise  would cause them to own more than 4.9% of our
outstanding  common stock, this restriction does not prevent AJW Partners,  LLC,
AJW Qualified Partners, LLC, AJW Offshore, Ltd., and New Millennium Partners II,
LLC from converting and/or exercising some of their holdings and then converting
the rest of their  holdings.  In this way,  AJW  Partners,  LLC,  AJW  Qualified
Partners,  LLC, AJW Offshore,  Ltd., and New  Millennium  Partners II, LLC could
sell more than this limit while never holding more than this limit.  There is no
upper  limit on the  number of shares  that may be  issued  which  will have the
effect of further diluting the proportionate equity interest and voting power of
holders of our common stock, including investors in this offering.

In The Event That Our Stock Price Declines, The Shares Of Common Stock Allocated
For Conversion Of The Secured  Convertible Notes and Registered Pursuant To This
Registration  Statement  May Not Be  Adequate  And We May Be  Required to File A
Subsequent  Registration  Statement Covering Additional Shares. If The Shares We
Have Allocated And Are Registering Herewith Are Not Adequate And We Are Required
To File An Additional  Registration Statement, We May Incur Substantial Costs In
Connection Therewith.

      Based on our current market price and the potential decrease in our market
price as a result of the  issuance  of shares  upon  conversion  of the  secured
convertible notes, we have made a good faith estimate as to the amount of shares
of common stock that we are required to register and allocate for  conversion of
the secured  convertible  notes.  Accordingly,  we have allocated and registered
300,000,000 shares to cover the conversion of the secured  convertible notes. In
the event that our stock  price  decreases,  the shares of common  stock we have
allocated for conversion of the secured  convertible  notes and are  registering
hereunder  may  not  be  adequate.  If  the  shares  we  have  allocated  to the
registration  statement  are  not  adequate  and  we are  required  to  file  an
additional  registration statement, we may incur substantial costs in connection
with the preparation and filing of such registration statement.

If We Are Required for any Reason to Repay Our Outstanding  Secured  Convertible
Notes,  We Would Be Required to Deplete Our Working  Capital,  If Available,  Or
Raise Additional Funds. Our Failure to Repay the Secured  Convertible  Notes, If
Required,  Could Result in Legal Action Against Us, Which Could Require the Sale
of Substantial Assets.

      In September 2004, we entered into a Securities Purchase Agreement for the
sale of an  aggregate  of  $1,500,000  principal  amount of secured  convertible
notes. The secured convertible notes are due and payable, with 10% interest, two
years from the date of  issuance,  unless  sooner  converted  into shares of our
common stock. In April 2005, we entered into a Securities Purchase Agreement for
the sale of an aggregate of $1,500,000  principal amount of secured  convertible
notes.  The secured  convertible  notes are due and payable,  with 10% interest,
three years from the date of issuance,  unless sooner  converted  into shares of
our  common  stock.  In October  2005,  we entered  into a  Securities  Purchase
Agreement for the sale of an aggregate of $800,000  principal  amount of secured
convertible notes. The secured  convertible notes are due and payable,  with 10%
interest,  three years from the date of issuance,  unless sooner  converted into
shares of our common  stock.  In December  2005,  we entered  into a  Securities
Purchase  Agreement for the sale of an aggregate of $700,000 principal amount of
secured  convertible  notes. The secured  convertible notes are due and payable,
with 8% interest, three years from the date of issuance, unless sooner converted
into shares of our common  stock.  In March 2006,  we entered  into a Securities
Purchase  Agreement for the sale of an aggregate of $500,000 principal amount of
secured  convertible  notes. The secured  convertible notes are due and payable,
with 8% interest, three years from the date of issuance, unless sooner converted
into shares of our common  stock.  In July 2006,  we entered  into a  Securities
Purchase  Agreement for the sale of an aggregate of $500,000 principal amount of
secured  convertible  notes. The secured  convertible notes are due and payable,
with 6% interest, three years from the date of issuance, unless sooner converted
into shares of our common  stock.  In addition,  any event of default  under our
secured  convertible  notes issued pursuant to our September  2004,  April 2005,
October  2005,  December  2005,  March  2006 or July  2006  securities  purchase
agreements, such as our failure to repay the principal or interest when due, our
failure to issue  shares of common  stock upon  conversion  by the  holder,  our
failure  to timely  file a  registration  statement  or have  such  registration
statement declared effective, breach of any covenant, representation or warranty
in the Securities Purchase Agreement or related convertible note, the assignment
or  appointment  of a receiver to control a substantial  part of our property or
business,  the filing of a money  judgment,  writ or similar process against our
company in excess of $50,000,  the  commencement  of a  bankruptcy,  insolvency,
reorganization or liquidation  proceeding  against our company and the delisting
of our common stock could require the early repayment of the secured convertible
notes,  including a default  interest rate of 15% on the  outstanding  principal
balance  of the notes if the  default  is not  cured  with the  specified  grace
period. We anticipate that the full amount of the secured convertible notes will
be converted  into shares of our common stock,  in accordance  with the terms of
the  secured  convertible  notes.  If we were  required  to  repay  the  secured
convertible  notes,  we would be required to use our limited working capital and
raise additional funds. If we were unable to repay the notes when required,  the
note holders could  commence legal action against us and foreclose on all of our
assets to recover the amounts due.  Any such action would  require us to curtail
or cease operations.


                                       34



Risks Relating to Our Common Stock:

We Have  Issued a Large  Amount of Stock in Lieu of Cash for Payment of Expenses
and Expect to Continue this Practice in the Future. Such Issuances of Stock Will
Cause Dilution to Our Existing Stockholders.

      Due to our limited  economic  resources,  we try to issue stock in lieu of
cash for payment of expenses  and services  provided for us. In 2005,  we issued
2,783,333 shares of common stock in exchange for expenses and services rendered.
We anticipate  issuing shares of common stock whenever  possible in lieu of cash
to conserve our financial position.  The number of shares of common stock issued
is  directly  related to our stock price at the time of  issuance.  In the event
that our stock  price  drops,  we will be required  to issue  larger  amounts of
shares for  expenses  and  services  rendered,  if the other party is willing to
accept stock at all. The issuance of shares of common stock will have the effect
of diluting the proportionate equity interest and voting power of holders of our
common stock, including investors in this offering.

If We Fail to Remain Current on Our Reporting Requirements,  We Could be Removed
From the OTC Bulletin Board Which Would Limit the Ability of  Broker-Dealers  to
Sell Our Securities and the Ability of Stockholders to Sell Their  Securities in
the Secondary Market.

      Companies trading on the OTC Bulletin Board, such as us, must be reporting
issuers under Section 12 of the Securities Exchange Act of 1934, as amended, and
must be current in their reports  under  Section 13, in order to maintain  price
quotation  privileges on the OTC Bulletin Board. If we fail to remain current on
our reporting requirements,  we could be removed from the OTC Bulletin Board. As
a result,  the market liquidity for our securities  could be severely  adversely
affected by limiting the ability of  broker-dealers  to sell our  securities and
the ability of stockholders to sell their securities in the secondary market.

Our  Common  Stock is  Subject  to the  "Penny  Stock"  Rules of the SEC and the
Trading Market in Our  Securities is Limited,  Which Makes  Transactions  in Our
Stock Cumbersome and May Reduce the Value of an Investment in Our Stock.

      The  Securities  and  Exchange  Commission  has  adopted  Rule 15g-9 which
establishes the definition of a "penny stock," for the purposes  relevant to us,
as any equity  security  that has a market price of less than $5.00 per share or
with an  exercise  price of less  than  $5.00  per  share,  subject  to  certain
exceptions.  For any  transaction  involving a penny stock,  unless exempt,  the
rules require:

      o     that a broker or dealer approve a person's  account for transactions
            in penny stocks; and

      o     the broker or dealer  receive from the investor a written  agreement
            to the  transaction,  setting forth the identity and quantity of the
            penny stock to be purchased.

In order to approve a person's  account for  transactions  in penny stocks,  the
broker or dealer must:

      o     obtain financial information and investment experience objectives of
            the person; and

      o     make a  reasonable  determination  that  the  transactions  in penny
            stocks are  suitable  for that person and the person has  sufficient
            knowledge  and  experience  in  financial  matters  to be capable of
            evaluating the risks of transactions in penny stocks.


                                       35



The broker or dealer  must also  deliver,  prior to any  transaction  in a penny
stock, a disclosure  schedule prescribed by the Commission relating to the penny
stock market, which, in highlight form:

      o     sets  forth  the  basis on  which  the  broker  or  dealer  made the
            suitability determination; and

      o     that the broker or dealer received a signed,  written agreement from
            the investor prior to the transaction.

Generally,  brokers may be less willing to execute  transactions  in  securities
subject  to the  "penny  stock"  rules.  This  may  make it more  difficult  for
investors to dispose of our common stock and cause a decline in the market value
of our stock.

Disclosure  also has to be made about the risks of  investing in penny stocks in
both public offerings and in secondary trading and about the commissions payable
to both the broker-dealer and the registered representative,  current quotations
for the securities and the rights and remedies available to an investor in cases
of fraud in penny stock  transactions.  Finally,  monthly  statements have to be
sent disclosing recent price information for the penny stock held in the account
and information on the limited market in penny stocks.


                                       36



ITEM 3. CONTROLS AND PROCEDURES

(a) Evaluation of disclosure controls and procedures.

      Our management,  with the participation of our chief executive officer and
chief financial officer,  evaluated the effectiveness of our disclosure controls
and procedures pursuant to Rule 13a-15 under the Securities Exchange Act of 1934
as of June 30, 2006. In designing and  evaluating  the  disclosure  controls and
procedures,  management  recognizes that any controls and procedures,  no matter
how well  designed  and  operated,  can provide  only  reasonable  assurance  of
achieving the desired control objectives.  In addition, the design of disclosure
controls  and  procedures   must  reflect  the  fact  that  there  are  resource
constraints  and that management is required to apply its judgment in evaluating
the benefits of possible controls and procedures relative to their costs.

      Based on our evaluation,  our chief executive  officer and chief financial
officer concluded that our disclosure  controls and procedures are designed at a
reasonable  assurance  level and are effective to provide  reasonable  assurance
that  information  we are required to disclose in reports that we file or submit
under the Exchange Act is recorded,  processed,  summarized and reported  within
the time periods  specified in  Securities  and  Exchange  Commission  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.

(b) Changes in internal control over financial reporting.

      We  regularly  review  our  system  of  internal  control  over  financial
reporting and make changes to our processes and systems to improve  controls and
increase  efficiency,  while  ensuring  that we maintain an  effective  internal
control  environment.  Changes may include such activities as implementing  new,
more efficient systems, consolidating activities, and migrating processes.

      There were no changes in our  internal  control over  financial  reporting
that occurred during the period covered by this Quarterly  Report on Form 10-QSB
that have materially  affected,  or are reasonably likely to materially  affect,
our internal control over financial reporting.


                                       37



                           PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

      From time to time,  we may become  involved in various  lawsuits and legal
proceedings which arise in the ordinary course of business.  However, litigation
is subject to inherent  uncertainties,  and an adverse  result in these or other
matters  may  arise  from  time to time  that may harm our  business.  Except as
disclosed  below,  we are currently not aware of any such legal  proceedings  or
claims that we believe will have,  individually or in the aggregate,  a material
adverse affect on our business, financial condition or operating results.

Index Number:  602727/05 - Supreme Court of the State of New York, County of New
York

      On July 27, 2005, Alliance Care Services,  Inc. d/b/a Alliance Advisors, a
New York  corporation,  filed a complaint against us in the Supreme Court of the
State of New York,  County of New York,  claiming  damages  in the amount of not
less than  $500,000  and costs for  breach of  contract,  breach of duty of good
faith and fair dealing and unjust enrichment.  We entered into an agreement with
Alliance   Advisors  in  October  2003  for   services  to  perform,   including
introduction  to  investors  for the raising of equity  capital in exchange  for
payment of certain  fees.  We filed our  answer on October 4, 2005  denying  all
claims.  This case is currently in  discovery.  We believe that their claims are
without merit and we intend to vigorously defend these claims.

Statement of Claim - Arbitration  Before the National  Association of Securities
Dealers, Inc.

      On October 21, 2005,  Greenfield Capital Partners LLC filed a statement of
claim against us in  arbitration  before the National  Association of Securities
Dealers,  Inc. Greenfield claims damages and costs in the amount of $107,000 for
breach of contract,  fraud,  fraudulent  concealment and  misrepresentation.  We
entered into an agreement with Greenfield  Capital  Partners LLC in June 2004 to
act as financial advisor in connection with and equity offering. We believe that
their claims are without merit and we intend to vigorously defend these claims.

Case No. 2006- CV529 - District Court, Boulder County, Colorado

      On May 22, 2006,  William Walker filed a complaint against us and our CEO,
Donald F. Evans, in District Court,  Boulder County,  Colorado,  claiming unpaid
wages in the amount of $32,972 and an unpaid  check not paid when  presented  in
the amount of $3,675.  On July 17, 2006, we filed a counterclaim  against Walker
for breach of  fiduciary  duty.  We believe his claims are without  merit and we
intend to vigorously defend these claims.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

      In April  2006,  we issued  320,289  shares of common  stock at $0.073 per
share in exchange for services rendered.

      In  June.2006,  we issued  2,084,484  shares of common  stock at $0.08 per
share in exchange for services rendered.

      To obtain funding for our ongoing operations, we entered into a Securities
Purchase  Agreement  with AJW Partners,  LLC, AJW Qualified  Partners,  LLC, AJW
Offshore,  Ltd., and New  Millennium  Partners II, LLC on July 26, 2006, for the
sale of (i)  $500,000  in  secured  convertible  notes  and (ii) a  warrants  to
purchase 15,000,000 shares of our common stock.

      The  Notes  bear  interest  at 6%,  mature  three  years  from the date of
issuance,  and are convertible into our common stock, at the investors'  option,
at the  lower of (i)  $0.10  or (ii)  50% of the  average  of the  three  lowest
intraday  trading  prices for the common stock on a principal  market for the 20
trading days before but not including the  conversion  date.  The full principal
amount of the secured  convertible notes are due upon default under the terms of
secured convertible notes. In addition, we have granted the investors a security
interest  in  substantially  all of our assets  and  intellectual  property  and
registration  rights.  The warrants are  exercisable  until seven years from the
date of  issuance  at a  purchase  price of $0.06 per  share.  In  addition  the
warrants  exercise  price gets  adjusted in the event we issue common stock at a
price below market,  with the exception of any securities  issued as of the date
of this warrant.


                                       38



      * All of the above offerings and sales were deemed to be exempt under rule
506 of Regulation D and Section 4(2) of the  Securities Act of 1933, as amended.
No advertising or general  solicitation was employed in offering the securities.
The  offerings and sales were made to a limited  number of persons,  all of whom
were accredited investors, business associates of Cyberlux or executive officers
of Cyberlux,  and transfer was restricted by Cyberlux  Corporation in accordance
with  the   requirements   of  the  Securities  Act  of  1933.  In  addition  to
representations  by the  above-referenced  persons,  we  have  made  independent
determinations  that all of the  above-referenced  persons  were  accredited  or
sophisticated  investors, and that they were capable of analyzing the merits and
risks of their  investment,  and that they understood the speculative  nature of
their investment. Furthermore, all of the above-referenced persons were provided
with access to our Securities and Exchange Commission filings.

      Except as expressly set forth above,  the individuals and entities to whom
we issued securities as indicated in this section of the registration  statement
are unaffiliated with us.

Item 3. Defaults Upon Senior Securities.

      We are currently in default pursuant to secured  convertible  notes issued
pursuant to securities  purchase  agreements dated September 23, 2004, April 22,
2005 and October 24, 2005, as amended (the "SPAs"). Pursuant to the SPAs, we are
obligated  to have two times the number of shares that the  secured  convertible
notes are  convertible  into  registered  pursuant to an effective  registration
statement.  We filed a registration statement on Form SB-2, as amended, that was
declared  effective by the  Securities  and Exchange  Commission on November 12,
2004.  As a result of the drop in our stock  price,  the shares of common  stock
underlying the secured  convertible  notes that were  registered on the SB-2 are
not sufficient to cover the conversion of the secured  convertible  notes issued
pursuant to the September 23, 2004 SPA.

      In  addition,  pursuant to the April 22, 2005 and October 24, 2005 SPA, we
were  required to file a  registration  statement  within 45 days of closing and
have the registration  statement  effective  within 105 days of closing.  On May
20,2 005, we filed a  registration  statement  on Form SB-2  registering  shares
underlying the convertible notes. This registration statement is currently being
review and has not been declared effective.

Item 4. Submission of Matters to a Vote of Security Holders.

      None

Item 5. Other Information.

      None

Item 6. Exhibits

31.1   Certification of Chief Executive Officer pursuant to Rule 13a-14 and Rule
       15d-14(a), promulgated under the Securities and Exchange Act of 1934, as
       amended

31.2   Certification of Chief Financial Officer pursuant to Rule 13a-14 and Rule
       15d 14(a), promulgated under the Securities and Exchange Act of 1934, as
       amended

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

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


                                       39



                                   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


Date: August 14, 2006                     By: /s/ DONALD F. EVANS
                                              ----------------------------------
                                          Donald F. Evans
                                          Chief  Executive  Officer
                                          (Principal Executive Officer) and
                                          Chairman of the Board of Directors


Date: August 14, 2006                     By: /s/ DAVID D. DOWNING
                                              ----------------------------------
                                          David D. Downing
                                          Chief Financial Officer
                                          (Principal Financial Officer and
                                          Principal Accounting Officer)


                                       40